XML 16 R4.htm IDEA: XBRL DOCUMENT v3.24.4
Condensed Consolidated Statements of Changes in Equity (Deficit) - USD ($)
Precapitalization [Member]
Issued capital [member]
Precapitalization [Member]
Share premium [member]
Precapitalization [Member]
Capital reserve [member]
Precapitalization [Member]
Warrant reserve [member]
Precapitalization [Member]
Reserve of exchange differences on translation [member]
Precapitalization [Member]
Share option reserve [member]
Precapitalization [Member]
Retained earnings [member]
Precapitalization [Member]
Recapitalized [Member]
Issued capital [member]
Recapitalized [Member]
Share premium [member]
Recapitalized [Member]
Capital reserve [member]
Recapitalized [Member]
Warrant reserve [member]
Recapitalized [Member]
Reserve of exchange differences on translation [member]
Recapitalized [Member]
Share option reserve [member]
Recapitalized [Member]
Retained earnings [member]
Recapitalized [Member]
Issued capital [member]
Share premium [member]
Capital reserve [member]
Warrant reserve [member]
Reserve of exchange differences on translation [member]
Share option reserve [member]
Retained earnings [member]
Total
Balance at Mar. 31, 2022 $ 3,725,301     $ 4,323 $ 499,808 $ (15,041,816) $ (10,812,384)                                
Balance, shares at Mar. 31, 2022 11,582                                              
IfrsStatementLineItems [Line Items]                                                
Profit (loss) for the period     (9,257,598) (9,257,598)                               $ (9,257,598)
Exchange gain (loss) on translation of foreign operations     1,680 1,680                               1,680
Total comprehensive gain (loss) for the year     1,680 (9,257,598) (9,255,918)                               (9,255,918)
Share option awards     584,462 584,462                                
Sub-total after recapitalization                 $ 475   $ 3,724,826   $ 6,003 $ 1,084,270 $ (24,299,414) $ (19,483,840)                
Sub-total after recapitalization, shares                 4,748,620                              
Share Subdivision                                    
Share Subdivision, shares                 4,748,620                              
Share exchange of DSL (1:410 exchange ratio)                 $ (3,724,826)   3,724,826                  
Share exchange of DSL (1:410 exchange ratio), shares                 4,737,038                              
Balance at Mar. 31, 2023 $ 3,725,301 6,003 1,084,270 (24,299,414) (19,483,840) $ 475   3,724,826   6,003 1,084,270 (24,299,414) (19,483,840)               (19,483,840)
Balance, shares at Mar. 31, 2023 11,582               9,497,240                              
IfrsStatementLineItems [Line Items]                                                
Profit (loss) for the period 872,075 872,075                               872,075
Exchange gain (loss) on translation of foreign operations (1,869) (1,869)                               (1,869)
Total comprehensive gain (loss) for the year (1,869) 872,075 870,206                               870,206
Share option awards 1,232,071 1,232,071                                
Recapitalization of DSL                 $ (3,724,826) 3,724,826                
Recapitalization of DSL, shares                 4,737,038                              
Sub-total after recapitalization                 $ 475 3,724,826 4,134 2,316,341 (23,427,339) (17,381,563)                
Sub-total after recapitalization, shares                 4,748,620                              
Share Subdivision                                
Share Subdivision, shares                 4,748,620                              
Balance at Sep. 30, 2023 $ 3,725,301 4,134 2,316,341 (23,427,339) (17,381,563) $ 475 3,724,826 4,134 2,316,341 (23,427,339) (17,381,563)                
Balance, shares at Sep. 30, 2023 11,582               9,497,240                              
Balance at Mar. 31, 2023 $ 3,725,301 6,003 1,084,270 (24,299,414) (19,483,840) $ 475   3,724,826   6,003 1,084,270 (24,299,414) (19,483,840)               (19,483,840)
Balance, shares at Mar. 31, 2023 11,582               9,497,240                              
IfrsStatementLineItems [Line Items]                                                
Profit (loss) for the period     (4,871,387) (4,871,387)                               (4,871,387)
Exchange gain (loss) on translation of foreign operations     (7,684) (7,684)                               (7,684)
Total comprehensive gain (loss) for the year     (7,684) (4,871,387) (4,879,071)                               (4,879,071)
Share option awards     1,352,787 1,352,787                                
Sub-total after recapitalization                 $ 477   3,752,192   (1,681) 2,409,689 (29,170,801) (23,010,124)                
Sub-total after recapitalization, shares                 4,766,660                              
Share Subdivision                                    
Share Subdivision, shares                 4,766,661                              
Founding share of the Company                                    
Founding share of the Company, shares                 1                              
Sub-total                 $ 477   3,752,192   (1,681) 2,409,689 (29,170,801) (23,010,124)                
Sub-total, shares                 4,766,661                              
Share exchange of DSL (1:410 exchange ratio)                 $ (3,752,192)   3,752,192                  
Share exchange of DSL (1:410 exchange ratio), shares                 4,755,034                              
Exercise of share option awards $ 27,368     (27,368)                                
Exercise of share option awards, shares 44                                              
Balance at Mar. 31, 2024 $ 3,752,669 (1,681) 2,409,689 (29,170,801) (23,010,124) $ 477   3,752,192   (1,681) 2,409,689 (29,170,801) (23,010,124)               (23,010,124)
Balance, shares at Mar. 31, 2024 11,626               9,533,322                              
IfrsStatementLineItems [Line Items]                                                
Profit (loss) for the period                 (1,161,471) (1,161,471)               (1,161,471)
Exchange gain (loss) on translation of foreign operations                 4,411 4,411               4,411
Total comprehensive gain (loss) for the year                 4,411 (1,161,471) (1,157,060)               (1,157,060)
Share option awards                 320,533 320,533                
Recapitalization of DSL                 $ (5,126,150) 5,126,150                
Recapitalization of DSL, shares                 6,853,204                              
Sub-total after recapitalization                 $ 687 5,126,150 6,653,200 (1,681) 2,382,321 (29,170,801) (15,010,124)                
Sub-total after recapitalization, shares                 6,869,960                              
Share Subdivision                                
Share Subdivision, shares                 6,869,961                              
Exercise of share option awards pre-capitalization $ 27,368 (27,368)                                
Exercise of share option awards pre-capitalization, shares 44                                              
Allotment of shares $ 1,346,800 1,346,800                                
Allotment of shares, shares 5,086                                              
Issuance of warrants 6,653,200 6,653,200                                
Founding share of the Company                                
Founding share of the Company, shares                 1                              
Sub-total                 $ 687 5,126,150 6,653,200 (1,681) 2,382,321 (29,170,801) (15,010,124)                
Sub-total, shares                 6,869,961                              
Exercise of share option awards post-capitalization                 $ 50 1,768,661 (1,768,661) 50 $ 50 [1] $ 1,768,661 [1] [1]          
Exercise of share option awards post-capitalization, shares                                 1,003,680              
Forfeiture of share option for the period                 (283,690) 283,690                
Balance at Sep. 30, 2024 $ 5,126,837 $ 6,653,200 $ (1,681) $ 2,382,321 $ (29,170,801) $ (15,010,124) $ 687 $ 5,126,150 $ 6,653,200 $ (1,681) $ 2,382,321 $ (29,170,801) $ (15,010,124) $ 737 $ 1,768,661 $ 5,126,150 $ 6,653,200 $ 2,730 $ 650,503 $ (30,048,582) $ (15,846,601)
Balance, shares at Sep. 30, 2024 16,756               13,739,922               14,743,602              
[1] In August 2024, the Company issued