| Schedule of Derivative Warrant Liabilities |
The following is a continuity of the Company’s derivative warrant liabilities:
|
Balance as at July 31, 2024
|
|
$
|
—
|
|
|
Warrants fair value upon change in functional currency (Note 2)
|
|
|
454,571 |
|
|
Warrants issued upon De-SPAC transaction (Note 4)
|
|
|
7,196,286 |
|
|
Warrants to be issued (mandatory convertible debentures)
|
|
|
7,500 |
|
|
Change in fair value of warrant liabilities (exercised warrants)
|
|
|
162,396 |
|
|
Change in fair value of warrant liabilities (expired warrants)
|
|
|
(25,067 |
)
|
|
Fair value of warrants exercised
|
|
|
(303,492 |
)
|
|
Change in fair value of warrant liabilities
|
|
|
(1,865,721 |
)
|
|
Balance as at July 31, 2025
|
|
$
|
5,626,473 |
|
|
Change in fair value of warrant liabilities
|
|
|
(3,757,599 |
)
|
|
Balance as at January 31, 2026
|
|
$
|
1,868,874 |
|
|
The following is a continuity of the Company’s derivative warrant liabilities:
|
Balance as at July 31, 2024
|
|
$
|
—
|
|
|
Warrants fair value upon change in functional currency (Note 2)
|
|
|
454,571 |
|
|
Warrants issued upon De-SPAC transaction (Note 4)
|
|
|
7,196,286 |
|
|
Warrants to be issued (mandatory convertible debentures)
|
|
|
7,500 |
|
|
Change in fair value of warrant liabilities (exercised warrants)
|
|
|
162,396 |
|
|
Change in fair value of warrant liabilities (expired warrants)
|
|
|
(25,067 |
)
|
|
Fair value of warrants exercised
|
|
|
(303,492 |
)
|
|
Change in fair value of warrant liabilities
|
|
|
(1,865,721 |
)
|
|
Balance as at July 31, 2025
|
|
$
|
5,626,473 |
|
|