Equity Transactions | 10. Equity Transactions Stock Options The following table summarizes the activity relating to the Companys stock options for the nine months ended March 31, 2023: Schedule of summarizes the activity relating to the Company’s stock options Options Weighed-Average Exercise Price Weighted Remaining Average Contractual Term Aggregate Intrinsic Value Outstanding at June 30, 2022 3,398,764 7.42 6.8 - Granted 205,000 6.08 5.2 347,350 Options Expired (10,000 ) 28.69 - - Options Canceled (49,667 ) 7.74 - - Options Exercised (100,100 ) 7.79 - - Outstanding at March 31, 2023 3,443,997 $ 7.29 6.0 $ 6,474,701 Exercisable at March 31, 2023 1,135,948 $ 8.60 5.8 $ 1,427,537 The fair value of each option grant on the date of grant is estimated using the Black-Scholes option. The pricing model reflects the following weighted-average assumptions for the nine months ended March 31, 2023 and 2022: Schedule of assumptions used March 31, 2023 March 31, 2022 Expected life of options (In years) 5 5 Expected volatility 79.52 75.12 Risk free interest rate 3.61 1.60 Dividend Yield 0 0 Expected volatility is based on the historical volatilities of the daily closing price of the common stock of three comparable companies and the expected life of options is based on historical data with respect to employee exercise periods. The Company accounts for forfeitures as they are incurred. The total stock option-based compensation expense for three-month ended March 31, 2023 and 2022 was of $ 888,998 930,334 3,480,425 4,004,718 The following is a summary of stock options outstanding and exercisable by exercise price as of March 31, 2023: Schedule of summary of stock options outstanding and exercisable Exercise Price Outstanding Weighted Average Contract Life Exercisable $ 1.69 124,520 4.3 - $ 1.81 10,000 4.2 - $ 1.98 72,000 4.2 2,000 $ 2.74 124,167 8.9 28,972 $ 2.80 5,600 1.9 5,600 $ 3.20 248,167 8.9 73,634 $ 3.24 25,000 8.9 5,417 $ 3.75 4,800 0.9 4,800 $ 5.04 755,000 4.4 188,750 $ 5.21 10,000 9.7 - $ 6.12 195,000 4.7 48,750 $ 6.25 1,600 0.6 1,600 $ 7.50 800 1.6 800 $ 7.74 1,241,668 8.4 447,000 $ 8.75 1,600 0.8 1,600 $ 9.54 800 2.6 800 $ 9.90 800 2.6 800 $ 13.91 618,475 2.8 321,425 $ 42.09 4,000 2.9 4,000 3,443,997 1,135,948 Issuance of common stock for cash During the three months ended September 30, 2021, the Company issued 2,592,000 8.00 18.5 2.2 On September 24, 2021, the Company issued 92,000 of its Class A common stock at $ 8.00 707,000 29,000 On August 31, 2022, the Company entered into a Controlled Equity Offering Sales Agreement (the Sales Agreement) with Cantor Fitzgerald & Co. and B. Riley Securities, Inc. (collectively, the Agents), pursuant to which the Company may issue and sell from time-to-time shares of the Companys common stock through the Agents, subject to the terms and conditions of the Sales Agreement. On April 6, 2023, the Company and B. Riley Securities, Inc. mutually agreed to terminate B. Riley Securities, Inc.’s role as a sales agent under the Sales Agreement. During the three months ended March 31, 2023, the Company sold 1,515,078 9.8 3 339,000 7,372,691 48.2 3 1.9 Issuance of common stock through exercise of stock options and warrants During the three months ended December 31, 2022, the Company issued 21,882 99,300 7.64 In November 2022, the Company issued 800 800 2.80 In October, the Company issued 3,590 8,000 2.25 Issuance of restricted stock units for services On August 20, 2021, the Company awarded 58,759 7.74 58,759 384,456 On June 21, 2022, the Company awarded 124,520 1.69 17,536 52,610 On November 23, 2022, the Company awarded 506,496 6.12 584,424 72,612 25 22,800 On November 23, 2022, the Company issued equity awards for the board of directors annual compensation. Four directors received RSUs to purchase a total of 155,636 6.12 952,492 195,000 6.12 791,700 1,744,192 39,089 Issuance of Stock Options On August 20, 2021, the Company granted, under the 2019 Omnibus Plan, stock options to purchase 1,365,835 5 7.74 On February 1, 2022, the Company granted stock options to purchase 124,167 shares of common stock to a new employee. Twenty percent ( 20 80 5 3.20 During the three months ended March 31, 2022, the Company granted, stock options to purchase shares of common stock totaling 273,167 to four new employees. Pursuant to a former employee Separation Agreement, dated April 11, 2022, the Company modified a former employees stock option award granted on August 20, 2021, pursuant to the 2019 Omnibus Plan (2021 Options Grant). Pursuant to the terms of the Separation Agreement, effective on July 8, 2022 (the Separation Date), the Company accelerated the vesting of options scheduled to vest on the first and second anniversary of the grant date as deemed vested (Accelerated Options) and after giving effect to the Accelerated Options, extended the exercise period of the total vested outstanding and unexercised options (totaling 74,500 options) to one year following the Separation Date. The unvested portion of the 2021 Option Grant (totaling 49,667 options) was canceled. The modification was remeasured as of July 8, 2022, and the incremental difference totaled $181,154, net credit, due to the original exercise price of $7.74 being greater than the stock price of $1.80 on the remeasurement date, and accordingly was recognized on July 8, 2022. On December 6, 2022, stock options to purchase 10,000 48 5.21 On April 4, 2023, stock options to purchase 124,167 20 80 Stock Warrants The following table summarizes warrant activity during the nine months ended March 31, 2023: Summary of warrants activity Number of Shares Weighted Average Exercise Price Weighted Average Remaining Life (Years) Aggregate Intrinsic Value Outstanding and exercisable at June 30, 2022 510,372 $ 6.17 3.8 $ - Granted 7,272,728 1.82 4.9 - Expired (4,815 ) 75.00 - - Exercised (8,000 ) 2.25 - - Outstanding and exercisable at March 31, 2023 7,770,285 $ 2.06 4.3 $ 46,935,207 Of the above warrants, 101,380 expire in the fiscal year ending June 30, 2025, 35,175 expire in the fiscal year ending June 30, 2026, and 7,633,730 expire in the fiscal year ending June 30, 2027. |