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 to 7,000,000. On November 21, 2017, the Company’s stockholders approved the adoption of the 2017 Plan (previously adopted by our board of directors on September 14, 2017), which authorized a maximum of 1,874,513 shares of common stock that may be issued pursuant to awards granted under the 2017 Plan. On November 17, 2020, the Company’s stockholders approved an increase in the maximum number of shares of common stock that may be issued pursuant to awards granted under the 2017 Omnibus Incentive Plan from 2,374,513 to 3,374,513. On November 17, 2021, the Company's stockholders approved an increase in the maximum number of shares of common stock that may be issued pursuant to awards granted under the 2017 Omnibus Incentive Plan from 3,374,513 to 6,874,513. Upon adoption of the 2017 Plan we ceased granting incentive awards under the 2007 Plan and commenced granting incentive awards under the 2017 Plan. The shares of our common stock underlying cancelled and forfeited awards issued under the 2017 Plan may again become available for grant under the 2017 Plan. Cancelled and forfeited awards issued under the 2007 Plan that were cancelled or forfeited prior to November 21, 2017 became available for grant under the 2007 Plan. As of June 30, 2022, there were 3,935,596 shares available for grant under the 2017 Plan, and no shares were available for grant under the 2007 Plan. All incentive stock award grants prior to the adoption of the 2017 Plan on November 21, 2017 were made under the 2007 Plan, and all incentive stock award grants after the adoption of the 2017 Plan on November 21, 2017 were made under the 2017 Plan. 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. The following table summarizes vested and unvested stock option activity: All Options Vested Options Unvested Options Weighted Weighted Weighted Average Average Average Exercise Exercise Exercise Shares Price Shares Price Shares Price Outstanding at July 1, 2020 3,327,580 $ 1.56 3,081,745 $ 1.50 245,835 $ 2.34 Granted 575,348 2.28 270,000 2.25 305,348 2.31 Options vesting — — 199,499 2.16 (199,499) 2.16 Exercised (274,520) 1.34 (274,520) 1.34 — — Forfeited (126,250) 2.59 (102,500) 2.72 (23,750) 1.99 Repurchased (243,750) 1.32 (243,750) 1.32 — — Outstanding at June 30, 2021 3,258,408 $ 1.68 2,930,474 $ 1.60 327,934 $ 2.46 Granted 307,843 2.22 — — 307,843 2.22 Options vesting — — 452,879 2.26 (452,879) 2.26 Exercised (357,079) 1.20 (357,079) 1.20 — — Forfeited (26,300) 1.34 (26,300) 1.34 — — Repurchased — — — — — — Outstanding at June 30, 2022 3,182,872 $ 1.79 2,999,974 $ 1.75 182,898 $ 2.49 The following table presents the assumptions used to estimate the fair values based upon a Black-Scholes option pricing model of the stock options granted during the years ended June 30, 2022 and 2021. Years Ended June 30, 2022 2021 Expected dividend yield 0 % 0 % Risk-free interest rate 0.92 - 1.81 % 0.37 - 1.05 % Expected life (in years) 5 - 6 5 - 6 Expected volatility 56 % 56 - 63 % The weighted average remaining contractual life of all options outstanding as of June 30, 2022 was 5.48 years. The remaining contractual life for options vested and exercisable at June 30, 2022 was 5.28 years. Furthermore, the aggregate intrinsic value of options outstanding and of options vested and exercisable at June 30, 2022 was $966,550, in each case based on the fair value of the Company’s common stock on June 30, 2022. During the year ended June 30, 2022, the Company granted 307,843 options to employees with a fair value of $342,566 which amount will be amortized over the vesting period. The total fair value of options that vested during the year ended June 30, 2022 was $470,615 and was included in selling, general and administrative expenses in the accompanying statement of operations. As of June 30, 2022, the amount of unvested compensation related to the unvested options was $212,642 which will be recorded as an expense in future periods as the options vest. During the year ended June 30, 2022, the Company issued 211,072 net shares of common stock upon the exercise of