XML 43 R25.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
DERIVATIVE LIABILITIES (Tables)
12 Months Ended
Mar. 31, 2024
Debt Instrument [Line Items]  
SCHEDULE OF DERIVATIVE LIABILITIES

 

  

Fiscal Year

2024

$

  

Fiscal Year

2023

$

 
Derivative liabilities, beginning of year   759,065    352,402 
New issuance [Note 9]   964,446    - 
Change in fair value of derivatives during the year   (92,961)   459,699 
Reduction due to preferred shares redeemed [Note 9]   (194,882)   (53,036)
Derivative liabilities, end of year   1,435,668    759,065 
SCHEDULE OF DERIVATIVE COMPONENTS VALUATION ASSUMPTIONS

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

 

   Fiscal Year   Fiscal Year 
   2024   2023 
Dividend yield (%)   12    12 
Risk-free rate for term (%)   4.713.7    1.904.40 
Volatility (%)   71.9119.1    82.2108.2 
Remaining terms (Years)   0.252.01    0.51.12 
Stock price ($ per share)   0.98 3.82    2.7610.62 
Convertible Debt [Member]  
Debt Instrument [Line Items]  
SCHEDULE OF DERIVATIVE LIABILITIES

 

  

Fiscal Year 2024

$

  

Fiscal Year 2023

$

 
         
Balance beginning of year   1,008,216    520,747 
New Issuance   1,224,932    685,417 
Conversion to common shares   (45,680)   (192,794)
Change in fair value of derivative liabilities   83,184    24,174 
End of derivative treatment of warrants   (1,278,786)   - 
Convertible note modification   -    14,082 
Convertible note redemption   -    (43,410)
Balance end of year   991,866    1,008,216 
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:

 

   Fiscal Year   Fiscal Year 
   2024   2023 
Risk-free rate for term (%)   4.25.3     4.104.70 
Volatility (%)   76.2 126.6     92.2 94.5 
Remaining terms (Years)   0.251.49     1.341.59 
Stock price ($ per share)   1.084.20     2.764.68