XML 54 R45.htm IDEA: XBRL DOCUMENT v3.25.3
OTHER RESERVES (Tables)
 6 Months Ended
Sep. 30, 2025
IfrsStatementLineItems [Line Items]  
SCHEDULE OF FAIR VALUE OF THE IPO WARRANTS

 

    Pre-Stock Bonus    Post-Stock Bonus           
Tranche   Number of
Warrants		    Exercise Price
(per share)		    Number of
Warrants		    Exercise Price
(per share)		    Expiration Date    Duration from
January 23, 2025		 
1   2,250,000   $                 5.13    -N/A                  -N/A    July 23, 2025    6 months 
2   2,250,000   $6.15    18,000,000   $0.77    October 23, 2025    9 months 
3   2,250,000   $7.18    18,000,000   $0.09    January 23, 2026    12 months 
4   2,250,000   $8.20    18,000,000   $1.03    April 23, 2026    15 months 
5   2,250,000   $10.25    18,000,000   $1.28    July 23, 2026    18 months 
6   2,250,000   $12.30    18,000,000   $1.54    January 23, 2027    24 months 

 

*Tranche 1 of the IPO Warrants were exercised before the Stock Bonus.
Private Warrants [Member]  
IfrsStatementLineItems [Line Items]  
SCHEDULE OF FAIR VALUE OF PRIVATE WARRANTS

 SCHEDULE OF FAIR VALUE OF PRIVATE WARRANTS

Grant date  May 28, 2024 
Time to expiry (year)   3.00 
Spot price (pre-recapitalization)  $2,252 
Risk-free rate   4.75%
Dividend yield   0.00%
Volatility   41.33%
Initial public offering [member]  
IfrsStatementLineItems [Line Items]  
SCHEDULE OF FAIR VALUE OF IPO WARRANTS

 SCHEDULE OF FAIR VALUE OF IPO WARRANTS

Tranche   1    2    3    4    5    6 
Time to expiry (year)   0.50    0.75    1.00    1.25    1.50    2.00 
Closing spot price on January 23, 2025  $12.75   $12.75   $12.75   $12.75   $12.75   $12.75 
Risk-free rate   4.27%   4.23%   4.18%   4.21%   4.23%   4.29%
Dividend yield   0.00%   0.00%   0.00%   0.00%   0.00%   0.00%
Volatility   30.66%   32.79%   33.25%   32.83%   32.81%   33.05%