XML 39 R26.htm IDEA: XBRL DOCUMENT v3.24.3
STOCKHOLDERS DEFICIENCY (Tables)
3 Months Ended
Sep. 30, 2024
STOCKHOLDERS DEFICIENCY  
Equity Distribution Agreement

 

 

Three Months Ended

September 30, 2023

 

 

Cumulative from inception

 

 

 

Shares

 

 

Proceeds

 

 

Shares

 

 

Proceeds

 

Gross proceeds

 

 

217,027

 

 

$547,803

 

 

 

721,061

 

 

$1,744,542

 

Fees

 

 

-

 

 

 

(16,434)

 

 

-

 

 

 

(52,336)
Expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(126,800)
Net proceeds

 

 

217,027

 

 

$531,369

 

 

 

721,061

 

 

$1,565,406

 

Outstanding Stock Purchase Warrants

Shares of Common

Exercise Price per

Latest Expiration

Description

Stock

Share

Date

May 2022 Warrants

66,666

$ 12.50

May 11, 2026

October 2022 Placement Agent Warrants

90,909

$ 6.88

October 31, 2027

October 2023 Private Warrants

943,396

$ 2.12

April 24, 2029

October 2023 Placement Agent Warrants

117,925

$ 2.65

October 20, 2028

January 2024 Private Warrants

1,831,503

$ 5.46

February 1, 2028

January 2024 Placement Agent Warrants

91,575

$ 6.83

February 1, 2028

June 2024 Series A Warrants

2,727,273

$ 1.88

June 24, 2029

June 2024 Series B Warrants

2,122,642

$ 1.88

June 24, 2029

*
Option activity

 

 

Number of Shares

 

 

Weighted Average Exercise Price

 

 

Weighted Average Remaining Term in Years

 

 

Aggregate Intrinsic Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding - June 30, 2024

 

 

2,263,440

 

 

$6.11

 

 

 

8.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Granted

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

Forfeited

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

Exercised

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

Expired

 

 

(14,338)

 

 

7.92

 

 

 

 

 

 

 

 

Outstanding - September 30, 2024

 

 

2,249,102

 

 

$6.12

 

 

 

8.0

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at September 30, 2024

 

 

927,524

 

 

$10.81

 

 

 

6.4

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expected to vest at September 30, 2024

 

 

1,321,578

 

 

$2.83

 

 

 

9.1

 

 

$-

 

Restricted Stock Units

Outstanding at June 30, 2024

 

 

1,374,980

 

Granted

 

 

-

 

Forfeited

 

 

-

 

Vested

 

 

(232,941)

Expirations

 

 

(2,726)

Outstanding at September 30, 2024

 

 

1,139,313