XML 37 R26.htm IDEA: XBRL DOCUMENT v3.22.2.2

Equity Transactions (Tables)

3 Months Ended

Sep. 30, 2022

Equity [Abstract]

Schedule of summarizes the activity relating to the Company’s stock options

Schedule of summarizes the activity relating to the Company’s stock options
		Options				Weighed- Average Exercise Price				Weighted Remaining Average Contractual Term				Aggregate Intrinsic Value
Outstanding at June 30, 2022			3,398,764				7.42				6.8				-
Granted			-				-				-				-
Options Expired			(25,600	)			4.71				-				-
Options Canceled			(24,834	)			7.74				-				-
Options Forfeited			-				-				-				-
Outstanding at September 30, 2022			3,348,330			$	7.40				6.4			$	143,136
Exercisable at September 30, 2022			1,113,341			$	9.11				5.6			$	39,440

Schedule of assumptions used

Schedule of assumptions used
		September 30, 2021
Expected life of options (In years)			5
Expected volatility			74.96%
Risk free interest rate			0.80%
Dividend Yield			0%

Schedule of summary of stock options outstanding and exercisable

	Schedule of summary of stock options outstanding and exercisable
Exercise Price				Outstanding				Weighted Average Contract Life				Exercisable
$	1.69				124,520				4.8				-
$	1.81				10,000				4.7				-
$	1.98				72,000				4.7				2,000
$	2.74				124,167				9.4				-
$	2.80				7,200				2.4				7,200
$	3.20				248,167				9.4				24,833
$	3.24				25,000				9.5				-
$	3.75				4,800				1.4				4,800
$	5.04				755,000				4.6				188,750
$	6.25				1,600				1.1				1,600
$	7.50				1,600				3.4				1,600
$	7.74				1,341,001				8.3				546,333
$	8.75				1,600				1.5				1,600
$	9.54				800				3.1				800
$	9.90				800				3.1				800
$	12.50				4,000				0.4				4,000
$	13.91				618,475				3.3				321,425
$	25.00				800				0.1				800
$	26.25				2,000				0.1				2,000
$	28.75				800				0.2				800
$	42.09				4,000				3.4				4,000
					3,348,330								1,113,341

Summary of warrants activity

Summary of warrants activity
		Number of Shares				Weighted Average Exercise Price				Weighted Average Remaining Life (Years)				Aggregate Intrinsic Value
Outstanding and exercisable at June 30, 2022			510,372			$	6.17				3.8			$	-
Granted			7,272,728				1.82				4.9				-
Expired			(3,906	)			75.00				-				-
Exercised			-				-				-				-
Outstanding and exercisable at September 30, 2022			7,779,194			$	2.07				4.8			$	4,899,997

X

- References

No definition available.

+ Details

Name:	us-gaap_EquityAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the change in common stock outstanding.

+ References

No definition available.

+ Details

Name:	us-gaap_ScheduleOfCommonStockOutstandingRollForwardTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (d)
-URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (e)
-URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (f)(2)
-URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901

+ Details

Name:	us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of warrants or rights issued. Warrants and rights outstanding are derivative securities that give the holder the right to purchase securities (usually equity) from the issuer at a specific price within a certain time frame. Warrants are often included in a new debt issue to entice investors by a higher return potential. The main difference between warrants and call options is that warrants are issued and guaranteed by the company, whereas options are exchange instruments and are not issued by the company. Also, the lifetime of a warrant is often measured in years, while the lifetime of a typical option is measured in months. Disclose the title of issue of securities called for by warrants and rights outstanding, the aggregate amount of securities called for by warrants and rights outstanding, the date from which the warrants or rights are exercisable, and the price at which the warrant or right is exercisable.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 1
-Subparagraph (a)
-URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5047-113901

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 505
-SubTopic 50
-Section S99
-Paragraph 1
-URI https://asc.fasb.org/extlink&oid=6784392&loc=d3e188667-122775

+ Details

Name:	us-gaap_ScheduleOfStockholdersEquityNoteWarrantsOrRightsTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration