XML 32 R22.htm IDEA: XBRL DOCUMENT v3.22.0.1
DERIVATIVE LIABILITIES (Tables)
9 Months Ended
Dec. 31, 2021
Debt Instrument [Line Items]  
SCHEDULE OF DERIVATIVE LIABILITIES

 

    

Total
$

 
Derivative liabilities as at March 31, 2020   1,144,733 
Derivative fair value at issuance during fiscal 2021   41,749 
Change in fair value of derivatives   (776,440)
Derivative liabilities as at March 31, 2021   410,042 
Change in fair value of derivatives during the period   (203,525)
Derivative liabilities as at June 30, 2021   206,517 
Derivative fair value at issuance during three months ended September 30, 2021   17,084 
Change in fair value of derivatives during the period   (101,773)
Derivative liabilities as at September 30, 2021   121,828 
Reduction due to preferred shares redeemed / converted   (479,791)
Change in fair value of derivatives during the period   644,774 
Derivative liabilities as at December 31, 2021   286,811 

SCHEDULE OF DERIVATIVE COMPONENTS VALUATION ASSUMPTIONS

The lattice methodology was used to value the derivative components, using the following assumptions for the three months ended December 31, 2021:

 

   Assumptions 
Dividend yield   12%
Risk-free rate for term   0.40% - 0.77%
Volatility   116.4% - 101.3%
Remaining terms (Years)   2.33 to 4.00 
Stock price ($   per share)  $2.91 to $4.33 
Convertible Debt [Member]  
Debt Instrument [Line Items]  
SCHEDULE OF DERIVATIVE LIABILITIES

 

   Total 
    $ 
For the year ended March 31, 2021     
Derivative fair value at issuance     
Series A notes (Note 5(b))   6,932,194 
Series B notes (Note 5(b))   497,042 
    7,429,236 
      
Fair value change upon end of warrants derivative treatment (Note 5(b))   (82,444)
Carrying amount of warrants liability transferred into equity upon end of warrants derivative treatment (Note 5(b))   (3,937,664)
      
Conversion to common shares (Note 5(b))   (225,284)
      
Change in fair value of derivative liabilities   450,012 
      
Balance at March 31, 2021   3,633,856 
      
For the three months ended June 30, 2021     
Conversion to common shares (Note 5(b))   (403,108)
      
Change in fair value of derivative liabilities   502,508 
      
Balance at June 30, 2021   3,733,256 
      
For the three months ended September 30, 2021     
Conversion to common shares (Note 5(b))   (2,744,711)
      
Change in fair value of derivative liabilities   (295,801)
      
Balance at September 30, 2021   692,744 
      
For the three months ended December 31, 2021     
Conversion to common shares (Note 5(b))   (250,738)
      
Change in fair value of derivative liabilities   129,999 
      
Balance at December 31, 2021   572,005 
SCHEDULE OF DERIVATIVE COMPONENTS VALUATION ASSUMPTIONS

The monte-carlo methodology was used to value the convertible note and warrant derivative components, using the following assumptions for the three months ended December 31, 2021:

 

    Conversion and redemption features 
Risk-free rate for term (%)   0.29 0.39 
Volatility (%)   78.0 83.3 
Remaining terms (Years)   0.02 0.29 
Stock price ($   per share)   3.98 4.53