v3.25.2
Stock Based Compensation (Tables)
9 Months Ended 12 Months Ended
Mar. 31, 2025
Jun. 30, 2024
Stock Based Compensation    
Schedule of stock option activity

 

 

March 31,

2025

 

Dividend rate

 

 

-

 

Risk free interest rate

 

 

4.31%

Expected term

 

5-10

 

Expected volatility

 

 

149%

Grant date stock price

 

$3.46

 

 

 

March 31,

2024

 

Dividend rate

 

 

-

 

Risk free interest rate

 

 

3.95%

Expected term

 

 

1

 

Expected volatility

 

 

63%

Grant date stock price

 

$29.40

 

 

 

 

 

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

 

Schedule of Stock Option Granted

 

 

 

 

 

Weighted

 

 

Average

 

 

 

 

 

 

 

 

 

Average

 

 

Remaining

 

 

Aggregated

 

 

 

Options

 

 

Exercise

 

 

Contractual

 

 

Intrinsic

 

 

 

Outstanding

 

 

Price

 

 

Life (Years)

 

 

Value

 

Outstanding at June 30, 2024

 

 

217,490

 

 

$57.40

 

 

 

5.83

 

 

$-

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited

 

 

(181,137 )

 

 

58.51

 

 

 

-

 

 

 

-

 

Granted

 

 

85,000

 

 

 

3.46

 

 

 

9.22

 

 

 

-

 

Options outstanding at March 31, 2025

 

 

121,353

 

 

$18.26

 

 

 

7.40

 

 

 

-

 

Options exercisable at March 31, 2025 (vested)

 

 

106,457

 

 

$20.28

 

 

 

7.60

 

 

$-

 

 

 

 

 

 

Weighted

 

 

Average

 

 

 

 

 

 

 

 

 

Average

 

 

Remaining

 

 

Aggregated

 

 

 

Options

 

 

Exercise

 

 

Contractual

 

 

Intrinsic

 

 

 

Outstanding

 

 

Price

 

 

Life (Years)

 

 

Value

 

Outstanding at June 30, 2023

 

 

241,964

 

 

$66.20

 

 

 

6.23

 

 

$1,342,280

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited

 

 

(26,000 )

 

 

86.80

 

 

 

-

 

 

 

-

 

Granted

 

 

20,000

 

 

 

29.40

 

 

 

1

 

 

 

-

 

Options outstanding at March 31, 2024

 

 

235,964

 

 

$67.20

 

 

 

5.44

 

 

 

-

 

Options exercisable at March 31, 2024 (vested)

 

 

227,868

 

 

$58.40

 

 

 

5.50

 

 

$-