XML 35 R24.htm IDEA: XBRL DOCUMENT v3.22.4
DERIVATIVE LIABILITIES (Tables)
9 Months Ended
Dec. 31, 2022
Debt Instrument [Line Items]  
SCHEDULE OF DERIVATIVE LIABILITIES

  

Fiscal Year 2023

$

   

Fiscal Year 2022

$

 
Derivative liabilities as at March 31, 2022 and 2021   352,402     

410,042

 
Change in fair value of derivatives during the period   195,521     

(203,525

)
Reduction due to preferred shares redeemed   (10,605)     -  
Derivative liabilities as at June 30, 2022 and 2021   537,318      206,517  
New issuance   -      17,084  
Change in fair value of derivatives during the period   168,762      (101,173 )
Reduction due to preferred shares redeemed   (4,444)     -  
Derivative liabilities as at September 30, 2022 and 2021   701,636      121,828  
Change in fair value of derivatives during the period   78,026      644,774  
Reduction due to preferred shares redeemed   (37,987)     (479,791 )
Derivative liabilities as at December 31, 2022 and 2021   741,675      286,811  
SCHEDULE OF WARRANT DERIVATIVE COMPONENTS VALUATION ASSUMPTIONS

The lattice methodology was used to value the derivative components, using the following assumptions:

 

   December 2022 
Dividend yield (%)   12
Risk-free rate for term (%)   4.18 4.36
Volatility (%)   92.7 93.6
Remaining terms (Years)   1.00 to 2.50
Stock price ($ per share)  0.45 to 0.72 
Convertible Debt [Member]  
Debt Instrument [Line Items]  
SCHEDULE OF DERIVATIVE LIABILITIES

  

Fiscal Year 2023

$

   

Fiscal Year 2022

$

 
             
Balance at March 31, 2022 and 2021   520,747     

3,633,856

 
Conversion to common shares   (104,118)    

(403,108

)
Change in fair value of derivative liabilities   2,703      502,508  
Balance at June 30, 2022 and 2021   419,332     

3,733,256

 
Conversion to common shares   (35,274)    

(2,744,711

)
Change in fair value of derivative   3,280      (295,801 )
Balance at September 30, 2022 and 2021   387,338     

692,744

 
Convertible note modification   14,083       -  
Convertible note redemption   

(17,979

)     -  
Conversion to common shares   (53,402)     (250,738 )
Change in fair value of derivative   21,679     

129,999

 
Balance at December 31, 2022 and 2021   351,719     

572,005

 
SCHEDULE OF WARRANT DERIVATIVE COMPONENTS VALUATION ASSUMPTIONS

The monte-carlo methodology was used to value the convertible note derivative components, using the following assumptions:

 

    

December 2022

 
Risk-free rate for term (%)   3.74 - 4.37 
Volatility (%)   90.4 - 99.6 
Remaining terms (Years)   0.50 - 0.75 
Stock price ($ per share)   0.50 - 1.00