CONVERTIBLE NOTES (Tables)

9 Months Ended

12 Months Ended

Oct. 31, 2024

Jan. 31, 2024

Debt Disclosure [Abstract]

SCHEDULE OF CONVERTIBLE SECURED NOTES PAYABLE

				Issue	Maturity	Conversion		Conversion		Warrants		Exercise		Warrant
	Balance		Collateral	Date	Date	Price		Shares		Shares		Price		Expiration
Steven Rudofsky	$	125,000	(a)	1/23/23	7/23/25	$	0.10		1,250,000		1,250,000	$	0.15	1/23/28
Feehan Partners, LP	$	87,334	(a)	1/23/23	7/23/25	$	0.10		873,340		873,340	$	0.15	1/23/28
The Jeffrey V. and Karin R. Hembrock Revocable Trust	$	100,000	(a)	1/23/23	7/23/25	$	0.10		1,000,000		1,000,000	$	0.15	1/23/28
The Gaitonde Living Trust, Girish Gaitonde Trustee	$	100,000	(a)	1/23/23	7/23/25	$	0.10		1,000,000		1,000,000	$	0.15	1/23/28
Corey Redfield	$	50,000	(a)	1/23/23	7/23/25	$	0.10		500,000		500,000	$	0.15	1/23/28
PV Partners, LP	$	75,000	(a)	1/23/23	7/23/25	$	0.10		750,000		750,000	$	0.15	1/23/28
Shaun Dykes	$	30,000	(a)	1/23/23	7/23/25	$	0.10		300,000		300,000	$	0.15	1/23/28
Patricia Czerniej	$	30,000	(a)	1/23/23	7/23/25	$	0.10		300,000		300,000	$	0.15	1/23/28
James Dykes	$	30,000	(a)	1/23/23	7/23/25	$	0.10		300,000		300,000	$	0.15	1/23/28
Jason Czerniej	$	30,000	(a)	1/23/23	7/23/25	$	0.10		300,000		300,000	$	0.15	1/23/28
Louise Dykes	$	30,000	(a)	1/23/23	7/23/25	$	0.10		300,000		300,000	$	0.15	1/23/28
Andrew Brodkey	$	98,000	(a)	1/23/23	7/23/25	$	0.10		980,000		980,000	$	0.15	1/23/28
Feehan Partners, LP	$	112,666	(a)	1/23/23	7/23/25	$	0.10		1,126,660		1,126,660	$	0.15	1/23/28
Gil Atzmon	$	102,200	(a)	5/8/23	11/8/25	$	0.23		440,000		550,000	$	0.23	5/8/26
Jon Powell	$	100,000	(a)	5/8/23	11/8/25	$	0.23		434,783		543,479	$	0.23	5/8/26
Total	$	1,100,200							9,854,783		10,073,479

(a) The replacement notes and new warrants are secured by mining claims and rights of the CuMo Project.

				Issue		Maturity		Conversion		Conversion		Warrants		Exercise		Warrant
	Balance		Collateral	Date		Date		Price		Shares		Shares		Price		Expiration
Steven Rudofsky	$	125,000	(a)		1/23/23		7/23/25	$	0.10		1,250,000		1,250,000	$	0.15		1/23/28
Feehan Partners, LP	$	87,334	(a)		1/23/23		7/23/25	$	0.10		873,340		873,340	$	0.15		1/23/28
The Jeffrey V. and Karin R. Hembrock Revocable Trust	$	100,000	(a)		1/23/23		7/23/25	$	0.10		1,000,000		1,000,000	$	0.15		1/23/28
The Gaitonde Living Trust, Girish Gaitonde Trustee	$	100,000	(a)		1/23/23		7/23/25	$	0.10		1,000,000		1,000,000	$	0.15		1/23/28
Corey Redfield	$	50,000	(a)		1/23/23		7/23/25	$	0.10		500,000		500,000	$	0.15		1/23/28
PV Partners, LP	$	75,000	(a)		1/23/23		7/23/25	$	0.10		750,000		750,000	$	0.15		1/23/28
Shaun Dykes	$	30,000	(a)		1/23/23		7/23/25	$	0.10		300,000		300,000	$	0.15		1/23/28
Patricia Czerniej	$	30,000	(a)		1/23/23		7/23/25	$	0.10		300,000		300,000	$	0.15		1/23/28
James Dykes	$	30,000	(a)		1/23/23		7/23/25	$	0.10		300,000		300,000	$	0.15		1/23/28
Jason Czerniej	$	30,000	(a)		1/23/23		7/23/25	$	0.10		300,000		300,000	$	0.15		1/23/28
Louise Dykes	$	30,000	(a)		1/23/23		7/23/25	$	0.10		300,000		300,000	$	0.15		1/23/28
Andrew Brodkey	$	98,000	(a)		1/23/23		7/23/25	$	0.10		980,000		980,000	$	0.15		1/23/28
Feehan Partners, LP	$	112,666	(a)		1/23/23		7/23/25	$	0.10		1,126,660		1,126,660	$	0.15		1/23/28
Gil Atzmon	$	102,200	(a)		5/8/23		11/8/25	$	0.23		440,000		550,000	$	0.23		5/8/26
Jon Powell	$	100,000	(a)		5/8/23		11/8/25	$	0.23		434,783		543,479	$	0.23		5/8/26
Total	$	1,100,200									9,854,783		10,073,479

(a) The replacement notes and new warrants are secured by mining claims and rights of the CuMo Project.

SCHEDULE OF ESTIMATED FAIR VALUE ASSUMPTIONS

The following are the inputs to the Black-Scholes option pricing model used to estimate the value of the above warrants at issuance:

	2024			2023
Stock price	$	0.22		$	0.22
Exercise price	$	0.23			$0.15 – 0.23
Expected volatility(a)		1,608	%		168 - 359	%
Expected term (years)		3			3 – 5
Risk free rate		4.84	%		2.97 – 3.23	%
Dividends		0	%		0	%

(a) The Company derived expected volatility using the average volatility for a sample of comparable companies due to the thinly traded nature of the Company’s stock for issuances during the year ended January 31, 2023.