XML 44 R26.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
STOCKHOLDERS’ DEFICIENCY AND MEZZANINE EQUITY (Tables)
12 Months Ended
Mar. 31, 2024
Equity [Abstract]  
SCHEDULE OF SERIES B PREFERRED STOCK FOR MEZZANINE EQUITY

A roll-forward of activity is presented below for the year ended March 31, 2024:

 

   2024 
   $ 
Balance beginning of year – March 31    
Net proceeds received pursuant to the issuance of preferred shares   2,825,000 
Recognition of derivative liabilities (Note 8)   (964,446)
Conversion into common shares   (371,634)
Balance end of year – March 31   1,488,920 
SCHEDULE OF WARRANTS OUTSTANDING

Warrant activity during the years ended March 31, 2024 and 2023 is indicated below:

 

   Broker Warrants   Consultant and Noteholder Warrants   Warrants Issued on Convertible Notes   Total 
As at March 31, 2022   146,054    300,456    1,202,006    1,648,516 
Expired/cancelled   (6,189)   (86,264)   (260,663)   (353,116)
Exercised           (53,066)   (53,066)
Issued       65,149        65,149 
As at March 31, 2023   139,865    279,341    888,277    1,307,483 
Expired/cancelled       (25,347)   (888,277)   (913,624)
Issued   69,062         868,098    937,160 
As at March 31, 2024   208,927    253,994    868,098    1,331,019 
Exercise Price   $ 2.09 to $22.50    $ 2.69 to $14.40   $4.18      
Expiration Date   August 2026 to October 2033    March 2029 to Dec 2032    October 2027      

SCHEDULE OF STOCK OPTION ACTIVITIES

The following table summarizes the stock option activities during the fiscal year ended March 31, 2024:

 

  

Number of

Options

  

Weighted

Average

Exercise

Price

  

Weighted Average

Remaining

Contractual

Term (years)

  

Aggregate

Intrinsic

Value(1)

 
                 
Outstanding at March 31, 2023   1,264,890   $9.29    6.30   $8,185,321 
Adjustment for rounding effect of Reverse Split   12,655    -    -    - 
Granted   7,210   $2.77    9.01    - 
Exercised   (374)   4.44    -      
Expired   (39,520)  $3.89    3.76    - 
Forfeited   (5,362)  $12.30    8.85    - 
Outstanding at March 31, 2024   1,239,873   $9.39    5.35   $9,705,937 
Vested and expected to vest at March 31, 2024   1,239,873   $9.32    5.35   $9,806,024 
Vested and exercisable at March 31, 2024   1,134,642   $9.62    5.10   $9,320,582 

 

(1) The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying options and the fair value of our common stock as of March 31, 2024 and fair value of common stock adjusted for the Reverse Split as of March 31, 2023 of $1.48 and $2.81 per share, respectively.

 

The following table summarizes the stock option activities during the fiscal year ended March 31, 2023:

 

  

Number of

Options

  

Weighted

Average

Exercise

Price

  

Weighted Average

Remaining

Contractual

Term (years)

  

Aggregate

Intrinsic

Value(1)

 
                 
Outstanding at March 31, 2022   1,235,192   $14.08    5.75   $567,694 
Granted   285,657   $6.60    9.95    - 
Exercised   (374)   4.44    -      
Expired   (222,331)  $30.69    4.83    - 
Forfeited   (33,254)  $6.50    6.86    - 
Outstanding at March 31, 2023   1,264,890   $9.29    6.30   $8,185,321 
Vested and expected to vest at March 31, 2023   1,264,890   $9.29    6.30   $8,185,321 
Vested and exercisable at March 31, 2023   960,521   $10.10    5.54   $1,165,124 

 

(1) The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying options and the fair value of our common stock as of March 31, 2023 and fair value of common stock adjusted for the Reverse Split as of March 31, 2022 of $2.81 and $13.62 per share, respectively.
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 years ended March 31:

 

   2024   2023 
Exercise price ($)   2.78    2.713.62 
Risk free interest rate (%)   3.85    2.204.40 
Expected term (Years)   10.0    10.0 
Expected volatility (%)   117.1    71121.2 
Expected dividend yield (%)   0.00    0.00 
Fair value of option ($)   2.3    2.1611.97 
Expected forfeiture (attrition) rate (%)   0.00    0.00