Share capital (FY) (Tables)
|
6 Months Ended |
12 Months Ended |
Jan. 31, 2025 |
Jul. 31, 2024 |
| Share Capital [Abstract] |
|
|
| Share Purchase Warrants Outstanding |
The continuity of share purchase warrants is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Balance, July 31, 2023
|
|
|
1,509,817
|
|
|
$4.25
|
|
|
1.85
|
|
Exercised
|
|
|
(180,971)
|
|
|
$0.97
|
|
|
—
|
|
Balance, July 31, 2024
|
|
|
1,328,846
|
|
|
$4.72
|
|
|
0.67
|
|
Issued on RTO (Note 4)
|
|
|
22,699,987
|
|
|
$1.52
|
|
|
—
|
|
Exercised
|
|
|
(91,760)
|
|
|
$0.94
|
|
|
—
|
|
Expired
|
|
|
(1,038,016)
|
|
|
$5.64
|
|
|
—
|
|
Balance, January 31, 2025
|
|
|
22,899,057
|
|
|
$1.52
|
|
|
4.74
|
|
|
|
|
|
|
|
|
|
|
|
As at January 31, 2025, the following share purchase warrants were
outstanding:
|
|
|
|
|
|
|
|
|
12,999
|
|
|
CAD$13.08
|
|
|
June 30, 2025
|
|
186,071
|
|
|
CAD$1.31
|
|
|
September 29, 2026
|
|
22,699,987*
|
|
|
$1.52
|
|
|
November 6, 2029
|
|
22,899,057
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
Each warrant
exercisable for 0.9692 common stock.
|
|
|
| Stock Options Activity |
The continuity of the Company’s stock options is as follows:
|
|
|
|
|
|
|
|
|
Outstanding, October 31, 2024 and July 31, 2024
|
|
|
627,786
|
|
|
CAD$5.56
|
|
Forfeited
|
|
|
(13,991)
|
|
|
CAD$5.24
|
|
Cancelled
|
|
|
(27,301)
|
|
|
CAD$5.24
|
|
Outstanding, January 31, 2025
|
|
|
586,494
|
|
|
CAD$5.56
|
|
Exercisable, July 31, 2024
|
|
|
334,964
|
|
|
CAD$5.56
|
|
Exercisable, January 31, 2025
|
|
|
419,338
|
|
|
CAD$5.53
|
|
|
|
|
|
|
|
|
|
|
| Stock Options Outstanding and Exercisable |
As at January 31, 2025, the following stock options were outstanding and
exercisable:
|
|
|
|
|
|
|
|
|
|
|
|
26,763
|
|
|
CAD$5.24
|
|
|
January 17, 2028
|
|
|
26,763
|
|
91,760
|
|
|
CAD$5.24
|
|
|
February 6, 2028
|
|
|
68,820
|
|
84,113
|
|
|
CAD$7.26
|
|
|
May 15, 2028
|
|
|
53,909
|
|
7,646
|
|
|
CAD$7.72
|
|
|
June 26, 2028
|
|
|
5,734
|
|
229,398
|
|
|
CAD$5.24
|
|
|
January 17, 2032
|
|
|
160,578
|
|
45,880
|
|
|
CAD$5.24
|
|
|
March 1, 2032
|
|
|
32,116
|
|
9,176
|
|
|
CAD$5.24
|
|
|
March 14, 2032
|
|
|
6,424
|
|
76,466
|
|
|
CAD$5.24
|
|
|
October 12, 2032
|
|
|
53,526
|
|
15,292
|
|
|
CAD$5.24
|
|
|
February 6, 2033
|
|
|
11,468
|
|
586,494
|
|
|
|
|
|
|
|
|
419,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| RSUs Outstanding |
The continuity of the Company’s RSU’s is as follows:
|
|
|
|
|
|
Outstanding, July 31, 2023
|
|
|
1,036,892
|
|
Granted
|
|
|
177,949
|
|
Outstanding, July 31, 2024
|
|
|
1,214,841
|
|
Forfeited
|
|
|
(37,541)
|
|
Outstanding, January 31, 2025
|
|
|
1,177,300
|
|
|
|
|
|
As at January 31, 2025, the following RSUs were outstanding and vested:
|
|
|
|
|
|
|
|
|
9,176
|
|
|
November 30, 2021
|
|
|
6,117
|
|
382,335
|
|
|
December 24, 2021
|
|
|
210,284
|
|
10,094
|
|
|
March 1, 2022
|
|
|
10,094
|
|
627,029
|
|
|
March 14, 2022
|
|
|
344,866
|
|
148,666
|
|
|
July 30, 2024
|
|
|
—
|
|
1,177,300
|
|
|
|
|
|
571,361
|
|
|
|
|
|
|
|
|
|
|
| DevvStream Holdings, Inc. [Member] |
|
|
| Share Capital [Abstract] |
|
|
| Share Purchase Warrants Outstanding |
|
The continuity of share purchase warrants is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Balance, July 31, 2022
|
|
|
7,959,376
|
|
|
CAD$0.70
|
|
|
1.80
|
|
Replacement Finco Warrants (Note 4)
