Stockholders' Equity (Tables)
|
9 Months Ended |
12 Months Ended |
Mar. 31, 2017 |
Jun. 30, 2016 |
Schedule of Black-Scholes option pricing model with weighted average assumptions |
|
The
fair values of the Companys options were estimated at the dates of grant using a Black-Scholes option pricing model with
the following weighted average assumptions:
Expected
term (years) |
|
|
6.25 |
|
Risk-free interest
rate |
|
|
1.29 |
% |
Volatility |
|
|
47 |
% |
Dividend yield |
|
|
0 |
% |
|
Schedule of the option activity |
The following is a summary of the option
activity:
|
|
Options |
|
|
Weighted Average Exercise
Price |
|
|
|
|
|
|
|
|
Outstanding – June 30, 2016 |
|
|
160,000 |
|
|
$ |
1.50 |
|
Exercisable – June 30, 2016 |
|
|
40,000 |
|
|
$ |
1.50 |
|
Granted |
|
|
— |
|
|
|
— |
|
Exercised |
|
|
— |
|
|
|
— |
|
Forfeited/Cancelled |
|
|
— |
|
|
|
— |
|
Outstanding – March 31, 2017 |
|
|
160,000 |
|
|
$ |
1.50 |
|
Exercisable – March 31, 2017 |
|
|
40,000 |
|
|
$ |
1.50 |
|
|
The
following is a summary of the option activity:
|
|
Options |
|
|
Weighted Average Exercise
Price |
|
|
|
|
|
|
|
|
Outstanding –
April 1, 2015 |
|
|
— |
|
|
$ |
— |
|
Exercisable –April
1, 2015 |
|
|
— |
|
|
|
— |
|
Granted |
|
|
160,000 |
|
|
|
1.50 |
|
Exercised |
|
|
— |
|
|
|
— |
|
Forfeited/Cancelled |
|
|
— |
|
|
|
— |
|
Outstanding
– June 30, 2015 |
|
|
160,000 |
|
|
$ |
1.50 |
|
Exercisable
– June 30, 2015 |
|
|
— |
|
|
$ |
— |
|
Granted |
|
|
— |
|
|
|
— |
|
Exercised |
|
|
— |
|
|
|
— |
|
Forfeited/Cancelled |
|
|
— |
|
|
|
— |
|
Outstanding
– March 31, 2016 |
|
|
160,000 |
|
|
$ |
1.50 |
|
Exercisable
– March 31, 2016 |
|
|
— |
|
|
$ |
— |
|
Granted |
|
|
— |
|
|
|
— |
|
Exercised |
|
|
— |
|
|
|
— |
|
Forfeited/Cancelled |
|
|
— |
|
|
|
— |
|
Outstanding
– June 30, 2016 |
|
|
160,000 |
|
|
$ |
1.50 |
|
Exercisable
– June 30, 2016 (1) |
|
|
40,000 |
|
|
$ |
1.50 |
|
|
Schedule of resricted shares |
The following is a summary of restricted shares:
Grant Date |
|
Shares Issued |
|
|
Fair Value |
|
|
Shares Vested |
|
June 2014 |
|
|
307,876 |
|
|
$ |
2,103,429 |
|
|
|
96,211 |
|
July 2014 |
|
|
32,408 |
|
|
|
2,090 |
|
|
|
9,452 |
|
August 2014 |
|
|
81,020 |
|
|
|
534,950 |
|
|
|
31,056 |
|
September 2014 |
|
|
129,633 |
|
|
|
513,400 |
|
|
|
32,408 |
|
March 2015 |
|
|
72,918 |
|
|
|
691,565 |
|
|
|
13,164 |
|
June 2015 |
|
|
293,000 |
|
|
|
439,500 |
|
|
|
- |
|
November 2015 |
|
|
36,200 |
|
|
|
54,300 |
|
|
|
- |
|
December 2015 |
|
|
300,000 |
|
|
|
1,393,000 |
|
|
|
230,000 |
|
January 2016 |
|
|
40,000 |
|
|
|
68,000 |
|
|
|
- |
|
March 2016 |
|
|
60,000 |
|
|
|
333,000 |
|
|
|
60,000 |
|
June 2016 |
|
|
118,000 |
|
|
|
577,771 |
|
|
|
- |
|
August 2016 |
|
|
351,000 |
|
|
|
1,570,472 |
|
|
|
40,000 |
|
January 2017 |
|
|
192,000 |
|
|
|
1,472,302 |
|
|
|
- |
|
February 2017 |
|
|
110,000 |
|
|
|
697,500 |
|
|
|
- |
|
March 2017 |
|
|
20,000 |
|
|
|
135,000 |
|
|
|
- |
|
|
|
|
2,144,055 |
|
|
$ |
10,586,279 |
|
|
|
512,291 |
|
|
The
following is a summary of restricted shares:
Grant
Date |
|
Shares Issued |
|
|
Fair Value |
|
|
Shares Vested |
|
June 2014 |
|
|
307,876 |
|
|
$ |
604,385 |
|
|
|
96,211 |
|
July 2014 |
|
|
32,408 |
|
|
|
1,469 |
|
|
|
9,452 |
|
August 2014 |
|
|
81,020 |
|
|
|
207,257 |
|
|
|
33,083 |
|
