XML 36 R25.htm IDEA: XBRL DOCUMENT v3.25.2
DERIVATIVE LIABILITIES (Tables)
3 Months Ended
Jun. 30, 2025
SCHEDULE OF CONVERTIBLE NOTE AND WARRANT DERIVATIVE LIABILITIES

 

   Fiscal Year 2026   Fiscal Year 2025 
   $   $ 
Derivative liabilities, beginning of period - March 31   1,478,717    1,435,668 
New issuance [Note 9]   -    472,341 
Change in fair value of derivatives during period – June 30   2,805    300,438 
Reduction due to preferred shares converted [Note 9]        (885,073)
Derivative liabilities, end of period   1,481,522    1,323,374 

Convertible Debt [Member]  
SCHEDULE OF CONVERTIBLE NOTE AND WARRANT DERIVATIVE LIABILITIES

 

   Fiscal Year 2026   Fiscal Year 2025 
   $   $ 
         
Balance beginning of period – March 31   516,107    991,866 
Conversion to common shares   -    (475,616)
Change in fair value of derivative liabilities   22,395    6,416 
Convertible note redemption   (8,433)   (6,559)
Balance end of period – June 30   438,162    516,107 
SCHEDULE OF CONVERTIBLE NOTE AND WARRANT 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, 2025 and 2024, using the following assumptions:

  

   June 30, 2025   June 30, 2024 
Risk-free rate for term (%)   0.1 - 5    5 - 5.2 
Volatility (%)   107.6 - 352.4    91.2 - 120.5 
Remaining terms (Years)   0.25 - 0.5    0.25 - 0.44 
Stock price ($ per share)   0.24 - 0.8    0.9 - 1.45 
Series A Preferred Stock [Member]  
SCHEDULE OF CONVERTIBLE NOTE AND WARRANT 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 three months ended June 30, 2025 and 2024:

  

   June 30, 2025   June 30, 2024 
Dividend yield (%)   12    12 
Risk-free rate for term (%)   4.1 - 4.3    5 - 5.1 
Volatility (%)   116.9 - 194.2    91.2 - 118.3 
Remaining terms (Years)   0.17 - 1.25    0.92 - 1.59 
Stock price ($ per share)   0.24 - 0.37    0.9 - 1.14 
Series B Preferred Stock [Member]  
SCHEDULE OF CONVERTIBLE NOTE AND WARRANT DERIVATIVE COMPONENTS VALUATION ASSUMPTIONS

The Monte Carlo simulation methodology was used to value the derivative components of Series B Preferred Stock, using the following assumptions during the three months ended June 30, 2025:

  

   June 30, 2025    June 30, 2024  
Dividend yield (%)   12      12  
Risk-free rate for term (%)   3.7 - 4.8      4.75.1  
Volatility (%)   121.7 - 185.8      154.9-182.2  
Remaining terms (Years)   0.22 - 2      1.22-2  
Stock price ($ per share)   0.24 - 0.9      0.9-1.34