STOCKHOLDERS’ EQUITY (DEFICIT) | NOTE 7 – STOCKHOLDERS’ EQUITY (DEFICIT) Preferred Stock The Company has 20,000,000 0.001 Series A Preferred Stock On December 19, 2017, the Company amended its articles of incorporation by filing a certificate of designation with the Secretary of State of Florida therein designating a class of preferred stock as Series A Preferred Stock, $ 0.001 3,000,000 Each holder of shares of Series A Preferred Stock shall be entitled to the number of votes equal to the number of votes held by the number of shares of common stock into which such share of Series A Preferred Stock could be converted, and except as otherwise required by applicable law, shall have the voting rights and power equal to the voting rights and powers of the common stock. 1.67 Each share of Series A Preferred Stock is convertible into shares of common stock at a conversion Rate of 2:1 (the “Series A Conversion Rate”). The Series A Conversion Rate shall be adjusted for stock splits, stock combinations, stock dividends or similar recapitalizations. Pursuant to the Articles of Incorporation, the shares of Series A Preferred Stock automatically converted into 6,000,000 As of December 31, 2022, and 2021, there were - 0 Series B Preferred Stock On December 19, 2017, the Company amended the articles of incorporation by filing a certificate of designation with the Secretary of State of Florida therein designating a class of preferred stock as Series B Preferred Stock, $ 0.001 4,440,000 Each holder of shares of Series B Preferred Stock shall be entitled to the number of votes equal to the number of votes held by the number of shares of common stock into which such share of Series B Preferred Stock could be converted, and except as otherwise required by applicable law, shall have the voting rights and power equal to the voting rights and powers of the common stock. 0.83 The holder of Series B Preferred Stock may elect at any time to convert such sharers into common stock of the Company. Each share of Series B Preferred Stock is convertible into shares of common stock at a conversion rate of 1:1 (the “Series B Conversion Rate”). The Series B Conversion Rate shall be adjusted for stock splits, stock combinations, stock dividends or similar recapitalizations. Pursuant to the Articles of Incorporation, the shares of Series B Preferred Stock automatically converted into 4,440,000 As of December 31, 2022, and 2021, there were - 0 Common Stock The Company has 300,000,000 0.001 . 31,188,461 19,747,283 Common Stock Issuances On February 11, 2021, the Company issued 24,000 During the year ended December 31, 2021, the Company sold 2,240,000 0.25 560,000 On February 12, 2021, the Company issued 6,000,000 On February 12, 2021, the Company issued 4,440,000 During the year ended December 31, 2022, the Company determined that the former Series B Preferred Stockholders, subsequent to all Series B Preferred Stock having previously been converted to shares of common stock in 2021, were owed additional shares of common stock due to an adjustment to the conversion price that occurred as a result of a down round trigger event that occurred in 2019 when the Company sold shares of common stock in a private placement at a price of $ 0.25 Management determined the total additional shares owed to the Preferred B Stockholders to be 1,001,177 In July 2022, the Company received proceeds totaling $ 50,000 100,000 0.50 Common Stock to be Issued As of December 31, 2022, and 2021, there were 727,281 11,067,281 597,281 30,000 100,000 6,000,000 4,440,000 597,281 1.85 30,000 Stock Option-Based Compensation Plan On August 10, 2022, the Board of Directors of the Company approved and adopted the Vicapsys Life Sciences, Inc., 2022 Omnibus Equity Incentive Plan (the “Plan”). The material terms of the 2022 Plan are set forth below: ● The Board or a committee established by the Board will administer the 2022 Plan. ● The total number of shares of common stock authorized for issuance under the 2022 Plan is 3,200,000 3,200,000 10.1 ● Eligible recipients of awards include employees, directors or independent contractors of the Company who has been selected as an eligible participant by the Administrator, subject to certain limitations relating to Section 409A of the Internal Revenue Code of 1986, as amended (the “Code”). ● No non-employee director may be granted awards under the 2022 plan during any calendar year if such awards and cash fees paid for serving as a non-employee director would exceed $ 150,000 195,000 ● In no event shall the exercise price of an option issued pursuant to the 2022 Plan be less than one hundred percent ( 100 The purposes of the Plan are to (i) provide an additional incentive to selected employees, directors, and independent contractors of the