XML 199 R45.htm IDEA: XBRL DOCUMENT v3.25.1
Convertible note (Tables)
12 Months Ended
Dec. 31, 2024
Convertible note  
Schedule of Convertible note at fair value

 

 

 

 June 29, 2023

 

 

December 31, 2023

 

 

December 31, 2024

 

Risk-free interest rate

 

 

5.419

 

 

4.77

%

 

 

4.32

%

Expected life

 

 

1.0

 year

 

 

0.5

 year

 

 

0.7

 year

Share price

 

2.68 (post-split adjusted 107.2)

 

 

$

1.19 (post-split adjusted 47.6)

 

 

$

0.21(post-split adjusted 8.4)

 

Volatility

 

 

142

 

 

135

%

 

 

149

%