options underlying 357,079 shares of common stock, resulting in net cash proceeds of $97,688. During the year ended June 30, 2021, the Company granted 575,348 options to employees with a fair value of $686,461 which amount will be amortized over the vesting period. The total fair value of options that vested during the year ended June 30, 2021 was $631,335 and was included in selling, general and administrative expenses in the accompanying statement of operations. As of June 30, 2021, the amount of unvested compensation related to the unvested options was $340,692 which will be recorded as an expense in future periods as the options vest. During the year ended June 30, 2021, the Company issued 158,609 net shares of common stock upon the exercise of options underlying 274,520 shares of common stock, resulting in net cash proceeds of $88,850. On March 31, 2021 the Company repurchased options underlying 243,750 shares of stock from a former director for $213,313. The entire amount was charged to equity. Additional information regarding stock options outstanding and exercisable as of June 30, 2022 is as follows: Option Remaining Exercise Options Contractual Options Price Outstanding Life (in years) Exercisable $ 0.70 225,000 3.43 225,000 0.77 25,000 2.14 25,000 0.80 16,000 3.14 16,000 0.90 15,000 3.10 15,000 1.00 15,000 2.70 15,000 1.05 305,000 4.15 305,000 1.07 33,898 0.29 33,898 1.09 60,000 3.90 60,000 1.10 105,000 3.00 105,000 1.15 104,400 0.61 104,400 1.20 274,000 5.05 274,000 1.25 32,000 0.62 32,000 1.50 185,000 0.48 185,000 1.59 25,000 5.87 25,000 1.80 86,550 1.23 86,550 1.85 16,000 0.89 16,000 1.95 200,000 6.01 200,000 2.10 238,767 10.00 238,767 2.13 216,708 8.39 209,746 2.17 35,955 8.87 14,981 2.19 5,000 10.00 — 2.40 332,833 6.38 332,833 2.43 61,250 8.93 43,750 2.45 173,000 8.10 115,332 2.49 88,435 7.84 81,717 2.50 20,000 6.88 20,000 2.64 30,882 9.10 — 2.67 33,194 9.22 — 2.99 8,000 7.87 6,000 3.13 208,000 7.38 207,333 3.50 8,000 7.62 6,667 Total 3,182,872 2,999,974 Warrants The following table summarizes warrant activity: Weighted Average Number of Exercise Warrants Price Outstanding, June 30, 2020 385,000 $ 1.24 Granted — — Exercised (190,000) 1.25 Repurchased (100,000) 1.25 Expired/Cancelled (45,000) 1.25 Outstanding, June 30, 2021 50,000 $ 1.19 Granted — — Exercised (50,000) 1.19 Repurchased — — Expired/Cancelled — — Outstanding, June 30, 2022 — $ — Exercisable, June 30, 2021 50,000 $ 1.19 Exercisable, June 30, 2022 — $ — During the year ended June 30, 2022, certain holders of warrants to purchase shares of the Company’s common stock at a per share exercise price of $1.19 exercised those warrants to purchase 50,000 shares, generating gross proceeds to the Company of $59,500. During the year ended June 30, 2021, certain holders of warrants to purchase shares of the Company’s common stock at a per share exercise price of $1.25 exercised those warrants to purchase 190,000 shares, generating gross proceeds to the Company of $237,501. On March 31, 2021 the Company repurchased warrants underlying 100,000 shares of stock from a former director for $95,000. The entire amount was charged to equity. Restricted Common Stock Prior to July 1, 2020, the Company issued 2,277,366 shares of restricted common stock to employees valued at $2,521,204, of which $2,126,907 had been recognized as an expense. As of June 30, 2020, 191,855 of these shares with a grant date fair value of $394,297 had not yet vested. During the year ended June 30, 2021, the Company issued an additional 195,810 shares of restricted stock to employees. These shares vest over a three year period, with a one year cliff vesting period, and remain subject to forfeiture if vesting conditions are not met. The aggregate fair value of the stock awards was $463,994 based on the market price of our common stock ranging from $2.13 to $2.49 per share on the date of grant, which will be amortized over the three-year vesting period. During the year ended June 30, 2022, the Company issued an additional 356,582 shares of restricted stock to employees. Of this amount, 256,582 shares vest over a three year