v3.25.2
Stock Based Compensation (Tables)
12 Months Ended
Jun. 30, 2024
Stock Based Compensation  
Schedule of stock option activity

 

 

 

 

Weighted

 

 

Average

 

 

 

 

 

 

 

Average

 

 

Remaining

 

 

Aggregated

 

 

 

Options

 

 

Exercise

 

 

Contractual

 

 

Intrinsic

 

 

 

Outstanding

 

 

Price

 

 

Life (Years)

 

 

Value

 

Outstanding at June 30, 2022

 

 

213,994

 

 

$61.00

 

 

 

7.42

 

 

$4,919,182

 

Granted

 

 

52,150

 

 

 

92.60

 

 

 

10

 

 

 

-

 

Forfeited

 

 

(24,180 )

 

 

30.60

 

 

 

-

 

 

 

-

 

Outstanding at June 30, 2023

 

 

241,964

 

 

$66.20

 

 

 

6.23

 

 

$1,342,280

 

Granted

 

 

23,900

 

 

 

26.59

 

 

 

5

 

 

 

-

 

Forfeited

 

 

(65,150 )

 

 

79.56

 

 

 

-

 

 

 

-

 

Outstanding at June 30, 2024

 

 

200,714

 

 

$57.40

 

 

 

5.83

 

 

$0.00

 

Options exercisable at June 30, 2024 (vested)

 

 

196,972

 

 

 

58.20

 

 

 

5.85

 

 

$0.00

 

Options exercisable at June 30, 2023(vested)

 

 

217,490

 

 

 

62.40

 

 

 

6.41

 

 

$3,131,855

 

Schedule of assumptions

 

 

June 30, 2024

 

 

June 30, 2023

 

Dividend rate

 

 

-

 

 

 

-

 

Risk free interest rate

 

3.95%-4.53

%

 

2.70%-4.38

%

Expected term

 

 

5

 

 

 

6.5

 

Expected volatility

 

58%-107

%

 

68%-117

%

Grant date stock price

 

$

 0.53-1.47

 

 

$

 1.62 – 5.30