Cover
Cover | 6 Months Ended |
Apr. 30, 2023 | |
Entity Addresses [Line Items] | |
Document Type | F-1 |
Amendment Flag | false |
Entity Registrant Name | Bruush Oral Care Inc. |
Entity Central Index Key | 0001913210 |
Entity Incorporation, State or Country Code | A1 |
Entity Address, Address Line One | 128 West Hastings Street |
Entity Address, Address Line Two | Unit 210 |
Entity Address, City or Town | Vancouver |
Entity Address, State or Province | BC |
Entity Address, Country | CA |
Entity Address, Postal Zip Code | V6B 1G8 |
City Area Code | (844) |
Local Phone Number | 427-8774 |
Entity Emerging Growth Company | true |
Elected Not To Use the Extended Transition Period | false |
Business Contact [Member] | |
Entity Addresses [Line Items] | |
Entity Address, Address Line One | 122 East 42nd Street |
Entity Address, Address Line Two | 18th Floor |
Entity Address, City or Town | New York |
Entity Address, State or Province | NY |
Entity Address, Postal Zip Code | 10168 |
City Area Code | (800) |
Local Phone Number | 221-0102 |
Contact Personnel Name | Cogency Global Inc. |
Condensed Interim Statements of
Condensed Interim Statements of Financial Position - USD ($) | Apr. 30, 2023 | Oct. 31, 2022 | Oct. 31, 2021 | Jan. 31, 2021 |
Current | ||||
Cash | $ 194,321 | $ 72,921 | $ 14,530 | $ 692,647 |
Term deposit | 18,506 | |||
Accounts and other receivables | 152,604 | 175,256 | 161,047 | 81,159 |
Inventory | 142,950 | 241,341 | 774,117 | 1,176,247 |
Prepaid expenses and deposits | 395,976 | 677,474 | 81,574 | 118,369 |
Total current assets | 885,851 | 1,185,498 | 1,031,268 | 2,068,422 |
Non-current | ||||
Intangible asset | 11,466 | |||
Property and equipment | 4,914 | 5,619 | 7,432 | 3,196 |
Total assets | 890,765 | 1,191,117 | 1,050,166 | 2,071,618 |
Current | ||||
Accounts payable and accrued liabilities | 2,308,607 | 1,345,288 | 3,366,062 | 308,719 |
Due to related party | 311,774 | |||
Loan payable | 2,336,222 | 27,144 | 17,580 | |
Deferred revenue | 2,009 | 6,045 | 17,181 | 92,121 |
Warrant derivative | 1,107,775 | 1,242,580 | 1,582,977 | 1,490,059 |
Total liabilities | 6,066,387 | 2,593,913 | 4,993,364 | 1,908,479 |
SHAREHOLDERS’ EQUITY | ||||
Share capital | 24,889,414 | 23,845,704 | 13,276,909 | 13,264,251 |
Obigation to issue securities | 283 | |||
Reserves | 1,905,507 | 1,137,814 | 400,936 | 308,660 |
Accumulated deficit | (31,970,826) | (26,386,314) | (17,621,043) | (13,409,772) |
Total shareholders’ equity | (5,175,622) | (1,402,796) | (3,943,198) | 163,139 |
Total liabilities and shareholders’ deficiency | $ 890,765 | $ 1,191,117 | $ 1,050,166 | $ 2,071,618 |
Condensed Interim Statements _2
Condensed Interim Statements of Comprehensive Loss | 3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | ||||
Apr. 30, 2023 USD ($) $ / shares shares | Apr. 30, 2022 USD ($) $ / shares shares | Apr. 30, 2023 USD ($) $ / shares shares | Apr. 30, 2023 CAD ($) shares | Apr. 30, 2022 USD ($) $ / shares shares | Oct. 31, 2021 USD ($) $ / shares shares | Oct. 31, 2022 USD ($) $ / shares shares | Jan. 31, 2021 USD ($) $ / shares shares | |
Profit or loss [abstract] | ||||||||
Revenues | $ 325,532 | $ 301,978 | $ 1,401,624 | $ 1,111,808 | $ 1,965,441 | $ 2,632,442 | $ 901,162 | |
Cost of goods sold | 79,336 | 97,825 | 436,086 | 376,088 | 978,243 | 822,383 | 291,195 | |
Gross Profit | 246,196 | 204,153 | 965,538 | 735,720 | 987,198 | 1,810,059 | 609,967 | |
Expenses | ||||||||
Advertising and marketing | 620,203 | 425,903 | 4,483,815 | 2,567,496 | 2,806,260 | 7,162,046 | 2,670,447 | |
Amortization and depreciation expense | 1,062 | 2,787 | 2,110 | 5,640 | 5,498 | 15,348 | ||
Commission | 12,899 | 9,954 | 62,447 | 29,841 | 26,339 | 91,050 | 11,207 | |
Consulting | 273,202 | 142,384 | 559,177 | 482,991 | 868,442 | 1,197,831 | 556,864 | |
Interest and bank charges | 220,179 | 231,122 | 224,344 | 358,445 | 60,183 | 1,155,288 | 18,130 | |
Inventory management | 6,549 | 4,459 | 18,143 | 12,896 | 47,405 | |||
Merchant fees | 9,221 | 27,393 | 47,923 | 56,460 | 68,073 | 99,293 | 39,180 | |
Office and administrative expenses | 116,982 | 48,882 | 260,122 | 123,782 | 93,900 | 328,956 | 75,194 | |
Professional fees | 43,429 | 27,034 | 260,802 | 73,519 | 241,854 | 521,064 | 222,870 | |
Research and development | 1,500 | 1,680 | 96,431 | |||||
Salaries and wages | 358,465 | 254,790 | 757,208 | 436,575 | 282,003 | 1,222,171 | 93,460 | |
Share-based compensation | 202,884 | 406,154 | 7,861 | 92,276 | 279,622 | 4,949,441 | ||
Shipping and delivery | 152,205 | 135,935 | 450,147 | 350,096 | 511,566 | 832,395 | 304,591 | |
Travel and entertainment | 38,090 | 52,853 | 68,884 | 127,359 | 100,068 | 259,372 | 29,225 | |
Total expenses | (2,056,870) | (1,363,496) | (7,602,956) | (4,632,961) | (5,156,462) | (13,308,272) | (8,970,609) | |
Other items | ||||||||
Government grant | 8,763 | 14,139 | ||||||
Financing costs | (1,650,000) | (417,794) | (3,150,000) | (2,688,034) | ||||
Foreign exchange | 14,179 | 7,591 | (31,745) | 19,737 | 42,148 | (153,076) | (7,719) | |
Gain (loss) on revaluation of warrant derivative | 1,292,230 | 68,779 | 1,473,271 | 181,078 | (92,918) | 5,740,202 | (536,209) | |
Other income | 159,324 | 159,324 | $ 217,943 | |||||
Write down of prepaid inventory | (130,150) | (130,150) | ||||||
Other loss | (166,150) | |||||||
Total other items | 1,335,583 | (1,573,630) | 1,052,906 | (2,949,185) | (42,007) | 2,732,942 | (529,789) | |
Net and comprehensive loss | $ (475,091) | $ (2,732,973) | $ (5,584,512) | $ (6,846,426) | $ (4,211,271) | $ (8,765,271) | $ (8,890,431) | |
Loss per share - basic | $ / shares | $ (0.95) | $ (17.39) | $ (12.79) | $ (43.56) | $ (1.07) | $ (1.83) | $ (8.43) | |
Loss per share - diluted | $ / shares | $ (0.95) | $ (17.39) | $ (12.79) | $ (43.56) | $ (1.07) | $ (1.83) | $ (8.43) | |
Weighted average number of common shares outstanding - basic | shares | 498,721 | 157,154 | 436,525 | 436,525 | 157,154 | 3,929,520 | 4,800,972 | 1,054,371 |
Weighted average number of common shares outstanding - diluted | shares | 498,721 | 157,154 | 436,525 | 436,525 | 157,154 | 3,929,520 | 4,800,972 | 1,054,371 |
Condensed Interim Statement of
Condensed Interim Statement of Changes in Shareholders' Equity - USD ($) | Issued capital [member] | Subscriptions received [member] | Other reserves [member] | Retained earnings [member] | Total |
Beginning balance, value at Jan. 31, 2020 | $ 4,302,411 | $ 301,886 | $ (4,519,341) | $ 84,956 | |
Beginning balance, shares at Jan. 31, 2020 | 1,245,683 | ||||
IfrsStatementLineItems [Line Items] | |||||
Private placement of shares - $5.56 | $ 988,000 | (301,886) | 686,114 | ||
Shares issued for services | 4,525,206 | 4,525,206 | |||
Private placement units - $2.32 | 746,365 | 746,365 | |||
Private placement units - $6.95 | 3,265,078 | 3,265,078 | |||
Net and comprehensive loss | (8,890,431) | (8,890,431) | |||
Private placement of shares - $5.56, shares | 239,015 | ||||
Shares issued for services, shares | 1,105,955 | ||||
Private placement units - $2.32, shares | 535,491 | ||||
Private placement units - $6.95, shares | 756,230 | ||||
Share issuance cost - shares | $ (38,745) | 38,745 | |||
Share issuance cost - shares | 46,485 | ||||
Share issuance cost – broker warrants | $ (123,981) | 123,981 | |||
Share issuance cost - cash | (400,083) | (400,083) | |||
Stock options granted | 145,934 | 145,934 | |||
Ending balance, value at Jan. 31, 2021 | $ 13,264,251 | 308,660 | (13,409,772) | 163,139 | |
Ending balance, shares at Jan. 31, 2021 | 3,928,860 | ||||
IfrsStatementLineItems [Line Items] | |||||
Shares issued for services | $ 12,658 | 12,658 | |||
Net and comprehensive loss | (4,211,271) | (4,211,271) | |||
Share-based compensation | 92,276 | 92,276 | |||
Shares issued for services, shares | 2,277 | ||||
Ending balance, value at Oct. 31, 2021 | $ 13,276,909 | 400,936 | (17,621,043) | (3,943,198) | |
Ending balance, shares at Oct. 31, 2021 | 3,931,137 | ||||
IfrsStatementLineItems [Line Items] | |||||
Securities to be issued for financing costs | 3,150,000 | 3,150,000 | |||
Shares issued for services | 7,861 | 7,861 | |||
Net and comprehensive loss | (6,846,426) | (6,846,426) | |||
Ending balance, value at Apr. 30, 2022 | $ 13,276,909 | 3,150,000 | 408,797 | (24,467,469) | (7,631,763) |
Ending balance, shares at Apr. 30, 2022 | 157,154 | ||||
Beginning balance, value at Oct. 31, 2021 | $ 13,276,909 | 400,936 | (17,621,043) | (3,943,198) | |
Beginning balance, shares at Oct. 31, 2021 | 3,931,137 | ||||
IfrsStatementLineItems [Line Items] | |||||
Shares issued for services | $ 140,310 | 140,310 | |||
Net and comprehensive loss | (8,765,271) | (8,765,271) | |||
Financing costs | 2,124,885 | 2,124,885 | |||
Share-based compensation | 279,622 | 279,622 | |||
Shares issued for services, shares | 50,000 | ||||
Share cancellation | |||||
Share cancellation, shares | (316,023) | ||||
IPO | $ 10,463,042 | 10,463,042 | |||
IPO, shares | 3,728,549 | ||||
IPO costs - cash | $ (1,840,861) | (1,840,861) | |||
IPO costs – broker warrants | $ (318,581) | 321,209 | 2,628 | ||
Financing costs, shares | 757,212 | ||||
Derecognition of warrant derivative | 136,047 | 136,047 | |||
Ending balance, value at Oct. 31, 2022 | $ 23,845,704 | 1,137,814 | (26,386,314) | (1,402,796) | |
Ending balance, shares at Oct. 31, 2022 | 326,028 | ||||
IfrsStatementLineItems [Line Items] | |||||
Shares issued for services | $ (361,539) | 361,539 | |||
Net and comprehensive loss | (5,584,512) | (5,584,512) | |||
Private placement units | $ 973,419 | 973,419 | |||
Private placement units, shares | 118,667 | ||||
Exercise of warrants | $ 637,812 | 283 | 638,095 | ||
Exercise of warrants, shares | 66,666 | ||||
Financing costs | $ (205,982) | (205,982) | |||
Share-based compensation | 406,154 | 406,154 | |||
Ending balance, value at Apr. 30, 2023 | $ 24,889,414 | $ 283 | $ 1,905,507 | $ (31,970,826) | $ (5,175,622) |
Ending balance, shares at Apr. 30, 2023 | 511,361 |
Condensed Interim Statement o_2
Condensed Interim Statement of Changes in Shareholders' Equity (Parenthetical) | 12 Months Ended |
Jan. 31, 2021 $ / shares | |
Private placement [member] | |
IfrsStatementLineItems [Line Items] | |
Share price | $ 5.56 |
Private placement one [member] | |
IfrsStatementLineItems [Line Items] | |
Share price | 2.32 |
Private placements two [member] | |
IfrsStatementLineItems [Line Items] | |
Share price | $ 6.95 |
Condensed Interim Statements _3
Condensed Interim Statements of Cash Flows - USD ($) | 6 Months Ended | 9 Months Ended | 12 Months Ended | ||
Apr. 30, 2023 | Apr. 30, 2022 | Oct. 31, 2021 | Oct. 31, 2022 | Jan. 31, 2021 | |
Cash flows from operating activities | |||||
Net loss | $ (5,584,512) | $ (6,846,426) | $ (4,211,271) | $ (8,765,271) | $ (8,890,431) |
Items not affecting cash: | |||||
Amortization and depreciation | 2,110 | 5,640 | 5,498 | 15,348 | |
Government grant | (8,763) | (14,139) | |||
Share-based compensation | 406,154 | 7,861 | 92,276 | 279,622 | 4,949,441 |
Consulting | 12,658 | 140,310 | |||
Loss (gain) on revaluation of warrant derivative | (1,473,271) | (181,078) | 92,918 | (5,740,202) | 536,209 |
Write down of prepaid inventory | 130,150 | ||||
Accretion of promissory note | 206,968 | 247,261 | |||
Interest expense | 2,699 | 995,901 | 1,782 | ||
Unrealized foreign exchange | (21) | 1,376 | (1,771) | 1,431 | |
Gain on write-off of accounts payable | (1,005) | ||||
Listing expense | (27) | ||||
Financing costs | 3,150,000 | 2,613,034 | |||
Accounts and other receivables | 22,652 | 17,961 | (79,888) | (14,209) | (68,190) |
Inventory | 98,391 | 167,057 | 402,130 | 589,037 | (577,656) |
Term deposit | 18,506 | (18,506) | |||
Prepaid expenses and deposits | 151,348 | 40,015 | 36,795 | (652,161) | (114,917) |
Accounts payable and accrued liabilities | 1,279,135 | (192,550) | 3,057,343 | (2,020,774) | 31,999 |
Deferred revenue | (4,036) | 224,850 | (74,940) | (11,136) | 92,121 |
Net cash flows used in operating activities | (4,746,426) | (3,360,441) | (671,169) | (12,590,778) | (4,052,350) |
Cash flows from investing activities | |||||
Purchase of property and equipment | (1,405) | (2,042) | (6,201) | (2,042) | (3,196) |
Purchase of intangible asset | (15,000) | ||||
Net cash flows used in investing activities | (1,405) | (2,042) | (21,201) | (2,042) | (3,196) |
Cash flows from financing activities | |||||
Proceeds from private placement warrants | 2,742,069 | ||||
Proceeds from convertible debentures | 3,760,725 | ||||
Proceeds from promissory notes net of costs | 1,874,254 | 3,860,750 | |||
Repayment of promissory notes | (4,852,867) | ||||
Proceeds from equity financings | 15,510,764 | 4,973,023 | |||
Share issuance costs | (1,840,861) | ||||
Proceeds from exercise of warrants | 1,667 | ||||
Share subscriptions received in advance | 283 | ||||
Proceeds from loans | 508,225 | 14,253 | 28,506 | ||
Broker warrants | 2,628 | ||||
Repayment of loans | (257,267) | (29,203) | (433,987) | ||
Net cash flows provided by financing activities | 4,869,231 | 3,760,725 | 14,253 | 12,651,211 | 4,567,542 |
Change in cash | 121,400 | 398,242 | (678,117) | 58,391 | 511,996 |
Cash | |||||
Beginning of year | 72,921 | 14,530 | 692,647 | 14,530 | 180,651 |
End of year | 194,321 | 412,772 | 14,530 | 72,921 | 692,647 |
Supplemental cash flow disclosure | |||||
Interest | 311,617 | ||||
Taxes paid | |||||
Non- cash investing and financing activities | |||||
Fair value of warrants exercised | 636,160 | ||||
Broker warrants | $ 361,539 |
NATURE OF OPERATIONS AND GOING
NATURE OF OPERATIONS AND GOING CONCERN | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
NATURE OF OPERATIONS AND GOING CONCERN | 1. NATURE OF OPERATIONS AND GOING CONCERN Bruush Oral Care Inc. (the “Company”) was incorporated in British Columbia under the Business Corporations Act on October 10, 2017. The Company is in the business of selling electric toothbrushes. The Company is located at 128 West Hastings Street, Unit 210, Vancouver, British Columbia V6B 1G8. The Company’s common shares are listed for trading on NASDAQ under the symbol “BRSH”. As of April 30, 2023, the Company had a working capital deficit of $ 5,180,536 31,970,826 These factors form a material uncertainty that may cast significant doubt upon the Company’s ability to continue as a going concern. These financial statements do not give effect to adjustments to the carrying value and classification of assets and liabilities and related expense that would be necessary should the Company be unable to continue as a going concern. If the going concern assumption is not appropriate, material adjustments to the statements could be required. On July 7, 2023, the Company completed a 1-for-25 reverse split of its common shares (“the Consolidation”). The Consolidation is effective as of the close of business on July 31, 2023. Except where otherwise indicated, all historical share numbers and per share amounts have been adjusted on a retroactive basis to reflect following the Consolidation. | 1. NATURE OF OPERATIONS AND GOING CONCERN Bruush Oral Care Inc. (the “Company”) was incorporated in British Columbia under the Business Corporations Act on October 10, 2017. The Company is in the business of selling electric toothbrushes. The Company is located at 128 West Hastings Street, Unit 210, Vancouver, British Columbia V6B 1G8. The Company’s common shares are listed for trading on NASDAQ under the symbol “BRSH”. As of October 31, 2022, the Company had a working capital deficit of $ 1,408,415 26,386,314 These factors form a material uncertainty that may cast significant doubt upon the Company’s ability to continue as a going concern. These financial statements do not give effect to adjustments to the carrying value and classification of assets and liabilities and related expense that would be necessary should the Company be unable to continue as a going concern. If the going concern assumption is not appropriate, material adjustments to the statements could be required. |
BASIS OF PRESENTATION
BASIS OF PRESENTATION | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
BASIS OF PRESENTATION | 2. BASIS OF PRESENTATION Statement of compliance These unaudited condensed interim financial statements have been prepared in accordance with IAS 34 – Interim Financial Reporting as issued by the International Accounting Standards Board (“IASB”). Accordingly, certain disclosures included in annual financial statements prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the IASB have been condensed or omitted and these unaudited condensed interim consolidated financial statements should be read in conjunction with the Company’s audited financial statements for the year ended October 31, 2022. The Company’s management makes judgments in its process of applying the Company’s accounting policies in the preparation of its unaudited condensed interim financial statements. In addition, the preparation of the financial data requires that the Company’s management make assumptions and estimates of the effects of uncertain future events on the carrying amounts of the Company’s assets and liabilities at the end of the reporting period and the reported amounts of revenues and expenses during the reporting period. Actual results may differ from those estimates as the estimation process is inherently uncertain. Estimates are reviewed on an ongoing basis based on historical experience and other factors that are considered to be relevant under the circumstances. Revisions to estimates and the resulting effects on the carrying amounts of the Company’s assets and liabilities are accounted for prospectively. The critical judgments and estimates applied in the preparation of the Company’s unaudited condensed interim financial statements are consistent with those applied and disclosed in the Company’s financial statements for the year ended October 31, 2022. In addition, other than noted below, the accounting policies applied in these unaudited condensed interim financial statements are consistent with those applied and disclosed in the Company’s audited financial statements for the year ended October 31, 2022. These unaudited condensed interim financial statements were approved by the Board of Directors on September 13, 2023. BRUUSH ORAL CARE INC. NOTES TO THE CONDENSED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in U.S. dollars) Three and six months ended April 30, 2023 and 2022 Basis of presentation These condensed interim financial statements have been prepared on a historical cost basis and presented in U.S. dollars which is the functional currency of the Company. The financial statements of the Company have been prepared on an accrual basis, except for cash flow information. The condensed interim financial statements have been prepared on a historical cost basis except for warrants and options, which are measured at fair value. | 2. BASIS OF PRESENTATION Statement of compliance These financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and interpretations of the International Financial Reporting Issues Committee (“IFRIC”). The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all periods presented, unless otherwise stated. The Company has changed its fiscal year end from January 31 to October 31, which became effective for the period ended October 31, 2021. The Company determined that the change in year end would better reflect the annual business cycle given that the holiday season (November and December) is a peak period for sales. Given the fiscal year ended October 31, 2021 is for a 9-month period, the results may not be comparable to the 12-month period ended October 31, 2022. These financial statements were approved by the Board of Directors on March 10, 2023. Basis of presentation These financial statements have been prepared on a historical cost basis and presented in U.S. dollars which is the functional currency of the Company. The financial statements of the Company have been prepared on an accrual basis, except for cash flow information. The financial statements have been prepared on a historical cost basis except for warrants and options, which are measured at fair value. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 |
ACCOUNTS AND OTHER RECEIVABLES
ACCOUNTS AND OTHER RECEIVABLES | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
ACCOUNTS AND OTHER RECEIVABLES | 3. ACCOUNTS AND OTHER RECEIVABLES SUMMARY OF ACCOUNTS AND OTHER RECEIVABLES April 30, 2023 October 31, 2022 Trade receivables $ 52,879 $ 103,471 Sales taxes receivable 99,725 71,785 Total $ 152,604 $ 175,256 | 5. ACCOUNTS AND OTHER RECEIVABLES SUMMARY OF ACCOUNTS AND OTHER RECEIVABLES October 31, 2022 October 31, 2021 January 31, 2021 Trade receivables $ 103,471 $ 36,734 $ 7,206 Sales taxes receivable 71,785 124,313 73,953 Total $ 175,256 $ 161,047 $ 81,159 |
INVENTORY
INVENTORY | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
INVENTORY | 4. INVENTORY Inventory consisted entirely of finished goods. During the six months ended April 30, 2023, $ 434,994 332,657 17,473 89,646 | 6. INVENTORY Inventory consisted entirely of finished goods. During the year ended October 31, 2022, $ 822,383 (9 months ended October 31, 2021 - $ 978,243 12 months ended January 31, 2021 - $ 291,195 ) of inventory was sold and recognized in cost of goods sold, and $ 56,989 (9 months ended October 31, 2021 - $ 35,683 , 12 months ended January 31, 2021 - $ 64,161 ) of inventory was used for promotional purposes and recognized in other expense categories, such as selling and marketing and investor relations. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 |
PREPAID EXPENSES AND DEPOSITS
PREPAID EXPENSES AND DEPOSITS | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
PREPAID EXPENSES AND DEPOSITS | 5. PREPAID EXPENSES AND DEPOSITS SUMMARY OF PREPAID EXPENSES AND DEPOSITS April 30, 2023 October 31, 2022 Prepaid expenses $ 67,418 $ 191,322 Deposits on inventory 317,864 475,458 Deposits 10,694 10,694 Total $ 395,976 $ 677,474 Deposits on inventory relate to payment for inventory that is still to be received. During the six months ended April 30, 2023, the Company impaired deposits on inventory of $ 130,150 Nil | 7. PREPAID EXPENSES AND DEPOSITS SUMMARY OF PREPAID EXPENSES AND DEPOSITS October 31, 2022 October 31, 2021 January 31, 2021 Prepaid expenses $ 191,322 $ 18,246 $ 7,067 Deposits on inventory 475,458 56,261 111,302 Deposits 10,694 7,067 - Total $ 677,474 $ 81,574 $ 118,369 |
ACCOUNTS PAYABLE AND ACCRUED LI
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES | 6. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES SUMMARY OF ACCOUNTS PAYABLE AND ACCRUED LIABILITIES April 30, 2023 October 31, 2022 Accounts payable $ 1,661,284 $ 909,438 Accrued liabilities 647,323 435,850 Total $ 2,308,607 $ 1,345,288 | 8. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES SUMMARY OF ACCOUNTS PAYABLE AND ACCRUED LIABILITIES October 31, 2022 October 31, 2022 January 31, 2021 Accounts payable $ 909,438 $ 2,299,177 $ 236,806 Accrued liabilities 435,850 1,066,885 71,913 Total $ 1,345,288 $ 3,366,062 $ 308,719 |
PROMISSORY NOTE
PROMISSORY NOTE | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
PROMISSORY NOTE | 7. PROMISSORY NOTE On March 6, 2023, the Company issued an unsecured promissory note (“the Promissory note”) in a principal amount of $ 2,749,412 15 July 18, 2023 20 BRUUSH ORAL CARE INC. NOTES TO THE CONDENSED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in U.S. dollars) Three and six months ended April 30, 2023 and 2022 A continuity of the Promissory note is shown below: SCHEDULE OF SENIOR SECURED PROMISSORY NOTES Balance October 31, 2022 $ - Additions 2,749,412 Discount (412,412 ) Transaction costs (207,746 ) Accretion 206,968 Repayment Balance April 30, 2023 $ 2,336,222 Subsequent to the period ended, the Company and the Promissory note holder (“the Holder”) entered into an agreement in which the Holder subscribed for convertible notes (Note 14) in lieu of repayment and Promissory note was cancelled in its entirety. | 10. SENIOR SECURED PROMISSORY NOTES PROMISSORY NOTE December Financing On December 3, 2021, the Company issued senior secured promissory notes (the “December Senior Secured Promissory Notes”) in the amount of $ 3,000,000 8 Should the Company complete any public offering of securities or any other financing or capital-raising transaction of any kind (each a “Subsequent Offering”) for gross proceeds of over $ 5,000,000 In conjunction with the issuance of the December Senior Secured Promissory Notes, the Company incurred transaction costs consisting of finders’ fees and professional fees in the amount of $ 396,500 22 As part of the agreement, the Company is also to issue units to the holders of the December Senior Secured Promissory Notes (“the Units”) with the same terms as units to be issued as part of the Company’s initial public offering (“IPO”). The number of Units is determined by dividing 50 % of the principal amount of the Secured Promissory Notes by the unit price of the Company’s IPO. Each Unit will comprise of one of the common shares and one warrant (the “Warrants”). Each Warrant is exercisable into one common share at an exercise price equal to the share price of the Company’s IPO. The Warrants will expire five and a half years after the closing of the Company’s IPO. On August 4, 2022, the Company completed its IPO and repaid principal amounts of $ 3,000,000 and $ 130,882 in interest for the December Senior Secured Promissory Notes. In addition to the repayment, the Company issued 360,577 Units to the holders of the December Senior Secured Promissory Notes. The fair value of the Units issued of $ 1,500,000 has been recognized as financing costs during the year ended October 31, 2022. $ 488,149 of the fair value was allocated to the warrants and was estimated using the Black-Scholes Options Pricing Model using the following assumptions: expected dividend yield - 0 %, expected volatility - 66 %, risk-free interest rate – 2.79 % and an expected remaining life - 5 years. April Financing On April 28, 2022, the Company issued senior secured promissory notes (the “April Senior Secured Promissory Notes”) in the amount of $ 1,650,000 December 2, 2022 8 15 The April Senior Promissory Notes were issued with a 10 1,500,000 242,750 55 Should the Company complete any public offering of securities or any Subsequent Offering for gross proceeds of over $ 5,000,000 As part of the agreement, the Company is also to issue shares to the holders of the April Senior Secured Promissory Notes (“the Commitment Shares”) with the same terms as units to be issued as part of the Company’s IPO. The number of Commitment Shares is determined by dividing 100 % of the principal amount of the April Secured Promissory Notes by the share price of the Company’s IPO. On August 4, 2022, the Company completed its IPO and repaid principal amounts of $ 1,650,000 , and $ 71,985 in interest for the April Senior Secured Promissory Notes. In addition to the repayment, the Company issued 396,635 Commitment Shares to the holders of the April Senior Secured Promissory Notes. The fair value of the Commitment Shares issued of $ 1,113,036 has been recognized as financing costs during the year ended October 31, 2022. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 10. SENIOR SECURED PROMISSORY NOTES (continued) On September 29, 2022, the Company paid one of the lenders an additional forebearance fee of $ 75,000 A continuity of the senior secured promissory notes below: SCHEDULE OF SENIOR SECURED PROMISSORY NOTES December Senior Secured Promissory Notes April Senior Secured Promissory Notes Total Balance, January 31, 2021 and October 31, 2021 $ - $ - $ - Additions 3,000,000 1,650,000 4,650,000 Discount - (150,000 ) (150,000 ) Transaction costs (396,500 ) (242,750 ) (639,250 ) Accretion 527,382 464,735 992,117 Repayment (3,130,882 ) (1,721,985 ) (4,852,867 ) Balance, October 31, 2022 $ - $ - $ - |
RELATED PARTY TRANSACTIONS
RELATED PARTY TRANSACTIONS | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
RELATED PARTY TRANSACTIONS | 8. RELATED PARTY TRANSACTIONS Key Management Compensation Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the Company, directly or indirectly. Key management personnel include the Company’s executive officers and Board of Director members. All related party transactions are in the normal course of operations. All amounts either due from or due to related parties other than specifically disclosed are non-interest bearing, unsecured and have no fixed terms of repayments. Related party transactions with key management directors, subsequent and former directors and companies and entities over which they have significant influence over: SCHEDULE OF AMOUNTS DUE TO RELATED PARTIES Director fees 46,500 - 93,000 47,905 Three months ended April 30, Six months ended April 30, 2023 2022 2023 2022 Consulting fees $ 11,163 $ 35,790 $ 11,163 $ - Director fees 46,500 - 93,000 47,905 Professional fees - 50,000 - 50,000 Salaries 224,949 70,880 321,234 110,354 Share-based compensation 203,268 - 405,419 - Total $ 485,880 $ 156,670 $ 830,816 $ 208,259 Accounts payable and accrued liabilities – As of April 30, 2023, $ 11,163 33,918 As at June 30, 2023, included in loans payable is $ 311,774 Nil | 11. RELATED PARTY TRANSACTIONS Key Management Compensation Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the Company, directly or indirectly. Key management personnel include the Company’s executive officers and Board of Director members. All related party transactions are in the normal course of operations. All amounts either due from or due to related parties other than specifically disclosed are non-interest bearing, unsecured and have no fixed terms of repayments. SCHEDULE OF AMOUNTS DUE TO RELATED PARTIES a) Related party transactions with directors, subsequent and former directors and companies and entities over which they have significant influence over: 12 months ended October 31, 2022 9 months ended October 31, 2021 12 months ended January 31, 2021 Director fees $ 107,168 72,541 $ 54,585 Professional fees 327,370 - 55,625 Share-based compensation $ 128,729 - $ 1,997,611 b) Key management compensation 12 months ended October 31, 2022 9 months ended October 31, 2021 12 months ended January 31, 2021 Consulting fees $ - $ 270,427 $ 206,507 Salaries 686,615 - - Share-based compensation $ 143,032 $ - $ 2,527,596 c) Accounts payable and accrued liabilities – As of October 31, 2022, $ 33,918 (October 31, 2021 - $ 155,979 ; January 31, 2021 - $ 2,740 ) due to related parties was included in accounts payable and accrued liabilities. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 |
SHARE CAPITAL
SHARE CAPITAL | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
SHARE CAPITAL | 9. SHARE CAPITAL a) Share capital Authorized share capital Unlimited Common Shares without par value. BRUUSH ORAL CARE INC. NOTES TO THE CONDENSED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in U.S. dollars) Three and six months ended April 30, 2023 and 2022 Shares outstanding On July 29, 2022, the Company completed a share reorganization (the “Share Reorganization”) to redesignate all Class B shares to common shares and to convert the Class A shares to common shares. The Company also effected a share consolidation on the basis of 1 new share for each 3.86 6,824,127 7,130,223 3,615,116 The Company also completed another Share Reorganization on July 31, 2023 in which 1 new share was issued for each 25 outstanding shares 12,784,209 511,361 Six months ended April 30, 2023: On December 9, 2022, the Company closed a private placement pursuant (“the Private placement”) to a securities purchase agreement with institutional investors. The Company issued 118,667 78,000 15 2,948,050 14.98 Each of the units consists of one share of common stock and one non-tradable warrant (“the unit warrants”) exercisable for one share of common stock at a price of $15 for a period of 5.5 years from the closing date of the Private placement. 283 In connection with the Private placement, the Company paid share issuance costs of $ 623,776 295,000 132,500 196,276 623,776 205,982 During the six months ended April 30, 2023, the Company issued 66,667 66,667 1,667 9.56 Six months ended April 30, 2022: There were no a) Options The Company has established a stock option plan for its directors, officers, employees, and consultants under which the Company may grant options (each, an “Option”) from time to time to acquire Shares. The exercise price of each Option shall be determined by the Board of Directors. Options may be granted for a maximum term of five years BRUUSH ORAL CARE INC. NOTES TO THE CONDENSED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in U.S. dollars) Three and six months ended April 30, 2023 and 2022 Six months ended April 30, 2023: On April 3, 2023, the Company granted 40,800 6.25 April 3, 2028 162,384 6.48 6.50 0 72 2.94 5 Six months ended April 30, 2022: There were no During the six months ended April 30, 2023, the Company recognized share-based compensation expense of $ 6,245 7,862 As at April 30, 2023, the following options were outstanding and vested, entitling the holders thereof the right to purchase one common share for each option held as follows: SUMMARY OF OPTIONS OUTSTANDING Outstanding Exercise Price Expiry Date Vested 3,207 CAD$ 172.50 November 9, 2025 3,207 40,800 $ 6.25 April 3, 2028 - 44,007 3,207 b) Warrants During August 2022, the Company’s volume weighted average stock price was less than the exercise floor of $ 52 ● Effective after the closing of trading on November 3, 2022 (the 90 th 104 52 ● On November 3, 2022, the Company also issued to an aggregate amount of 266,420 266,420 November 3, 2027 52 Continuity of the warrants issued and outstanding as follows: SUMMARY OF WARRANTS ISSUED AND OUTSTANDING Number of warrants Weighted average exercise price Outstanding, October 31, 2021 29,210 $ 196.75 Granted 174,078 105.50 Outstanding, October 31, 2022 203,288 $ 118.75 Granted 553,019 5.25 Exercised (66,667 ) 0.025 Outstanding, April 30, 2023 689,640 $ 46.00 BRUUSH ORAL CARE INC. NOTES TO THE CONDENSED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in U.S. dollars) Three and six months ended April 30, 2023 and 2022 The following table discloses the number of warrants outstanding as at April 30, 2023: SUMMARY OF WARRANTS OUTSTANDING Number of warrants Price Expiry date 10,736 CAD$ 86.75 August 3, 2024 18,474 CAD$ 260.50 August 3, 2024 163,565 $ 52 August 4, 2027 10,514 $ 130 August 4, 2027 11,931 $ 0.025 August 4, 2027 266,420 $ 52 November 3, 2027 118,667 $ 15 June 9, 2028 78,000 $ 15 June 9, 2028 11,333 $ 0.025 No expiry 689,640 As at April 30, 2023, the weighted average life remaining of warrants outstanding is 4.36 c) Restricted Share Awards On June 30, 2022, the Company issued 19,689 71.25 During the six months ended April 30, 2023, the Company recognized share-based compensation expense of $ 399,909 nil As at April 30, 2023 and October 31, 2022, 19,689 | 12. SHARE CAPITAL a) Share capital Authorized share capital Unlimited Common Shares without par value. Shares outstanding On July 29, 2022, the Company completed a share reorganization (the “Share Reorganization”) to redesignate all Class B shares to common shares and to convert the Class A shares to common shares. The Company also effected a share consolidation on the basis of 1 new share for each 3.86 shares outstanding (the “Consolidation”). Prior to the Share Reorganization and Consolidation, the Company had 6,824,127 Class A and 7,130,223 Class B common shares issued and outstanding. Immediately following the Share Reorganization and Consolidation, the Company had 3,615,116 common shares outstanding. Except where otherwise indicated, all historical share numbers and per share amounts have been adjusted on a retroactive basis to reflect following the Share Reorganization and Consolidation. Year ended October 31, 2022: On July 22, 2022, the Company cancelled 316,023 On August 5, 2022, the Company closed its IPO of 3,728,549 units at $ 4.16 per unit, each unit consists of one share of common stock and one warrant, with an exercise price of $ 4.16 per share. The gross proceeds of the offering were $ 15,510,764 . The fair value of the warrants was determined to be $ 5,047,704 and was estimated using the Black-Scholes Options Pricing Model using the following assumptions: expected dividend yield - 0 %, expected volatility - 66 %, risk-free interest rate – 2.79 % and an expected remaining life - 5 years. In connection with the IPO, the Company paid share issuance costs of $ 1,840,861 consisting of $ 1,085,753 in underwriting fees, $ 500,000 in legal fees and $ 255,108 in other related expenses. In addition, the Company issued 262,841 warrants to the underwriter exercisable at $ 5.20 until August 4, 2027. The fair value of the underwriter warrants was estimated to be $ 318,581 using the Black-Scholes Options Pricing Model using the following assumptions: expected dividend yield - 0 %, expected volatility - 66 %, risk-free interest rate – 2.92 % and an expected remaining life - 5 years (Note 13). On August 5, 2022, the Company issued 757,212 shares with a fair value of $ 2,124,886 as part of the repayment of its December Senior Secured Promissory Notes and April Senior Secured Promissory Notes. On September 30, 2022, the Company issued 50,000 shares with a fair value of $ 140,310 to a consultant for marketing services. Year ended October 31, 2021: On August 13, 2021, the Company issued 2,277 12,658 Year ended January 31, 2021: On February 12, 2020, the Company issued 108,233 452,694 On February 12, 2020, the Company issued 36,078 5.56 4.17 200,000 150,898 BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 12. SHARE CAPITAL (continued) On February 13, 2020, the Company issued 90,194 5.56 4.17 525,000 377,239 On June 24, 2020, the Company issued 508,696 2,074,902 On June 24, 2020, the Company issued 112,743 2.20 1.66 250,000 183,945 459,863 275,918 On July 17, 2020, the Company issued 489,026 1,997,611 In July and August 2020, the Company completed a private placement of 535,491 2.32 1.66 1,240,198 746,365 3.47 2.59 178,955 0 100 0.28 2.95 In August and September 2020, the Company completed a brokered private placement of 756,230 6.95 5.17 5,311,684 3,217,886 10.42 7.80 821,346 400,083 179,434 236,073 123,981 0 100 0.30 2.84 a) Options The Company has established a stock option plan for its directors, officers, employees, and consultants under which the Company may grant options (each, an “Option”) from time to time to acquire Shares. The exercise price of each Option shall be determined by the Board of Directors. Options may be granted for a maximum term of five years During the year ended January 31, 2021, the Company granted 80,181 options exercisable at CAD$ 6.95 until November 9, 2025. 40,876 of the options vested on November 23, 2020, with the remaining options vesting on November 23, 2021. The fair value of the options was determined to be $ 145,933 and was estimated using the Black-Scholes Options Pricing Model using the following assumptions: expected dividend yield - 0 %, expected volatility - 100 %, risk-free interest rate - 0.25 % and an expected remaining life - 5 years. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 12. SHARE CAPITAL (continued) During the year ended October 31, 2022, the Company recognized share-based compensation expense of $ 7,861 92,276 145,933 As at October 31, 2022, October 31, 2021, and January 31, 2021, 80,181 options with an exercise price of CAD$ 6.90 , expiring on November 9, 2025, were outstanding and exercisable. b) Warrants During the year ended October 31, 2022, the Company granted 360,577 4.16 August 4, 2027 During the year ended October 31, 2022, the Company issued 3,728,549 warrants of the Company as part of its IPO. These warrants have an exercise price of $ 4.16 , expiring on August 4, 2027 . These warrants have a cashless exercise provision and are accounted for as derivative liabilities, see Note 13. During the year ended October 31, 2022, the Company issued 262,841 warrants of the Company to the underwriter of its IPO. These warrants have an exercise price of $ 5.20 , expiring on August 4, 2027 . During the year ended January 31, 2021, in connection with a private placement, the Company issued 267,745 warrants with an exercise price of CAD$ 3.47 ($ 2.66 ) per warrant with an expiry date of twenty-four months from the Liquidity Event. As the warrants have an exercise price denominated in a currency other than the Company’s functional currency, they are derivative financial instruments measured at fair value at the end of each reporting period see Note 13. 661 broker warrants with the same terms were also issued. During the year ended January 31, 2021, in connection with a private placement, the Company issued 401,354 warrants with an exercise price of CAD$ 10.42 ($ 7.80 ) per warrant with an expiry date of twenty-four months from the Liquidity Event. As the warrants have an exercise price denominated in a currency other than the Company’s functional currency, they are derivative financial instruments measured at fair value at the end of each reporting period, see Note 13. 60,498 broker warrants with the same terms were also issued. Continuity of the warrants issued and outstanding as follows: SUMMARY OF WARRANTS ISSUED AND OUTSTANDING Number of warrants Weighted average exercise price Outstanding, January 31, 2020 - $ - Granted 730,258 7.87 Outstanding, January 31, 2021 and October 31, 2021 730,258 $ 7.87 Granted - - Outstanding, January 31, 2021 and October 31, 2021 730,258 $ 7.87 Granted 4,351,967 4.22 Outstanding, October 31, 2022 5,082,225 $ 4.75 The following table discloses the number of warrants outstanding as at October 31, 2022: SUMMARY OF WARRANTS OUTSTANDING Number of warrants Price Expiry date 181,869 CAD$ 3.47 June 30, 2023 86,537 $ 2.85 June 30, 2023 461,852 CAD$ 10.42 June 30, 2023 4,089,126 $ 4.16 August 4, 2027 262,841 $ 5.20 August 4, 2027 5,082,225 As at October 31, 2022, the weighted average life remaining of warrants outstanding is 4.17 BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 12. SHARE CAPITAL (continued) c) Restricted Share Awards On June 30, 2022, the Company issued 492,228 2.85 During the year ended October 31, 2022, the Company recognized share-based compensation expense of $ 271,761 for the vesting of RSUs (9 months ended October 31, 2021 - $ nil , 12 months ended January 31, 2021 - $ nil SUMMARY OF RESTRICTED SHARE AWARDS Number of RSUs Weighted average grant date fair value Outstanding, January 31, 2021 and October 31, 2021 - $ - Granted 492,228 2.85 Outstanding, October 31, 2022 492,228 $ 2.85 Vested, October 31, 2022 - $ - |
WARRANT DERIVATIVE LIABILITY
WARRANT DERIVATIVE LIABILITY | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