September 2014 |
|
|
129,633 |
|
|
|
260,514 |
|
|
|
32,408 |
|
March 2015 |
|
|
72,918 |
|
|
|
259,288 |
|
|
|
8,608 |
|
June 2015 |
|
|
293,000 |
|
|
|
439,500 |
|
|
|
- |
|
November 2015 |
|
|
36,200 |
|
|
|
54,300 |
|
|
|
- |
|
December 2015 |
|
|
300,000 |
|
|
|
1,068,700 |
|
|
|
- |
|
January 2016 |
|
|
40,000 |
|
|
|
68,000 |
|
|
|
- |
|
March 2016 |
|
|
60,000 |
|
|
|
251,400 |
|
|
|
- |
|
June 2016 |
|
|
8,000 |
|
|
|
33,600 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,361,055 |
|
|
$ |
3,248,413 |
|
|
|
179,762 |
|
|
Schedule of stock-based compensation expense |
|
In
relation to the above restricted stock agreements for the three months ended June 30, 2016, the years ended June 30, 2016, June
30, 2015, March 31, 2016 and the period May 12, 2014 (Inception) through June 30, 2015, the Company recorded stockbased
compensation expense for the shares that have vested, as follows:
|
|
|
|
|
|
|
|
|
|
|
|
For
the Period from |
|
For
the Three Months Ended |
|
|
For
the Year Ended |
|
|
For
the Year Ended |
|
|
For
the Year Ended |
|
|
May
12, 2014 (Inception) through |
|
June
30, 2016 |
|
|
June
30, 2016 |
|
|
June
30, 2015 |
|
|
March
31, 2016 |
|
|
March
31, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
428,678 |
|
|
$ |
821,617 |
|
|
$ |
78,925 |
|
|
$ |
465,616 |
|
|
$ |
6,219 |
|
|
General and Administrative Expense [Member] |
|
|
Schedule of stock-based compensation expense |
The
Company recorded stock-based compensation expense for the shares issued to consultants that have vested, which is a component
of general and administrative expenses in the Condensed Consolidated Statement of Operations as follows:
|
|
|
|
|
Stock
Based Compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For
the Nine Months Ended |
|
Month
of Original Grant |
|
Shares Issued |
|
|
March
31, 2017 |
|
|
March
31, 2016 |
|
December 2015 |
|
|
230,000 |
|
|
$ |
945,189 |
|
|
$ |
136,603 |
|
March 2016 |
|
|
60,000 |
|
|
|
261,214 |
|
|
|
12,133 |
|
August 2016 |
|
|
40,000 |
|
|
|
147,600 |
|
|
|
- |
|
January 2017 |
|
|
50,000 |
|
|
|
114,329 |
|
|
|
- |
|
|
|
|
380,000 |
|
|
$ |
1,468,332 |
|
|
$ |
148,736 |
|
|
In
relation to the above consulting agreements for the three months ended June 30, 2016, the years ended June 30, 2016, June 30,
2015, March 31, 2016 and the period May 12, 2014 (Inception) through June 30, 2015 the Company recorded stockbased compensation
expense for the shares that have vested, which is a component of general and administrative expenses in the Consolidated Statement
of Operations as follows:
|
|
|
|
|
Stock
Based Compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For
the Period from |
|
|
|
|
|
|
For
the Three Months Ended |
|
|
For
the Year Ended |
|
|
For
the Year Ended |
|
|
For
the Year Ended |
|
|
May
12, 2014 (Inception) through |
|
|
|
Shares Issued |
|
|
June
30, 2016 |
|
|
June
30, 2016 |
|
|
June
30, 2015 |
|
|
March
31, 2016 |
|
|
March
31, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
2015 |
|
|
230,000 |
|
|
$ |
206,208 |
|
|
$ |
342,811 |
|
|
$ |
- |
|
|
$ |
136,603 |
|
|
$ |
- |
|
March
2016 |
|
|
60,000 |
|
|
|
59,653 |
|
|
|
71,786 |
|
|
|
- |
|
|
|
12,133 |
|
|
|
- |
|
|
|
|
290,000 |
|
|
$ |
265,861 |
|
|
$ |
414,597 |
|
|
$ |
- |
|
|
$ |
148,736 |
|
|
$ |
- |
|
|