XML 48 R34.htm IDEA: XBRL DOCUMENT v3.25.2
STOCK-BASED COMPENSATION PLANS (Tables)
12 Months Ended
Mar. 31, 2025
Stock-based Compensation Plans  
SCHEDULE OF TIME-BASED RSU ACTIVITY

A summary of time-based RSU activity is presented below:

 

SCHEDULE OF TIME-BASED RSU ACTIVITY 

          Weighted-  
          Average  
          Grant Date  
    Shares     Fair Value  
             
Outstanding at March 31, 2023     -       -  
Granted     300,000     $ 4.10  
Vested     (75,000 )     4.10  
Outstanding at March 31, 2024     225,000       4.10  
Granted     1,105,866       1.11  
Vested     (285,449 )     3.31  
Forfeited     (445,417 )     2.78  
Outstanding at March 31, 2025     600,000     $ 0.99  
SCHEDULE OF FAIR VALUE OF SHARE OPTION AWARDS

The fair value of the share option awards was estimated using the Black-Scholes method using the closing price of the Company’s common stock on the date of grant based on the following weighted-average assumptions:

  

    Year Ended     Year Ended  
    March 31, 2025     March 31, 2024  
             
Expected option term     10.0 years       5.0 - 10.0 years  
Stock price volatility     138.4 %     129.1 %
Risk free interest rate     2.09 %     1.74-1.81 %
Expected annual dividend yield     0.0 %     0.0 %
Forfeiture rate     29.9 %     25.7 %
SCHEDULE OF STOCK OPTION ACTIVITY

A summary of stock option activity is presented below:

  

                Weighted-        
          Weighted-     Average        
          Average     Remaining     Aggregate  
          Exercise     Contractual     Intrinsic  
    Options     Price     Life (Years)     Value  
                         
Outstanding at March 31, 2023     299,956     $ 1.60       1.94     $ 1,320  
Granted     808,400       4.10                  
Forfeited     -       -                  
Exercised     -       -                  
Outstanding at March 31, 2024     1,108,356       3.42       3.45     $ 595  
Granted     688,194       2.15                  
Forfeited     (790,000 )     3.59                  
Exercised     -       -                  
Outstanding at March 31, 2025     1,006,550     $ 2.42       2.85     $ 178  
Vested and expected to vest March 31, 2025     874,724     $ 3.13       6.89     $ 178  
Exercisable at March 31, 2025     562,910     $ 3.22       5.77     $ 178