WARRANT DERIVATIVE LIABILITY | 10. WARRANT DERIVATIVE LIABILITY In July and August 2020, in connection with a private placement, the Company issued 10,710 86.75 66.50 3,461 66.50 136,047 71.25 0 100 2.92 2.01 7,248 122 8.75 0 74 3.72 1.26 30,469 37.25 0 72 3.90 1.76 BRUUSH ORAL CARE INC. NOTES TO THE CONDENSED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in U.S. dollars) Three and six months ended April 30, 2023 and 2022 In August and September 2020, in connection with a private placement, the Company issued 15,290 260.50 195 3 8.75 0 74 3.72 1.26 8,655 37.25 0 72 3.90 1.76 In August 2022, in connection with the units issued as part of the Company’s IPO, the Company issued 149,142 104 104 52 As at April 30, 2023, the fair value of the warrants was determined to be $ 152,713 6.50 0 74 3.04 4.27 1,097,323 27.25 0 67 3.43 4.76 Also in connection with the IPO, on November 3, 2022, the Company issued to an aggregate amount of 266,420 266,420 2.08 2,736,592 24.50 0 68 3.67 5 291,303 6.50 0 73 3.04 4.52 In August 2022, in connection with the units issued as part of its December Senior Secured Promissory Notes, the Company issued 14,423 104 488,147 70.25 0 66 2.79 5 36,917 6.50 0 74 3.04 4.27 106,119 27.25 0 67 3.43 4.76 BRUUSH ORAL CARE INC. NOTES TO THE CONDENSED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in U.S. dollars) Three and six months ended April 30, 2023 and 2022 During December 2022, in connection with the units issued as part of the private placement (Note 9), the Company issued 118,667 15 5.5 806,581 10.25 0 67 3.07 5.5 333,875 6.50 0 71 3.04 5.11 Also in connection with the private placement (Note 9), the Company issued 78,000 0.025 78,000 15 5.5 1,168,051 747,917 420,134 12.13 0 67 3.07 5.5 219,458 6.50 0 71 3.04 5.11 During January 2023, 49,867 39,565 517,720 A further 16,800 53,340 118,440 As at April 30, 2023 the fair value of the remaining pre-funded warrants was determined to be $ 73,384 6.50 0 71 3.04 5.11 From the total transaction costs of $ 623,776 417,794 BRUUSH ORAL CARE INC. NOTES TO THE CONDENSED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in U.S. dollars) Three and six months ended April 30, 2023 and 2022 The following is a continuity of the Company’s warrant derivative liability: SCHEDULE OF DERIVATIVE WARRANT LIABILITY Balance, October 31, 2021 $ 1,582,977 Issued during the period 5,535,852 Change in fair value of derivative (5,740,202 ) Derecognition of warrant derivative (136,047 ) Balance, October 31, 2022 $ 1,242,580 Beginning balance $ 1,242,580 Issued during the period 1,974,626 Change in fair value of derivative (1,473,271 ) Derecognition of warrant derivative (636,160 ) Balance, April 30, 2023 $ 1,107,775 Ending b alance $ 1,107,775 | 13. DERIVATIVE WARRANT LIABILITY WARRANT DERIVATIVE LIABILITY 267,745 3.47 2.66 86,537 2.66 136,047 2.85 0 100 2.92 2.01 181,208 30,469 1.49 0 72 3.90 1.76 818,871 5.64 0 100 1.11 1.66 In August and September 2020, in connection with a private placement, the Company issued 382,246 warrants with an exercise price of CAD$ 10.42 ($ 7.80 ) per warrant with an expiry date of twenty-four months from the Liquidity Event. As the warrants have an exercise price denominated in a currency other than the Company’s functional currency, they are derivative financial instrument measured at fair value at the end of each reporting period. As at October 31, 2022, the fair value of the warrants was determined to be $ 8,655 and was estimated using the Black-Scholes Options Pricing Model using the following assumptions: fair value of the underlying stock – CAD$ 1.49 , expected dividend yield – 0 %, expected volatility – 72 %, risk-free interest rate – 3.90 % and an expected remaining life – 1.76 years. (2021 - $ 764,106 based on the Black-Scholes Option Pricing Model using the following assumptions: fair value of the underlying stock – CAD$ 5.64 , expected dividend yield – 0 %, expected volatility – 100 %, risk-free interest rate – 1.11 % and an expected remaining life – 1.66 years). BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 13. DERIVATIVE WARRANT LIABILITY (continued) In August 2022, in connection with the units issued as part of the Company’s IPO, the Company issued 3,728,549 warrants with an exercise price of $ 4.16 per warrant with an expiry date of five years from the date of issuance. The warrants contain a cashless exercise provision which enables the holder to receive common shares equal to the fair value of the warrants based on the number of warrants to be exercise multiplied by the fair value of the common shares less the exercise price with the difference divided by the fair value of the share. If a warrant holder exercises this option, there will be variability in the number of shares issued, therefore they are a derivative financial instrument measured at fair value at the end of each reporting period. As at October 31, 2022, the fair value of the warrants was determined to be $ 1,097,323 and was estimated using the Black-Scholes Options Pricing Model using the following assumptions: fair value of the underlying stock – $ 1.09 , expected dividend yield – 0 %, expected volatility – 67 %, risk-free interest rate – 3.43 % and an expected remaining life – 4.76 years. In August 2022, in connection with the units issued as part of its December Senior Secured Promissory Notes, the Company issued 360,577 warrants with an exercise price of $ 4.16 per warrant with an expiry date of five years from the date of issuance. The warrants contain a cashless exercise provision which enables the holder to receive common shares equal to the fair value of the warrants based on the number of warrants to be exercise multiplied by the fair value of the common shares less the exercise price with the difference divided by the fair value of the share. If a warrant holder exercises this option, there will be variability in the number of shares issued, therefore they are a derivative financial instrument measured at fair value at the end of each reporting period. At issuance, the fair value of the warrants was determined to be $ 488,147 and was estimated using the Black-Scholes Options Pricing Model using the following assumptions: fair value of the underlying stock – $ 2.81 , expected dividend yield – 0 %, expected volatility – 66 %, rick-free interest rate – 2.79 5 years. 106,119 and was estimated using the Black-Scholes Options Pricing Model using the following assumptions: fair value of the underlying stock – $ 1.09 , expected dividend yield – 0 %, expected volatility – 67 3.43 % and an expected remaining life – 4.76 years. The following is a continuity of the Company’s derivative warrant liability: SCHEDULE OF DERIVATIVE WARRANT LIABILITY Balance, January 31, 2020 $ - Issued during the period 953,850 Change in fair value of derivative 536,209 Balance, January 31, 2021 $ 1,490,059 Change in fair value of derivative 92,918 Balance, October 31, 2021 $ 1,582,977 Beginning balance $ 1,582,977 Issued during the period 5,535,852 Change in fair value of derivative (5,740,202 ) Derecognition of warrant derivative (136,047 ) Balance, October 31, 2022 $ 1,242,580 Ending b alance $ 1,242,580 BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 |
OTHER INCOME
OTHER INCOME | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Other Income | ||
OTHER INCOME | 11. OTHER INCOME During the year ended October 31, 2022, the Company fell victim to a cyber-scam that resulted in the Company making an inappropriate payment of $ 166,150 During the six months ended April 30, 2023, the Company has filed an insurance claim and received an indemnity of CAD$ 217,943 159,324 | 14. OTHER LOSS OTHER INCOME During the year ended October 31, 2022, the Company fell victim to a cyber-scam that resulted in the Company making an inappropriate payment of $ 166,150 |
FINANCIAL INSTRUMENT RISK MANAG
FINANCIAL INSTRUMENT RISK MANAGEMENT | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
FINANCIAL INSTRUMENT RISK MANAGEMENT | 12. FINANCIAL INSTRUMENT RISK MANAGEMENT Classification of financial instruments Financial assets included in the statement of financial position are as follows: SCHEDULE OF FINANCIAL ASSETS Level in fair value hierarchy April 30, 2023 October 31, 2022 Amortized cost: Cash $ 194,321 $ 72,921 Term deposit - 18,506 Accounts receivable 152,604 175,256 Financial assets $ 346,925 $ 266,683 Financial liabilities included in the statement of financial position are as follows: SCHEDULE OF FINANCIAL LIABILITIES Level in fair value hierarchy April 30, 2023 October 31, 2022 Amortized cost: Accounts payable and accrued expenses $ 2,308,607 $ 1,345,288 Loans payable 2,336,222 - Due to related party 311,774 - FVTPL: Warrant derivative liability Level 3 1,107,775 1,242,580 Financial liabilities $ 6,064,378 $ 2,587,868 BRUUSH ORAL CARE INC. NOTES TO THE CONDENSED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in U.S. dollars) Three and six months ended April 30, 2023 and 2022 Fair value Financial instruments measured at fair value are classified into one of three levels in the fair value hierarchy according to the relative reliability of the inputs used to estimate the fair values. The three levels of the fair value hierarchy are: ● Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities; ● Level 2 – Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and ● Level 3 – Inputs that are not based on observable market data. The carrying value of the Company’s cash, term deposits, accounts receivable and accounts payable and accrued liabilities as at approximate their fair value due to their short terms to maturity. The following table shows the valuation techniques used in measuring Level 3 fair values for the derivative liability as well as the significant unobservable inputs used. Type Valuation technique Key inputs Inter-relationship between significant inputs and fair value measurement Warrant derivative liability The fair value of the warrant derivative liability at initial recognition and at period-end has been calculated using the Black Scholes option pricing model. Key observable inputs ● Share price ● Risk free interest rate ● Dividend yield Key unobservable inputs ● Expected volatility The estimated fair value would increase (decrease) if: ● The share price was higher (lower) ● The risk-free interest rate was higher (lower) ● The dividend yield was lower (higher) ● The expected volatility was higher (lower) For the fair values of the derivative liability, reasonably possible changes to the expected volatility, the most significant unobservable input would have the following effects: SCHEDULE OF UNOBSERVABLE INPUTS LIABILITY Unobservable Inputs Change Impact on comprehensive loss Six months ended April 30, 2023 Six months ended April 30, 2022 Volatility 20 % $ 435,415 $ 261,511 The Company is exposed in varying degrees to a variety of financial instrument related risks. The Board of Directors approves and monitors the risk management processes, inclusive of documented investment policies, counterparty limits, and controlling and reporting structures. Credit risk The Company’s principal financial assets are cash and trade accounts receivable. The Company’s credit risk is primarily concentrated in its cash which is held with institutions with a high credit worthiness. Credit risk is not concentrated with any particular customer. The Company’s accounts receivable consists primarily of GST receivable. The Company’s maximum credit risk exposure is $ 152,604 Liquidity risk Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company has a planning and budgeting process in place to help determine the funds required to support the Company’s normal operating requirements on an ongoing basis. BRUUSH ORAL CARE INC. NOTES TO THE CONDENSED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in U.S. dollars) Three and six months ended April 30, 2023 and 2022 Historically, the Company’s primary source of funding has been the issuance of equity securities for cash, primarily through the issuance of preferred shares. The Company’s access to financing is always uncertain. There can be no assurance of continued access to significant equity funding. The following is an analysis of the contractual maturities of the Company’s financial liabilities as at April 30, 2023: SCHEDULE OF ANALYSIS OF CONTRACTUAL MATURITIES FINANCIAL LIABILITIES Within one year Between one and five years More than five years Accounts payable and accrued expenses $ 2,308,607 $ - $ - Foreign exchange risk Foreign currency risk arises from fluctuations in foreign currencies versus the United States dollar that could adversely affect reported balances and transactions denominated in those currencies. As at April 30, 2023, a portion of the Company’s financial assets are held in Canadian dollars. The Company’s objective in managing its foreign currency risk is to minimize its net exposure to foreign currency cash flows by transacting, to the greatest extent possible, with third parties in United States dollars. The Company does not currently use foreign exchange contracts to hedge its exposure of its foreign currency cash flows as management has determined that this risk is not significant at this point in time. The Company is not exposed to any material foreign currency risk. Interest rate risk Interest rate risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company is not exposed to any material interest rate risk. Capital Management In the management of capital, the Company includes components of shareholders’ equity. The Company aims to manage its capital resources to ensure financial strength and to maximize its financial flexibility by maintaining strong liquidity and by utilizing alternative sources of capital including equity, debt and bank loans or lines of credit to fund continued growth. The Company sets the amount of capital in proportion to risk and based on the availability of funding sources. The Company manages the capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. Issuance of equity has been the primary source of capital to date. Additional debt and/or equity financing may be pursued in future as deemed appropriate to balance debt and equity. To maintain or adjust the capital structure, the Company may issue new shares, take on additional debt or sell assets to reduce debt. | 15. FINANCIAL INSTRUMENT RISK MANAGEMENT Classification of financial instruments Financial assets included in the statement of financial position are as follows: SCHEDULE OF FINANCIAL ASSETS Level in fair October 31, 2022 October 31, 2021 January 31, 2021 Amortized cost: Cash $ 72,921 $ 14,530 $ 692,647 Term deposit 18,506 - - Accounts receivable 175,256 161,047 81,159 Financial assets $ 266,683 $ 175,577 $ 773,806 Financial liabilities included in the statement of financial position are as follows: SCHEDULE OF FINANCIAL LIABILITIES Level in fair October 31, 2022 October 31, 2021 January 31, 2021 Amortized cost: Accounts payable and accrued expenses $ 1,345,288 $ 3,366,062 $ 308,719 Loans payable - 27,144 17,580 FVTPL: Warrant derivative liability Level 3 1,242,580 1,582,977 1,490,059 Financial liabilities $ 2,587,868 $ 4,976,183 $ 1,816,358 Fair value Financial instruments measured at fair value are classified into one of three levels in the fair value hierarchy according to the relative reliability of the inputs used to estimate the fair values. The three levels of the fair value hierarchy are: ● Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities; ● Level 2 – Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and ● Level 3 – Inputs that are not based on observable market data. The carrying value of the Company’s cash, term deposits, accounts receivable and accounts payable and accrued liabilities as at approximate their fair value due to their short terms to maturity. The following table shows the valuation techniques used in measuring Level 3 fair values for the derivative liability as well as the significant unobservable inputs used. Type Valuation technique Key inputs Inter-relationship between significant inputs and fair value measurement Warrant derivative liability The fair value of the warrant derivative liability at initial recognition and at period-end has been calculated using the Black Scholes option pricing model. Key observable inputs ● Share price ● Risk free interest rate ● Dividend yield Key unobservable inputs ● Expected volatility The estimated fair value would increase (decrease) if: ● The share price was higher (lower) ● The risk-free interest rate was higher (lower) ● The dividend yield was lower (higher) ● The expected volatility was higher (lower) BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 15. FINANCIAL INSTRUMENT RISK MANAGEMENT (continued) For the fair values of the derivative liability, reasonably possible changes to the expected volatility, the most significant unobservable input would have the following effects: SCHEDULE OF UNOBSERVABLE INPUTS LIABILITY Unobservable Inputs Change Impact on comprehensive loss 12 months ended October 31, 2022 9 months ended October 31, 2021 12 months ended January 31, 2021 Volatility 20 % $ 537,641 $ 258,303 $ 144,370 The Company is exposed in varying degrees to a variety of financial instrument related risks. The Board of Directors approves and monitors the risk management processes, inclusive of documented investment policies, counterparty limits, and controlling and reporting structures. Credit risk The Company’s principal financial assets are cash and trade accounts receivable. The Company’s credit risk is primarily concentrated in its cash which is held with institutions with a high credit worthiness. Credit risk is not concentrated with any particular customer. The Company’s accounts receivable consists primarily of GST receivable. The Company’s maximum credit risk exposure is $ 175,256 . Liquidity risk Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company has a planning and budgeting process in place to help determine the funds required to support the Company’s normal operating requirements on an ongoing basis. Historically, the Company’s primary source of funding has been the issuance of equity securities for cash, primarily through the issuance of preferred shares. The Company’s access to financing is always uncertain. There can be no assurance of continued access to significant equity funding. The following is an analysis of the contractual maturities of the Company’s financial liabilities as at October 31, 2022: SCHEDULE OF ANALYSIS OF CONTRACTUAL MATURITIES FINANCIAL LIABILITIES Within one year Between one More than five Accounts payable and accrued expenses $ 1,345,288 $ - $ - Foreign exchange risk Foreign currency risk arises from fluctuations in foreign currencies versus the United States dollar that could adversely affect reported balances and transactions denominated in those currencies. As at October 31, 2022, a portion of the Company’s financial assets are held in Canadian dollars. The Company’s objective in managing its foreign currency risk is to minimize its net exposure to foreign currency cash flows by transacting, to the greatest extent possible, with third parties in United States dollars. The Company does not currently use foreign exchange contracts to hedge its exposure of its foreign currency cash flows as management has determined that this risk is not significant at this point in time. The Company is not exposed to any material foreign currency risk. Interest rate risk Interest rate risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company is not exposed to any material interest rate risk. Capital Management In the management of capital, the Company includes components of shareholders’ equity. The Company aims to manage its capital resources to ensure financial strength and to maximize its financial flexibility by maintaining strong liquidity and by utilizing alternative sources of capital including equity, debt and bank loans or lines of credit to fund continued growth. The Company sets the amount of capital in proportion to risk and based on the availability of funding sources. The Company manages the capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. Issuance of equity has been the primary source of capital to date. Additional debt and/or equity financing may be pursued in future as deemed appropriate to balance debt and equity. To maintain or adjust the capital structure, the Company may issue new shares, take on additional debt or sell assets to reduce debt. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 |
SEGMENTED INFORMATION
SEGMENTED INFORMATION | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
SEGMENTED INFORMATION | 13. SEGMENTED INFORMATION The Company’s breakdown of sales by geographical region is as follows: SCHEDULE OF SALES BY GEOGRAPHICAL REGION Six months ended Six months ended United States of America $ 1,319,868 $ 1,079,617 Canada 81,756 32,191 Revenue $ 1,401,624 $ 1,111,808 Three months ended Three months ended United States of America $ 295,627 $ 289,670 Canada 29,905 12,308 Revenue $ 325,532 $ 301,978 BRUUSH ORAL CARE INC. NOTES TO THE CONDENSED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in U.S. dollars) Three and six months ended April 30, 2023 and 2022 The Company’s breakdown of sales by product segment is as follows: SCHEDULE OF SALES BY PRODUCT SEGMENT Six months ended Six months ended Devices $ 1,088,876 $ 665,475 Consumables 312,748 446,333 Revenue $ 1,401,624 $ 1,111,808 Three months ended Three months ended Devices $ 280,450 $ 62,683 Consumables 45,082 238,295 Revenue $ 325,532 $ 1,111,808 | 16. SEGMENTED INFORMATION The Company’s breakdown of sales by geographical region is as follows: SCHEDULE OF SALES BY GEOGRAPHICAL REGION 12-months ended 9-months ended 12-months ended United States of America $ 1,656,215 $ 1,238,259 $ 512,094 Canada 976,227 727,182 389,068 Revenue $ 2,632,442 $ 1,965,441 $ 901,162 The Company’s breakdown of sales by product segment is as follows: SCHEDULE OF SALES BY PRODUCT SEGMENT 12-months ended 9-months ended 12-months ended Devices $ 1,663,939 $ 1,367,778 $ 817,778 Consumables 968,503 597,663 83,384 Revenue $ 2,632,442 $ 1,965,441 $ 901,162 |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
SUBSEQUENT EVENTS | 14. SUBSEQUENT EVENTS Litigation During the subsequent period, litigation was brought against the Company by the Toronto Dominion Bank (“TD Bank”) in which TD Bank made a claim for an amount of $ 1,721,345 2,000,000 Convertible debentures On June 26, 2023, the Company completed its issuance of an unsecured convertible note with a principal aggregate amount of $ 3,341,176 June 26, 2024 (i) for the first seven months following the date hereof, shall be $0.25, and (ii) following the seven month anniversary of the date hereof, 90% of the lowest closing price of the Company’s shares for the previous three Trading Days prior to the conversion date provided, however, that such price shall in no event be less than $0.15. 22,274,507 In connection with the issuance of the June 2023 Note, the Company entered into a securities purchase agreement with the Selling Securityholder and issued a common stock purchase warrant to purchase 10,023,530 0.001 Share capital On August 25, 2023, the company offered warrant holders the option to exercise their existing warrants at $ 3.33 633,026 June 9, 2028 1,582,566 From August 1 to August 25, 2023, a total of 883,131 2,855,979 th 50,000 150,000 | 18. SUBSEQUENT EVENTS On December 9, 2022, the Company closed a private placement pursuant to a securities purchase agreement with institutional investors. The Company issued 2,966,667 1,950,001 0.60 2,948,050 0.001 0.60 5.5 In connection with the private placement, the Company paid share issuance costs of $ 623,750 295,000 132,500 196,250 |
SUMMARY OF SIGNIFICANT ACCOUNTI
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS | 12 Months Ended |
Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS | 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS Revenue recognition The Company’s revenue is generated from the sale of finished product to customers. Those sales predominantly contain a single performance obligation and revenue is recognized at a single point in time when ownership, risks and rewards transfer, which is typically the date of receipt by the customer. When the Company has collected payment from a customer, but the product is in transit, the Company will defer the recognition of the product sale in revenues until such time the product is delivered to the customer. A provision for payment discounts and product return allowances is recorded as a reduction of sales in the same period the revenue is recognized. The revenue recorded is presented net of sales and other taxes the Company collect on behalf of governmental authorities. Foreign currency translation The functional currency of each entity is determined using the currency of the primary economic environment in which that entity operates. The Company’s financial statements are presented in U.S. dollars. The functional currency for the Company is the U.S. dollar. Foreign currency transactions are translated into the functional currency of the Company, using the exchange rates prevailing at the dates of the transactions (spot exchange rate). Foreign exchange gains and losses resulting from the settlement of such transactions and from the remeasurement of monetary items denominated in foreign currency at year end exchange rates are recognized in the statement of loss and comprehensive loss. Non-monetary items are not retranslated at year end and are measured at historical cost (translated using the exchange rates at the transaction date), except for non-monetary items measured at fair value which are translated using the exchange rates at the date when fair value was determined. Inventory Inventory consists entirely of finished goods and is valued at the lower of cost or net realizable value. The cost of inventory is maintained using the average-cost method. The net realizable value of finished goods is the estimated selling price in the ordinary course of business, less applicable variable selling expenses. The cost of finished goods inventory is based on landed cost, which includes all costs incurred to bring inventory to the Company’s distribution centers including product costs, inbound freight and duty. If the Company determines that the estimated net realizable value of its inventory is less than the carrying value of such inventory, it records a charge to cost of goods sold. Property and equipment Property and equipment are recorded at cost less accumulated depreciation. Depreciation is provided on the straight-line method over the estimated useful lives of the assets. Maintenance and repairs are charged to expense as incurred; cost of major additions and betterments are capitalized. Upon sale or other disposition of a depreciable asset, cost and accumulated depreciation are removed from property and equipment and any gain or loss is reflected as a gain or loss from operations. The estimated useful life of the computers and software is 3 BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS (continued) Intangible assets Purchased intangible assets are recognized as assets in accordance with IAS 38 – Intangible Assets, where it is probable that the use of the asset will generate future economic benefits and where the cost of the asset can be determined reliably. Intangible assets acquired are initially recognized at cost of purchase and are subsequently carried at cost less accumulated amortization, if applicable, and accumulated impairment losses. The useful lives of intangible assets are assessed as either finite or indefinite. All finite-lived intangible assets are stated at cost less accumulated impairment. Impairment of assets The Company performs impairment tests on its long-lived assets, including property and equipment and intangible assets, when new events or circumstances occur, or when new information becomes available relating to their recoverability. When the recoverable amount of each separately identifiable asset or cash generating unit (“CGU”) is less than its carrying value, the asset or CGU’s assets are written down to their recoverable amount with the impairment loss charged against profit or loss. A reversal of the impairment loss in a subsequent period will be charged against profit or loss if there is a significant reversal of the circumstances that caused the original impairment. The impairment will be reversed up to the amount of depreciated carrying value that would have otherwise occurred if the impairment loss had not occurred. Leases The Company assesses at contract inception whether a contract is, or contains, a lease. That is, if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. The Company applies a single recognition and measurement approach for all leases, except for short-term leases and leases of low-value assets. The Company recognizes lease liabilities to make lease payments and right-of-use assets representing the right to use the underlying assets. At the commencement date of the lease, the Company recognizes lease liabilities measured at the present value of lease payments to be made over the lease term. Lease payments include fixed payments (including in-substance fixed payments) less any lease incentives receivable, variable lease payments that depend on an index or a rate, and amounts expected to be paid under residual value guarantees. Lease payments also include the exercise price of a purchase option reasonably certain to be exercised by the Company and payments of penalties for terminating the lease, if the lease term reflects the Company exercising the option to terminate. Variable lease payments that do not depend on an index or a rate are recognized as expenses in the period in which the event or condition that triggers the payment occurs. In calculating the present value of lease payments, the Company uses its incremental borrowing rate at the lease commencement date because the interest rate implicit in the lease is not readily determinable. After the commencement date, the amount of lease liabilities is increased to reflect the accretion of interest and reduced for the lease payments made. In addition, the carrying amount of lease liabilities is remeasured if there is a modification, a change in the lease term, a change in the lease payments or a change in the assessment of an option to purchase the underlying asset. The Company recognizes right-of-use assets at the commencement date of the lease (i.e., the date the underlying asset is available for use). Right-of-use assets are measured at cost, less any accumulated depreciation and impairment losses, and adjusted for any remeasurement of lease liabilities. The cost of right-of-use assets includes the amount of lease liabilities recognized, initial direct costs incurred, and lease payments made at or before the commencement date less any lease incentives received. As at October 31, 2022, October 31, 2021 and January 31, 2021, the Company did not have any leases in place. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS (continued) Research and development costs Expenditure on research activities, undertaken with the prospect of gaining new technical knowledge and understanding, is recognized in profit or loss as incurred. During the year ended October 31, 2022, $ 96,431 (Nine months ended October 31, 2021 - $ Nil Nil of research and development costs were recorded in the Statement of Comprehensive Loss. Development activities involve a plan or design for the production of new or substantially improved products and processes. Development expenditure is capitalized only if development costs can be measured reliably, the product or process is technically and commercially feasible, future economic benefits are probable, and the Company intends to and has sufficient resources to complete development and to use or sell the asset. The expenditure capitalized includes the cost of materials, direct labor, overhead costs that are directly attributable to preparing the asset for its intended use and borrowing costs on qualifying assets. Other development expenditures are recognized in profit or loss as incurred. Research and development costs incurred subsequent to the acquisition of externally acquired intangible assets and on internally generated intangible assets are accounted for as research and development costs. As at October 31, 2022, October 31, 2021 and January 31, 2021, the Company has not capitalized any research and development costs. Financial instruments (a) Classification The Company classifies its financial instruments in the following categories: at fair value through profit and loss (“FVTPL”), at fair value through other comprehensive income (loss) (“FVTOCI”) or at amortized cost. The Company determines the classification of financial assets at initial recognition. The classification of debt instruments is driven by the Company’s business model for managing the financial assets and their contractual cash flow characteristics. Equity instruments that are held for trading are classified as FVTPL. For other equity instruments, on the day of acquisition the Company can make an irrevocable election (on an instrument-by-instrument basis) to designate them as at FVTOCI. Financial liabilities are measured at amortized cost, unless they are required to be measured at FVTPL (such as instruments held for trading or derivatives) or if the Company has opted to measure them at FVTPL. (b) Measurement Financial assets and liabilities at amortized cost Financial assets and liabilities at amortized cost are initially recognized at fair value plus or minus transaction costs, respectively, and subsequently carried at amortized cost less any impairment. Financial assets and liabilities at FVTPL Financial assets and liabilities carried at FVTPL are initially recorded at fair value and transaction costs are expensed in the statements of loss and comprehensive loss. Realized and unrealized gains and losses arising from changes in the fair value of the financial assets and liabilities held at FVTPL are included in the statements of loss and comprehensive loss in the period in which they arise. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS (continued) Debt investments at FVTOCI These assets are subsequently measured at fair value. Interest income calculated using the effective interest method, foreign exchange gains and losses and impairment are recognized in profit or loss. Other net gains and losses are recognized in OCI. On derecognition, gains and losses accumulated in OCI are reclassified to profit or loss. Equity investments at FVTOCI These assets are subsequently measured at fair value. Dividends are recognized as income in profit or loss unless the dividend clearly represents a recovery of part of the cost of the investment. Other net gains and losses are recognized in OCI and are never reclassified to profit or loss. (c) Impairment of financial assets at amortized cost The Company recognizes a loss allowance for expected credit losses on financial assets that are measured at amortized cost. At each reporting date, the Company measures the loss allowance for the financial asset at an amount equal to the lifetime expected credit losses if the credit risk on the financial asset has increased significantly since initial recognition. If at the reporting date, the financial asset has not increased significantly since initial recognition, the Company measures the loss allowance for the financial asset at an amount equal to the twelve month expected credit losses. The Company shall recognize in the statements of loss and comprehensive loss, as an impairment gain or loss, the amount of expected credit losses (or reversal) that is required to adjust the loss allowance at the reporting date to the amount that is required to be recognized. (d) Derecognition Financial assets The Company derecognizes financial assets only when the contractual rights to cash flows from the financial assets expire, or when it transfers the financial assets and substantially all of the associated risks and rewards of ownership to another entity. Financial liabilities The Company derecognizes a financial liability when its contractual obligations are discharged or cancelled or expire. The Company also derecognizes a financial liability when the terms of the liability are modified such that the terms and/or cash flows of the modified instrument are substantially different, in which case a new financial liability based on the modified terms is recognized at fair value. Gains and losses on derecognition are generally recognized in profit or loss. Income taxes Current income tax: Current income tax assets and liabilities for the current period are measured at the amount expected to be recovered from or paid to taxation authorities. The tax rates and tax laws used to compute the amount are those that are enacted or substantively enacted, at the reporting date, in the countries where the Company operates and generates taxable income. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS (continued) Current income tax relating to items recognized directly in other comprehensive income or equity is recognized in other comprehensive income or equity and not in profit or loss. Management periodically evaluates positions taken in the tax returns with respect to situations in which applicable tax regulations are subject to interpretation and establishes provisions where appropriate. Deferred tax: Deferred tax is recognized on temporary differences at the reporting date arising between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and recognized only to the extent that it is probable that future taxable income will be available to allow all or part of the temporary differences to be utilized. Deferred tax assets and liabilities are measured at the tax rates that are expected to apply to the year when the asset is realized or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted and are expected to apply by the end of the reporting period. Deferred tax assets and deferred income tax liabilities are offset if a legally enforceable right exists to set off current tax assets against current income tax liabilities and the deferred taxes relate to the same taxable entity and the same taxation authority. Loss per share Basic loss per share is calculated by dividing the loss attributable to common shareholders by the weighted average number of common shares outstanding in the period. For all periods presented, the loss attributable to common shareholders equals the reported loss attributable to owners of the Company. Share capital Common shares are classified as equity. Incremental costs directly attributable to the issuance of common shares are recognized as a deduction from shareholders’ equity, net of tax. In the event that the financing is not completed, these costs are expensed to profit or loss. The Company may engage in equity financing transactions to obtain the funds necessary to continue operations. These equity financing transactions may involve issuance of common shares or units. A unit comprises a certain number of common shares and a certain number of share purchase warrants. Depending on the terms and conditions of each financing agreement, the warrants are exercisable into additional common shares prior to expiry at a price stipulated by the agreement. Warrants that are part of units are assigned a residual value if the unit is issued at a price exceeding the market price of underlying share at the time of issuance otherwise the warrants are assigned no value and included in share capital with the common shares that are concurrently issued. Warrants that are issued as payment for an agency fee or other transactions costs are accounted for as share-based payment transaction costs. Warrants that are exercisable in currencies other than the Company’s functional currency of U.S. dollars are considered to be derivative financial instruments. The Company presents such warrants as derivative liabilities on the balance sheet and measures them at fair value at the end of each reporting period. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS (continued) Critical accounting estimates and significant management judgments The preparation of financial statements in accordance with IFRS requires the Company to use judgment in applying its accounting policies and make estimates and assumptions about reported amounts at the date of the financial statements and in the future. The Company’s management reviews these estimates and underlying assumptions on an ongoing basis, based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Revisions to estimates are adjusted for prospectively in the period in which the estimates are revised. Fair value measurement of broker warrants and warrant derivative The Company measures the cost of equity-settled transactions by reference to the fair value of the equity instruments at the date on which they are granted. When the fair value of financial assets and financial liabilities recorded in the Statements of Financial Position cannot be measured based on quoted prices in active markets, their fair value is measured using valuation techniques. Estimating fair value for broker warrants and the warrant derivative requires determining the most appropriate valuation model, which is dependent on the terms and conditions of the grant. This estimate also requires the determination of the most appropriate inputs to the valuation model including the expected remaining life of the broker warrants and the warrant derivative, fair value of the underlying stock, volatility, risk-free interest rate and dividend yield and making assumptions about them. Where possible the Company will utilize contractual and publicly available information to determine valuation model inputs. If no such information is available, the Company will use historical performance and if required, the Company will make estimations based on the best information available. Expected remaining life is determined using the information in the warrant terms, fair value of the underlying stock is determined based the most recently completed financing, volatility is estimated based on market data and industry assessment, risk-free interest rate is determined based on central bank rates for a similar period to the expected remaining life and dividend yield is estimated using the Company’s past performance and future expectations. The assumptions and models used for estimating fair value for broker warrants and the warrant derivative are disclosed in Note 12. These are either classified as equity instruments or derivative liabilities subject to whether the exercise price is fixed or variable. Useful lives of property and equipment Estimates of the useful lives of property and equipment are based on the period over which the assets are expected to be available for use. The estimated useful lives are reviewed annually and are updated if expectations differ from previous estimates due to physical wear and tear, technical or commercial obsolescence, not electing to exercise renewal options on Leases, and legal or other limits on the use of the relevant assets. In addition, the estimation of the useful lives of the relevant assets may be based on internal technical evaluation and experience with similar assets. It is possible, however, that future results of operations could be materially affected by changes in the estimates brought about by changes in the factors mentioned above. The amounts and timing of recorded expenses for any period would be affected by changes in these factors and circumstances. A reduction in the estimated useful lives of the property and equipment would increase the recorded expenses and decrease the non-current assets. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS (continued) Income taxes The Company recognizes the tax benefit from an uncertain tax position only if it is probable that the tax position will be sustained based on its technical merits. The Company measures and record the tax benefits from such a position based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. The Company’s estimated liabilities related to these matters are adjusted in the period in which the uncertain tax position is effectively settled, the statute of limitations for examination expires or when additional information becomes available. The amount and timing of future taxable income for unrecognized tax benefits requires the use of assumptions and significant judgement to estimate the exposures associated with our various filing positions. The Company has not recognized the value of any deferred tax assets in its statements of financial position. Although the Company believes that the judgements and estimates made are reasonable, actual results could differ and resulting adjustments could materially affect our effective income tax rate and income tax provision. Provisions for taxes are made using the best estimate of the amount expected to be paid based on a qualitative assessment of all relevant factors. The Company reviews the adequacy of these provisions at the end of the reporting period. However, it is possible that at some future date an additional liability could result from audits by taxing authorities. Where the final outcome of these tax-related matters is different from the amounts that were initially recorded, such differences will affect the tax provisions in the period in which such determination is made. Other significant judgments The preparation of these financial statements in accordance with IFRS requires the Company to make judgments, apart from those involving estimates, in applying accounting policies. The most significant judgments in applying the Company’s financial statements include: - The assessment of the Company’s ability to continue as a going concern and whether there are events or conditions that may give rise to significant uncertainty; - The determination of the Company’s functional currency; and - Whether there are indicators of impairment of the Company’s long-lived assets. |
