XML 35 R25.htm IDEA: XBRL DOCUMENT v3.24.0.1
STOCKHOLDERS’ DEFICIENCY AND MEZZANINE EQUITY (Tables)
9 Months Ended
Dec. 31, 2023
Equity [Abstract]  
SCHEDULE OF SERIES B PREFERRED STOCK FOR MEZZANINE EQUITY

 

   2023 
    $ 
Balance beginning of period – March 31    
Net proceeds received pursuant to the issuance of preferred shares   1,900,000 
Recognition of derivative liabilities (Note 8)   (642,417)
Conversion into common shares   (228,727)
Balance end of period – December 31   1,028,856 
SCHEDULE OF WARRANTS OUTSTANDING

Warrant activity during the nine months ended December 31, 2023 is indicated below:

SCHEDULE OF WARRANTS OUTSTANDING

   Broker Warrants   Consultant and Noteholder Warrants   Warrants Issued on Convertible Notes   Total 
As at March 31, 2023   139,865    279,341    888,277    1,307,483 
Expired/cancelled       (25,347)       (25,347)
Exercised                
Issued   69,062        868,029    937,091 
As at December 31, 2023   208,927    253,994    1,756,306    2,219,227 
Exercise Price  $ 2.09 to $37.56    $ 2.69 to $14.40   $ 6.36 to $9.00       
Expiration Date   August 2026 to October 2033     December 2028 to December 2032    January 2024 to October 2024       
SCHEDULE OF STOCK OPTION ACTIVITIES

The following table summarizes the stock option activities during the nine months ended December 31, 2023:

  

Number of

Options

  

Weighted

Average

Exercise

Price

 
         
Outstanding at March 31, 2023   1,264,890   $9.29 
Granted   3,585   $2.79 
Exercised      $ 
Expired/Forfeited   (28,214)  $7.80 
Outstanding at December 31, 2023   1,240,261   $9.32 
SCHEDULE OF FAIR VALUE OF OPTION GRANTED USING VALUATION ASSUMPTIONS

The fair value of each option granted is estimated at the time of grant using multi-nominal lattice model using the following assumptions, for each of the respective nine month periods ended December 31:

   2023   2022 
Exercise price ($)   2.79    4.80 
Risk free interest rate (%)   3.85    4.06 
Expected term (Years)   10.0    5.00 
Expected volatility (%)   117.1    113.9 
Expected dividend yield (%)   0.00    0.00 
Fair value of option ($)   2.30    3.92 
Expected forfeiture (attrition) rate (%)   0.00    0.00