2. STOCK-BASED COMPENSATION AND WARRANTS (Tables)
|
12 Months Ended |
Jun. 30, 2016 |
| Equity [Abstract] |
|
| Assumptions for awards of options granted |
| |
Awards Granted in the Year Ended |
| Assumption |
June 30, 2015 |
| Dividend yield |
0% |
| Expected volatility |
62% |
| Risk-free interest rate |
2% |
| Expected life of options (in years) |
3.75 |
| Weighted average grant-date Black Scholes calculated fair value |
$0.18 |
|
| Stock option activity |
| |
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
| |
|
|
|
|
|
Weighted Average |
|
Remaining |
|
|
Aggregate |
|
|
Aggregate |
| |
|
|
Number of |
|
|
Exercise Price |
|
Contractual |
|
|
Fair |
|
|
Instrinsic |
| |
|
|
Options |
|
|
Per Share |
|
Term (1) |
|
|
Value (3) |
|
|
Value (2) |
| Outstanding July 1, 2014 |
|
823,400 |
|
$ |
0.63 |
|
3.35 |
|
$ |
212,600 |
|
$ |
- |
| Granted |
|
|
390,000 |
|
|
0.50 |
|
4.35 |
|
|
69,500 |
|
|
- |
| Exercised |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
- |
| Forfeited, expired or cancelled |
(10,200) |
|
|
1.50 |
|
- |
|
|
(6,300) |
|
|
- |
| Outstanding June 30, 2015 |
|
1,203,200 |
|
$ |
0.58 |
|
3.03 |
|
$ |
275,800 |
|
$ |
- |
| Exercisable June 30, 2015 |
|
1,047,200 |
|
$ |
0.59 |
|
2.83 |
|
$ |
248,100 |
|
$ |
- |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Outstanding July 1, 2015 |
|
1,203,200 |
|
$ |
0.58 |
|
3.03 |
|
$ |
275,800 |
|
$ |
- |
| Granted |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
- |
| Exercised |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
- |
| Forfeited, expired or cancelled |
(3,200) |
|
|
1.50 |
|
- |
|
|
(2,300) |
|
|
- |
| Outstanding June 30, 2016 |
|
1,200,000 |
|
$ |
0.58 |
|
2.03 |
|
$ |
273,500 |
|
$ |
- |
| Exercisable June 30, 2016 |
|
1,200,000 |
|
$ |
0.58 |
|
2.03 |
|
$ |
273,500 |
|
$ |
- |
| |
|
|
|
|
|
|
|
|
|
|
|
| (1) Remaining contractual term presented in years. |
|
|
|
|
|
|
|
|
| (2) The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying awards |
|
|
| and the closing price of the Company's common stock as of June 30, 2016 and 2015, for those awards that have an |
|
|
| exercise price currently below the closing price as of June 30, 2016 and 2015 of $0.22 and $0.28, respectively. |
|
|
| (3) Aggregate Fair Value is calculated using the Black Scholes option pricing model to estimate the initial fair value of |
|
|
| stock-based compensation. |
|
|
|
|
|
|
|
|
|
|
| Option expiration dates |
| Calendar Year |
|
Number of |
|
|
Weighted Average |
| of Expiration |
|
Shares |
|
|
Exercise Price |
| 2017 |
|
385,000 |
|
$ |
0.75 |
| 2018 |
|
425,000 |
|
|
0.50 |
| 2019 |
|
390,000 |
|
|
0.50 |
| |
|
1,200,000 |
|
$ |
0.58 |
|
| Options by exercise price |
| |
|
Options Outstanding & Exercisable |
| |
|
|
|
Weighted Avg. |
|
Weighted |
| |
|
Number |