TERM DEPOSIT
TERM DEPOSIT | 12 Months Ended |
Oct. 31, 2022 | |
Term Deposit | |
TERM DEPOSIT | 4. TERM DEPOSIT The Company holds a non-redeemable CAD$ 25,000 18,316 4.56 August 9, 2023 190 Nil |
LOANS PAYABLE
LOANS PAYABLE | 12 Months Ended |
Oct. 31, 2022 | |
Loans Payable | |
LOANS PAYABLE | 9. LOANS PAYABLE On May 5, 2020, the Company received a loan in the principal amount of CAD$ 40,000 ($ 28,506 ) under the Canada Emergency Business Account (“CEBA”) program. The loan is non-interest bearing and eligible for CAD$ 10,000 7,127 At issuance, the Company intended to repay the loan by December 31, 2022 and management assessed that the Company will have the financial ability to do so. As it was probable that the conditions for the forgiveness of the loan will be met, the Company has recognized the CAD$ 10,000 ($ 7,127 ) loan forgiveness as government grant income at loan issuance. As the loan was issued at below market rates, the initial fair value of the loan was determined to be $ 20,160 , which was determined using an estimated effective interest rate of 15 %. The difference between the face value of the loan and the fair value of the loans of $ 14,139 has been recognized as government grant income during the year ended January 31, 2021. On September 27, 2022, the Company repaid CAD$ 30,000 ($ 21,902 ) of the loan, and as repayment occurred prior to December 31, 2022, CAD$ 10,000 was forgiven. On April 7, 2021, the Company received an additional CAD$ 20,000 14,253 The additional loan is non-interest bearing and eligible for CAD$ 10,000 7,704 10,000 7,704 7,703 15 8,763 10,000 7,301 10,000 For the year ended October 31, 2022, the Company recognized interest expense of $ 4,838 related to the loans (9 months ended October 31, 2021 - $ 3,315 , 12 months ended January 31, 2021 - $ 1,782 ). As at October 31, 2022, the carrying value of the loans was $ nil 27,144 17,580 BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 |
INCOME TAXES
INCOME TAXES | 12 Months Ended |
Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | |
INCOME TAXES | 17. INCOME TAXES SCHEDULE OF RECONCILIATION OF INCOME TAX EXPENSES (RECOVERY) 12-months ended 9-months ended 12-months ended Net loss $ (8,765,271 ) $ (4,211,271 ) $ (8,890,431 ) Statutory income tax rate 26.50 % 26.50 % 26.50 % Income tax benefit computed at the statutory tax rate (2,322,797 ) (1,115,987 ) (2,355,964 ) Non-deductible items (1,375,505 ) 62,336 1,457,569 Financing fees charged to equity (487,828 ) - (106,022 ) Change in tax assets not recognized 4,186,130 1,053,651 1,004,417 Income tax recovery $ - $ - $ - The Company had the following unrecognized deferred tax assets and liabilities: SCHEDULE OF DEFERRED TAX ASSET AND LIABILITIES October 31, 2022 October 31, 2021 January 31, 2021 Non-capital losses $ 6,357,780 $ 2,541,736 $ 1,467,401 Equipment 1,549 520 - Share issuance costs 432,671 63,613 84,818 Total 6,792,000 2,605,869 1,552,219 Unrecognized deferred tax assets (6,792,000 ) (2,605,869 ) (1,552,219 ) Net deferred tax assets $ - $ - $ - As at October 31, 2022, the Company had approximately $ 24,000,000 in non-capital losses expiring as between 2038 and 2042. |
SUMMARY OF SIGNIFICANT ACCOUN_2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS (Policies) | 12 Months Ended |
Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | |
Revenue recognition | Revenue recognition The Company’s revenue is generated from the sale of finished product to customers. Those sales predominantly contain a single performance obligation and revenue is recognized at a single point in time when ownership, risks and rewards transfer, which is typically the date of receipt by the customer. When the Company has collected payment from a customer, but the product is in transit, the Company will defer the recognition of the product sale in revenues until such time the product is delivered to the customer. A provision for payment discounts and product return allowances is recorded as a reduction of sales in the same period the revenue is recognized. The revenue recorded is presented net of sales and other taxes the Company collect on behalf of governmental authorities. |
Foreign currency translation | Foreign currency translation The functional currency of each entity is determined using the currency of the primary economic environment in which that entity operates. The Company’s financial statements are presented in U.S. dollars. The functional currency for the Company is the U.S. dollar. Foreign currency transactions are translated into the functional currency of the Company, using the exchange rates prevailing at the dates of the transactions (spot exchange rate). Foreign exchange gains and losses resulting from the settlement of such transactions and from the remeasurement of monetary items denominated in foreign currency at year end exchange rates are recognized in the statement of loss and comprehensive loss. Non-monetary items are not retranslated at year end and are measured at historical cost (translated using the exchange rates at the transaction date), except for non-monetary items measured at fair value which are translated using the exchange rates at the date when fair value was determined. |
Inventory | Inventory Inventory consists entirely of finished goods and is valued at the lower of cost or net realizable value. The cost of inventory is maintained using the average-cost method. The net realizable value of finished goods is the estimated selling price in the ordinary course of business, less applicable variable selling expenses. The cost of finished goods inventory is based on landed cost, which includes all costs incurred to bring inventory to the Company’s distribution centers including product costs, inbound freight and duty. If the Company determines that the estimated net realizable value of its inventory is less than the carrying value of such inventory, it records a charge to cost of goods sold. |
Property and equipment | Property and equipment Property and equipment are recorded at cost less accumulated depreciation. Depreciation is provided on the straight-line method over the estimated useful lives of the assets. Maintenance and repairs are charged to expense as incurred; cost of major additions and betterments are capitalized. Upon sale or other disposition of a depreciable asset, cost and accumulated depreciation are removed from property and equipment and any gain or loss is reflected as a gain or loss from operations. The estimated useful life of the computers and software is 3 BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS (continued) |
Intangible assets | Intangible assets Purchased intangible assets are recognized as assets in accordance with IAS 38 – Intangible Assets, where it is probable that the use of the asset will generate future economic benefits and where the cost of the asset can be determined reliably. Intangible assets acquired are initially recognized at cost of purchase and are subsequently carried at cost less accumulated amortization, if applicable, and accumulated impairment losses. The useful lives of intangible assets are assessed as either finite or indefinite. All finite-lived intangible assets are stated at cost less accumulated impairment. |
Impairment of assets | Impairment of assets The Company performs impairment tests on its long-lived assets, including property and equipment and intangible assets, when new events or circumstances occur, or when new information becomes available relating to their recoverability. When the recoverable amount of each separately identifiable asset or cash generating unit (“CGU”) is less than its carrying value, the asset or CGU’s assets are written down to their recoverable amount with the impairment loss charged against profit or loss. A reversal of the impairment loss in a subsequent period will be charged against profit or loss if there is a significant reversal of the circumstances that caused the original impairment. The impairment will be reversed up to the amount of depreciated carrying value that would have otherwise occurred if the impairment loss had not occurred. |
Leases | Leases The Company assesses at contract inception whether a contract is, or contains, a lease. That is, if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. The Company applies a single recognition and measurement approach for all leases, except for short-term leases and leases of low-value assets. The Company recognizes lease liabilities to make lease payments and right-of-use assets representing the right to use the underlying assets. At the commencement date of the lease, the Company recognizes lease liabilities measured at the present value of lease payments to be made over the lease term. Lease payments include fixed payments (including in-substance fixed payments) less any lease incentives receivable, variable lease payments that depend on an index or a rate, and amounts expected to be paid under residual value guarantees. Lease payments also include the exercise price of a purchase option reasonably certain to be exercised by the Company and payments of penalties for terminating the lease, if the lease term reflects the Company exercising the option to terminate. Variable lease payments that do not depend on an index or a rate are recognized as expenses in the period in which the event or condition that triggers the payment occurs. In calculating the present value of lease payments, the Company uses its incremental borrowing rate at the lease commencement date because the interest rate implicit in the lease is not readily determinable. After the commencement date, the amount of lease liabilities is increased to reflect the accretion of interest and reduced for the lease payments made. In addition, the carrying amount of lease liabilities is remeasured if there is a modification, a change in the lease term, a change in the lease payments or a change in the assessment of an option to purchase the underlying asset. The Company recognizes right-of-use assets at the commencement date of the lease (i.e., the date the underlying asset is available for use). Right-of-use assets are measured at cost, less any accumulated depreciation and impairment losses, and adjusted for any remeasurement of lease liabilities. The cost of right-of-use assets includes the amount of lease liabilities recognized, initial direct costs incurred, and lease payments made at or before the commencement date less any lease incentives received. As at October 31, 2022, October 31, 2021 and January 31, 2021, the Company did not have any leases in place. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS (continued) |
Research and development costs | Research and development costs Expenditure on research activities, undertaken with the prospect of gaining new technical knowledge and understanding, is recognized in profit or loss as incurred. During the year ended October 31, 2022, $ 96,431 (Nine months ended October 31, 2021 - $ Nil Nil of research and development costs were recorded in the Statement of Comprehensive Loss. Development activities involve a plan or design for the production of new or substantially improved products and processes. Development expenditure is capitalized only if development costs can be measured reliably, the product or process is technically and commercially feasible, future economic benefits are probable, and the Company intends to and has sufficient resources to complete development and to use or sell the asset. The expenditure capitalized includes the cost of materials, direct labor, overhead costs that are directly attributable to preparing the asset for its intended use and borrowing costs on qualifying assets. Other development expenditures are recognized in profit or loss as incurred. Research and development costs incurred subsequent to the acquisition of externally acquired intangible assets and on internally generated intangible assets are accounted for as research and development costs. As at October 31, 2022, October 31, 2021 and January 31, 2021, the Company has not capitalized any research and development costs. |
Financial instruments | Financial instruments (a) Classification The Company classifies its financial instruments in the following categories: at fair value through profit and loss (“FVTPL”), at fair value through other comprehensive income (loss) (“FVTOCI”) or at amortized cost. The Company determines the classification of financial assets at initial recognition. The classification of debt instruments is driven by the Company’s business model for managing the financial assets and their contractual cash flow characteristics. Equity instruments that are held for trading are classified as FVTPL. For other equity instruments, on the day of acquisition the Company can make an irrevocable election (on an instrument-by-instrument basis) to designate them as at FVTOCI. Financial liabilities are measured at amortized cost, unless they are required to be measured at FVTPL (such as instruments held for trading or derivatives) or if the Company has opted to measure them at FVTPL. (b) Measurement Financial assets and liabilities at amortized cost Financial assets and liabilities at amortized cost are initially recognized at fair value plus or minus transaction costs, respectively, and subsequently carried at amortized cost less any impairment. Financial assets and liabilities at FVTPL Financial assets and liabilities carried at FVTPL are initially recorded at fair value and transaction costs are expensed in the statements of loss and comprehensive loss. Realized and unrealized gains and losses arising from changes in the fair value of the financial assets and liabilities held at FVTPL are included in the statements of loss and comprehensive loss in the period in which they arise. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS (continued) Debt investments at FVTOCI These assets are subsequently measured at fair value. Interest income calculated using the effective interest method, foreign exchange gains and losses and impairment are recognized in profit or loss. Other net gains and losses are recognized in OCI. On derecognition, gains and losses accumulated in OCI are reclassified to profit or loss. Equity investments at FVTOCI These assets are subsequently measured at fair value. Dividends are recognized as income in profit or loss unless the dividend clearly represents a recovery of part of the cost of the investment. Other net gains and losses are recognized in OCI and are never reclassified to profit or loss. (c) Impairment of financial assets at amortized cost The Company recognizes a loss allowance for expected credit losses on financial assets that are measured at amortized cost. At each reporting date, the Company measures the loss allowance for the financial asset at an amount equal to the lifetime expected credit losses if the credit risk on the financial asset has increased significantly since initial recognition. If at the reporting date, the financial asset has not increased significantly since initial recognition, the Company measures the loss allowance for the financial asset at an amount equal to the twelve month expected credit losses. The Company shall recognize in the statements of loss and comprehensive loss, as an impairment gain or loss, the amount of expected credit losses (or reversal) that is required to adjust the loss allowance at the reporting date to the amount that is required to be recognized. (d) Derecognition Financial assets The Company derecognizes financial assets only when the contractual rights to cash flows from the financial assets expire, or when it transfers the financial assets and substantially all of the associated risks and rewards of ownership to another entity. Financial liabilities The Company derecognizes a financial liability when its contractual obligations are discharged or cancelled or expire. The Company also derecognizes a financial liability when the terms of the liability are modified such that the terms and/or cash flows of the modified instrument are substantially different, in which case a new financial liability based on the modified terms is recognized at fair value. Gains and losses on derecognition are generally recognized in profit or loss. Income taxes Current income tax: Current income tax assets and liabilities for the current period are measured at the amount expected to be recovered from or paid to taxation authorities. The tax rates and tax laws used to compute the amount are those that are enacted or substantively enacted, at the reporting date, in the countries where the Company operates and generates taxable income. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS (continued) Current income tax relating to items recognized directly in other comprehensive income or equity is recognized in other comprehensive income or equity and not in profit or loss. Management periodically evaluates positions taken in the tax returns with respect to situations in which applicable tax regulations are subject to interpretation and establishes provisions where appropriate. Deferred tax: Deferred tax is recognized on temporary differences at the reporting date arising between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and recognized only to the extent that it is probable that future taxable income will be available to allow all or part of the temporary differences to be utilized. Deferred tax assets and liabilities are measured at the tax rates that are expected to apply to the year when the asset is realized or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted and are expected to apply by the end of the reporting period. Deferred tax assets and deferred income tax liabilities are offset if a legally enforceable right exists to set off current tax assets against current income tax liabilities and the deferred taxes relate to the same taxable entity and the same taxation authority. |
Loss per share | Loss per share Basic loss per share is calculated by dividing the loss attributable to common shareholders by the weighted average number of common shares outstanding in the period. For all periods presented, the loss attributable to common shareholders equals the reported loss attributable to owners of the Company. |
Share capital | Share capital Common shares are classified as equity. Incremental costs directly attributable to the issuance of common shares are recognized as a deduction from shareholders’ equity, net of tax. In the event that the financing is not completed, these costs are expensed to profit or loss. The Company may engage in equity financing transactions to obtain the funds necessary to continue operations. These equity financing transactions may involve issuance of common shares or units. A unit comprises a certain number of common shares and a certain number of share purchase warrants. Depending on the terms and conditions of each financing agreement, the warrants are exercisable into additional common shares prior to expiry at a price stipulated by the agreement. Warrants that are part of units are assigned a residual value if the unit is issued at a price exceeding the market price of underlying share at the time of issuance otherwise the warrants are assigned no value and included in share capital with the common shares that are concurrently issued. Warrants that are issued as payment for an agency fee or other transactions costs are accounted for as share-based payment transaction costs. Warrants that are exercisable in currencies other than the Company’s functional currency of U.S. dollars are considered to be derivative financial instruments. The Company presents such warrants as derivative liabilities on the balance sheet and measures them at fair value at the end of each reporting period. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS (continued) |
