XML 64 R46.htm IDEA: XBRL DOCUMENT v3.25.1
Warrants (Tables)
8 Months Ended
Dec. 31, 2024
Warrants  
Schedule of Assumptions Used to Estimate Fair Values of Stock Warrants Granted

The following table presents the range of assumptions used to estimate the fair values of the stock warrants granted during the eight months ended December 31, 2024 and fiscal years ended April 30, 2024 and 2023:

 

   December 31, 2024   April 30, 2024   April 30, 2023 
Risk-free interest rate   4.014.17%   4.25%    
Expected dividend yield            
Expected term (in years)   5.00    5.00     
Expected volatility   89.393.5%   205.50%    
Schedule of Changes in Warrants Outstanding

The following table summarizes the changes in warrants outstanding since April 30, 2022.

 

  

Number of

Shares

  

Weighted-average Exercise Price

per Share

  

Weighted-average Remaining Contractual

Term

(in years)

  

Aggregate Intrinsic

Value

 
Balance as of April 30, 2022   1,539,999    3.38    3.89   $427,533 
Granted      $          
Exercised                  
Outstanding as of April 30, 2023   1,539,999    3.38    2.89   $ 
Granted   736,000    0.63           
Exercised                  
Outstanding at April 30, 2024   2,275,999   $2.49    2.77   $666,080 
Granted   1,076,000    7.32    5.00      
Exercised   (2,437,943)   3.77           
Outstanding at December 31, 2024   914,056    4.76    2.40    7,397,542