Share capital (FY) (Tables)

3 Months Ended

12 Months Ended

Oct. 31, 2024

Jul. 31, 2024

Share capital [Abstract]

Share Purchase Warrants Outstanding

The continuity of share purchase warrants is as follows:

	Number of warrants			Weighted Average Exercise price	Remaining life (Years)
Balance, July 31, 2023		9,872,351		CAD$0.90		1.85
Exercised		(1,183,333	)	CAD$0.20		-
Balance, July 31, 2024		8,689,018		CAD$1.00		0.67
Exercised		(600,000	)	CAD$0.20		-
Balance, October 31, 2024		8,089,018		CAD$1.06		0.31

As at October 31, 2024, the following share purchase warrants were outstanding:

Number of warrants outstanding	Exercise price	Expiry date
6,787,351	CAD$1.20	November 4, 2024
85,000	CAD$2.00	June 30, 2025
1,216,667	CAD$0.20	September 29, 2026
8,089,018

The continuity of share purchase warrants is as follows:

	Number of warrants			Weighted Average Exercise price	Remaining life (Years)
Balance, July 31, 2022		7,959,376		CAD$0.70		1.80
Replacement Finco Warrants (Note 4)		2,997,975		CAD$1.20		1.27
Issued		85,000		CAD$2.00		1.92
Exercised		(1,170,000	)	CAD$0.35		-
Balance, July 31, 2023		9,872,351		CAD$0.90		1.85
Exercised		(1,183,333	)	CAD$0.20		-
Balance, July 31, 2024		8,689,018		CAD$1.00		0.67

As at July 31, 2024, the following share purchase warrants were outstanding:

Number of warrants outstanding	Exercise price	Expiry date
6,787,351	CAD$1.20	November 4, 2024
85,000	CAD$2.00	June 30, 2025
1,816,667	CAD$0.20	September 29, 2026
8,689,018

Stock Options Activity

The continuity of the Company’s stock options is as follows:

	Number of options		Weighted average exercise price
Outstanding, October 31, 2024 and July 31, 2024		4,105,000	CAD$0.85
Exercisable, July 31, 2024		2,190,250	CAD$0.85
Exercisable, October 31, 2024		2,402,750	CAD$0.84

The continuity of the Company’s stock options is as follows:

	Number of options		Weighted average exercise price
Outstanding, July 31, 2022		1,980,000	CAD$0.80
Granted		2,125,000	CAD$0.89
Outstanding, July 31, 2024 and 2023		4,105,000	CAD$0.85
Exercisable, July 31, 2023		693,750	CAD$0.81
Exercisable, July 31, 2024		2,190,250	CAD$0.85

Stock Options Outstanding and Exercisable

As at October 31, 2024, the following stock options were outstanding and exercisable:

Number of options outstanding	Exercise price	Expiry date	Number of options exercisable
175,000	CAD$0.80	January 17, 2028		131,250
550,000	CAD$1.11	May 15, 2028		245,000
50,000	CAD$1.18	June 26, 2028		25,000
1,500,000	CAD$0.80	January 17, 2032		825,000
360,000	CAD$0.80	March 1, 2032		198,000
60,000	CAD$0.80	March 14, 2032		33,000
60,000	CAD$0.80	April 13, 2032		33,000
500,000	CAD$0.80	October 12, 2032		275,000
850,000	CAD$0.80	February 6, 2033		637,500
4,105,000				2,402,750

As at July 31, 2024, the following stock options were outstanding and exercisable:

Number of options outstanding	Exercise price	Expiry date	Number of options exercisable
175,000	CAD$0.80	January 17, 2028	131,250
550,000	CAD$1.11	May 15, 2028	245,000
50,000	CAD$1.18	June 26, 2028	25,000
1,500,000	CAD$0.80	January 17, 2032	825,000
360,000	CAD$0.80	March 1, 2032	198,000
60,000	CAD$0.80	March 14, 2032	33,000
60,000	CAD$0.80	April 13, 2032	33,000
500,000	CAD$0.80	October 12, 2032	275,000
850,000	CAD$0.80	February 6, 2033	425,000
4,105,000			2,190,250

Assumptions Used to Fair Value Stock Options Granted

The fair value of stock options granted were estimated using the Black-Scholes Option Pricing Model with the following assumptions:

Assumptions
Risk-free interest rate	2.93% - 3.70	%
Expected volatility	150	%
Fair value of underlying share	CAD$0.60 - CAD$1.18
Exercise price	CAD$0.80 – CAD$1.18
Dividend yield	0	%
Expected life (years)	5.00 - 10.00

RSUs Outstanding

The continuity of the Company’s RSU’s is as follows:

	Number of RSU’s
Outstanding, July 31, 2023		6,780,000
Granted		1,163,572
Outstanding, July 31, 2024		7,943,572
Forfeited		(111,534	)
Outstanding, October 31, 2024		7,832,038

As at October 31, 2024, the following RSUs were outstanding and vested:

Number of RSUs outstanding		Grant date	Number of RSUs Vested
	60,000	November 30, 2021		40,000
	2,500,000	December 24, 2021		1,375,000
	66,000	March 1, 2022		66,000
	4,100,000	March 14, 2022		2,255,000
	1,106,038	July 30, 2024		-
	7,832,038			3,736,000

The continuity of the Company’s RSU’s is as follows:

	Number of RSU’s
Outstanding, July 31, 2022 and 2023		6,780,000
Granted		1,163,572
Outstanding, July 31, 2024		7,943,572

As at July 31, 2024, the following RSUs were outstanding and vested:

Number of RSUs outstanding		Grant date	Number of RSUs Vested
	60,000	November 30, 2021		40,000
	2,500,000	December 24, 2021		1,375,000
	120,000	March 1, 2022		66,000
	4,100,000	March 14, 2022		2,255,000
	1,163,572	July 30, 2024		-
	7,943,572			3,736,000

As at July 31, 2023 the following RSUs were outstanding and vested:

Number of RSUs outstanding		Grant date	Number of RSUs vested
	60,000	November 30, 2021		20,000
	2,500,000	December 24, 2021		625,000
	120,000	March 1, 2022		30,000
	4,100,000	March 14, 2022		1,025,000
	6,780,000			1,700,000