XML 347 R43.htm IDEA: XBRL DOCUMENT v3.25.1
DERIVATIVE WARRANT LIABILITY (Tables)
 12 Months Ended
Dec. 31, 2024
Derivative Warrant Liability  
SCHEDULE OF DERIVATIVE WARRANT LIABILITY

The following table presents the details of the derivative warrant liability:

 

   December 31,   December 31, 
   2024   2023 
Stock price ($CA)  $8.39   $1.25 
Exercise price ($CA) range  $ 1.52 - $8.39    $1.52 
Expected life in years   3.93 - 4.93    5.00 
Volatility   88.05%   75.66%
Dividend yield   0%   0%
Risk free interest rate   2.93%   3.54%
Fair value of derivative warrant liability  $35,750,607   $1,002,264 
Number of warrants   8,298,912    1,786,000