Summary of stock option activity |
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
Weighted |
|
|
Average |
|
|
|
|
|
|
|
|
|
Average |
|
|
Remaining |
|
|
Aggregate |
|
|
|
Number |
|
|
Exercise |
|
|
Contractual |
|
|
Intrinsic |
|
Options Outstanding |
|
of Options |
|
|
Price |
|
|
Term in Years |
|
|
Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance outstanding - July 1, 2016 |
|
|
296,677 |
|
|
$ |
10.40 |
|
|
|
1.8 |
|
|
$ |
- |
|
Granted |
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
Exercised |
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
Forfeited/expired |
|
|
(42,118 |
) |
|
|
|
|
|
- |
|
|
|
|
|
Balance outstanding - June 30, 2017 |
|
|
254,559 |
|
|
$ |
10.40 |
|
|
|
1.0 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable - June 30, 2017 |
|
|
205,889 |
|
|
$ |
12.47 |
|
|
|
0.9 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance outstanding - July 1, 2017 |
|
|
254,559 |
|
|
$ |
10.40 |
|
|
|
1.0 |
|
|
$ |
- |
|
Granted |
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
Exercised |
|
|
- |
|
|
|
|
|
|
- |
|
|
|
|
|
Forfeited/expired |
|
|
(56,157 |
) |
|
$ |
11.51 |
|
|
|
- |
|
|
|
|
|
Balance outstanding - December 31, 2017 |
|
|
198,402 |
|
|
$ |
10.40 |
|
|
|
0.8 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable - December 31, 2017 |
|
|
179,683 |
|
|
$ |
7.81 |
|
|
|
0.7 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding - January 1, 2018 |
|
|
198,402 |
|
|
$ |
10.40 |
|
|
|
0.7 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted |
|
|
1,300,000 |
|
|
$ |
0.25 |
|
|
|
10.2 |
|
|
$ |
- |
|
Exercised |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited/expired |
|
|
(142,245 |
) |
|
$ |
9.05 |
|
|
|
|
|
|
|
|
|
Outstanding - December 31, 2018 |
|
|
1,356,157 |
|
|
$ |
0.31 |
|
|
|
9.8 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable - December 31, 2018 |
|
|
489,490 |
|
|
$ |
0.29 |
|
|
|
9.1 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
Weighted |
|
|
Average |
|
|
|
|
|
|
Average |
|
|
Remaining |
|
|
|
Number of |
|
|
grant date |
|
|
Years |
|
Nonvested Options |
|
Options |
|
|
Fair Value |
|
|
to vest |
|
|
|
|
|
|
|
|
|
|
|
Nonvested - July 1, 2016 |
|
|
118,632 |
|
|
$ |
10.40 |
|
|
1.5 |
|
Granted |
|
|
- |
|
|
$ |
- |
|
|
|
|
Vested |
|
|
(27,844 |
) |
|
$ |
10.57 |
|
|
|
|
Forfeited/expired |
|
|
(42,118 |
) |
|
$ |
- |
|
|
|
|
Nonvested - June 30, 2017 |
|
|
48,670 |
|
|
$ |
10.40 |
|
|
|
0.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonvested - June 30, 2017 |
|
|
48,670 |
|
|
$ |
- |
|
|
|
|
|
Granted |
|
|
- |
|
|
$ |
- |
|
|
|
|
|
Vested |
|
|
(18,719 |
) |
|
$ |
4.37 |
|
|
|
|
|
Forfeited/expired |
|
|
(11,232 |
) |
|
$ |
- |
|
|
|
|
|
Nonvested - January 1, 2018 |
|
|
18,719 |
|
|
$ |
10.40 |
|
|
|
0.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted |
|
|
1,300,000 |
|
|
$ |
0.13 |
|
|
|
|
|
Vested |
|
|
452,052 |
|
|
$ |
0.31 |
|
|
|
|
|
Forfeited/expired |
|
|
- |
|
|
|
|
|
|
|
|
|
Nonvested - December 31, 2018 |
|
|
866,667 |
|
|
$ |
0.13 |
|
|
|
1.6 |
|
|
Schedule of stockholders equity note warrants or rights |
|
|
|
|
|
Weighted |
|
|
|
|
|
|
Average |
|
|
|
Warrants |
|
|
Exercise
Price |
|
|
|
|
|
|
|
|
Outstanding
at July 1, 2016 |
|
|
4,386,858 |
|
|
$ |
1.32 |
|
Issued |
|
|
2,281,504 |
|
|
$ |
1.35 |
|
Exercised |
|
|
- |
|
|
|
|
|
Expired |
|
|
(35,259 |
) |
|
|
|
|
Outstanding
at June 30, 2017 |
|
|
6,633,103 |
|
|
$ |
1.33 |
|
Issued |
|
|
1,009,900 |
|
|
$ |
1.35 |
|
Exercised |
|
|
- |
|
|
|
|
|
Expired |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding
at December 31, 2017 |
|
|
7,643,003 |
|
|
$ |
1.34 |
|
|
|
|
|
|
|
|
|
|
Issued |
|
|
4,002,646 |
|
|
$ |
1.35 |
|
Exercised |
|
|
- |
|
|
|
|
|
Expired |
|
|
(72,668 |
) |
|
|
|
|
Outstanding
at December 31, 2018 |
|
|
11,572,980 |
|
|
$ |
1.35 |
|
|