XML 36 R25.htm IDEA: XBRL DOCUMENT v3.24.3
DERIVATIVE LIABILITIES (Tables)
6 Months Ended
Sep. 30, 2024
Debt Instrument [Line Items]  
SCHEDULE OF DERIVATIVE COMPONENTS VALUATION ASSUMPTIONS

   

   Fiscal Year 2025   Fiscal Year 2024 
   $   $ 
Derivative liabilities, beginning of period - March 31   1,435,668    759,065 
New issuance [Note 9]   649,533    

642,416

 
Change in fair value of derivatives during period   533,126    (50,033)
Reduction due to preferred shares converted [Note 9]   (969,150)    
Derivative liabilities, end of period   1,649,177    1,351,448 
SCHEDULE OF DERIVATIVE COMPONENTS VALUATION ASSUMPTIONS

The lattice methodology was used to value the derivative components of Series A Preferred Stock, using the following assumptions during the six months ended September 30, 2024, and 2023:

   

  

September 30,

2024

  

September 30,

2023

 
Dividend yield (%)   12    12 
Risk-free rate for term (%)   4.1 - 5.1    4.95.2 
Volatility (%)   91.2 - 132.5    71.9111.4 
Remaining terms (Years)   0.67 - 1.59    0.342.01 
Stock price ($ per share)   0.24 - 1.14    2.143.82 

 

The Monte Carlo simulation methodology was used to value the derivative components of Series B Preferred Stock, using the following assumptions during the six months ended September 30, 2024:

 

  

September 30,

2024

  

September 30,

2023

 
Dividend yield (%)   12    12 
Risk-free rate for term (%)   3.7 - 5.1    5.04 - 5.24 
Volatility (%)   126.4 - 182.2    76.2 - 119.1 
Remaining terms (Years)   0.97 - 2    0.25 - 0.5 
Stock price ($ per share)   0.24 - 1.34    0.64 - 2.14 
Convertible Debt [Member]  
Debt Instrument [Line Items]  
SCHEDULE OF DERIVATIVE COMPONENTS VALUATION ASSUMPTIONS

   

   Fiscal Year 2025   Fiscal Year 2024 
   $   $ 
         
Balance beginning of period – March 31   991,866    1,008,216 
New Issuance       1,942,004 
Conversion to common shares   (490,972)    
Change in fair value of derivative liabilities   (32,515)   (32,635)
Convertible note redemption   (8,320)   (33,607)
Balance end of period – September 30   460,059    2,883,978 

 

The Monte-Carlo methodology was used to value the convertible note and warrant derivative components during the six months ended September 30, 2024, and 2023, using the following assumptions:

   

   September 30, 2024  September 30, 2023
Risk-free rate for term (%)  4.1 - 5.2  4.2 - 5.3
Volatility (%)  91.2 - 352.4  76.2 - 126.6
Remaining terms (Years)  0.25 - 0.5  0.25 - 1.49
Stock price ($ per share)  0.24 - 1.45  0.46 - 3.04
SCHEDULE OF DERIVATIVE COMPONENTS VALUATION ASSUMPTIONS

The Monte-Carlo methodology was used to value the convertible note and warrant derivative components during the six months ended September 30, 2024, and 2023, using the following assumptions:

   

   September 30, 2024  September 30, 2023
Risk-free rate for term (%)  4.1 - 5.2  4.2 - 5.3
Volatility (%)  91.2 - 352.4  76.2 - 126.6
Remaining terms (Years)  0.25 - 0.5  0.25 - 1.49
Stock price ($ per share)  0.24 - 1.45  0.46 - 3.04