XML 89 R39.htm IDEA: XBRL DOCUMENT v3.25.3
SHARE CAPITAL AND RESERVES (Details Narrative)
1 Months Ended 12 Months Ended
Jan. 15, 2025
CAD ($)
$ / shares
shares
Jul. 08, 2024
CAD ($)
$ / shares
shares
Feb. 07, 2024
CAD ($)
$ / shares
shares
Dec. 05, 2023
CAD ($)
$ / shares
shares
Sep. 08, 2023
CAD ($)
$ / shares
shares
Jul. 22, 2025
CAD ($)
$ / shares
shares
Apr. 24, 2025
CAD ($)
$ / shares
shares
Mar. 18, 2025
CAD ($)
May 30, 2024
$ / shares
Mar. 22, 2024
CAD ($)
shares
Mar. 20, 2024
CAD ($)
shares
Dec. 18, 2023
CAD ($)
$ / shares
shares
Nov. 27, 2023
CAD ($)
$ / shares
shares
Oct. 30, 2023
CAD ($)
$ / shares
shares
Sep. 28, 2023
CAD ($)
$ / shares
shares
Oct. 31, 2022
CAD ($)
$ / shares
shares
Jul. 31, 2025
CAD ($)
Jul. 31, 2024
CAD ($)
$ / shares
Jul. 31, 2023
CAD ($)
Mar. 18, 2025
$ / shares
shares
Mar. 12, 2025
CAD ($)
shares
Statement [Line Items]                                          
Common stock shares issued, value                                         $ 18,000
Common stock shares issued | shares         500,000 750,000                 500,000         17,000,000 30,000
Number of shares claim | shares                                         30,000
Number of shares claim, value                                         $ 18,000
Shares issued on exercise of warrants | shares   750,000 705,555 416,667           15,000 750,000 277,778 250,000 1,538,889              
Shares to be issued                                   $ 8,700      
Number of Options granted | shares 500,000 750,000 705,555 416,667 500,000   500,000         277,778 250,000   500,000 3,204,300          
Gross proceeds           $ 150,000   $ 714,000           $ 15,389     $ 150,000        
Share issued price | (per share)           $ 0.20                           $ 0.42  
Estimated flow-through eligible expenditures description                 the Company issued 3,300,000 flow-through shares (“FT Shares”) at $0.35 per FT Share for gross proceeds of flow-through funds of $1,155,000, and 6,000,000 non-flow-through shares (“Non-FT Shares”) at $0.35 per Non-FT Share for gross proceeds of $2,100,000. A key new investor, the Sutton Group Inc., subscribed for 6,000,000 of Non-FT Shares and became an insider of the Company, and 3,300,000 FT Shares were issued to Robert Dickinson, a director of the Company                        
Proceeds from exercise of warrants   $ 150,000 $ 127,000 $ 75,000 $ 100,000         $ 4,350 $ 210,000 $ 50,000 $ 50,000 $ 277,000 $ 100,000            
Fair value of Options     $ 7,055 $ 4,167               $ 2,778                  
Warrant exercise price | $ / shares   $ 0.20 $ 0.18 $ 0.18 $ 0.20             $ 0.18 $ 0.20 $ 0.18 $ 0.20     $ 0.18      
Share issuance costs                                   $ 17,174      
Weighted average remaining life of the outstanding options 5 years           3 years                 5 years 3 years 3 months 21 days        
Weighted average remaining life of the outstanding warrants                                 8 months 12 days        
Weighted average exercise price exercised | $ / shares $ 0.435           $ 0.77                 $ 0.20   $ 0.20      
Expected life 5 years           3 years                 5 years          
Volatility 130.00%           92.00%                 478.00%          
Dividend yield 0.00%           0.00%                 0.00%          
Risk-free rate 3.14%           2.61%                 3.43%          
Fair value of the stock options granted to equity-settled share-based compensation $ 177,242           $ 239,500                       $ 640,860    
Options fully vested as granted and valued $ 190,500           $ 239,500                 $ 640,860          
Stock options vested | shares             500,000                            
Stock options vested description 125,000 stock options will be fully vested on July 15, 2025. 125,000 stock options will be fully vested on October 15, 2025                                        
Private Placement [Member]                                          
Statement [Line Items]                                          
Common stock shares issued | shares                                       8,300,000  
Gross proceeds               $ 3,486,000                          
Share issued price | $ / shares                                       $ 0.42  
Flow-through shares premium liability                                          
Statement [Line Items]                                          
Share premium liability description   The closing quote of the shares at $0.46 on July 8, 2024 resulted in no residual value to allocate to either warrants or flow-through share premium liability                             The Company also did not recognize any flow-through share premium liability for the 750,000 shares issued upon the exercise of the flow-through warrants on July 22, 2025, as the exercise price of each flow-through warrants of $0.20 was less than the closing market value of $0.64 on July 22, 2025 The Company did not recognize any flow-through share premium liability for the flow through share issuance on October 30, 2023, as the $0.18 unit price has allocated $0.17 to the common shares and $0.01 residual value of the total unit price      
Gross proceeds                                 $ 864,000 $ 2,084,000      
Estimated flow-through eligible expenditures description                                   The Company recognized a flow-through share premium liability of $62,778 to account for the excess of the subscription or exercise price at $0.20 over the fair value of the shares issued on September 8 (closing quote at $0.19 per share), September 28, 2023 (closing quote at $0.17 per share), on November 27 (closing quote at $0.14 per share), and for the excess of the subscription or exercise price at $0.18 over the fair value of the shares issued on December 5 (closing quote at $0.14 per share) and December 18, 2023 (closing quote at $0.14 per share)      
Warrant exercise price | $ / shares   $ 0.20 $ 0.18           $ 0.35