|
Remaining |
|
Average |
| Exercise |
|
of |
|
Contractual |
|
Exercise |
| Price |
|
Shares |
|
Life (in years) |
|
Price |
| $0.50 |
|
815,000 |
|
2.63 |
|
$0.50 |
| $0.75 |
|
385,000 |
|
0.78 |
|
$0.75 |
| Totals |
|
1,200,000 |
|
2.03 |
|
$0.58 |
|
| Stock option summary |
| Alanco Stock Option Summary (1) |
| as of June 30, 2016 |
| |
|
|
Options |
Issued and |
Options |
Options |
Balance |
Exercise |
| Plan |
|
Authorized |
Granted |
Exercised |
Cancelled |
Outstanding |
to Issue (6) |
Price Range (5) |
| 2002 |
(2) |
75,000 |
156,000 |
27,000 |
94,200 |
34,800 |
-- |
$0.75 |
| 2002 D&O |
(3) |
25,000 |
40,800 |
5,200 |
16,600 |
19,000 |
-- |
$0.75 |
| 2004 |
(2) |
100,000 |
188,500 |
67,600 |
88,500 |
32,400 |
-- |
$0.75 |
| 2004 D&O |
(3) |
50,000 |
83,100 |
13,200 |
36,300 |
33,600 |
-- |
$0.75 |
| 2005 |
(2) |
150,000 |
310,108 |
81,971 |
160,108 |
68,029 |
-- |
$0.50 - $0.75 |
| 2005 D&O |
(3) |
50,000 |
142,000 |
4,000 |
92,000 |
46,000 |
-- |
$0.50 |
| 2006 |
(2) |
375,000 |
851,769 |
82,003 |
476,769 |
292,997 |
-- |
$0.50 - $0.75 |
| 2006 D&O |
(3) |
125,000 |
261,924 |
23,750 |
136,924 |
101,250 |
-- |
$0.50 |
| 2011 |
(4) |
750,000 |
777,948 |
291,024 |
30,000 |
456,924 |
2,052 |
$0.50 - $0.75 |
| 2014 |
(7) |
500,000 |
115,000 |
- |
- |
115,000 |
385,000 |
$0.50 |
| |
|
|
|
|
|
|
|
|
| Totals |
|
2,200,000 |
2,927,149 |
595,748 |
1,131,401 |
1,200,000 |
387,052 |
|
| |
|
|
|
|
|
|
|
|
| (1) Only includes plans with options currently outstanding or having a balance available to issue. |
|
|
| (2) Employee Incentive Stock Option Plan. |
|
|
|
|
|
| (3) Directors and Officers Stock Option Plan. |
|
|
|
|
|
| (4) Employee Incentive Stock Option Plan which permits granting of stock or stock options. Grants include 291,000 |
|
| Common Shares issued under the plan as payment of deferred employee compensation. |
|
|
|
| (5) Range of exercise prices for outstanding options only. |
|
|
|
|
|
| (6) Any options not issued under the 2002, 2002 D&O, 2004, 2004 D&O, 2005, 2005 D&O, 2006, and |
|
|
| 2006 D&O Plans are no longer available for issue as those plans were 10 year plans and have expired. |
|
|
| (7) Stock Incentive Plan which permits granting of stock options and awards. All grants are stock options. |
|
|
|
| Warrant activity |
| |
|
|
Warrants Outstanding |
|
Warrants Exercisable |
| |
|
|
|
|
Weighted |
|
|
|
Weighted |
| |
|
|
Number of |
|
Average |
|
Number of |
|
Average |
| |
|
|
Shares |
|
Exercise Price |
|
Shares |
|
Exercise Price |
| Warrants Outstanding, June 30, 2015 |
- |
$ |
- |
|
- |
$ |
- |
| |
Granted |
|
140,000 |
|
0.75 |
|
20,000 |
|
0.75 |
| |
Exercised |
|
- |
|
- |
|
- |
|
- |
| |
Canceled/Expired |
- |
|
- |
|
- |
|
- |
| Warrants Outstanding, June 30, 2016 |
140,000 |
$ |
0.75 |
|
20,000 |
$ |
0.75 |
|