|
|
|
2,997,975
|
|
|
CAD$1.20
|
|
|
1.27
|
|
Issued
|
|
|
85,000
|
|
|
CAD$2.00
|
|
|
1.92
|
|
Exercised
|
|
|
(1,170,000)
|
|
|
CAD$0.35
|
|
|
—
|
|
Balance, July 31, 2023
|
|
|
9,872,351
|
|
|
CAD$0.90
|
|
|
1.85
|
|
Exercised
|
|
|
(1,183,333)
|
|
|
CAD$0.20
|
|
|
—
|
|
Balance, July 31, 2024
|
|
|
8,689,018
|
|
|
CAD$1.00
|
|
|
0.67
|
|
|
|
|
|
|
|
|
|
|
|
As at July 31, 2024, the following share purchase warrants were outstanding:
|
|
|
|
|
|
|
|
|
6,787,351
|
|
|
CAD$1.20
|
|
|
November 4, 2024
|
|
85,000
|
|
|
CAD$2.00
|
|
|
June 30, 2025
|
|
1,816,667
|
|
|
CAD$0.20
|
|
|
September 29, 2026
|
|
8,689,018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock Options Activity |
|
The continuity of the Company’s stock options is as follows:
|
|
|
|
|
|
|
|
|
Outstanding, July 31, 2022
|
|
|
1,980,000
|
|
|
CAD$0.80
|
|
Granted
|
|
|
2,125,000
|
|
|
CAD$0.89
|
|
Outstanding, July 31, 2024 and 2023
|
|
|
4,105,000
|
|
|
CAD$0.85
|
|
Exercisable, July 31, 2023
|
|
|
693,750
|
|
|
CAD$0.81
|
|
Exercisable, July 31, 2024
|
|
|
2,190,250
|
|
|
CAD$0.85
|
|
|
|
|
|
|
|
|
|
| Stock Options Outstanding and Exercisable |
|
As at July 31, 2024, the following stock options were outstanding and
exercisable:
|
|
|
|
|
|
|
|
|
|
|
|
175,000
|
|
|
CAD$0.80
|
|
|
January 17, 2028
|
|
|
131,250
|
|
550,000
|
|
|
CAD$1.11
|
|
|
May 15, 2028
|
|
|
245,000
|
|
50,000
|
|
|
CAD$1.18
|
|
|
June 26, 2028
|
|
|
25,000
|
|
1,500,000
|
|
|
CAD$0.80
|
|
|
January 17, 2032
|
|
|
825,000
|
|
360,000
|
|
|
CAD$0.80
|
|
|
March 1, 2032
|
|
|
198,000
|
|
60,000
|
|
|
CAD$0.80
|
|
|
March 14, 2032
|
|
|
33,000
|
|
60,000
|
|
|
CAD$0.80
|
|
|
April 13, 2032
|
|
|
33,000
|
|
500,000
|
|
|
CAD$0.80
|
|
|
October 12, 2032
|
|
|
275,000
|
|
850,000
|
|
|
CAD$0.80
|
|
|
February 6, 2033
|
|
|
425,000
|
|
4,105,000
|
|
|
|
|
|
|
|
|
2,190,250
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assumptions Used to Fair Value Stock Options Granted |
|
The fair value of stock options granted were estimated using the Black-Scholes
Option Pricing Model with the following assumptions:
|
|
|
|
|
|
Risk-free interest rate
|
|
|
2.93% - 3.70%
|
|
Expected volatility
|
|
|
150%
|
|
Fair value of underlying share
|
|
|
CAD$0.60 - CAD$1.18
|
|
Exercise price
|
|
|
CAD$0.80 - CAD$1.18
|
|
Dividend yield
|
|
|
0%
|
|
Expected life (years)
|
|
|
5.00 - 10.00
|
|
|
|
|
|
|
| RSUs Outstanding |
|
The continuity of the Company’s RSU’s is as follows:
|
|
|
|
|
|
Outstanding, July 31, 2022 and 2023
|
|
|
6,780,000
|
|
Granted
|
|
|
1,163,572
|
|
Outstanding, July 31, 2024
|
|
|
7,943,572
|
|
|
|
|
|
As at July 31, 2024, the following RSUs were outstanding and vested:
|
|
|
|
|
|
|
|
|
60,000
|
|
|
November 30, 2021
|
|
|
40,000
|
|
2,500,000
|
|
|
December 24, 2021
|
|
|
1,375,000
|
|
120,000
|
|
|
March 1, 2022
|
|
|
66,000
|
|
4,100,000
|
|
|
March 14, 2022
|
|
|
2,255,000
|
|
1,163,572
|
|
|
July 30, 2024
|
|
|
—
|
|
7,943,572
|
|
|
|
|
|
3,736,000
|
|
|
|
|
|
|
|
|
As at July 31, 2023 the following RSUs were outstanding and vested:
|
|
|
|
|
|
|
|
|
60,000
|
|
|
November 30, 2021
|
|
|
20,000
|
|
2,500,000
|
|
|
December 24, 2021
|
|
|
625,000
|
|
120,000
|
|
|
March 1, 2022
|
|
|
30,000
|
|
4,100,000
|
|
|
March 14, 2022
|
|
|
1,025,000
|
|
6,780,000
|
|
|
|
|
|
1,700,000
|
|
|
|
|
|
|
|
|
|