Company or its Affiliates whose contributions are essential to the growth and success of the Company, (ii) strengthen the commitment of such individuals to the Company and its Affiliates, (iii) motivate those individuals to faithfully and diligently perform their responsibilities and (iv) attract and retain competent and dedicated individuals whose efforts will result in the long-term growth and profitability of the Company. To accomplish these purposes, the Plan provides that the Company may grant options, stock appreciation rights, restricted stock, restricted stock units, other stock-based awards or any combination of the foregoing. Stock Options On August 10, 2022, the Board of Directors authorized the Company to issue options to purchase an aggregate of 770,000 0.50 0.16 We utilized the Black-Scholes valuation method to determine the estimated future value of the option on the date of grant. The Company utilized the following assumptions when applying the model. The simplified method provided for in Securities and Exchange Commission release, Staff Accounting Bulletin No. 110, averages an award’s weighted average vesting period and contractual term for “plain vanilla” share options. The expected volatility was estimated by analyzing the historic volatility of similar public biotech companies in an early stage of development. No dividend payouts were assumed as we have not historically paid, and do not anticipate paying, dividends in the foreseeable future. The risk-free rate of return reflects the average interest rate offered for US treasury rates over the expected term of the options. The option price was set at the estimated fair value of the common stock on the date of grant using an actual transactions approach. The actual transactions method considers actual sales of the Company’s common stock prior to the valuation date. The Company determined the price per share of the most recent private sale of equity to be a more reliable indicator of the Company’s fair value rather than the quoted OTC prices, which reflected very low trading volume that subjected the quote priced to unusual fluctuations in the stock prices. The significant assumptions used to estimate the fair value of the equity awards granted were; SCHEDULE OF STOCK OPTIONS VALUATION ASSUMPTIONS Grant date August 10, 2022 Underlying common stock $ 0.25 Expected term (years) 5.25 Risk-free interest rate 2.93 % Volatility 95 % Dividend yield None The following table summarizes activities related to stock options of the Company for the years ended December 31, 2022, and 2021: SCHEDULE OF STOCK OPTIONS ACTIVITY Number of Options Weighted- Weighted- Aggregate Intrinsic Outstanding at January 1, 2021 1,900,000 $ 0.66 6.83 $ - Outstanding at December 31, 2021 1,900,000 $ 0.66 5.83 $ - Granted 770,000 0.50 - Outstanding at December 31, 2022 2,670,000 $ 0.62 6.21 $ - Exercisable at December 31, 2022 1,900,000 $ 0.66 4.83 $ - The Company recorded stock compensation expense of $ 105,650 4,326 770,000 20,697 0.25 Warrants On July 14, 2022, the Board authorized and approved to extend the end date of certain warrants issued with common stock purchases at various dates in 2019, by and among the Company and certain investors, pursuant to which the investors had the right to exercise the warrants until July 31, 2022. Accounting Standards Codification (“ASC”) ASC 718-20 Compensation-Stock compensation, which provides for the guidance on the accounting for a modification of the terms or conditions of an equity award, and requires a modification to be treated as an exchange of the original issuance for a new issuance, and any incremental value between the original award and the modified award be recorded. We utilized a Black-Scholes valuation method to determine any incremental value due to the modification. The inputs used to value the warrant as of the modification date are as follows : SCHEDULE OF STOCK WARRANT VALUATION ASSUMPTIONS ● Underlying common stock value: $ 0.25 ● Exercise price of the warrant: $ 0.50 ● Life of the warrant: 0.15 ● Risk free return rate: 1.99 ● Annualized volatility rate of four comparative companies: 94 The Company recognized $ 3,548 The following table summarizes activities related to warrants of the Company for the years ended December 31, 2022, and 2021: SCHEDULE OF WARRANTS ACTIVITY Number of Warrants Weighted Average Exercise Price Per Share Weighted Average Remining Life (Years) Outstanding and exercisable at January 1, 2021 4,060,000 $ 0.53 2.50 Outstanding an exercisable at December 31, 2021 4,060,000 $ 0.53 1.50 Expired (3,960,000 ) $ 0.51 — Exercised (100,000 ) $ 0.50 — Outstanding and exercisable at December 31, 2022 — $ — — The Company did not issue any warrants during the years ended December 31, 2022 and 2021. |