XML 68 R56.htm IDEA: XBRL DOCUMENT v3.21.2
STOCK OPTIONS (RESTATED) (Tables)
12 Months Ended
Jun. 30, 2021
Fair value weighted average assumptions
   

For the Year Ended

June 30,

 
    2021     2020  
Expected volatility   40.89% to 69.03%     40.89% to 55.19%  
Risk-free interest rate   0.14% to 2.35%     0.30% to 2.35%  
Expected life (years)     2.5-3.25       2.5 -3.25  
2017 Employee Plan  
Option activities
    Options    

Weighted Average

Exercise

Price

   

Weighted Average Remaining

Contractual

Term (Years)

   

Aggregate

Intrinsic

Value

 
                         
Outstanding at July 1, 2020     196,000     $ 3.92       3.72     $ 36  
Granted     71,000       5.03       4.16       14  
Exercised     -       -       -       -  
Forfeited or expired     -       -       -       -  
Outstanding at June 30, 2021     267,000       4.21       3.22       290  

Exercisable at June 30, 2021

    164,750       4.35       2.74       173  

 

    Options    

Weighted Average

Exercise

Price

   

Weighted Average Remaining

Contractual

Term (Years)

   

Aggregate

Intrinsic

Value

 
                         
Outstanding at July 1, 2019     136,000     $ 4.53       4.28     $ -  
Granted     60,000       2.53       2.73       36  
Exercised     -       -       -       -  
Forfeited or expired     -       -       -       -  
Outstanding at June 30, 2020     196,000       3.92       3.72       36  
Exercisable at June 30, 2020     98,000       4.44       3.41       9  
Company's non-vested employee stock options

    Options    

Weighted Average Grant-Date

Fair Value

 
             
Non-vested at July 1, 2020     98,000     $ 1.79  
Granted     71,000       1.88  
Vested     (66,750 )     1.83  
Forfeited     -       -  
Non-vested at June 30, 2021     102,250     $ 2.29  
                 

 

 

    Options    

Weighted Average Grant-Date

Fair Value

 
             
Non-vested at July 1, 2019     87,000     $ 1.43  
Granted     60,000       0.85  
Vested     (49,000 )     1.51  
Forfeited     -       -  
Non-vested at June 30, 2020     98,000     $ 1.79  
                 

 

2007 Employee Plan  
Option activities

A summary of option activities under the 2007 Employee Plan during the twelve-month period ended June 30, 2021, is presented as follows:

 

    Options    

Weighted Average

Exercise

Price

   

Weighted Average Remaining

Contractual

Term (Years)

   

Aggregate

Intrinsic

Value

 
                                 
Outstanding at July 1, 2020     77,500     $ 3.69       1.22     $ -  
Granted     -       -       -       -  
Exercised     (40,000 )     3.26       -       -  
Forfeited or expired     -       -       -       -  
Outstanding at June 30, 2021     37,500     $ 4.14       0.75     $ -  
Exercisable at June 30, 2021     37,500     $ 4.14       0.75     $ -  

 

A summary of option activities under the 2007 Employee Plan during the twelve-month period ended June 30, 2020, is presented as follows:

 

    Options    

Weighted Average

Exercise

Price

   

Weighted Average Remaining

Contractual

Term (Years)

   

Aggregate

Intrinsic

Value

 
                                 
Outstanding at July 1, 2019     77,500     $ 3.69       2.22     $ -  
Granted     -       -       -       -  
Exercised     -       -       -       -  
Forfeited or expired     -       -       -       -  
Outstanding at June 30, 2020     77,500     $ 3.69       1.22     $ -  
Exercisable at June 30, 2020     77,500     $ 3.69       1.22     $ -  
                                 
Company's non-vested employee stock options

A summary of the status of the Company’s non-vested employee stock options during the twelve months ended June 30, 2021, is presented below: 

 

          Weighted Average Grant-Date  
    Options     Fair Value  
                 
Non-vested at July 1, 2020     -     $ -  
Granted     -       -  
Vested     -       -  
Forfeited     -       -  
Non-vested at June 30, 2021     -     $ -  

 

A summary of the status of the Company’s non-vested employee stock options during the twelve months ended June 30, 2020, is presented below: 

 

          Weighted Average Grant-Date  
    Options     Fair Value  
             
Non-vested at July 1, 2019     9,375     $ 1.22  
Granted     -       -  
Vested     (9,375 )     1.22  
Forfeited     -       -  
Non-vested at June 30, 2020     -     $ -  
2017 Directors Equity Incentive Plan  
Option activities

A summary of option activities under the 2017 Directors Plan during the twelve months ended June 30, 2021, is presented as follows: 

 

    Options    

Weighted Average

Exercise

Price

   

Weighted Average Remaining

Contractual

Term (Years)

   

Aggregate

Intrinsic

Value

 
                         
Outstanding at July 1, 2020     240,000     $ 3.93       3.75     $ 48  
Granted     80,000       5.27       4.64       -  
Exercised     -       -              
Forfeited or expired     -       -              
Outstanding at June 30, 2021     320,000       4.27       3.22       340  
Exercisable at June 30, 2021     320,000       4.27       3.22       340  

 

 

A summary of option activities under the 2017 Directors Plan during the twelve months ended June 30, 2020, is presented as follows: 

 

    Options    

Weighted Average

Exercise

Price

   

Weighted Average Remaining

Contractual

Term (Years)

   

Aggregate

Intrinsic

Value

 
                         
Outstanding at July 1, 2019     160,000     $ 4.63       4.25     $ -  
Granted     80,000       2.53       4.73       48  
Exercised     -       -       -       -  
Forfeited or expired     -       -       -       -  
Outstanding at June 30, 2020     240,000       3.93       3.75       48  
Exercisable at June 30, 2020     240,000       3.93       3.75       48  

 

2007 Directors Equity Incentive Plan  
Option activities

A summary of option activities under the 2007 Directors Plan during the twelve months ended June 30, 2021, is presented as follows:

 

    Options    

Weighted Average

Exercise

Price

   

Weighted Average Remaining

Contractual

Term (Years)

   

Aggregate

Intrinsic

Value

 
                         
Outstanding at July 1, 2020     250,000       3.32       0.83       22  
Granted     -       -       -       -  
Exercised     (200,000 )     3.12       -       -  
Forfeited or expired     -       -       -       -  
Outstanding at June 30, 2021     50,000       4.14       0.75       45  
Exercisable at June 30, 2021     50,000       4.14       0.75       45  

 

A summary of option activities under the 2007 Directors Plan during the twelve months ended June 30, 2020, is presented as follows:

 

    Options    

Weighted Average

Exercise

Price

   

Weighted Average Remaining

Contractual

Term (Years)

   

Aggregate

Intrinsic

Value

 
                         
Outstanding at July 1, 2019     300,000       3.40       1.58       9  
Granted     -       -       -       -  
Exercised     -       -       -       -  
Forfeited or expired     (50,000 )     3.81       -       -  
Outstanding at June 30, 2020     250,000       3.32       0.83       22  
Exercisable at June 30, 2020     250,000       3.32       0.83       22