Stockholders’ Equity | Note 6– Stockholders’ Equity Common stock In May 2021, the Board of Directors authorized the issuance of a total of 2,500,000 250,000 35,000 500,000 1,000,000 70,000 During the six months ended December 31, 2020, the Company issued shares of its common stock as follows: ● 1,797,192 0.014 25,000 161 ● 150,000 13,500 0.09 CRX Limited Liability Company Interest Purchase Agreement On October 26, 2018, Company entered into a Limited Liability Company Interest Purchase Agreement (the “Purchase Agreement”) with the members of CRx Bio Holdings LLC, a Delaware limited liability company (“CRx”), to acquire all of the membership interest in CRx in exchange for 11,000,000 0.76 0 1,100,000 9,900,000 NEXIEN BIOPHARMA, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) Note 6- Stockholders’ Equity (continued) Any Seller who was not then providing services to the Company or any of its subsidiaries on any vesting date, whether through voluntary termination or termination “for cause,” would forfeit his unvested shares, which would be cancelled. The transaction was valued at $ 8,360,000 11,000,000 0.76 836,000 1,100,000 7,524,000 9,900,000 0 Effective December 31, 2018, one of the Sellers resigned from the Company and forfeited 1,732,500 142,500 In March 2021, four of the Sellers terminated their relationships with the Company and forfeited their remaining 2,409,000 1,830,840 0.76 As at December 31, 2021, all shares issued were fully vested and an aggregate $ 5,104,159 223,255,000 1,308,049 2017 Stock Incentive Plan On August 10, 2017, the Company adopted the “2017 Stock Incentive Plan” and granted an aggregate of 6,400,000 800,000 0.125 1,166,667 145,833 1,083,342 5,233,333 654,167 2018 Equity Incentive Plan (i) On March 30, 2018, the Company’s board of directors approved and recommended for adoption by the stockholders of the Company a 2018 Equity Incentive Plan and has reserved 8,000,000 In July 2018, the Board of Directors granted options to purchase a total of 1,810,000 seven years 0.54 In August 2018, the Board of Directors granted options to purchase a total of 150,000 seven years 0.38 NEXIEN BIOPHARMA, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) Note 6-Stockholders’ Equity (continued) The fair value of each option grant is estimated on the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions used for grants under the fixed option plan: Schedule of Fair Value of Stock Options Assumptions Average risk-free interest rates 2.3 2.8 % Average expected life (in years) 4.0 7.0 Volatility 160 296 % (ii) On October 17, 2018, the Board of Directors granted options to purchase an aggregate 800,000 seven years 0.655 500,000 seven years 0.48 The fair value of each option grant is estimated on the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions used for grants under the fixed option plan: Schedule of Fair Value of Stock Options Assumptions Average risk-free interest rates 2.88 2.93 % Average expected life (in years) 4.0 Volatility 171 172 % (iii) On August 19, 2020, the Board of Directors authorized the issuance of an aggregate 5,000,000 0.08 seven-year 3,333,334 1,666,666 The fair value of each option grant is estimated on the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions used for grants under the fixed option plan: Schedule of Fair Value of Stock Options Assumptions Average risk-free interest rates 0 % Average expected life (in years) 4.0 Volatility 152 % The fair value of the vested options granted of $ 315,350 A summary of option activity during the six months ended December 31, 2021 is presented below: Schedule of Stock Option Activity Shares Weighted Average Exercise Price Weighted Average Remaining Contractual Life (Years) Outstanding and exercisable – June 30, 2021 7,995,000 $ 0.26 4.5 Granted - Exercised - Expired/Canceled - Outstanding and exercisable -December 31, 2021 7,995,000 $ 0.26 4.2 NEXIEN BIOPHARMA, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) Note 6 – Stockholders’ Equity (continued) Warrants On November 24, 2020, the Company issued warrants for the acquisition of common shares as partial consideration for the issuance of convertible notes. The following table summarizes information about warrants outstanding at December 31, 2021: Schedule of Warrants Outstanding Number Exercise Price Expires Class A 1,727,299 $ 0.040265 November 24, 2025 Class B 1,727,299 $ 0.043276 November 24, 2025 Class C 1,727,299 $ 0.045157 November 24, 2025 The fair value of the warrants granted is estimated on the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions used for grants under the fixed option plan: Schedule of Fair Value of Warrants Assumptions Average risk-free interest rates .39 % Average expected life (in years) 2.5 Volatility 153 % The relative fair value of the warrants granted of $ 252,104 |