Critical accounting estimates and significant management judgments | Critical accounting estimates and significant management judgments The preparation of financial statements in accordance with IFRS requires the Company to use judgment in applying its accounting policies and make estimates and assumptions about reported amounts at the date of the financial statements and in the future. The Company’s management reviews these estimates and underlying assumptions on an ongoing basis, based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Revisions to estimates are adjusted for prospectively in the period in which the estimates are revised. Fair value measurement of broker warrants and warrant derivative The Company measures the cost of equity-settled transactions by reference to the fair value of the equity instruments at the date on which they are granted. When the fair value of financial assets and financial liabilities recorded in the Statements of Financial Position cannot be measured based on quoted prices in active markets, their fair value is measured using valuation techniques. Estimating fair value for broker warrants and the warrant derivative requires determining the most appropriate valuation model, which is dependent on the terms and conditions of the grant. This estimate also requires the determination of the most appropriate inputs to the valuation model including the expected remaining life of the broker warrants and the warrant derivative, fair value of the underlying stock, volatility, risk-free interest rate and dividend yield and making assumptions about them. Where possible the Company will utilize contractual and publicly available information to determine valuation model inputs. If no such information is available, the Company will use historical performance and if required, the Company will make estimations based on the best information available. Expected remaining life is determined using the information in the warrant terms, fair value of the underlying stock is determined based the most recently completed financing, volatility is estimated based on market data and industry assessment, risk-free interest rate is determined based on central bank rates for a similar period to the expected remaining life and dividend yield is estimated using the Company’s past performance and future expectations. The assumptions and models used for estimating fair value for broker warrants and the warrant derivative are disclosed in Note 12. These are either classified as equity instruments or derivative liabilities subject to whether the exercise price is fixed or variable. Useful lives of property and equipment Estimates of the useful lives of property and equipment are based on the period over which the assets are expected to be available for use. The estimated useful lives are reviewed annually and are updated if expectations differ from previous estimates due to physical wear and tear, technical or commercial obsolescence, not electing to exercise renewal options on Leases, and legal or other limits on the use of the relevant assets. In addition, the estimation of the useful lives of the relevant assets may be based on internal technical evaluation and experience with similar assets. It is possible, however, that future results of operations could be materially affected by changes in the estimates brought about by changes in the factors mentioned above. The amounts and timing of recorded expenses for any period would be affected by changes in these factors and circumstances. A reduction in the estimated useful lives of the property and equipment would increase the recorded expenses and decrease the non-current assets. BRUUSH ORAL CARE INC. NOTES TO THE FINANCIAL STATEMENTS (Expressed in U.S. dollars) Twelve months ended October 31, 2022, nine months ended October 31, 2021 and twelve months ended January 31, 2021 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS (continued) Income taxes The Company recognizes the tax benefit from an uncertain tax position only if it is probable that the tax position will be sustained based on its technical merits. The Company measures and record the tax benefits from such a position based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. The Company’s estimated liabilities related to these matters are adjusted in the period in which the uncertain tax position is effectively settled, the statute of limitations for examination expires or when additional information becomes available. The amount and timing of future taxable income for unrecognized tax benefits requires the use of assumptions and significant judgement to estimate the exposures associated with our various filing positions. The Company has not recognized the value of any deferred tax assets in its statements of financial position. Although the Company believes that the judgements and estimates made are reasonable, actual results could differ and resulting adjustments could materially affect our effective income tax rate and income tax provision. Provisions for taxes are made using the best estimate of the amount expected to be paid based on a qualitative assessment of all relevant factors. The Company reviews the adequacy of these provisions at the end of the reporting period. However, it is possible that at some future date an additional liability could result from audits by taxing authorities. Where the final outcome of these tax-related matters is different from the amounts that were initially recorded, such differences will affect the tax provisions in the period in which such determination is made. Other significant judgments The preparation of these financial statements in accordance with IFRS requires the Company to make judgments, apart from those involving estimates, in applying accounting policies. The most significant judgments in applying the Company’s financial statements include: - The assessment of the Company’s ability to continue as a going concern and whether there are events or conditions that may give rise to significant uncertainty; - The determination of the Company’s functional currency; and - Whether there are indicators of impairment of the Company’s long-lived assets. |
ACCOUNTS AND OTHER RECEIVABLES
ACCOUNTS AND OTHER RECEIVABLES (Tables) | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
SUMMARY OF ACCOUNTS AND OTHER RECEIVABLES | SUMMARY OF ACCOUNTS AND OTHER RECEIVABLES April 30, 2023 October 31, 2022 Trade receivables $ 52,879 $ 103,471 Sales taxes receivable 99,725 71,785 Total $ 152,604 $ 175,256 | SUMMARY OF ACCOUNTS AND OTHER RECEIVABLES October 31, 2022 October 31, 2021 January 31, 2021 Trade receivables $ 103,471 $ 36,734 $ 7,206 Sales taxes receivable 71,785 124,313 73,953 Total $ 175,256 $ 161,047 $ 81,159 |
PREPAID EXPENSES AND DEPOSITS (
PREPAID EXPENSES AND DEPOSITS (Tables) | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
SUMMARY OF PREPAID EXPENSES AND DEPOSITS | SUMMARY OF PREPAID EXPENSES AND DEPOSITS April 30, 2023 October 31, 2022 Prepaid expenses $ 67,418 $ 191,322 Deposits on inventory 317,864 475,458 Deposits 10,694 10,694 Total $ 395,976 $ 677,474 | SUMMARY OF PREPAID EXPENSES AND DEPOSITS October 31, 2022 October 31, 2021 January 31, 2021 Prepaid expenses $ 191,322 $ 18,246 $ 7,067 Deposits on inventory 475,458 56,261 111,302 Deposits 10,694 7,067 - Total $ 677,474 $ 81,574 $ 118,369 |
ACCOUNTS PAYABLE AND ACCRUED _2
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES (Tables) | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
SUMMARY OF ACCOUNTS PAYABLE AND ACCRUED LIABILITIES | SUMMARY OF ACCOUNTS PAYABLE AND ACCRUED LIABILITIES April 30, 2023 October 31, 2022 Accounts payable $ 1,661,284 $ 909,438 Accrued liabilities 647,323 435,850 Total $ 2,308,607 $ 1,345,288 | SUMMARY OF ACCOUNTS PAYABLE AND ACCRUED LIABILITIES October 31, 2022 October 31, 2022 January 31, 2021 Accounts payable $ 909,438 $ 2,299,177 $ 236,806 Accrued liabilities 435,850 1,066,885 71,913 Total $ 1,345,288 $ 3,366,062 $ 308,719 |
PROMISSORY NOTE (Tables)
PROMISSORY NOTE (Tables) | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
SCHEDULE OF SENIOR SECURED PROMISSORY NOTES | A continuity of the Promissory note is shown below: SCHEDULE OF SENIOR SECURED PROMISSORY NOTES Balance October 31, 2022 $ - Additions 2,749,412 Discount (412,412 ) Transaction costs (207,746 ) Accretion 206,968 Repayment Balance April 30, 2023 $ 2,336,222 | A continuity of the senior secured promissory notes below: SCHEDULE OF SENIOR SECURED PROMISSORY NOTES December Senior Secured Promissory Notes April Senior Secured Promissory Notes Total Balance, January 31, 2021 and October 31, 2021 $ - $ - $ - Additions 3,000,000 1,650,000 4,650,000 Discount - (150,000 ) (150,000 ) Transaction costs (396,500 ) (242,750 ) (639,250 ) Accretion 527,382 464,735 992,117 Repayment (3,130,882 ) (1,721,985 ) (4,852,867 ) Balance, October 31, 2022 $ - $ - $ - |
RELATED PARTY TRANSACTIONS (Tab
RELATED PARTY TRANSACTIONS (Tables) | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
SCHEDULE OF AMOUNTS DUE TO RELATED PARTIES | Related party transactions with key management directors, subsequent and former directors and companies and entities over which they have significant influence over: SCHEDULE OF AMOUNTS DUE TO RELATED PARTIES Director fees 46,500 - 93,000 47,905 Three months ended April 30, Six months ended April 30, 2023 2022 2023 2022 Consulting fees $ 11,163 $ 35,790 $ 11,163 $ - Director fees 46,500 - 93,000 47,905 Professional fees - 50,000 - 50,000 Salaries 224,949 70,880 321,234 110,354 Share-based compensation 203,268 - 405,419 - Total $ 485,880 $ 156,670 $ 830,816 $ 208,259 | SCHEDULE OF AMOUNTS DUE TO RELATED PARTIES a) Related party transactions with directors, subsequent and former directors and companies and entities over which they have significant influence over: 12 months ended October 31, 2022 9 months ended October 31, 2021 12 months ended January 31, 2021 Director fees $ 107,168 72,541 $ 54,585 Professional fees 327,370 - 55,625 Share-based compensation $ 128,729 - $ 1,997,611 b) Key management compensation 12 months ended October 31, 2022 9 months ended October 31, 2021 12 months ended January 31, 2021 Consulting fees $ - $ 270,427 $ 206,507 Salaries 686,615 - - Share-based compensation $ 143,032 $ - $ 2,527,596 |
SHARE CAPITAL (Tables)
SHARE CAPITAL (Tables) | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
SUMMARY OF OPTIONS OUTSTANDING | As at April 30, 2023, the following options were outstanding and vested, entitling the holders thereof the right to purchase one common share for each option held as follows: SUMMARY OF OPTIONS OUTSTANDING Outstanding Exercise Price Expiry Date Vested 3,207 CAD$ 172.50 November 9, 2025 3,207 40,800 $ 6.25 April 3, 2028 - 44,007 3,207 | |
SUMMARY OF WARRANTS ISSUED AND OUTSTANDING | Continuity of the warrants issued and outstanding as follows: SUMMARY OF WARRANTS ISSUED AND OUTSTANDING Number of warrants Weighted average exercise price Outstanding, October 31, 2021 29,210 $ 196.75 Granted 174,078 105.50 Outstanding, October 31, 2022 203,288 $ 118.75 Granted 553,019 5.25 Exercised (66,667 ) 0.025 Outstanding, April 30, 2023 689,640 $ 46.00 | Continuity of the warrants issued and outstanding as follows: SUMMARY OF WARRANTS ISSUED AND OUTSTANDING Number of warrants Weighted average exercise price Outstanding, January 31, 2020 - $ - Granted 730,258 7.87 Outstanding, January 31, 2021 and October 31, 2021 730,258 $ 7.87 Granted - - Outstanding, January 31, 2021 and October 31, 2021 730,258 $ 7.87 Granted 4,351,967 4.22 Outstanding, October 31, 2022 5,082,225 $ 4.75 |
SUMMARY OF WARRANTS OUTSTANDING | The following table discloses the number of warrants outstanding as at April 30, 2023: SUMMARY OF WARRANTS OUTSTANDING Number of warrants Price Expiry date 10,736 CAD$ 86.75 August 3, 2024 18,474 CAD$ 260.50 August 3, 2024 163,565 $ 52 August 4, 2027 10,514 $ 130 August 4, 2027 11,931 $ 0.025 August 4, 2027 266,420 $ 52 November 3, 2027 118,667 $ 15 June 9, 2028 78,000 $ 15 June 9, 2028 11,333 $ 0.025 No expiry 689,640 | The following table discloses the number of warrants outstanding as at October 31, 2022: SUMMARY OF WARRANTS OUTSTANDING Number of warrants Price Expiry date 181,869 CAD$ 3.47 June 30, 2023 86,537 $ 2.85 June 30, 2023 461,852 CAD$ 10.42 June 30, 2023 4,089,126 $ 4.16 August 4, 2027 262,841 $ 5.20 August 4, 2027 5,082,225 |
SUMMARY OF RESTRICTED SHARE AWARDS | SUMMARY OF RESTRICTED SHARE AWARDS Number of RSUs Weighted average grant date fair value Outstanding, January 31, 2021 and October 31, 2021 - $ - Granted 492,228 2.85 Outstanding, October 31, 2022 492,228 $ 2.85 Vested, October 31, 2022 - $ - |
WARRANT DERIVATIVE LIABILITY (T
WARRANT DERIVATIVE LIABILITY (Tables) | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
SCHEDULE OF DERIVATIVE WARRANT LIABILITY | The following is a continuity of the Company’s warrant derivative liability: SCHEDULE OF DERIVATIVE WARRANT LIABILITY Balance, October 31, 2021 $ 1,582,977 Issued during the period 5,535,852 Change in fair value of derivative (5,740,202 ) Derecognition of warrant derivative (136,047 ) Balance, October 31, 2022 $ 1,242,580 Beginning balance $ 1,242,580 Issued during the period 1,974,626 Change in fair value of derivative (1,473,271 ) Derecognition of warrant derivative (636,160 ) Balance, April 30, 2023 $ 1,107,775 Ending b alance $ 1,107,775 | The following is a continuity of the Company’s derivative warrant liability: SCHEDULE OF DERIVATIVE WARRANT LIABILITY Balance, January 31, 2020 $ - Issued during the period 953,850 Change in fair value of derivative 536,209 Balance, January 31, 2021 $ 1,490,059 Change in fair value of derivative 92,918 Balance, October 31, 2021 $ 1,582,977 Beginning balance $ 1,582,977 Issued during the period 5,535,852 Change in fair value of derivative (5,740,202 ) Derecognition of warrant derivative (136,047 ) Balance, October 31, 2022 $ 1,242,580 Ending b alance $ 1,242,580 |
FINANCIAL INSTRUMENT RISK MAN_2
FINANCIAL INSTRUMENT RISK MANAGEMENT (Tables) | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
SCHEDULE OF FINANCIAL ASSETS | Financial assets included in the statement of financial position are as follows: SCHEDULE OF FINANCIAL ASSETS Level in fair value hierarchy April 30, 2023 October 31, 2022 Amortized cost: Cash $ 194,321 $ 72,921 Term deposit - 18,506 Accounts receivable 152,604 175,256 Financial assets $ 346,925 $ 266,683 | Financial assets included in the statement of financial position are as follows: SCHEDULE OF FINANCIAL ASSETS Level in fair October 31, 2022 October 31, 2021 January 31, 2021 Amortized cost: Cash $ 72,921 $ 14,530 $ 692,647 Term deposit 18,506 - - Accounts receivable 175,256 161,047 81,159 Financial assets $ 266,683 $ 175,577 $ 773,806 |
SCHEDULE OF FINANCIAL LIABILITIES | Financial liabilities included in the statement of financial position are as follows: SCHEDULE OF FINANCIAL LIABILITIES Level in fair value hierarchy April 30, 2023 October 31, 2022 Amortized cost: Accounts payable and accrued expenses $ 2,308,607 $ 1,345,288 Loans payable 2,336,222 - Due to related party 311,774 - FVTPL: Warrant derivative liability Level 3 1,107,775 1,242,580 Financial liabilities $ 6,064,378 $ 2,587,868 | Financial liabilities included in the statement of financial position are as follows: SCHEDULE OF FINANCIAL LIABILITIES Level in fair October 31, 2022 October 31, 2021 January 31, 2021 Amortized cost: Accounts payable and accrued expenses $ 1,345,288 $ 3,366,062 $ 308,719 Loans payable - 27,144 17,580 FVTPL: Warrant derivative liability Level 3 1,242,580 1,582,977 1,490,059 Financial liabilities $ 2,587,868 $ 4,976,183 $ 1,816,358 |
SCHEDULE OF UNOBSERVABLE INPUTS LIABILITY | For the fair values of the derivative liability, reasonably possible changes to the expected volatility, the most significant unobservable input would have the following effects: SCHEDULE OF UNOBSERVABLE INPUTS LIABILITY Unobservable Inputs Change Impact on comprehensive loss Six months ended April 30, 2023 Six months ended April 30, 2022 Volatility 20 % $ 435,415 $ 261,511 | For the fair values of the derivative liability, reasonably possible changes to the expected volatility, the most significant unobservable input would have the following effects: SCHEDULE OF UNOBSERVABLE INPUTS LIABILITY Unobservable Inputs Change Impact on comprehensive loss 12 months ended October 31, 2022 9 months ended October 31, 2021 12 months ended January 31, 2021 Volatility 20 % $ 537,641 $ 258,303 $ 144,370 |
SCHEDULE OF ANALYSIS OF CONTRACTUAL MATURITIES FINANCIAL LIABILITIES | The following is an analysis of the contractual maturities of the Company’s financial liabilities as at April 30, 2023: SCHEDULE OF ANALYSIS OF CONTRACTUAL MATURITIES FINANCIAL LIABILITIES Within one year Between one and five years More than five years Accounts payable and accrued expenses $ 2,308,607 $ - $ - | The following is an analysis of the contractual maturities of the Company’s financial liabilities as at October 31, 2022: SCHEDULE OF ANALYSIS OF CONTRACTUAL MATURITIES FINANCIAL LIABILITIES Within one year Between one More than five Accounts payable and accrued expenses $ 1,345,288 $ - $ - |
SEGMENTED INFORMATION (Tables)
SEGMENTED INFORMATION (Tables) | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
SCHEDULE OF SALES BY GEOGRAPHICAL REGION | The Company’s breakdown of sales by geographical region is as follows: SCHEDULE OF SALES BY GEOGRAPHICAL REGION Six months ended Six months ended United States of America $ 1,319,868 $ 1,079,617 Canada 81,756 32,191 Revenue $ 1,401,624 $ 1,111,808 Three months ended Three months ended United States of America $ 295,627 $ 289,670 Canada 29,905 12,308 Revenue $ 325,532 $ 301,978 | The Company’s breakdown of sales by geographical region is as follows: SCHEDULE OF SALES BY GEOGRAPHICAL REGION 12-months ended 9-months ended 12-months ended United States of America $ 1,656,215 $ 1,238,259 $ 512,094 Canada 976,227 727,182 389,068 Revenue $ 2,632,442 $ 1,965,441 $ 901,162 |
SCHEDULE OF SALES BY PRODUCT SEGMENT | The Company’s breakdown of sales by product segment is as follows: SCHEDULE OF SALES BY PRODUCT SEGMENT Six months ended Six months ended Devices $ 1,088,876 $ 665,475 Consumables 312,748 446,333 Revenue $ 1,401,624 $ 1,111,808 Three months ended Three months ended Devices $ 280,450 $ 62,683 Consumables 45,082 238,295 Revenue $ 325,532 $ 1,111,808 | The Company’s breakdown of sales by product segment is as follows: SCHEDULE OF SALES BY PRODUCT SEGMENT 12-months ended 9-months ended 12-months ended Devices $ 1,663,939 $ 1,367,778 $ 817,778 Consumables 968,503 597,663 83,384 Revenue $ 2,632,442 $ 1,965,441 $ 901,162 |
INCOME TAXES (Tables)
INCOME TAXES (Tables) | 12 Months Ended |
Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | |
SCHEDULE OF RECONCILIATION OF INCOME TAX EXPENSES (RECOVERY) | SCHEDULE OF RECONCILIATION OF INCOME TAX EXPENSES (RECOVERY) 12-months ended 9-months ended 12-months ended Net loss $ (8,765,271 ) $ (4,211,271 ) $ (8,890,431 ) Statutory income tax rate 26.50 % 26.50 % 26.50 % Income tax benefit computed at the statutory tax rate (2,322,797 ) (1,115,987 ) (2,355,964 ) Non-deductible items (1,375,505 ) 62,336 1,457,569 Financing fees charged to equity (487,828 ) - (106,022 ) Change in tax assets not recognized 4,186,130 1,053,651 1,004,417 Income tax recovery $ - $ - $ - |
SCHEDULE OF DEFERRED TAX ASSET AND LIABILITIES | The Company had the following unrecognized deferred tax assets and liabilities: SCHEDULE OF DEFERRED TAX ASSET AND LIABILITIES October 31, 2022 October 31, 2021 January 31, 2021 Non-capital losses $ 6,357,780 $ 2,541,736 $ 1,467,401 Equipment 1,549 520 - Share issuance costs 432,671 63,613 84,818 Total 6,792,000 2,605,869 1,552,219 Unrecognized deferred tax assets (6,792,000 ) (2,605,869 ) (1,552,219 ) Net deferred tax assets $ - $ - $ - |
SUMMARY OF ACCOUNTS AND OTHER R
SUMMARY OF ACCOUNTS AND OTHER RECEIVABLES (Details) - USD ($) | Apr. 30, 2023 | Oct. 31, 2022 | Oct. 31, 2021 | Jan. 31, 2021 |
Notes and other explanatory information [abstract] | ||||
Trade receivables | $ 52,879 | $ 103,471 | $ 36,734 | $ 7,206 |
Sales taxes receivable | 99,725 | 71,785 | 124,313 | 73,953 |
Total | $ 152,604 | $ 175,256 | $ 161,047 | $ 81,159 |
NATURE OF OPERATIONS AND GOIN_2
NATURE OF OPERATIONS AND GOING CONCERN (Details Narrative) - USD ($) | Apr. 30, 2023 | Oct. 31, 2022 | Oct. 31, 2021 | Jan. 31, 2021 |
Notes and other explanatory information [abstract] | ||||
Working capital deficit | $ 5,180,536 | $ 1,408,415 | ||
Accumulated deficit | $ 31,970,826 | $ 26,386,314 | $ 17,621,043 | $ 13,409,772 |
SUMMARY OF PREPAID EXPENSES AND
SUMMARY OF PREPAID EXPENSES AND DEPOSITS (Details) - USD ($) | Apr. 30, 2023 | Oct. 31, 2022 | Oct. 31, 2021 | Jan. 31, 2021 |
Notes and other explanatory information [abstract] | ||||
Prepaid expenses | $ 67,418 | $ 191,322 | $ 18,246 | $ 7,067 |
Deposits on inventory | 317,864 | 475,458 | 56,261 | 111,302 |
Deposits | 10,694 | 10,694 | 7,067 | |
Total | $ 395,976 | $ 677,474 | $ 81,574 | $ 118,369 |
INVENTORY (Details Narrative)
INVENTORY (Details Narrative) - USD ($) | 6 Months Ended | 9 Months Ended | 12 Months Ended | ||
Apr. 30, 2023 | Apr. 30, 2022 | Oct. 31, 2021 | Oct. 31, 2022 | Jan. 31, 2021 | |
Notes and other explanatory information [abstract] | |||||
Finished goods | $ 434,994 | $ 332,657 | $ 978,243 | $ 822,383 | $ 291,195 |
Cost of inventories | $ 17,473 | $ 89,646 | $ 35,683 | $ 56,989 | $ 64,161 |
SUMMARY OF ACCOUNTS PAYABLE AND
SUMMARY OF ACCOUNTS PAYABLE AND ACCRUED LIABILITIES (Details) - USD ($) | Apr. 30, 2023 | Oct. 31, 2022 | Oct. 31, 2021 | Jan. 31, 2021 |
Notes and other explanatory information [abstract] | ||||
Accounts payable | $ 1,661,284 | $ 909,438 | $ 2,299,177 | $ 236,806 |
Accrued liabilities | 647,323 | 435,850 | 1,066,885 | 71,913 |
Total | $ 2,308,607 | $ 1,345,288 | $ 3,366,062 | $ 308,719 |
PREPAID EXPENSES AND DEPOSITS_2
PREPAID EXPENSES AND DEPOSITS (Details Narrative) - USD ($) | 6 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2022 | |
Notes and other explanatory information [abstract] | ||
Impaired deposits on inventory | $ 130,150 |
SCHEDULE OF SENIOR SECURED PROM
SCHEDULE OF SENIOR SECURED PROMISSORY NOTES (Details) - USD ($) | 6 Months Ended | 9 Months Ended | 12 Months Ended |
Apr. 30, 2023 | Oct. 31, 2021 | Oct. 31, 2022 | |
IfrsStatementLineItems [Line Items] | |||
Balance, January 31, 2021 and October 31, 2021 | |||
Additions | 2,749,412 | 4,650,000 | |
Discount | (412,412) | (150,000) | |
Transaction costs | (207,746) | (639,250) | |
Accretion | 206,968 | 992,117 | |
Repayment | (4,852,867) | ||
Balance, October 31, 2022 | 2,336,222 | ||
December senior secured promissory note [member] | |||
IfrsStatementLineItems [Line Items] | |||
Balance, January 31, 2021 and October 31, 2021 | |||
Additions | 3,000,000 | ||
Discount | |||
Transaction costs | (396,500) | ||
Accretion | 527,382 | ||
Repayment | (3,130,882) | ||
Balance, October 31, 2022 | |||
April senior secured promissory note [member] | |||
IfrsStatementLineItems [Line Items] | |||
Balance, January 31, 2021 and October 31, 2021 | |||
Additions | 1,650,000 | ||
Discount | (150,000) | ||
Transaction costs | (242,750) | ||
Accretion | 464,735 | ||
Repayment | (1,721,985) | ||
Balance, October 31, 2022 |
SCHEDULE OF AMOUNTS DUE TO RELA
SCHEDULE OF AMOUNTS DUE TO RELATED PARTIES (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | ||||
Jun. 24, 2020 | Apr. 30, 2023 | Apr. 30, 2022 | Apr. 30, 2023 | Apr. 30, 2022 | Oct. 31, 2021 | Oct. 31, 2022 | Jan. 31, 2021 | |
IfrsStatementLineItems [Line Items] | ||||||||
Consulting fees | $ 275,918 | |||||||
Director fees | $ 12,899 | $ 9,954 | $ 62,447 | $ 29,841 | $ 26,339 | $ 91,050 | $ 11,207 | |
Professional fees | 43,429 | 27,034 | 260,802 | 73,519 | 241,854 | 521,064 | 222,870 | |
Salaries | 358,465 | 254,790 | 757,208 | 436,575 | 282,003 | 1,222,171 | 93,460 | |
Related parties [member] | ||||||||
IfrsStatementLineItems [Line Items] | ||||||||
Consulting fees | 11,163 | 35,790 | 11,163 | |||||
Director fees | 46,500 | 93,000 | 47,905 | 72,541 | 107,168 | 54,585 | ||
Professional fees | 50,000 | 50,000 | 327,370 | 55,625 | ||||
Salaries | 224,949 | 70,880 | 321,234 | 110,354 | ||||
Share-based compensation | 203,268 | 405,419 | 128,729 | 1,997,611 | ||||
Total | $ 485,880 | $ 156,670 | $ 830,816 | $ 208,259 | ||||
Key management personnel of entity or parent [member] | ||||||||
IfrsStatementLineItems [Line Items] | ||||||||
Consulting fees | 270,427 | 206,507 | ||||||
Salaries | 686,615 | |||||||
