STOCKHOLDERS’ EQUITY (DEFICIT) | NOTE 7 - STOCKHOLDERS’ EQUITY (DEFICIT) Common stock The Company’s authorized common stock consists of 650,000,000 0.0001 the reverse exchange ratio was agreed to be 19.87827846550750. Common stock Options Stock Option Plan In September 2018, the Company’s stockholders approved the 2018 Equity Incentive Plan (the “2018 Plan”). The 2018 Plan provides for the issuance of incentive awards in the form of non-qualified and incentive stock options, stock appreciation rights, restricted stock awards, and restricted stock unit awards. The awards may be granted by the Company’s Board of Directors to its employees, directors and officers and to consultants, agents, advisors and independent contractors who provide services to the Company or to a subsidiary of the Company. The exercise price for stock options must not be less than the fair market value of the underlying shares on the date of grant. The incentive awards shall either be fully vested and exercisable from the date of grant or shall vest and become exercisable in such installments as the Board or Compensation Committee may specify. Stock options expire no later than ten years 9,500,000 On June 30, 2021 the Company’s stockholders approved the 2021 Equity Incentive Plan (the “2021 Plan”). The 2021 Plan provides for the issuance of incentive awards in the form of non-qualified and incentive stock options, restricted stock awards, restricted stock unit awards, warrants and preferred stock. The awards may be granted by the Company’s Board of Directors to its employees, directors and officers and to consultants, agents, advisors and independent contractors who provide services to the Company or to a subsidiary of the Company. The exercise price for stock options must not be less than the fair market value of the underlying shares on the date of grant. The incentive awards shall either be fully vested and exercisable from the date of grant or shall vest and become exercisable in such installments as the Board of Directors or Compensation Committee may specify. Stock options expire no later than ten years from the date of grant. The aggregate number of shares of common stock which may be issued pursuant to the Plan is 113,383,460 10 In connection with the Panacea share exchange, on June 30, 2021 the Board of Directors granted a total of 9,506,616 1,650,000 500,000 0.10 five years 2,959,616 On January 22, 2021, the Company granted 11,000,000 two-year 0.025 3,500,000 10,000,000 The Company has 7,251,749 0.13 5,220,499 0.17 SCHEDULE OF STOCK OPTIONS Number of shares subject options Wighted average exercise price per share Weighted average remaining contractual life Aggregate intrinsic value Balance at December 31, 2020 3,751,749 $ 0.23 8.00 Options granted 3,500,000 $ 0.03 1.56 Options exercised (1,000,000 ) $ 0.10 Options cancelled/ expired (750,000 ) $ 0.32 Balance at June 30, 2021 5,501,749 $ 0.15 4.16 262,500 Vested and exercisab le at June 30, 2021 5,501,749 $ 0.15 4.16 262,500 Common Stock Warrants As of June 30, 2021 and December 31, 2020, there were 1,578,549 0.49 Exactus, Inc. Warrants Schedule 6/30/21 SCHEDULE OF COMMON STOCK WARRANTS Post split Post split Post split Grant Exercise Balance Forfeited Balance Name Date Expire Price 12/31/2019 Granted Converted Cancelled 12/31/20 Millennium Park Capital 3/21/19 3/21/24 5.6 20,125,000 - - - 20,125,000 Millennium Park Capital 11/13/19 11/13/24 19.6 14,000,000 - - - 14,000,000 3i, LP /Obsidian 11/27/19 11/27/21 21.28 7,717,136 - - - 7,717,136 Alliance Global 11/27/19 11/27/23 22.12 2,357,236 - - - 2,357,236 Total 57,800,372 - - (13,601,000 ) 1,578,549 Preferred Stock The Company’s authorized preferred stock consists of 50,000,000 0.0001 In connection with our acquisition of Panacea on June 30, 2021, we issued convertible preferred stock to our new principal shareholder and Chief Executive Officer (and her affiliates) as follows: 1,000,000 10,000 10,000 17.8% 6.046 64.098 281.25 2,981.7418 430 4,558.7519 In addition, the Company entered into an exchange agreement with an investor and filed with the Secretary of State of the State of Nevada a Certificate of Designation of Preferences, Rights and Limitations for Series A Preferred stock under which the Note in the original principal amount of $ 750,000 500 0% Series A Preferred 1,000 Stated Value The Company authorized the issuance of a total of 1,000 0.05 50 1,000,000 The Company is prohibited from effecting the conversion of the Series A Preferred to the extent that, as a result of such conversion, the holder beneficially owns more than 4.99% (which may be increased to 9.99% upon 61 days’ written notice to the Company), in the aggregate, of the issued and outstanding shares of the common stock calculated immediately after giving