XML 73 R49.htm IDEA: XBRL DOCUMENT v3.25.3
LOAN PAYABLE - Schedule of Weighted Average Assumptions of Warrants (Details) - Warrant derivative [Member]
Oct. 10, 2024
USD_Per_Shares
Year
Sep. 12, 2024
USD_Per_Shares
Year
Jul. 31, 2024
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   0.0272  
Eridanus Capital LLC [Member] | Expected life of warrants [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative Liability, Measurement Input | Year   4  
Eridanus Capital LLC [Member] | Expected annualized volatility [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative Liability, Measurement Input   1.3399  
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  
Eridanus Capital LLC [Member] | Exercise price [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative Liability, Measurement Input   0.115  
Eridanus Capital LLC [Member] | Fair value [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative Liability, Measurement Input   0.091  
Eridanus Capital LLC [Member] | Dividend [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative Liability, Measurement Input   0  
Eridanus Capital LLC [Member] | Forfeiture rate [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative Liability, Measurement Input   0  
Myrmikan Gold Fund, LLC [Member] | Risk-free interest rate [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative Liability, Measurement Input 0.0298    
Myrmikan Gold Fund, LLC [Member] | Expected life of warrants [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative Liability, Measurement Input | Year 4    
Myrmikan Gold Fund, LLC [Member] | Expected annualized volatility [Member]      
Fair Value Measurement Inputs and Valuation Techniques [Line Items]      
Derivative Liability, Measurement Input 1.394    
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