XML 39 R29.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Fair Value Measurements (Tables)
9 Months Ended
Jul. 31, 2024
Convertible Debentures Embedded Derivative Liabilities  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Summary of Change in Estimated Fair Value of Liabilities

The following table provides a summary of the change in the estimated fair value of the Company’s convertible debentures embedded derivative liabilities for three and nine months ended July 31, 2023.

 

 

Total

 

Balance as of October 31, 2022

 

$

3,791

 

Change in fair value of convertible debenture embedded
   derivative liabilities

 

 

307

 

Foreign exchange (gain)/loss

 

 

5

 

Balance as of January 31, 2023

 

 

4,103

 

Change in fair value of convertible debenture embedded
   derivative liabilities

 

 

(625

)

Foreign exchange (gain)/loss

 

 

(4

)

Balance as of April 30, 2023

 

$

3,474

 

Change in fair value of convertible debenture embedded
   derivative liabilities

 

 

(435

)

Foreign exchange (gain)/loss

 

 

15

 

Balance as of July 31, 2023

 

$

3,054

 

May 2023 Notes  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Assumptions Used to Determine Fair Value of Liabilities

The assumptions that the Company used to determine the fair value of the May 2023 Notes as of the issuance date and as of July 31, 2023 are as follows:

 

 

As Of

 

 

As Of

 

 

 

31-Jul-23

 

 

Issuance Date

 

Probability of qualified financing*

 

 

75

%

 

 

60

%

Volatility

 

 

85

%

 

 

85

%

Class C Preferred Share Price (CAD)

 

$

2.074

 

 

$

2.074

 

Liquidity price at conversion of listing event**

 

$

8.42

 

 

$

8.42

 

Fair value of common share at conversion of listing event**

 

$

10.25

 

 

$

10.25

 

Discount rate

 

 

38.70

%

 

 

40.80

%

Expected time to respective scenarios

 

0.2 years

 

 

0.3 years

 

* The probability represents the cumulated probabilities of conversion at various dates before maturity. The probability includes the probability of a SPAC transaction (which corresponds to a listing event for the 2023 Notes).

** The liquidity price at the conversion of a listing event represents the conversion price of the 2023 Notes upon the business combination with FEAC, and the fair value per common share at conversion of a listing event represents the price per share of the Newco upon the business combination with FEAC, as set forth in the business combination agreement.

Summary of Change in Estimated Fair Value of Liabilities The following table provides a summary of the change in the estimated fair value of the Company’s 2023 Notes for the three and nine months ended July 31, 2023 as follows:

 

Total

 

Balance as of October 31, 2022

 

$

 

Issuance of May 2023 Notes

 

 

37,044

 

Change in fair value of convertible debentures

 

 

2,941

 

Balance as of July 31, 2023

 

$

39,985

 

Preferred Share Warrant Liabilities  
Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items]  
Summary of Change in Estimated Fair Value of Liabilities

The following table provides a summary of the change in the estimated fair value of the Company’s warrant liabilities for the three and nine months ended July 31, 2023:

 

 

Total

 

Balance as of October 31, 2022

 

$

11,456

 

Change in fair value of warrant liabilities

 

 

1,185

 

Foreign exchange (gain)/loss

 

 

217

 

Balance as of January 31, 2023

 

 

12,858

 

Change in fair value of warrant liabilities

 

 

341

 

Foreign exchange (gain)/loss

 

 

(196

)

Balance as of April 30, 2023

 

$

13,003

 

Warrant liability recognized upon 2023 Financing

 

 

1,420

 

Change in fair value of warrant liabilities

 

 

(5,521

)

Foreign exchange (gain)/loss

 

 

400

 

Balance as of July 31, 2023

 

$

9,302