Stockholders' Equity | Note 5. Stockholders’ Equity Stock Options In December 2007, we established the 2007 Equity Compensation Plan (the “Plan”). The Plan was approved by our board of directors and stockholders. The purpose of the Plan is to grant stock and options to purchase our common stock to our employees, directors and key consultants. On November 10, 2016, the maximum number of shares of common stock that may be issued pursuant to awards granted under the Plan increased from 5,000,000 7,000,000 1,884,513 The majority of awards issued under the Plan vest immediately or over three years, with a one year cliff vesting period, and have a term of ten years. Stock-based compensation cost is measured at the grant date, based on the fair value of the awards that are ultimately expected to vest, and recognized on a straight-line basis over the requisite service period, which is generally the vesting period. All Options Vested Options Unvested Options Weighted Weighted Weighted Average Average Average Exercise Exercise Exercise Shares Price Shares Price Shares Price Outstanding at June 30, 2017 3,130,310 1.15 2,994,851 1.15 135,459 1.07 Granted 385,000 1.40 385,000 1.40 - - Options vesting - - 9,125 1.08 (9,125) 1.08 Exercised - - - - - - Forfeited/Cancelled (395,000) 1.35 (389,167) 1.35 (5,833) 1.09 Outstanding at September 30, 2017 3,120,310 $ 1.15 2,999,809 $ 1.15 120,501 $ 1.07 Three Months Ended September 30, 2017 2016 Expected dividend yield 0 % 0 % Risk-free interest rate 1.45 % 1.27 % Expected life (in years) 2.60 6.0 Expected volatility 76.0 % 81.4 % The weighted average remaining contractual life of all options outstanding as of September 30, 2017 was 5.40 5.25 301,714 291,492 During the three months ended September 30, 2017, the Company granted 385,000 167,050 176,983 As of September 30, 2017, the amount of unvested compensation related to stock options was $ 63,587 Option Remaining Exercise Options Contractual Options Price Outstanding Life (in years) Exercisable $0.59 8,150 4.75 8,150 0.60 5,000 4.75 5,000 0.65 6,150 4.75 6,150 0.70 225,000 8.18 225,000 0.77 59,500 6.01 59,500 0.80 16,000 7.89 16,000 0.90 25,667 6.56 25,667 0.97 6,000 4.75 6,000 1.00 300,249 2.86 298,999 1.02 247,000 3.15 247,000 1.05 507,529 8.02 435,528 1.07 53,898 5.04 53,898 1.09 156,165 8.20 108,915 1.10 255,000 3.25 255,000 1.14 3,674 4.75 3,674 1.15 343,000 2.77 343,000 1.20 31,414 6.43 31,414 1.25 32,000 5.38 32,000 1.30 263,000 4.43 263,000 1.50 380,000 1.34 380,000 1.75 1,067 4.75 1,067 1.80 169,425 5.71 169,425 1.85 24,000 5.34 24,000 1.97 1,422 4.75 1,422 Total 3,120,310 2,999,809 Warrants Weighted Average Number of Exercise Warrants Price Outstanding, June 30, 2017 1,985,000 1.25 Granted - - Exercised - - Expired/Cancelled - - Outstanding, September 30, 2017 1,985,000 $ 1.25 Exercisable, June 30, 2017 1,985,000 $ 1.25 Exercisable, September 30, 2017 1,985,000 $ 1.25 There was no intrinsic value for all warrants outstanding as of September 30, 2017, based on the fair value of the Company’s common stock on September 30, 2017. Remaining Warrant Warrants Contractual Warrants Exercise Price Outstanding Life (in years) Exercisable $1.19 100,000 4.30 100,000 1.25 1,885,000 3.77 1,885,000 Total 1,985,000 1,985,000 Restricted Common Stock Prior to July 1, 2017, the Company issued 1,573,197 1,563,074 1,150,136 During the three months ended September 30, 2017, the Company issued an additional 286,674 292,380 1.02 The total fair value of restricted common stock vested during the three months ended September 30, 2017 was $ 103,026 602,292 Weighted Average Number of Grant Date Shares Fair Value Fair Value Non-vested, June 30, 2017 513,194 412,938 0.92 Granted 286,647 292,380 1.02 Vested (109,784) (103,026) 0.89 Forfeited - - - Non-vested, September 30, 2017 690,057 $ 602,292 $ 0.97 Common Stock Repurchase and Retirement During the three months ended September 30, 2017, the Company repurchased 34,800 1.14 39,672 |