XML 53 R42.htm IDEA: XBRL DOCUMENT v3.25.2
LOANS PAYABLE - Schedule of Weighted Average Assumptions of Warrants (Details) - Warrant derivative [Member]
Oct. 10, 2024
Sep. 12, 2024
USD_Per_Shares
Year
Jul. 31, 2024
Year
Feb. 17, 2023
USD_Per_Shares
Year
Risk-free interest rate [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input     3.46  
Expected life of warrants [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input | Year     0.05  
Expected annualized volatility [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input     33.73  
Dividend [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input     0  
Forfeiture rate [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input     0  
Eridanus Capital LLC [Member] | Risk-free interest rate [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input   2.72   4.15
Eridanus Capital LLC [Member] | Expected life of warrants [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input | Year   4   2
Eridanus Capital LLC [Member] | Expected annualized volatility [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input   133.99   99.02
Eridanus Capital LLC [Member] | Share price at grant date [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input   0.11   0.53
Eridanus Capital LLC [Member] | Exercise price [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input   0.115   0.6
Eridanus Capital LLC [Member] | Fair value [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input   0.091   0.27
Eridanus Capital LLC [Member] | Dividend [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input   0   0
Eridanus Capital LLC [Member] | Forfeiture rate [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input   0   0
Myrmikan Gold Fund, LLC [Member] | Risk-free interest rate [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input 2.98      
Myrmikan Gold Fund, LLC [Member] | Expected life of warrants [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input 4      
Myrmikan Gold Fund, LLC [Member] | Expected annualized volatility [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input 139.4      
Myrmikan Gold Fund, LLC [Member] | Share price at grant date [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input 0.14      
Myrmikan Gold Fund, LLC [Member] | Exercise price [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input 0.1735      
Myrmikan Gold Fund, LLC [Member] | Fair value [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input 0.116      
Myrmikan Gold Fund, LLC [Member] | Dividend [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input 0      
Myrmikan Gold Fund, LLC [Member] | Forfeiture rate [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Derivative Liability, Measurement Input 0