effect to the issuance of shares of common stock upon the conversion of the Series A Preferred. The Series A Preferred can be redeemed at the Company’s option upon payment of a redemption premium between 120% to 135% of the Stated Value of the outstanding Series A Preferred redeemed. On February 16, 2021 the Company offered to our prior Series A Preferred stock holder enhanced conversion inducements to voluntarily convert the preferred shares into our common stock and filed a Certificate of Cancellation and Withdrawal with the Secretary of State of the State of Nevada cancelling our prior Certificate of Designation of Preferences, Rights and Limitations for Series A Preferred stock, all of which has been converted to common stock, in order to issue the new 0% Series A Preferred stock described herein. On April 7, 2021 the Company filed a Certificate of Cancellation and Withdrawal with the Secretary of State of the State of Nevada cancelling our prior Certificate of Designation of Preferences, Rights and Limitations for the previous Series C Preferred Stock, all of which has been cancelled or converted into common stock. On February 16, 2021, the Company offered to holders of our prior Series D Preferred Stock holder(s) enhanced inducements to voluntarily convert preferred shares into our common stock. On April 7, 2021 the Company filed a Certificate of Cancellation and Withdrawal with the Secretary of State of the State of Nevada cancelling our prior Certificate of Designation of Preferences, Rights and Limitations for the previous Series D Preferred Stock, all of which has been cancelled or converted into common stock. During the quarter ended June 30, 2021 the Company withdrew its prior Series C Preferred Stock, Series D Preferred Stock and Series E Preferred Stock and issued shares of newly designated Series C, Series C-1 and Series D to former Panacea stockholders pursuant to the Exchange Agreement. SCHEDULE OF PREFERRED STOCK EXACTUS, INC. AND SUBSIDIARY CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ (DEFICIT) PREFERRED (unaudited) Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Three Months Ended June 30, 2021 Preferred Stock Convertible - Series Preferred Stock Series B-1 Shares Preferred Stock Series B-2 Shares Preferred Stock Series C Shares Preferred Stock Series C-1 Shares Preferred Stock Series D Shares TOTAL PREFERRED STOCK Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Balance as of March 31, 2021 - $ - - $ - - $ - 1,000,000 $ 100 10,000 $ 1 10,000 $ 1 1,020,000 $ 102 Shares issued for acquisition 450 - 1,500,000 150 6,000,000 600 - - - - - - 7,500,450 $ 750 Balance as of June 30, 2021 450 $ 1,500,000 $ 150 6,000,000 $ 600 1,000,000 $ 100 10,000 $ 1 10,000 $ 1 8,520,450 $ 852 Six Months Ended June 30, 2021 Preferred Stock Convertible - Series Preferred Stock Series B-1 Shares Preferred Stock Series B-2 Shares Preferred Stock Series C Shares Preferred Stock Series C-1 Shares Preferred Stock Series D Shares TOTAL PREFERRED STOCK Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Balance as of December 31, 2020 - $ - - $ - - $ - 1,000,000 $ 100 10,000 $ 1 10,000 $ 1 1,020,000 $ 102 Shares issued for acquisition 450 - 1,500,000 150 6,000,000 600 - - - - - - 7,500,450 $ 750 Balance as of June 30, 2021 450 $ 1,500,000 $ 150 6,000,000 $ 600 1,000,000 $ 100 10,000 $ 1 10,000 $ 1 8,520,450 $ 852 Three Months Ended June 30, 2020 Preferred Stock Convertible - Series A Shares Preferred Stock Series B-1 Shares Preferred Stock Series B-2 Shares Preferred Stock Series C Shares Preferred Stock Series C-1 Shares Preferred Stock Series D Shares TOTAL PREFERRED STOCK Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Balance as of March 31, 2020 - $ - $ - $ 1,000,000 $ 100 10,000 $ 1 10,000 $ 1 1,020,000 $ 102 Shares issued for acquisition - - - - - - - - - - - - - $ - Balance as of June 30, 2020 - $ - - $ - - $ - 1,000,000 $ 100 10,000 $ 1 10,000 $ 1 1,020,000 $ 102 Six Months Ended June 30, 2020 Preferred Stock Convertible - Series A Shares Preferred Stock Series B-1 Shares Preferred Stock Series B-2 Shares Preferred Stock Series C Shares Preferred Stock Series C-1 Shares Preferred Stock Series D Shares TOTAL PREFERRED STOCK Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Shares Amount Balance as of December 31, 2019 - $ - $ - $ 1,000,000 $ 100 10,000 $ 1 10,000 $ 1 1,020,000 $ 102 Beginning balance, value - $ - $ - $ 1,000,000 $ 100 10,000 $ 1 10,000 $ 1 1,020,000 $ 102 Shares issued for acquisition - - - - - - - - - - - - - $ - Balance as of June 30, 2020 - $ - - $ - - $ - 1,000,000 $ 100 10,000 $ 1 10,000 $ 1 1,020,000 $ 102 Ending balance, value - $ - $ - $ 1,000,000 $ 100 10,000 $ 1 10,000 $ 1 1,020,000 $ 102 Note: Exactus Series C, D and E were extinguished in June, 2021 |