XML 47 R34.htm IDEA: XBRL DOCUMENT v3.23.3
STOCKHOLDERS’ EQUITY (Tables)
3 Months Ended
Sep. 30, 2023
Equity [Abstract]  
SCHEDULE OF SHARE BASED COMPENSATION
   For the Three Months Ended September 30, 2023 
Expected volatility   166% - 197%
Expected term   6.4 years 
Risk-Free interest rate   3.5% - 4.1%
Weighted-average fair value per share of grants  $1.41 
Expected dividend yield   0%
SCHEDULE OF SHARE BASED COMPENSATION STOCK OPTIONS

 SCHEDULE OF SHARE BASED COMPENSATION STOCK OPTIONS

   Options Outstanding as of September 30, 2023 
   Outstanding Stock Options   Weighted Average Exercise Price   Weighted Average Remaining Contractual Life (Years)   Aggregate Intrinsic Value 
Outstanding as of July 1, 2023   270,000   $1.61                      
Granted   240,881   $1.18           
Exercised   -   $-           
Forfeited   (20,000)  $1.64           
Outstanding and expected to vest as of September 30, 2023   490,881   $1.40    9.6   $- 
Exercisable as of September 30, 2023   -   $-    -   $- 
SCHEDULE OF SHARE BASED COMPENSATION RESTRICTED STOCK OUTSTANDING

   Restricted Stock Outstanding as of September 30, 2023
   Number of
Shares
   Weighted
Average Grant
Date Fair Value
 
Nonvested as of July 1, 2023   288,733   $1.36 
Granted   447,543   $1.03 
Vested   (26,716)  $- 
Forfeited   -   $- 
Nonvested as of September 30, 2023   709,560   $1.15 
Expected to vest   709,560      
SCHEDULE OF SHARE BASED PAYMENT ARRANGEMENT

The table below summarizes total remaining stock-based compensation for all outstanding awards: 

 

 

      
Fiscal Period    
Remainder of fiscal 2024  $329,882 
Fiscal 2025   474,180 
Fiscal 2026   346,121 
Fiscal 2027   176,233 
Fiscal 2028   10,290 
Total stock-based compensation  $1,336,706