XML 33 R23.htm IDEA: XBRL DOCUMENT v3.23.2
DERIVATIVE LIABILITIES (Tables)
3 Months Ended
Jun. 30, 2023
Debt Instrument [Line Items]  
SCHEDULE OF DERIVATIVE LIABILITIES

   Fiscal Year 2024   Fiscal Year 2023 
  

$

$

 
Derivative liabilities, beginning of period   759,065    352,402 
New issuance        
Change in fair value of derivatives during period   (79,827)   195,521 
Reduction due to preferred shares redeemed       (10,605)
Derivative liabilities, end of period   679,238    537,318 
SCHEDULE OF DERIVATIVE COMPONENTS VALUATION ASSUMPTIONS

The lattice methodology was used to value the derivative components, using the following assumptions during the three months ended June 30, 2023 and 2022:

 

   Fiscal Year 2024   Fiscal Year 2023 
Dividend yield (%)   12    12 
Risk-free rate for term (%)   4.92 - 5.04    2.13 - 2.54 
Volatility (%)   95.2 - 111.4    94.4 - 101.9 
Remaining terms (Years)   0.502.01    1.50 to 3.01 
Stock price ($ per share)   0.46 - 0.79    1.23 to 1.77 
Convertible Debt [Member]  
Debt Instrument [Line Items]  
SCHEDULE OF DERIVATIVE LIABILITIES

   Fiscal Year 2024   Fiscal Year 2023 
  

$

  

$

 
         
Balance beginning of period – March 31   1,008,216    520,747 
New Issuance   1,014,703     
Conversion to common shares       (104,118)
Change in fair value of derivative liabilities   (21,625)   2,703 
Convertible note modification        
Convertible note redemption   (16,513)    
Balance end of period – June 30   1,984,781    419,332 
SCHEDULE OF DERIVATIVE COMPONENTS VALUATION ASSUMPTIONS

The Monte-Carlo methodology was used to value the convertible note and warrant derivative components during the three months ended June 30, 2023 and 2022, using the following assumptions:

 

   Fiscal Year 2024   Fiscal Year 2023 
Risk-free rate for term (%)   4.21 - 5.06    1.822.37  
Volatility (%)   93.8126.6    87.695.5 
Remaining terms (Years)   0.251.49    0.500.63 
Stock price ($ per share)   0.460.79    1.101.77