XML 99 R77.htm IDEA: XBRL DOCUMENT v3.25.3
Share capital (Details Narrative)
1 Months Ended 12 Months Ended
Aug. 15, 2025
USD ($)
$ / shares
shares
Apr. 14, 2025
USD ($)
$ / shares
shares
Dec. 31, 2024
USD ($)
$ / shares
shares
Apr. 05, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
$ / shares
Dec. 31, 2023
CAD ($)
$ / shares
Dec. 30, 2023
shares
Mar. 25, 2022
Feb. 17, 2021
Sep. 30, 2025
USD ($)
shares
Sep. 30, 2024
USD ($)
shares
Mar. 07, 2024
$ / shares
shares
Sep. 30, 2023
USD ($)
IfrsStatementLineItems [Line Items]                          
Shares issued             10,024            
Volume Weighted Average | $ / shares           $ 3.99              
Extension fee | $           $ 40              
Extension fee price | $ / shares         $ 30.01                
Consulting share issued                       42,157  
Share issued price | (per share)     $ 2.15                 $ 5.43  
Common share issued     5,175,000                    
Total Equity | $     $ 11,789,000             $ 31,127,000 $ 8,585,000   $ 7,146,000
Share issuance cost | $     $ 206,000             $ 11,582,000    
Over allotment option     776,250                    
Outstanding options                   23,500      
Outstanding options increase                   4,700,000      
Description related to stock option plan               Stock Option Plan to increase the maximum number of common shares issuable upon the exercise of stock options thereunder from 4,600,000 to 6,000,000. Stock Option Plan to increase the maximum number of common shares issuable upon the exercise of stock options thereunder from 3,020,000 to 4,600,000.        
Description of stock based compensation                   options exercised, the share price at the time of exercise was between CDN $3.54-$8.20. Total stock-based compensation expense recognized during the year ended September 30, 2025, was $1,756 (2024: $2,155).      
No of options 340,000 514,000   443,000                  
Share price | $ / shares $ 4.67 $ 2.44   $ 3.44                  
Exercise price | $ / shares $ 4.67 $ 2.44   $ 3.44                  
Average expected life in years 3 months 10 years   10 years                  
Expected Volatility 61.17% 84.59%   87.98%                  
Risk-free weighted interest rate 4.50% 2.96%   3.58%                  
Dividend yield   0.00%                  
Fair-value of options granted | $ $ 244 $ 1,066   $ 1,316,000                  
Derivative Warrants [Member]                          
IfrsStatementLineItems [Line Items]                          
Expected Volatility                   87.03% 52.72%    
Risk-free weighted interest rate                   2.49% 2.94%    
Derivative warrants                   67,841 912,841    
Derivative warrants liability description                   the expected warrant life (in years) of 0.11 years (September 30, 2024: 1.1). A 10% of change in any assumption would result in the change in derivative warrant liability between $1 (September 30, 2024: ($51)) and $(1) (September 30, 2024: $51).