XML 69 R29.htm IDEA: XBRL DOCUMENT v3.24.0.1
Fair Value Measurements (Tables)
12 Months Ended
Oct. 31, 2023
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Schedule of Fair Value Hierarchy for Financial Liabilities Measured at Fair Value
The following table presents the Company’s fair value hierarchy for financial liabilities measured at fair value as of October 31, 2022:
 
           
October 31, 2022
 
Description
  
Total
    
Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
    
Significant Other
Observable
Inputs (Level 2)
    
Significant Other
Observable
Inputs (Level 3)
 
Liabilities
           
Convertible debenture embedded derivative liabilities
  
$
3,791
    
$
— 
    
$
— 
    
$
3,791
 
Warrant liabilities
    
11,456
      
— 
      
— 
      
11,456
 
  
 
 
    
 
 
    
 
 
    
 
 
 
Total financial liabilities
  
$
15,247
    
$
— 
    
$
— 
    
$
15,247
 
  
 
 
    
 
 
    
 
 
    
 
 
 
Convertible Debentures Embedded Derivative Liabilities  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Assumptions Used to Determine Fair Value of Liabilities
The assumptions ranges that the Company used to determine the fair value of the convertible debentures embedded derivative liabilities for the 2022 Notes and BDC Notes that were outstanding as of each respective period (refer to Note 9 for description of notes) were as follows:
 
    
Immediately

prior to

settlement on
October 31,
2023
   
As of

October 31,

2022
 
Probability of qualified financing*
    
100
   
60
Volatility**
    
n/a
     
85
Class C Preferred Share price (CAD)**
    
n/a
   
$
2.20
 
Liquidity price at conversion of listing event***
  
$
8.84
     
n/a
 
Fair value of common share at conversion of listing event***
  
$
21.70
   
$
n/a
 
Discount rate****
    
18.4
   
10.4-18.4
Expected time to respective scenarios
    
0.0 years
     
0.4 years
 
Summary of Change in Estimated Fair Value of Liabilities
The following table provides a summary of the change in the estimated fair value of the Company’s convertible debentures embedded derivative liabilities for the year ended October 31, 2023, and 2022.
 
    
Total
 
Balance as of October 31, 2021
  
$
602
 
Fair value of
convertible debenture embedded
derivative liabilities recognized upon issuance
    
3,500
 
Change in fair value of convertible debenture embedded derivative liabilities
    
(269
Foreign exchange rate translation adjustment
    
(42
  
 
 
 
Balance as of October 31, 2022
    
3,791
 
  
 
 
 
Change in fair value of
convertible debenture embedded
derivative liabilities
    
21,421
 
Foreign exchange rate translation adjustment
    
5
 
Settlement of derivative liability in accordance with repayment and conversion of convertible debentures upon the consummation of the Reverse Recapitalization
    
(25,217
  
 
 
 
Balance as of October 31, 2023
  
$
— 
 
  
 
 
 
May 2023 Notes  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Assumptions Used to Determine Fair Value of Liabilities
The assumptions that the Company used to determine the fair value of the May 2023 Notes as of the issuance date are as follows:
 
    
As of Issuance

Date
 
Probability of qualified financing*
    
60
Volatility
    
85
Class C Preferred Share Price (CAD)
  
$
2.074
 
Liquidity price at conversion of listing event**
  
$
8.42
 
Fair value of common share at conversion of listing event**
  
$
10.25
 
Discount rate***
    
40.8
Expected time to respective scenarios
    
0.3 years
 
Summary of Change in Estimated Fair Value of Liabilities
The following table provides a summary of the change in the estimated fair value of the Company’s 2023 Notes for the year ended October 31, 2023. Upon the close of the Reverse Recapitalization the 2023 Notes were exchanged for common shares of the Company, resulting in an extinguishment of the 2023 Notes. Refer to Note 3 and Note 9.
 
    
Total
 
Balance as of October 31, 2022
  
$
— 
 
Issuance of May 2023 Notes
    
37,043
 
Change in fair value of May 2023 Notes
    
56,212
 
Settlement of 2023 Notes upon the consummation of the Reverse Recapitalization
    
(93,255
  
 
 
 
Balance as of October 31, 2023
  
$
— 
 
  
 
 
 
Preferred Share Warrant Liabilities  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Assumptions Used to Determine Fair Value of Liabilities
The assumptions that the Company used to determine the fair value of the Preferred Share Warrant liabilities as of October 31, 2022 were as follows:
 
    
As of October 31,

2022
 
Weighted average expected life (in years)
    
3.0
 
Expected volatility
    
78.0
Risk-free interest rate
    
3.92
Expected dividend yield
    
— 
 
Preferred share price – Class C (CAD)
  
$
2.20
 
Exercise price – Class C (CAD)
  
$
2.632
 
Summary of Change in Estimated Fair Value of Liabilities
The following table provides a summary of the change in the estimated fair value of the Company’s warrant liabilities for the year ended October 31, 2023:
 
    
Total
 
Balance as of October 31, 2021
  
$
9,088
 
Warrant liabilities recognized upon issuance of term loan
    
90
 
Change in fair value of warrant liabilities
    
3,326
 
Foreign exchange rate translation adjustment
    
(1,048
  
 
 
 
Balance as of October 31, 2022
    
11,456
 
Warrant liability recognized upon issuance of May 2023 Notes
    
1,420
 
Change in fair value of warrant liabilities
    
(10,849
Foreign exchange rate translation adjustment
    
(44
Reclassification of 2023 Warrants to equity upon consummation of the Reverse Recapitalization
    
(1,983
  
 
 
 
Balance as of October 31, 2023
  
$
—