Share-based compensation | $ 143,032 | $ 2,527,596 |
PROMISSORY NOTE (Details Narrat
PROMISSORY NOTE (Details Narrative) | 3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | |||||||||||
Apr. 03, 2023 | Mar. 06, 2023 USD ($) | Dec. 03, 2022 USD ($) | Dec. 02, 2022 USD ($) | Sep. 29, 2022 USD ($) | Aug. 04, 2022 USD ($) shares | Apr. 28, 2022 USD ($) | Dec. 03, 2021 USD ($) | Apr. 30, 2023 USD ($) | Apr. 30, 2022 USD ($) | Apr. 30, 2023 USD ($) | Apr. 30, 2022 USD ($) | Oct. 31, 2021 USD ($) | Oct. 31, 2022 USD ($) Segment | Jan. 31, 2021 USD ($) | |
IfrsStatementLineItems [Line Items] | |||||||||||||||
Issuance of debt | $ 311,774 | $ 311,774 | |||||||||||||
Proceeds from borrowings, classified as financing activities | 508,225 | $ 14,253 | $ 28,506 | ||||||||||||
Professtional fee | $ 43,429 | $ 27,034 | 260,802 | 73,519 | 241,854 | 521,064 | 222,870 | ||||||||
Repayments of borrowings, classified as financing activities | 257,267 | 29,203 | 433,987 | ||||||||||||
Interest paid, classified as financing activities | $ 311,617 | ||||||||||||||
Expected dividend as percentage, share options granted | 0% | 0% | 0% | ||||||||||||
Expected volatility, share options granted | 72% | 100% | 100% | ||||||||||||
Risk free interest rate, share options granted | 2.94% | 1.11% | 0.25% | ||||||||||||
December senior secured promissory note [member] | |||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||
Debt interest rate | 8% | ||||||||||||||
Long term debt | $ 3,000,000 | ||||||||||||||
Professtional fee | $ 396,500 | ||||||||||||||
Effective interest rate | 22% | ||||||||||||||
Repayments of borrowings, classified as financing activities | $ 3,000,000 | ||||||||||||||
Interest paid, classified as financing activities | $ 130,882 | ||||||||||||||
Number of shares issued and fully paid | shares | 360,577 | ||||||||||||||
Fair value of finance cost | $ 1,500,000 | ||||||||||||||
Fair value was allocated to the warrants | $ 488,149 | ||||||||||||||
Expected dividend as percentage, share options granted | 0% | ||||||||||||||
Expected volatility, share options granted | 66% | ||||||||||||||
Risk free interest rate, share options granted | 279% | ||||||||||||||
Option life, share options granted | Segment | 5 | ||||||||||||||
December senior secured promissory note [member] | Initial public offering [member] | |||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||
Principal amount rate | 50% | ||||||||||||||
December senior secured promissory note [member] | Nonadjusting event [member] | |||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||
Proceeds from borrowings, classified as financing activities | $ 5,000,000 | ||||||||||||||
April senior secured promissory note [member] | |||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||
Issuance of debt | $ 1,500,000 | ||||||||||||||
Increase interest rate | 15% | ||||||||||||||
Notes maturity date | December 2, 2022 | ||||||||||||||
Debt interest rate | 8% | ||||||||||||||
Long term debt | $ 1,650,000 | ||||||||||||||
Professtional fee | $ 242,750 | ||||||||||||||
Effective interest rate | 55% | ||||||||||||||
Repayments of borrowings, classified as financing activities | $ 1,650,000 | ||||||||||||||
Interest paid, classified as financing activities | $ 71,985 | ||||||||||||||
Number of shares issued and fully paid | shares | 396,635 | ||||||||||||||
Promissory note percentage | 10% | ||||||||||||||
Fair value | $ 1,113,036 | ||||||||||||||
April senior secured promissory note [member] | Initial public offering [member] | |||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||
Principal amount rate | 100% | ||||||||||||||
April senior secured promissory note [member] | Nonadjusting event [member] | Initial public offering [member] | |||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||
Proceeds from borrowings, classified as financing activities | $ 5,000,000 | ||||||||||||||
Senior secured promissory note [member] | |||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||
Additional forebearance fee | $ 75,000 | ||||||||||||||
Promissory Note [Member] | |||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||
Issuance of debt | $ 2,749,412 | ||||||||||||||
Increase interest rate | 15% | ||||||||||||||
Notes maturity date | July 18, 2023 | ||||||||||||||
Debt interest rate | 20% |
RELATED PARTY TRANSACTIONS (Det
RELATED PARTY TRANSACTIONS (Details Narrative) - USD ($) | Jun. 30, 2023 | Apr. 30, 2023 | Oct. 31, 2022 | Sep. 30, 2022 | Oct. 31, 2021 | Jan. 31, 2021 |
IfrsStatementLineItems [Line Items] | ||||||
Current accrued expenses and other current liabilities | $ 11,163 | $ 33,918 | $ 155,979 | $ 2,740 | ||
Loans payable | $ 311,774 | |||||
Chief Executive Officers [Member] | ||||||
IfrsStatementLineItems [Line Items] | ||||||
Loans payable | ||||||
Nonadjusting event [member] | Chief Executive Officers [Member] | ||||||
IfrsStatementLineItems [Line Items] | ||||||
Loans payable | $ 311,774 |
SUMMARY OF OPTIONS OUTSTANDING
SUMMARY OF OPTIONS OUTSTANDING (Details) | 6 Months Ended | ||
Apr. 30, 2023 shares Segment $ / shares | Apr. 30, 2023 shares $ / shares | Jan. 31, 2021 Segment | |
IfrsStatementLineItems [Line Items] | |||
Number of warrants | 44,007 | 44,007 | 80,181 |
Number of warrants Vested | 3,207 | ||
Options One [Member] | |||
IfrsStatementLineItems [Line Items] | |||
Number of warrants | shares | 3,207 | 3,207 | |
Number of warrants Exercise price | $ / shares | $ 172.50 | ||
Number of warrants Expiry date | Nov. 09, 2025 | Nov. 09, 2025 | |
Number of warrants Vested | 3,207 | ||
Options Two [Member] | |||
IfrsStatementLineItems [Line Items] | |||
Number of warrants | shares | 40,800 | 40,800 | |
Number of warrants Exercise price | $ / shares | $ 6.25 | ||
Number of warrants Expiry date | Apr. 03, 2028 | Apr. 03, 2028 | |
Number of warrants Vested |
SUMMARY OF WARRANTS ISSUED AND
SUMMARY OF WARRANTS ISSUED AND OUTSTANDING (Details) | 6 Months Ended | 9 Months Ended | 12 Months Ended | |||||
Apr. 30, 2023 shares | Apr. 30, 2023 $ / shares | Apr. 30, 2023 Segment | Oct. 31, 2021 shares $ / shares | Oct. 31, 2022 shares | Oct. 31, 2022 $ / shares | Oct. 31, 2021 shares $ / shares | Jan. 31, 2021 shares $ / shares | |
IfrsStatementLineItems [Line Items] | ||||||||
Number of warrants beginning balance | 5,082,225 | 5,082,225 | 730,258 | 730,258 | ||||
Weighted average exercise price, warrants beginning balance | $ 4.75 | $ 7.87 | $ 7.87 | |||||
Number of warrants, Granted | shares | 4,351,967 | 730,258 | ||||||
Weighted average exercise price, Granted | 4.22 | $ 7.87 | ||||||
Number of RSUs, Exercised | Segment | (3,207) | |||||||
Number of warrants ending balance | 689,640 | 730,258 | 5,082,225 | 730,258 | 730,258 | |||
Weighted average exercise price, warrants ending balance | $ 7.87 | 4.75 | $ 7.87 | $ 7.87 | ||||
Warrants [member] | ||||||||
IfrsStatementLineItems [Line Items] | ||||||||
Number of warrants beginning balance | shares | 203,288 | 29,210 | ||||||
Weighted average exercise price, warrants beginning balance | 118.75 | $ 196.75 | ||||||
Number of warrants, Granted | shares | 553,019 | 174,078 | ||||||
Weighted average exercise price, Granted | 5.25 | $ 105.50 | ||||||
Number of RSUs, Exercised | shares | (66,667) | |||||||
Weighted average exercise price, Exerised | 0.025 | |||||||
Number of warrants ending balance | shares | 689,640 | 203,288 | ||||||
Weighted average exercise price, warrants ending balance | $ 46 | $ 118.75 |
SUMMARY OF WARRANTS OUTSTANDING
SUMMARY OF WARRANTS OUTSTANDING (Details) | 6 Months Ended | 12 Months Ended | |||||||
Apr. 30, 2023 Segment $ / shares | Oct. 31, 2022 shares | Apr. 30, 2023 Segment $ / shares | Oct. 31, 2022 $ / shares | Oct. 31, 2022 $ / shares | Oct. 31, 2022 Segment | Oct. 31, 2021 shares $ / shares | Jan. 31, 2021 shares $ / shares | Jan. 31, 2020 shares $ / shares | |
IfrsStatementLineItems [Line Items] | |||||||||
Number of warrants | 689,640 | 5,082,225 | 689,640 | 5,082,225 | 730,258 | 730,258 | |||
Exercise price of warrants | $ / shares | $ 4.75 | $ 7.87 | $ 7.87 | ||||||
Warrants one [member] | |||||||||
IfrsStatementLineItems [Line Items] | |||||||||
Number of warrants | 10,736 | 10,736 | 181,869 | ||||||
Exercise price of warrants | $ / shares | $ 86.75 | $ 3.47 | |||||||
Warrants expiry date | Aug. 03, 2024 | Jun. 30, 2023 | |||||||
Warrants two [member] | |||||||||
IfrsStatementLineItems [Line Items] | |||||||||
Number of warrants | 18,474 | 18,474 | 86,537 | ||||||
Exercise price of warrants | (per share) | $ 260.50 | 2.85 | |||||||
Warrants expiry date | Aug. 03, 2024 | Jun. 30, 2023 | |||||||
Warrants three [member] | |||||||||
IfrsStatementLineItems [Line Items] | |||||||||
Number of warrants | 163,565 | 163,565 | 461,852 | ||||||
Exercise price of warrants | (per share) | $ 52 | $ 10.42 | |||||||
Warrants expiry date | Aug. 04, 2027 | Jun. 30, 2023 | |||||||
Warrants four [member] | |||||||||
IfrsStatementLineItems [Line Items] | |||||||||
Number of warrants | 10,514 | 10,514 | 4,089,126 | ||||||
Exercise price of warrants | $ / shares | $ 130 | 4.16 | |||||||
Warrants expiry date | Aug. 04, 2027 | Aug. 04, 2027 | |||||||
Warrants five [member] | |||||||||
IfrsStatementLineItems [Line Items] | |||||||||
Number of warrants | 11,931 | 11,931 | 262,841 | ||||||
Exercise price of warrants | $ / shares | $ 0.025 | $ 5.20 | |||||||
Warrants expiry date | Aug. 04, 2027 | Aug. 04, 2027 | |||||||
Warrants Six [Member] | |||||||||
IfrsStatementLineItems [Line Items] | |||||||||
Number of warrants | 266,420 | 266,420 | |||||||
Exercise price of warrants | $ / shares | $ 52 | ||||||||
Warrants expiry date | Nov. 03, 2027 | ||||||||
Warrants Seven [Member] | |||||||||
IfrsStatementLineItems [Line Items] | |||||||||
Number of warrants | 118,667 | 118,667 | |||||||
Exercise price of warrants | $ / shares | $ 15 | ||||||||
Warrants expiry date | Jun. 09, 2028 | ||||||||
Warrants Eight [Member] | |||||||||
IfrsStatementLineItems [Line Items] | |||||||||
Number of warrants | 78,000 | 78,000 | |||||||
Exercise price of warrants | $ / shares | $ 15 | ||||||||
Warrants expiry date | Jun. 09, 2028 | ||||||||
Warrants Nine [Member] | |||||||||
IfrsStatementLineItems [Line Items] | |||||||||
Number of warrants | 11,333 | 11,333 | |||||||
Exercise price of warrants | $ / shares | $ 0.025 | ||||||||
Warrants expiry date | No expiry |
SHARE CAPITAL (Details Narrativ
SHARE CAPITAL (Details Narrative) | 1 Months Ended | 3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||
Jul. 31, 2023 shares | Apr. 30, 2023 USD ($) shares Segment $ / shares | Apr. 03, 2023 USD ($) Segment $ / shares | Dec. 09, 2022 USD ($) $ / shares shares | Dec. 09, 2022 USD ($) $ / shares shares | Aug. 05, 2022 USD ($) shares $ / shares | Nov. 23, 2020 shares | Jun. 24, 2020 USD ($) $ / shares shares | Jun. 24, 2020 CAD ($) | Feb. 13, 2020 USD ($) $ / shares shares | Feb. 13, 2020 CAD ($) | Feb. 12, 2020 USD ($) $ / shares shares | Feb. 12, 2020 CAD ($) | Sep. 30, 2020 USD ($) $ / shares shares | Sep. 30, 2020 CAD ($) shares | Aug. 31, 2020 USD ($) $ / shares shares | Aug. 31, 2020 CAD ($) shares | Jul. 31, 2020 USD ($) $ / shares shares | Jul. 31, 2020 CAD ($) | Apr. 30, 2023 USD ($) shares Segment $ / shares | Apr. 30, 2022 USD ($) shares | Apr. 30, 2023 USD ($) shares Segment $ / shares | Apr. 30, 2022 USD ($) shares | Oct. 31, 2021 USD ($) shares $ / shares | Oct. 31, 2022 USD ($) shares $ / shares | Dec. 31, 2021 USD ($) | Jan. 31, 2021 USD ($) shares Segment $ / shares | Jan. 31, 2021 USD ($) shares Segment $ / shares | Nov. 03, 2022 shares $ / shares | Oct. 31, 2022 shares | Oct. 31, 2022 Segment | Sep. 30, 2022 USD ($) shares | Aug. 31, 2022 $ / shares | Aug. 13, 2022 USD ($) shares | Jul. 29, 2022 shares | Jul. 22, 2022 shares | Jun. 30, 2022 shares | Jan. 31, 2021 $ / shares | Sep. 30, 2020 $ / shares | Aug. 31, 2020 $ / shares | Aug. 30, 2020 USD ($) | Jul. 31, 2020 $ / shares | Jul. 17, 2020 USD ($) shares | Jun. 30, 2020 shares | Jun. 24, 2020 $ / shares | Feb. 13, 2020 $ / shares shares | Feb. 12, 2020 $ / shares | Jan. 31, 2020 USD ($) shares | |
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Shares outstanding | shares | 3.86 | |||||||||||||||||||||||||||||||||||||||||||||||
Number of shares issued | shares | 112,743 | 90,194 | 36,078 | 90,194 | ||||||||||||||||||||||||||||||||||||||||||||
Par value per share | (per share) | $ 1.66 | $ 4.17 | $ 4.17 | $ 2.20 | $ 5.56 | $ 5.56 | ||||||||||||||||||||||||||||||||||||||||||
Proceeds from share issuance | $ 15,510,764 | |||||||||||||||||||||||||||||||||||||||||||||||
Proceeds from warrants | $ 1,667 | |||||||||||||||||||||||||||||||||||||||||||||||
Share issuance costs | $ 1,840,861 | $ 1,840,861 | ||||||||||||||||||||||||||||||||||||||||||||||
Legal fee | $ 12,899 | $ 9,954 | 62,447 | 29,841 | 26,339 | 91,050 | $ 11,207 | |||||||||||||||||||||||||||||||||||||||||
Allocated to equity | $ 1,905,507 | $ 1,905,507 | $ 1,905,507 | $ 400,936 | $ 1,137,814 | $ 308,660 | $ 308,660 | |||||||||||||||||||||||||||||||||||||||||
Options granted term | 5 years | 5 years | ||||||||||||||||||||||||||||||||||||||||||||||
Shares granted | shares | 80,181 | |||||||||||||||||||||||||||||||||||||||||||||||
Weighted average fair value at measurement date, share options granted | $ 162,384 | $ 145,933 | $ 145,933 | |||||||||||||||||||||||||||||||||||||||||||||
Description of share value | $ / shares | $ 6.48 | |||||||||||||||||||||||||||||||||||||||||||||||
Exercise price | $ / shares | $ 6.50 | |||||||||||||||||||||||||||||||||||||||||||||||
Expected dividend yield | 0% | 0% | 0% | |||||||||||||||||||||||||||||||||||||||||||||
Expected volatility | 72% | 100% | 100% | |||||||||||||||||||||||||||||||||||||||||||||
Risk-free interest rate | 2.94% | 1.11% | 0.25% | |||||||||||||||||||||||||||||||||||||||||||||
Expected remaining life | 5 years | 5 years | ||||||||||||||||||||||||||||||||||||||||||||||
Sharebased compensation expense | $ 6,245 | 7,862 | ||||||||||||||||||||||||||||||||||||||||||||||
RSU outstanding | 689,640 | 689,640 | 689,640 | 730,258 | 730,258 | 730,258 | 5,082,225 | 5,082,225 | ||||||||||||||||||||||||||||||||||||||||
Weighted average life remaining of warrants outstanding | 4 years 4 months 9 days | 4 years 2 months 1 day | ||||||||||||||||||||||||||||||||||||||||||||||
Granted price | $ / shares | $ 4.22 | $ 7.87 | ||||||||||||||||||||||||||||||||||||||||||||||
Exercise price of outstanding share options | $ / shares | $ 4.16 | |||||||||||||||||||||||||||||||||||||||||||||||
Fair value of warrants | $ 1,107,775 | $ 5,047,704 | $ 1,107,775 | $ 1,107,775 | $ 1,582,977 | $ 1,242,580 | $ 1,490,059 | $ 1,490,059 | ||||||||||||||||||||||||||||||||||||||||
Underwriting fees | 1,085,753 | |||||||||||||||||||||||||||||||||||||||||||||||
Legal fee | 500,000 | |||||||||||||||||||||||||||||||||||||||||||||||
Other expenses, by nature | $ 255,108 | |||||||||||||||||||||||||||||||||||||||||||||||
Number of warrants, granted | shares | 4,351,967 | 730,258 | ||||||||||||||||||||||||||||||||||||||||||||||
Fair value of warrants liability | $ 818,871 | |||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | $ 459,863 | |||||||||||||||||||||||||||||||||||||||||||||||
Proceeds from issue of shares | 183,945 | $ 250,000 | $ 377,239 | $ 525,000 | $ 150,898 | $ 200,000 | ||||||||||||||||||||||||||||||||||||||||||
Consulting fees | 275,918 | |||||||||||||||||||||||||||||||||||||||||||||||
Weighted average exercise price of share options granted in share-based payment arrangement | $ / shares | $ 6.95 | |||||||||||||||||||||||||||||||||||||||||||||||
Options vested | shares | 40,876 | |||||||||||||||||||||||||||||||||||||||||||||||
Number of share options outstanding in share-based payment arrangement | 44,007 | 44,007 | 44,007 | 80,181 | 80,181 | |||||||||||||||||||||||||||||||||||||||||||
Weighted average exercise price of share options exercisable in share-based payment arrangement | $ / shares | $ 6.90 | |||||||||||||||||||||||||||||||||||||||||||||||
Consultant [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Number of shares issued | shares | 50,000 | 2,277 | ||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | $ 140,310 | $ 12,658 | ||||||||||||||||||||||||||||||||||||||||||||||
December and april senior secured promissory note [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Number of shares issued | shares | 757,212 | |||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | $ 2,124,886 | |||||||||||||||||||||||||||||||||||||||||||||||
December senior secured promissory note [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Expected dividend yield | 0% | |||||||||||||||||||||||||||||||||||||||||||||||
Expected volatility | 66% | |||||||||||||||||||||||||||||||||||||||||||||||
Risk-free interest rate | 279% | |||||||||||||||||||||||||||||||||||||||||||||||
Restricted share awards [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
RSU outstanding | 19,689 | 19,689 | 19,689 | 492,228 | 19,689 | |||||||||||||||||||||||||||||||||||||||||||
Granted price | $ / shares | $ 71.25 | $ 2.85 | ||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | $ 399,909 | $ 271,761 | ||||||||||||||||||||||||||||||||||||||||||||||
Number of warrants, granted | shares | 492,228 | |||||||||||||||||||||||||||||||||||||||||||||||
Vesting options [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | $ 92,276 | $ 7,861 | $ 145,933 | |||||||||||||||||||||||||||||||||||||||||||||
Director And Officer [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Par value per share | $ / shares | $ 6.25 | |||||||||||||||||||||||||||||||||||||||||||||||
Shares granted | Segment | 40,800 | |||||||||||||||||||||||||||||||||||||||||||||||
Share price | Apr. 03, 2028 | |||||||||||||||||||||||||||||||||||||||||||||||
Directors [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Number of shares issued | shares | 489,026 | |||||||||||||||||||||||||||||||||||||||||||||||
Number of shares, cancelled | shares | 316,023 | |||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | $ 1,997,611 | |||||||||||||||||||||||||||||||||||||||||||||||
Directors [Member] | Restricted Share Award [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Number of shares issued | shares | 19,689 | |||||||||||||||||||||||||||||||||||||||||||||||
Directors [Member] | Restricted share awards [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Number of shares issued | shares | 492,228 | |||||||||||||||||||||||||||||||||||||||||||||||
Chief Executive Officers [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Number of shares issued | shares | 108,233 | |||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | $ 2,074,902 | $ 452,694 | ||||||||||||||||||||||||||||||||||||||||||||||
Number of shares issued, services | shares | 508,696 | |||||||||||||||||||||||||||||||||||||||||||||||
Private placement [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Number of shares issued | shares | 66,667 | 118,667 | 118,667 | 535,491 | 535,491 | 66,667 | 0 | 66,667 | 0 | |||||||||||||||||||||||||||||||||||||||
Par value per share | (per share) | $ 9.56 | $ 15 | $ 15 | $ 1.66 | $ 1.66 | $ 9.56 | $ 9.56 | $ 2.32 | $ 2.32 | |||||||||||||||||||||||||||||||||||||||
Proceeds from share issuance | $ 2,948,050 | |||||||||||||||||||||||||||||||||||||||||||||||
Description of shares | Each of the units consists of one share of common stock and one non-tradable warrant (“the unit warrants”) exercisable for one share of common stock at a price of $15 for a period of 5.5 years from the closing date of the Private placement. | |||||||||||||||||||||||||||||||||||||||||||||||
Proceeds from warrants | $ 283 | $ 1,667 | ||||||||||||||||||||||||||||||||||||||||||||||
Share issuance costs | $ 623,776 | |||||||||||||||||||||||||||||||||||||||||||||||
Distribution cost | 295,000 | |||||||||||||||||||||||||||||||||||||||||||||||
Legal fee | 132,500 | |||||||||||||||||||||||||||||||||||||||||||||||
Other expense | 196,276 | |||||||||||||||||||||||||||||||||||||||||||||||
Transaction cost | 623,776 | |||||||||||||||||||||||||||||||||||||||||||||||
Allocated to equity | $ 205,982 | $ 205,982 | ||||||||||||||||||||||||||||||||||||||||||||||
Distribution cost | Segment | 66,667 | |||||||||||||||||||||||||||||||||||||||||||||||
Fair value of warrants | $ 178,955 | $ 178,955 | ||||||||||||||||||||||||||||||||||||||||||||||
Proceeds from issue of shares | $ 746,365 | $ 1,240,198 | $ 746,365 | $ 1,240,198 | ||||||||||||||||||||||||||||||||||||||||||||
Prefunded Units [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Number of shares issued | shares | 78,000 | 78,000 | ||||||||||||||||||||||||||||||||||||||||||||||
Par value per share | $ / shares | $ 14.98 | $ 14.98 | ||||||||||||||||||||||||||||||||||||||||||||||
Initial public offering [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Number of shares issued | shares | 3,728,549 | |||||||||||||||||||||||||||||||||||||||||||||||
Par value per share | $ / shares | $ 4.16 | |||||||||||||||||||||||||||||||||||||||||||||||
Warrant reserve [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Expected dividend yield | 0% | 0% | 0% | 0% | 0% | |||||||||||||||||||||||||||||||||||||||||||
Expected volatility | 66% | 100% | 100% | 100% | 100% | |||||||||||||||||||||||||||||||||||||||||||
Risk-free interest rate | 2.79% | 0.28% | 0.28% | 0.28% | 0.28% | |||||||||||||||||||||||||||||||||||||||||||
Expected remaining life | 5 years | 2 years 11 months 12 days | 2 years 11 months 12 days | 2 years 11 months 12 days | 2 years 11 months 12 days | |||||||||||||||||||||||||||||||||||||||||||
Warrants expiry date | Aug. 04, 2027 | |||||||||||||||||||||||||||||||||||||||||||||||
Granted price | (per share) | $ 2.66 | $ 3.47 | ||||||||||||||||||||||||||||||||||||||||||||||
Number of warrants, granted | shares | 262,841 | 267,745 | ||||||||||||||||||||||||||||||||||||||||||||||
Exercise price | (per share) | $ 5.20 | $ 2.59 | $ 2.59 | 3.47 | $ 3.47 | |||||||||||||||||||||||||||||||||||||||||||
Warrant reserve [member] | December senior secured promissory note [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Granted price | $ / shares | $ 4.16 | |||||||||||||||||||||||||||||||||||||||||||||||
Number of warrants, granted | shares | 360,577 | |||||||||||||||||||||||||||||||||||||||||||||||
