XML 31 R20.htm IDEA: XBRL DOCUMENT v3.7.0.1
Stockholders' Equity (Tables)
12 Months Ended
Jun. 30, 2017
Stockholders Equity Tables  
Schedule of Stock option grants for each respective period

The following key assumptions were used in the valuation model to value stock option grants for each respective period:

 

Valuation Date  4/11/2016  4/11/2016  4/11/2016
Stock Price  $0.06   $0.06   $0.06 
Exercise Price  $0.06   $0.06   $0.06 
Term (expected term for options)   1.00    2.00    3.00 
Volatility   56.49%   58.45%   97.82%
Annual Rate of Quarterly Dividends   0.00%   0.00%   0.00%
Discount Rate - Bond Equivalent Yield   0.53%   0.70%   0.85%
Call Option Value ($Millions)  $0.01   $0.02   $0.04 
Fair Value  $13,467   $19,523   $36,489 

 

The Company issued stock options to consultants and board of directors for services provided to the company. The following key assumptions were used in the valuation model to value stock option grants for each respective period: 

 

Valuation Date  11/16/2016  12/18/2016  03/14/2017  05/02/2017
Stock Price  $0.25   $0.21   $0.22   $0.23 
Exercise Price  $0.25   $0.21   $0.22   $0.23 
Term (expected term for options)   2.000    2.000    2.000    2.000 
Volatility   43.12%   43.12%   40.02%   36.76%
Annual Rate of Quarterly Dividends   0.00%   0.00%   0.00%   0.00%
Discount Rate - Bond Equivalent Yield   1.02%   1.15%   1.40%   1.27%
Call Option Value ($Millions)  $0.06   $0.05   $0.05   $0.05 
Fair Value  $30,919   $15,646   $5,143   $4,951 

 

Stock option transactions under the Company’s plans for the years ended June 30, 2017 and 2016 are summarized below:

 

         Weighted   
      Weighed-  Average  Aggregate
      Average  Remaining  Intrinsic
   Shares  Exercise  Contractual  Value
Options  (Thousands)  Price  Term  (Thousands)
  Outstanding at July 1, 2015    —        —        —        —    
 Granted    3,000    0.06    2    —   
 Exercised    —      —      —      —   
 Forfeited    —      —      —      —   
 Outstanding at June 30, 2016    3,000    0.06    2    —   
 Granted    1,000    0.24    2    —   
 Exercised    —      —      —      —   
 Forfeited    —      —      —      —   
 Outstanding at June 30, 2017    4,000    0.10    2    —   

 

The following table summarizes the warrants that have been issued:

 

Aggregate Number of Warrants Issued  Exercise Price  Issue Date  Expiration Date
 5,000,000   $0.50   April 2013  April 2018
 112,500   $0.50   October 2016  October 2021
 125,000   $0.50   November 2016  November 2021
 50,000   $0.50   December 2016  December 2021
 500,000   $0.50   January 2017  January 2022
 250,000   $0.50   March 2017  March 2022
 120,000   $0.75   May 2017  May 2022