XML 59 R47.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Related party transactions (Details Narrative) - USD ($)
9 Months Ended 12 Months Ended
Nov. 09, 2024
Jan. 25, 2024
Jan. 23, 2024
Nov. 16, 2023
Sep. 29, 2023
Sep. 19, 2023
Aug. 14, 2023
Jul. 17, 2023
Jul. 01, 2023
Jun. 22, 2023
Mar. 13, 2023
Oct. 31, 2023
Jan. 31, 2024
Jan. 31, 2023
Nov. 28, 2023
Related Party Transaction [Line Items]                              
Accrued wages                         $ 7,853   $ 41,688
Accrued vacation                         7,630    
Settlement of accrued wages and accrued vacation                             $ 40,000
Accrued unpaid wages                         0    
Accrued unpaid vacation                         $ 66,205    
Proceeds from notes payable   $ 250,000                   $ 9,751   $ 50,000  
Increase in promissory note                           $ 86,579  
Interest rate   10.00%                     10.00%    
Maturity date   Jan. 25, 2025                     Jan. 31, 2024    
Cash proceeds                       35,000      
Expenses paid by related party                       $ 1,579      
Issuance of shares               476,338              
Owned shares                         49,813,861 18,671,159  
Cash proceeds from issuance of shares               $ 20,000         $ 1,007,913 $ 195,030  
Fair value adjustment of warrants               $ 7,915              
Share issued price per share               $ 0.0637              
Warrants expiration term               3 years         3 years 3 years  
Fair value stock price     $ 0.0376 $ 0.0473     $ 0.0658 $ 0.0637   $ 0.0590          
Exercise price     $ 0.036 $ 0.04     $ 0.0597 $ 0.0588   $ 0.0590          
Term     10 years 10 years     10 years 3 years   10 years     3 years 3 years  
Volatility, minimum                         164.00% 157.00%  
Volatility, maximum                         166.00% 162.00%  
Discount rate, minimum                         4.23% 3.90%  
Discount rate, maximum                         4.82% 4.13%  
Dividend yield     0.00% 0.00%     0.00% 0.00%   0.00%     0.00% 0.00%  
Options granted                         2,745,000 987,760  
Exercise price                         $ 0.11 $ 2.18  
Number of options exercised                         674,000  
Volatility     178.00% 173.00%     172.00% 165.00%   173.00%          
Discount rate     4.14% 4.45%     4.19% 4.34%   3.90%          
Minimum [Member]                              
Related Party Transaction [Line Items]                              
Share issued price per share                         $ 0.144 $ 0.144  
Fair value stock price                         0.04 0.117  
Exercise price                         0.0419 0.144  
Maximum [Member]                              
Related Party Transaction [Line Items]                              
Share issued price per share                         0.262 0.150  
Fair value stock price                         0.0637 0.126  
Exercise price                         $ 0.0753 $ 0.15  
Common Stock [Member]                              
Related Party Transaction [Line Items]                              
Sale of stock number of shares               1              
Board of Directors Chairman [Member]                              
Related Party Transaction [Line Items]                              
Issuance of shares                         23,521,147 85,204  
Cash proceeds from issuance of shares                         $ 970,000 $ 3,000  
Payments to acquire equipment                         1,908    
Fair value adjustment of warrants                         $ 288,072 $ 7,173  
Board of Directors Chairman [Member] | Common Stock [Member]                              
Related Party Transaction [Line Items]                              
Sale of stock number of shares                         1 1  
Chief Executive Officer [Member]                              
Related Party Transaction [Line Items]                              
Options granted                     250,000        
Options expiration period                     10 years        
Exercise price                     $ 0.067        
Total fair value of options vested upon issuance                     $ 16,750        
Number of options exercised                     250,000        
Chief Executive Officer [Member] | Note Agreement [Member]                              
Related Party Transaction [Line Items]                              
Maturity date                     Mar. 15, 2028        
Note value as per agreement                     $ 16,750        
Interest rate                     3.15%        
Board of Directors [Member]                              
Related Party Transaction [Line Items]                              
Options granted     600,000 1,550,000     75,000     150,000          
Options expiration period     10 years 10 years     10 years     10 years          
Exercise price     $ 0.036 $ 0.04     $ 0.0594     $ 0.059          
Total fair value of options vested upon issuance     $ 225,720 $ 73,315     $ 4,935   $ 8,850            
Issuance of vested option percentage     25.00%             50.00%          
Remaining vested option percentage                   50.00%          
Common Class A [Member]                              
Related Party Transaction [Line Items]                              
Owned shares                         500,000 102,000  
Common Class A [Member] | Board of Directors Chairman [Member]                              
Related Party Transaction [Line Items]                              
Issuance of shares 250,000         199,000                  
Cash proceeds from issuance of shares $ 8,162         $ 9,751                  
Issuance of services $ 1,363                            
Related Party [Member]                              
Related Party Transaction [Line Items]                              
Settlement of accrued wages and accrued vacation                         $ 66,205  
Notes payable to related party                         326,828 50,000  
Subscription receivable                         $ 117,850 $ 117,468  
Mr Gross [Member] | Common Class A [Member]                              
Related Party Transaction [Line Items]                              
Issuance of shares         250,000 199,000                  
Aggregate consideration           $ 9,781                  
Owned shares         250,000