v3.25.2
SCHEDULE OF FAIR VALUE OF IPO WARRANTS (Details)
Jan. 23, 2025
$ / shares
Tranche One [member]  
IfrsStatementLineItems [Line Items]  
Time to expiry (year) 6 months
Closing Spot price on January 23 $ 12.75
Risk-free rate 4.27%
Dividend yield 0.00%
Volatility 30.66%
Tranche Two [member]  
IfrsStatementLineItems [Line Items]  
Time to expiry (year) 9 months
Closing Spot price on January 23 $ 12.75
Risk-free rate 4.23%
Dividend yield 0.00%
Volatility 32.79%
Tranche Three [member]  
IfrsStatementLineItems [Line Items]  
Time to expiry (year) 1 year
Closing Spot price on January 23 $ 12.75
Risk-free rate 4.18%
Dividend yield 0.00%
Volatility 33.25%
Tranche Four [member]  
IfrsStatementLineItems [Line Items]  
Time to expiry (year) 1 year 3 months
Closing Spot price on January 23 $ 12.75
Risk-free rate 4.21%
Dividend yield 0.00%
Volatility 32.83%
Tranche Five [member]  
IfrsStatementLineItems [Line Items]  
Time to expiry (year) 1 year 6 months
Closing Spot price on January 23 $ 12.75
Risk-free rate 4.23%
Dividend yield 0.00%
Volatility 32.81%
Tranche Six [member]  
IfrsStatementLineItems [Line Items]  
Time to expiry (year) 2 years
Closing Spot price on January 23 $ 12.75
Risk-free rate 4.29%
Dividend yield 0.00%
Volatility 33.05%