XML 33 R16.htm IDEA: XBRL DOCUMENT v2.4.0.6
5. Stockholders equity (Tables)
12 Months Ended
Jun. 30, 2012
Equity [Abstract]  
Warrrants outstanding
       
Shares Outstanding Weighted Average Exercise Price Shares Vested Expiration Fiscal Period
2,805,600 $1.45 2,805,600 4th Qtr, 2013
200,000 1.25 200,000 4th Qtr, 2014
12,500 2.00 12,500 1st Qtr, 2015
40,000 0.01 40,000 3rd Qtr, 2014
30,000 1.25 30,000 4th Qtr, 2016
1,079,000 1.25 614,827 4th Qtr, 2021
125,000 3.73 - 1st Qtr, 2022
35,000 3.00 - 2nd Qtr, 2022
1,462 3.25 1,462 3rd Qtr, 2022
4,328,562
 
3,704,389
 
Weighted average assumptions for Black-Scholes-Merton option pricing formula
   
Expected life (in years) 5.90 years
Weighted average volatility 95.18%
Forfeiture rate 18.82 %
Risk-free interest rate 2.06%
Expected dividend rate - %
Exercise prices for options and warrants granted and outstanding which resulted in stock based compensation charges
   
Exercise Price Number of options or warrants
$1.25 1,709,000
1.50 20,000
2.00 12,500
3.00 35,000
3.25 1,462
3.73 125,000

 
1,902,962
Summary of non-vested options and warrants
   

 
Shares
Non-vested outstanding, July 1, 2011 739,695
Granted 236,462
Vested (301,984)
Cancelled (50,000)
Non-vested outstanding, June 30, 2012 624,173
Shares of common stock reserved for future issuance
   
Stock options outstanding 1,081,462
Stock options available for future grant under the 2011 Plan 418,538
Warrants 3,247,100

 

 
Total common shares reserved for future issuance 4,747,100