XML 65 R43.htm IDEA: XBRL DOCUMENT v3.24.3
LOAN PAYABLE (Narrative) (Details)
1 Months Ended
Sep. 03, 2019
USD ($)
Feb. 28, 2023
USD ($)
$ / shares
shares
Jul. 31, 2024
$ / shares
Feb. 06, 2024
USD ($)
$ / shares
Sep. 03, 2019
$ / shares
Sep. 03, 2019
USD ($)
$ / shares
shares
Debt Instrument [Line Items]            
Fair value of warrants received       $ 127,336    
Warrant exercise price | (per share)     $ 0.56 $ 0.16    
Eridanus Capital LLC [Member] | Loans payable [Member]            
Debt Instrument [Line Items]            
Proceeds $ 1,000,000          
Loan term 4 years          
Interest rate description annual interest rate of 10% for the first two years increasing to 20% in year 3 and to 25% in year 4. Interest will accrue and be paid along with the principal upon the maturity date.          
Interest rate   15.00%        
Interest rate revert per annum   25.00%        
New effective interest rate   32.67%        
Number of warrants received | shares   575,000       1,150,000
Fair value of warrants received           $ 444,942
Amount paid to lender $ 15,000 $ 250,000        
Issuance costs $ 459,942          
Warrant exercise price | (per share)   $ 0.6     $ 1 $ 0.8
Debt Instrument, Description The Loan may be repaid prior to the maturity date, in whole or in part, provided that all accrued interest is paid. In addition, if total interest payments are less than $200,000, the difference will be paid to the Lender as prepayment compensation. The maturity date of the loan was extended by one year to September 4, 2024 and the interest rate was reduced to 15% compounding monthly for a period of 12 months after which it reverted to 25% per annum, compounding monthly. The renegotiation of the debt was accounted for as a non - substantial debt modification. Accordingly, no gain or loss was recorded and a new effective interest rate of 32.67% was established based on the carrying value of the debt and the revised cash flow. Each warrant entitles the holder to acquire one share at an exercise price of $0.60 for a period of two years from the date of issuance. The fair value of these warrants was calculated to be $154,218 which was netted against the loan payable balance.        
Fair value of warrant   $ 154,218        
Eridanus Capital LLC [Member] | Loans payable [Member] | Interest rate in first two years [Member]            
Debt Instrument [Line Items]            
Interest rate 10.00%          
Eridanus Capital LLC [Member] | Loans payable [Member] | Interest rate in year three [Member]            
Debt Instrument [Line Items]            
Interest rate 20.00%          
Eridanus Capital LLC [Member] | Loans payable [Member] | Interest rate in year four [Member]            
Debt Instrument [Line Items]            
Interest rate 25.00%