XML 63 R39.htm IDEA: XBRL DOCUMENT

Derivative Warrant Liabilities (Tables)

12 Months Ended

Mar. 31, 2025

Derivative Warrant Liabilities [Abstract]

Schedule of Private Warrants

The Company utilizes a Black-Scholes options valuation model to value the private warrants at each reporting period, using the following main assumptions:

		Warrant Inputs at March 31, 2025				Warrant Inputs at March 31, 2024
Share price		$	4.78			$	681.44
Expected dividend yield			Nil				Nil
Exercise price		$	6,874.13			$	6,874.13
Risk-free interest rate			4.21	%			4.21	%
Expected life			4.00				5.00
Expected volatility			59.98	%			59.98	%
Expiry date			January 25, 2029				January 25, 2029

Schedule of Derivative Warrant Liability

As at March 31, 2025, the derivative warrant liability was $200,096 (March 31, 2024 – $901,608 ) reconciled as follows:

Derivative warrant liability – Public and Private Warrants		Number				Amount ($)
At listing January 25, 2024			21,866				595,358
Fair value loss			-				306,250
Opening balance April 1, 2024			21,866				901,608
Warrant exchange			(1,104	)			(6,996	)
Fair value gain			-				(694,516	)
Balance as at March 31, 2025			20,762				200,096

Schedule of Warrant Transactions

Warrant transactions and the number of warrants outstanding are summarized as follows:

		Public Warrants								Private Warrants
		Number of Warrants				Weighted Average Exercise Price				Number of Warrants				Weighted Average Exercise Price
Balance, April 1, 2023			-				-				-				-
Issued			20,912			$	6,874.13				954			$	6,874.13
Balance, March 31, 2024			20,912			$	6,874.13				954			$	6,874.13
Warrant exchange			(1,104	)		$	6,874.13				-			$	6,874.13
Balance, March 31, 2025			19,808			$	6,874.13				954			$	6,874.13

Schedule of Warrants Outstanding and Exercisable

The following warrants were outstanding and exercisable at March 31, 2025:

Issue Date

Expiry Date

Exercise Price

Number of Warrants Outstanding

Number of Warrants Exercisable

January 25, 2024

January 25, 2029

$

6,874.13

20,762

20,762