period, with a one year cliff vesting period, and remain subject to forfeiture if vesting conditions are not met. The remaining 100,000 shares vest over a four year period, with a one year cliff vesting period, and remain subject to forfeiture if vesting conditions are not met. The aggregate fair value of the stock awards was $850,996 based on the market price of our common stock ranging from $1.87 to $2.64 per share on the date of grant, which will be amortized over the vesting period. The total fair value of restricted common stock vested during the year ended June 30, 2022 and 2021 was $557,496 and $376,338, respectively, and is included in selling, general and administrative expenses in the accompanying statements of operations. As of June 30, 2022, the amount of unvested compensation related to issuances of restricted common stock was $775,453, which will be recognized as an expense in future periods as the shares vest. When calculating basic net income (loss) per share, these shares are included in weighted average common shares outstanding from the time they vest. When calculating diluted net income per share, these shares are included in weighted average common shares outstanding as of their grant date. The following table summarizes restricted common stock activity: Weighted Average Number of Grant Date Shares Fair Value Fair Value Non-vested, June 30, 2020 191,855 394,297 $ 2.51 Granted 195,810 463,994 2.37 Vested (142,413) (376,338) 2.37 Forfeited — — — Non-vested, June 30, 2021 245,252 $ 481,953 $ 2.47 Granted 356,582 850,996 2.39 Vested (201,742) (557,496) 2.51 Forfeited — — — Non-vested, June 30, 2022 400,092 $ 775,453 $ 2.38 Common Stock Repurchase and Retirement Effective as of February 9, 2021, the Compensation Committee of our Board of Directors authorized the repurchase, during calendar year 2021 on the last day of each trading window and otherwise in accordance with our insider trading policies, of up to $400,000 of outstanding common stock (at prices no greater than $4.00 per share) from our employees to satisfy their tax obligations in connection with the vesting of stock incentive awards. The Compensation Committee of our Board of Directors subsequently approved the extension of the repurchases under the same terms through the end of fiscal year 2023. The actual number of shares repurchased will be determined by applicable employees in their discretion, and will depend on their evaluation of market conditions and other factors. As of June 30, 2021, $349,263 remained under the current authorization to repurchase our outstanding common stock from our employees. During the years ended June 30, 2022 and 2021, we repurchased 40,221 and 78,467 shares of our common stock under the repurchase plan at an average price of approximately $2.34 and $2.27 per share, respectively, for an aggregate amount of $93,918 and $178,012, respectively. As of June 30, 2022, $255,345 remains under the current authorization to repurchase our outstanding common stock from our employees. Shares repurchased are retired and deducted from common stock for par value and from additional paid in capital for the excess over par value. Direct costs incurred to acquire the shares are included in the total cost of the shares. The following table summarizes repurchases of our common stock on a monthly basis: Total Number of Shares Approximate Dollar Value Total Number Average Purchased as Part of of Shares that May Yet Be of Shares Price Paid Publicly Announced Purchased Under the Period Purchased 1 per Share Plans or Programs Plans or Programs September 2020 25,500 $ 2.29 — $ 219,379 December 2020 31,167 $ 2.21 — 150,499 March 2021 10,750 $ 2.15 — 376,888 June 2021 11,050 $ 2.50 — 349,263 Year ended June 30, 2021 78,467 $ 2.27 — $ 349,263 September 2021 21,365 $ 2.55 — $ 294,782 December 2021 5,951 $ 2.24 — 281,451 March 2022 6,086 $ 2.34 — 267,210 June 2022 6,819 $ 1.74 — 255,345 Year ended June 30, 2022 40,221 $ 2.34 — $ 255,345 1 Consists of shares of common stock purchased from employees to satisfy tax obligations in connection with the vesting of stock incentive awards . |