v3.26.1
Mandatory Convertible Debentures (Tables) - DevvStream Corp [Member]
12 Months Ended
Jul. 31, 2025
Mandatory Convertible Debentures (Tables) [Line Items]  
Schedule of Mandatory Convertible Debentures

Continuity of the Company’s mandatory convertible debentures is as follows:

Balance as at August 1, 2023

 

$

 

Issued

 

 

100,000

 

Change in fair value of mandatory convertible debentures

 

 

27,500

 

Balance as at July 31, 2024

 

$

127,500

 

Change in fair value of mandatory convertible debentures

 

 

(70,500

)

Conversion of debentures

 

 

(57,000

)

Balance as at July 31, 2025

 

$

 

Schedule of Black-Scholes Option Pricing Model The fair value of the shares were valued using a share price of $3.40 and the warrants using the Black-Scholes option pricing model (Note 13).
 

As at
July 31,
2024

Probability of De-SPAC Transaction closing by maturity date

 

85

%

Risk-free interest rate

 

4.42

%

Expected term (years)

 

0.19

 

Expected annual volatility for the Company

 

92.5

%

Expected annual volatility for Focus Impact

 

2.5

%

Common conversion ratio

 

0.083

 

Foreign exchange rate

 

0.7242