| Schedule of non vested share activity |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Number of
Non-vested
Shares |
|
|
Fair Value |
|
|
Weighted-Average
Grant Date Value |
|
| Non-vested Shares at October 31, 2023 |
|
|
100,000 |
|
|
$ |
- |
|
|
$ |
- |
|
| Non-vested Shares Granted |
|
|
185,000 |
|
|
$ |
331,000 |
|
|
$ |
1.79 |
|
| Vested |
|
|
- |
|
|
$ |
(74,000 |
) |
|
$ |
- |
|
| Expired/Forfeited |
|
|
(100,000 |
) |
|
$ |
- |
|
|
$ |
- |
|
| Non-vested Shares at October 31, 2024 |
|
|
185,000 |
|
|
$ |
257,000 |
|
|
$ |
1.79 |
|
| Non-vested Shares Granted |
|
|
180,000 |
|
|
$ |
473,000 |
|
|
$ |
2.54 |
|
| Vested |
|
|
(105,000 |
) |
|
$ |
(233,000 |
) |
|
$ |
- |
|
| Expired/Forfeited |
|
|
(31,667 |
) |
|
$ |
(46,000 |
) |
|
$ |
- |
|
| Non-vested Shares at October 31, 2025 |
|
|
228,333 |
|
|
$ |
451,000 |
|
|
$ |
2.05 |
|
| Shares Granted |
|
|
792,500 |
|
|
$ |
1,986,000 |
|
|
$ |
2.51 |
|
| Vested |
|
|
(103,333 |
) |
|
$ |
(1,118,000 |
) |
|
$ |
- |
|
| Expired/Forfeited |
|
|
(175,000 |
) |
|
$ |
(357,000 |
) |
|
$ |
2.05 |
|
| Non-vested Shares at June 30, 2026 |
|
|
742,500 |
|
|
$ |
962,000 |
|
|
$ |
2.47 |
|