Stockholders' Equity | Note 5. Stockholders’ Equity Stock Options In December 2007, we established the 2007 Equity Compensation Plan (the “2007 Plan”) and in November 2017 we established the 2017 Omnibus Incentive Plan (the “2017 Plan”), collectively (the “Plans”). The Plans were approved by our board of directors and stockholders. The purpose of the Plans is to grant stock and options to purchase our common stock, and other incentive awards, 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 2007 Plan increased from 5,000,000 7,000,000 1,874,513 1,592,130 The majority of awards issued under the Plans 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 Shares Weighted Shares Weighted Shares Weighted Outstanding at June 30, 2017 3,130,310 1.15 2,994,851 1.15 135,459 1.07 Granted 707,000 1.31 685,000 1.31 22,000 1.20 Options vesting - - 48,250 1.06 (48,250) 1.06 Exercised (175,000) 1.10 (175,000) 1.10 - - Forfeited/Cancelled (476,875) 1.31 (471,042) 1.32 (5,833) 1.09 Outstanding at December 31, 2017 3,185,435 $ 1.16 3,082,059 $ 1.16 103,376 $ 1.07 Six Months Ended 2017 2016 Expected dividend yield 0 % 0 % Risk-free interest rate 1.45% - 2.23 % 1.27% - 1.76 % Expected life (in years) 2.60 - 6.0 5 - 6 Expected volatility 75% - 76 % 79.2% - 81.4 % The weighted average remaining contractual life of all options outstanding as of December 31, 2017 was 6.04 5.98 434,042 421,343 During the six months ended December 31, 2017, the Company granted 707,000 383,890 389,236 13,235 175,000 17,600 6,233 As of December 31, 2017, the amount of unvested compensation related to stock options was $ 68,175 Option Options Remaining Options $ 0.59 8,150 4.50 8,150 0.60 5,000 4.50 5,000 0.65 6,150 4.50 6,150 0.70 225,000 7.93 225,000 0.77 59,500 5.76 59,500 0.80 16,000 7.64 16,000 0.90 25,667 6.31 25,667 0.97 6,000 4.50 6,000 1.00 300,249 2.60 300,247 1.02 247,000 2.90 247,000 1.05 457,529 8.63 415,530 1.07 53,898 4.79 53,898 1.09 156,165 7.95 116,790 1.10 105,000 7.50 105,000 1.14 3,674 4.50 3,674 1.15 293,000 3.07 293,000 1.20 353,414 9.57 331,414 1.25 32,000 5.12 32,000 1.30 263,000 4.18 263,000 1.50 380,000 1.00 380,000 1.75 1,067 4.50 1,067 1.80 162,550 5.45 162,550 1.85 24,000 5.09 24,000 1.97 1,422 4.50 1,422 Total 3,185,435 3,082,059 Warrants Number of Weighted Outstanding, June 30, 2017 1,985,000 1.25 Granted - - Exercised - - Expired/Cancelled - - Outstanding, December 31, 2017 1,985,000 $ 1.25 Exercisable, June 30, 2017 1,985,000 $ 1.25 Exercisable, December 31, 2017 1,985,000 $ 1.25 There was no intrinsic value for all warrants outstanding as of December 31, 2017, based on the fair value of the Company’s common stock on December 31, 2017. Warrant Warrants Remaining Warrants $ 1.19 100,000 3.98 100,000 1.25 1,885,000 3.45 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 six months ended December 31, 2017, the Company issued an additional 338,302 354,366 1.02 1.20 The total fair value of restricted common stock vesting during the six months ended December 31, 2017 was $ 205,339 561,965 Number of Fair Value Weighted Non-vested, June 30, 2017 513,194 412,938 0.92 Granted 338,302 354,366 1.05 Vested (193,336) (205,339) 0.90 Forfeited - - - Non-vested, December 31, 2017 658,160 $ 561,965 $ 0.99 Common Stock Repurchase and Retirement During the six months ended December 31, 2017, the Company repurchased 87,100 1.18 102,955 |