Underwriter warrants [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Expected dividend yield | 0% | |||||||||||||||||||||||||||||||||||||||||||||||
Expected volatility | 66% | |||||||||||||||||||||||||||||||||||||||||||||||
Risk-free interest rate | 2.92% | |||||||||||||||||||||||||||||||||||||||||||||||
Expected remaining life | 5 years | |||||||||||||||||||||||||||||||||||||||||||||||
Fair value of warrants liability | $ 318,581 | |||||||||||||||||||||||||||||||||||||||||||||||
Brokered private placement [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Number of shares issued | shares | 756,230 | 756,230 | ||||||||||||||||||||||||||||||||||||||||||||||
Par value per share | (per share) | $ 5.17 | $ 5.17 | $ 6.95 | 6.95 | ||||||||||||||||||||||||||||||||||||||||||||
Proceeds from share issuance | $ 3,217,886 | $ 5,311,684 | $ 3,217,886 | $ 5,311,684 | ||||||||||||||||||||||||||||||||||||||||||||
Fair value of warrants | 821,346 | $ 821,346 | ||||||||||||||||||||||||||||||||||||||||||||||
Paid finders fees | $ 400,083 | $ 400,083 | ||||||||||||||||||||||||||||||||||||||||||||||
Number of shares issued, fees | shares | 179,434 | 179,434 | 179,434 | 179,434 | ||||||||||||||||||||||||||||||||||||||||||||
Brokered warrant [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Number of shares issued | shares | 236,073 | 236,073 | ||||||||||||||||||||||||||||||||||||||||||||||
Expected dividend yield | 0% | 0% | 0% | 0% | ||||||||||||||||||||||||||||||||||||||||||||
Expected volatility | 100% | 100% | 100% | 100% | ||||||||||||||||||||||||||||||||||||||||||||
Risk-free interest rate | 0.30% | 0.30% | 0.30% | 0.30% | ||||||||||||||||||||||||||||||||||||||||||||
Expected remaining life | 2 years 10 months 2 days | 2 years 10 months 2 days | 2 years 10 months 2 days | 2 years 10 months 2 days | ||||||||||||||||||||||||||||||||||||||||||||
Fair value of warrants | $ 123,981 | $ 123,981 | ||||||||||||||||||||||||||||||||||||||||||||||
Exercise price | (per share) | $ 7.80 | $ 7.80 | $ 10.42 | $ 10.42 | ||||||||||||||||||||||||||||||||||||||||||||
Broker warrants [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Number of warrants, granted | shares | 661 | |||||||||||||||||||||||||||||||||||||||||||||||
Warrant One [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Granted price | (per share) | $ 7.80 | $ 10.42 | ||||||||||||||||||||||||||||||||||||||||||||||
Number of warrants, granted | shares | 401,354 | |||||||||||||||||||||||||||||||||||||||||||||||
Broker warrant one [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Number of warrants, granted | shares | 60,498 | |||||||||||||||||||||||||||||||||||||||||||||||
Nonadjusting event [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Share reorganisation | 1 new share was issued for each 25 outstanding shares | |||||||||||||||||||||||||||||||||||||||||||||||
Nonadjusting event [member] | Private placement [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Number of shares issued | shares | 2,966,667 | 2,966,667 | ||||||||||||||||||||||||||||||||||||||||||||||
Par value per share | $ / shares | $ 0.60 | $ 0.60 | ||||||||||||||||||||||||||||||||||||||||||||||
Proceeds from share issuance | $ 2,948,050 | |||||||||||||||||||||||||||||||||||||||||||||||
Share issuance costs | 623,750 | |||||||||||||||||||||||||||||||||||||||||||||||
Underwriting fees | 295,000 | |||||||||||||||||||||||||||||||||||||||||||||||
Legal fee | 132,500 | |||||||||||||||||||||||||||||||||||||||||||||||
Other expenses, by nature | $ 196,250 | |||||||||||||||||||||||||||||||||||||||||||||||
Nonadjusting event [member] | Warrant reserve [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Par value per share | $ / shares | $ 0.001 | $ 0.001 | ||||||||||||||||||||||||||||||||||||||||||||||
Class A shares [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Shares outstanding | shares | 6,824,127 | |||||||||||||||||||||||||||||||||||||||||||||||
Class B shares [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Shares outstanding | shares | 7,130,223 | |||||||||||||||||||||||||||||||||||||||||||||||
Ordinary shares [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Shares outstanding | shares | 3,615,116 | |||||||||||||||||||||||||||||||||||||||||||||||
Ordinary shares [member] | Nonadjusting event [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Shares outstanding | shares | 12,784,209 | |||||||||||||||||||||||||||||||||||||||||||||||
Shares outstanding | shares | 511,361 | |||||||||||||||||||||||||||||||||||||||||||||||
One Warrants [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Reset price | $ / shares | $ 52 | $ 52 | ||||||||||||||||||||||||||||||||||||||||||||||
Warrant exercise price | $ / shares | $ 104 | |||||||||||||||||||||||||||||||||||||||||||||||
RSU outstanding | shares | 266,420 | |||||||||||||||||||||||||||||||||||||||||||||||
Warrants expiry date | Nov. 03, 2027 | |||||||||||||||||||||||||||||||||||||||||||||||
Initial public offering [member] | Warrant reserve [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Granted price | $ / shares | $ 4.16 | |||||||||||||||||||||||||||||||||||||||||||||||
Number of warrants, granted | shares | 3,728,549 | |||||||||||||||||||||||||||||||||||||||||||||||
Underwriters [member] | Warrant reserve [member] | ||||||||||||||||||||||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||||||||||||||||||||||||||||||||||||||
Granted price | $ / shares | $ 5.20 | |||||||||||||||||||||||||||||||||||||||||||||||
Number of warrants, granted | shares | 262,841 |
SCHEDULE OF DERIVATIVE WARRANT
SCHEDULE OF DERIVATIVE WARRANT LIABILITY (Details) - USD ($) | 6 Months Ended | 9 Months Ended | 12 Months Ended | ||
Apr. 30, 2023 | Apr. 30, 2022 | Oct. 31, 2021 | Oct. 31, 2022 | Jan. 31, 2021 | |
Notes and other explanatory information [abstract] | |||||
Beginning balance | $ 1,242,580 | $ 1,582,977 | $ 1,490,059 | $ 1,582,977 | |
Issued during the period | 1,974,626 | 5,535,852 | 953,850 | ||
Change in fair value of derivative | (1,473,271) | $ (181,078) | 92,918 | (5,740,202) | 536,209 |
Derecognition of warrant derivative | (136,047) | ||||
Derecognition of warrant derivative | (636,160) | (136,047) | |||
Ending balance | $ 1,107,775 | $ 1,582,977 | $ 1,242,580 | $ 1,490,059 |
WARRANT DERIVATIVE LIABILITY (D
WARRANT DERIVATIVE LIABILITY (Details Narrative) | 1 Months Ended | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||
Apr. 03, 2023 | Nov. 02, 2022 | Aug. 05, 2022 USD ($) | Jul. 29, 2022 USD ($) shares $ / shares | Dec. 31, 2022 USD ($) shares $ / shares | Aug. 31, 2022 USD ($) shares $ / shares | Apr. 30, 2023 USD ($) shares Segment $ / shares | Apr. 30, 2022 USD ($) $ / shares | Oct. 31, 2023 | Dec. 31, 2022 USD ($) shares $ / shares | Oct. 31, 2022 USD ($) | Oct. 31, 2021 USD ($) shares | Jan. 31, 2021 USD ($) shares | Apr. 30, 2023 $ / shares | Jan. 31, 2023 USD ($) shares | Nov. 03, 2022 USD ($) shares $ / shares | Oct. 31, 2022 shares | Oct. 31, 2022 $ / shares | Oct. 31, 2022 $ / shares | Oct. 31, 2022 Segment | Apr. 30, 2022 $ / shares | Oct. 31, 2021 $ / shares | Sep. 30, 2020 shares $ / shares | Sep. 30, 2020 shares $ / shares | Aug. 31, 2020 shares $ / shares | Aug. 31, 2020 shares $ / shares | Jul. 31, 2020 shares $ / shares | Jul. 31, 2020 shares $ / shares | Jan. 31, 2020 USD ($) shares | |
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Number of warrants, issued | 689,640 | 730,258 | 730,258 | 5,082,225 | 5,082,225 | ||||||||||||||||||||||||
Derecognition of warrant derivative | $ (636,160) | $ (136,047) | |||||||||||||||||||||||||||
Derivative fair value share price | $ / shares | $ 5.64 | ||||||||||||||||||||||||||||
Expected dividend yield | 0% | 0% | 0% | ||||||||||||||||||||||||||
Expected volatility | 72% | 100% | 100% | ||||||||||||||||||||||||||
Risk-free interest rate | 2.94% | 1.11% | 0.25% | ||||||||||||||||||||||||||
Expected remaining life | 1 year 7 months 28 days | ||||||||||||||||||||||||||||
Fair value of warrants liability | $ 818,871 | ||||||||||||||||||||||||||||
Fair value of warrants | $ 5,047,704 | 1,107,775 | 1,242,580 | $ 1,582,977 | $ 1,490,059 | ||||||||||||||||||||||||
Proceeds | $ 15,510,764 | ||||||||||||||||||||||||||||
Transaction costs | $ 311,774 | ||||||||||||||||||||||||||||
Private placement [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Transaction costs | $ 623,776 | $ 623,776 | |||||||||||||||||||||||||||
Derivative liability | $ 417,794 | $ 417,794 | |||||||||||||||||||||||||||
December senior secured promissory notes [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Expected dividend yield | 0% | ||||||||||||||||||||||||||||
Prefunded Warrants [Member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Number of warrants, issued | shares | 16,800 | ||||||||||||||||||||||||||||
Derivative fair value share price | $ / shares | $ 6.50 | ||||||||||||||||||||||||||||
Expected dividend yield | 0% | ||||||||||||||||||||||||||||
Expected volatility | 71% | ||||||||||||||||||||||||||||
Risk-free interest rate | 3.04% | ||||||||||||||||||||||||||||
Expected remaining life | 5 years 1 month 9 days | ||||||||||||||||||||||||||||
Fair value of warrants liability | $ 73,384 | ||||||||||||||||||||||||||||
Fair value gain | 53,340 | ||||||||||||||||||||||||||||
Fair value gain gross value | $ 118,440 | ||||||||||||||||||||||||||||
Warrants one [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Number of warrants, issued | 3,461 | 7,248 | 10,710 | 10,710 | 10,710 | 10,710 | |||||||||||||||||||||||
Warrant exercise price | (per share) | $ 66.50 | $ 66.50 | $ 86.75 | $ 66.50 | $ 86.75 | ||||||||||||||||||||||||
Derecognition of warrant derivative | $ 136,047 | ||||||||||||||||||||||||||||
Derivative fair value share price | (per share) | $ 71.25 | $ 8.75 | $ 37.25 | ||||||||||||||||||||||||||
Expected dividend yield | 0% | 0% | 0% | ||||||||||||||||||||||||||
Expected volatility | 100% | 74% | 72% | ||||||||||||||||||||||||||
Risk-free interest rate | 2.92% | 3.72% | 3.90% | ||||||||||||||||||||||||||
Expected remaining life | 2 years 3 days | 1 year 3 months 3 days | 1 year 9 months 3 days | ||||||||||||||||||||||||||
Fair value of warrants liability | $ 122 | $ 30,469 | |||||||||||||||||||||||||||
Warrants two [member] | Private placement [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Number of warrants, issued | shares | 15,290 | 15,290 | |||||||||||||||||||||||||||
Warrant exercise price | (per share) | $ 195 | $ 260.50 | |||||||||||||||||||||||||||
Derivative fair value share price | $ / shares | 8.75 | $ 37.25 | |||||||||||||||||||||||||||
Expected dividend yield | 0% | 0% | |||||||||||||||||||||||||||
Expected volatility | 74% | 72% | |||||||||||||||||||||||||||
Risk-free interest rate | 3.72% | 3.90% | |||||||||||||||||||||||||||
Expected remaining life | 1 year 3 months 3 days | 1 year 9 months 3 days | |||||||||||||||||||||||||||
Fair value of warrants liability | $ 3 | $ 8,655 | |||||||||||||||||||||||||||
Warrants three [member] | Initial public offering [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Number of warrants, issued | shares | 149,142 | ||||||||||||||||||||||||||||
Warrant exercise price | $ / shares | $ 104 | $ 104 | |||||||||||||||||||||||||||
Reset price | $ / shares | $ 52 | ||||||||||||||||||||||||||||
Warrants three [member] | Initial Public Offering One [Member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Derivative fair value share price | $ / shares | $ 6.50 | $ 27.25 | |||||||||||||||||||||||||||
Expected dividend yield | 0% | 0% | |||||||||||||||||||||||||||
Expected volatility | 74% | 67% | |||||||||||||||||||||||||||
Risk-free interest rate | 3.04% | 3.43% | |||||||||||||||||||||||||||
Expected remaining life | 4 years 3 months 7 days | 4 years 9 months 3 days | |||||||||||||||||||||||||||
Fair value of warrants liability | $ 1,097,323 | ||||||||||||||||||||||||||||
Fair value of warrants | $ 152,713 | ||||||||||||||||||||||||||||
Warrants four [member] | Initial public offering [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Number of warrants, issued | shares | 266,420 | ||||||||||||||||||||||||||||
Warrant exercise price | $ / shares | $ 2.08 | ||||||||||||||||||||||||||||
Derivative fair value share price | $ / shares | $ 6.50 | $ 24.50 | |||||||||||||||||||||||||||
Expected dividend yield | 0% | 0% | |||||||||||||||||||||||||||
Expected volatility | 68% | 73% | |||||||||||||||||||||||||||
Risk-free interest rate | 3.67% | 3.04% | |||||||||||||||||||||||||||
Expected remaining life | 4 years 6 months 7 days | 5 years | |||||||||||||||||||||||||||
Fair value of warrants | $ 291,303 | ||||||||||||||||||||||||||||
Warrants four [member] | December senior secured promissory notes [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Fair value of warrants | $ 2,736,592 | ||||||||||||||||||||||||||||
Senior secured promissory note [member] | December senior secured promissory notes [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Number of warrants, issued | shares | 14,423 | ||||||||||||||||||||||||||||
Warrants [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Number of warrants, issued | 86,537 | 181,208 | 267,745 | 267,745 | 267,745 | 267,745 | |||||||||||||||||||||||
Warrant exercise price | (per share) | $ 2.66 | $ 2.66 | $ 3.47 | $ 2.66 | $ 3.47 | ||||||||||||||||||||||||
Derecognition of warrant derivative | $ 136,047 | ||||||||||||||||||||||||||||
Derivative fair value share price | (per share) | $ 2.85 | 1.49 | |||||||||||||||||||||||||||
Expected dividend yield | 0% | 0% | |||||||||||||||||||||||||||
Expected volatility | 100% | 72% | |||||||||||||||||||||||||||
Risk-free interest rate | 2.92% | 3.90% | |||||||||||||||||||||||||||
Expected remaining life | 2 years 3 days | 1 year 9 months 3 days | |||||||||||||||||||||||||||
Fair value of warrants liability | $ 30,469 | ||||||||||||||||||||||||||||
Warrants [member] | Private placement [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Number of warrants, issued | shares | 382,246 | 382,246 | |||||||||||||||||||||||||||
Warrant exercise price | (per share) | $ 7.80 | $ 10.42 | |||||||||||||||||||||||||||
Derivative fair value share price | $ / shares | $ 1.49 | $ 5.64 | |||||||||||||||||||||||||||
Expected dividend yield | 0% | 0% | |||||||||||||||||||||||||||
Expected volatility | 72% | 100% | |||||||||||||||||||||||||||
Risk-free interest rate | 3.90% | 1.11% | |||||||||||||||||||||||||||
Expected remaining life | 1 year 9 months 3 days | 1 year 7 months 28 days | |||||||||||||||||||||||||||
Fair value of warrants liability | $ 8,655 | $ 764,106 | |||||||||||||||||||||||||||
Warrants [member] | Initial public offering [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Number of warrants, issued | shares | 3,728,549 | 3,728,549 | |||||||||||||||||||||||||||
Warrant exercise price | $ / shares | $ 4.16 | ||||||||||||||||||||||||||||
Derivative fair value share price | $ / shares | $ 1.09 | ||||||||||||||||||||||||||||
Expected dividend yield | 0% | ||||||||||||||||||||||||||||
Expected volatility | 67% | ||||||||||||||||||||||||||||
Risk-free interest rate | 2.79% | 3.43% | |||||||||||||||||||||||||||
Expected remaining life | 4 years 9 months 3 days | ||||||||||||||||||||||||||||
Fair value of warrants liability | $ 1,097,323 | ||||||||||||||||||||||||||||
Warrants [member] | Initial public offering [member] | Underwriter [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Derivative fair value share price | $ / shares | 1.09 | ||||||||||||||||||||||||||||
Expected dividend yield | 0% | ||||||||||||||||||||||||||||
Risk-free interest rate | 3.43% | ||||||||||||||||||||||||||||
Expected remaining life | 4 years 9 months 3 days | ||||||||||||||||||||||||||||
Fair value of warrants liability | $ 106,119 | ||||||||||||||||||||||||||||
Expected volatility | 67% | ||||||||||||||||||||||||||||
Warrants [member] | December senior secured promissory notes [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Number of warrants, issued | shares | 360,577 | 360,577 | |||||||||||||||||||||||||||
Warrant exercise price | $ / shares | $ 104 | $ 4.16 | |||||||||||||||||||||||||||
Derivative fair value share price | $ / shares | $ 70.25 | $ 6.50 | $ 27.25 | $ 2.81 | |||||||||||||||||||||||||
Expected dividend yield | 0% | 0% | 0% | ||||||||||||||||||||||||||
Expected volatility | 66% | 74% | 67% | 66% | |||||||||||||||||||||||||
Risk-free interest rate | 2.79% | 3.04% | 3.43% | ||||||||||||||||||||||||||
Expected remaining life | 4 years 3 months 7 days | 4 years 9 months 3 days | 5 years | ||||||||||||||||||||||||||
Fair value of warrants liability | $ 488,147 | ||||||||||||||||||||||||||||
Fair value of warrants | $ 488,147 | $ 36,917 | $ 106,119 | ||||||||||||||||||||||||||
Warrants five [member] | Private placement [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Number of warrants, issued | shares | 118,667 | 118,667 | |||||||||||||||||||||||||||
Derivative fair value share price | $ / shares | $ 6.50 | ||||||||||||||||||||||||||||
Expected dividend yield | 0% | 0% | |||||||||||||||||||||||||||
Expected volatility | 71% | 67% | |||||||||||||||||||||||||||
Risk-free interest rate | 3.04% | 3.07% | |||||||||||||||||||||||||||
Expected remaining life | 5 years 1 month 9 days | ||||||||||||||||||||||||||||
Fair value of warrants liability | $ 806,581 | $ 333,875 | $ 806,581 | ||||||||||||||||||||||||||
Warrants five [member] | Initial public offering [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Warrant exercise price | $ / shares | $ 15 | ||||||||||||||||||||||||||||
Expected remaining life | 5 years 6 months | ||||||||||||||||||||||||||||
Expiration term | 5 years 6 months | ||||||||||||||||||||||||||||
Warrants Six [Member] | Private placement [member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Derivative fair value share price | $ / shares | $ 10.25 | $ 10.25 | |||||||||||||||||||||||||||
Warrants Six [Member] | Prefunded Warrants [Member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Number of warrants, issued | shares | 78,000 | 78,000 | |||||||||||||||||||||||||||
Warrant exercise price | $ / shares | $ 0.025 | $ 0.025 | |||||||||||||||||||||||||||
Fair value of warrants liability | $ 747,917 | $ 747,917 | |||||||||||||||||||||||||||
Warrants Six [Member] | Unit Warrant [Member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Number of warrants, issued | shares | 78,000 | 78,000 | |||||||||||||||||||||||||||
Warrant exercise price | $ / shares | $ 15 | $ 15 | |||||||||||||||||||||||||||
Derivative fair value share price | $ / shares | $ 12.13 | $ 6.50 | $ 12.13 | ||||||||||||||||||||||||||
Expected dividend yield | 0% | 0% | |||||||||||||||||||||||||||
Expected volatility | 71% | 67% | |||||||||||||||||||||||||||
Risk-free interest rate | 3.04% | 3.07% | |||||||||||||||||||||||||||
Expected remaining life | 5 years 1 month 9 days | 5 years 6 months | |||||||||||||||||||||||||||
Fair value of warrants liability | $ 420,134 | $ 219,458 | $ 420,134 | ||||||||||||||||||||||||||
Expiration term | 5 years 6 months | ||||||||||||||||||||||||||||
Proceeds | $ 1,168,051 | ||||||||||||||||||||||||||||
Warrants Seven [Member] | Prefunded Warrants [Member] | |||||||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||||||
Number of warrants, issued | shares | 49,867 | ||||||||||||||||||||||||||||
Fair value of warrants liability | $ 39,565 | ||||||||||||||||||||||||||||
Total fair value | $ 517,720 |
OTHER INCOME (Details Narrative
OTHER INCOME (Details Narrative) | 3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | ||||
Apr. 30, 2023 USD ($) | Apr. 30, 2022 USD ($) | Apr. 30, 2023 USD ($) | Apr. 30, 2023 CAD ($) | Apr. 30, 2022 USD ($) | Oct. 31, 2021 USD ($) | Oct. 31, 2022 USD ($) | Jan. 31, 2021 USD ($) | |
Other Income | ||||||||
Other loss | $ 166,150 | |||||||
Other income | $ 159,324 | $ 159,324 | $ 217,943 |
SCHEDULE OF FINANCIAL ASSETS (D
SCHEDULE OF FINANCIAL ASSETS (Details) - USD ($) | Apr. 30, 2023 | Oct. 31, 2022 | Apr. 30, 2022 | Oct. 31, 2021 | Jan. 31, 2021 | Jan. 31, 2020 |
Notes and other explanatory information [abstract] | ||||||
Cash | $ 194,321 | $ 72,921 | $ 412,772 | $ 14,530 | $ 692,647 | $ 180,651 |
Term deposit | 18,506 | |||||
Accounts receivable | 152,604 | 175,256 | 161,047 | 81,159 | ||
Financial assets | $ 346,925 | $ 266,683 | $ 175,577 | $ 773,806 |
SCHEDULE OF FINANCIAL LIABILITI
SCHEDULE OF FINANCIAL LIABILITIES (Details) - USD ($) | Apr. 30, 2023 | Oct. 31, 2022 | Aug. 05, 2022 | Oct. 31, 2021 | Jan. 31, 2021 | Jan. 31, 2020 |
IfrsStatementLineItems [Line Items] | ||||||
Accounts payable and accrued expenses | $ 2,308,607 | $ 1,345,288 | $ 3,366,062 | $ 308,719 | ||
Loans payable | 2,336,222 | 27,144 | 17,580 | |||
Due to related party | 311,774 | |||||
Warrant derivative liability | 1,107,775 | 1,242,580 | $ 5,047,704 | 1,582,977 | 1,490,059 | |
Financial liabilities | 6,064,378 | 2,587,868 | 4,976,183 | 1,816,358 | ||
Level 2 of fair value hierarchy [member] | ||||||
IfrsStatementLineItems [Line Items] | ||||||
Warrant derivative liability | $ 1,107,775 | $ 1,242,580 | $ 1,582,977 | $ 1,490,059 |
SCHEDULE OF UNOBSERVABLE INPUTS
SCHEDULE OF UNOBSERVABLE INPUTS LIABILITY (Details) - Historical volatility for shares, measurement input [member] | Apr. 30, 2023 USD ($) | Oct. 31, 2022 USD ($) | Apr. 30, 2022 USD ($) | Oct. 31, 2021 USD ($) | Jan. 31, 2021 USD ($) |
IfrsStatementLineItems [Line Items] | |||||
Volatility percentage | 20 | 20 | |||
Volatility | 435,415 | 537,641 | 261,511 | 258,303 | 144,370 |
SCHEDULE OF ANALYSIS OF CONTRAC
SCHEDULE OF ANALYSIS OF CONTRACTUAL MATURITIES FINANCIAL LIABILITIES (Details) - USD ($) | Apr. 30, 2023 | Oct. 31, 2022 | Oct. 31, 2021 | Jan. 31, 2021 |
IfrsStatementLineItems [Line Items] | ||||
Accounts payable and accrued expenses | $ 2,308,607 | $ 1,345,288 | $ 3,366,062 | $ 308,719 |
With one year [member] | ||||
IfrsStatementLineItems [Line Items] | ||||
Accounts payable and accrued expenses | 2,308,607 | 1,345,288 | ||
Between one and five years [member] | ||||
IfrsStatementLineItems [Line Items] | ||||
Accounts payable and accrued expenses | ||||
More than five years [member] | ||||
IfrsStatementLineItems [Line Items] | ||||
Accounts payable and accrued expenses |
SCHEDULE OF SALES BY GEOGRAPHIC
SCHEDULE OF SALES BY GEOGRAPHICAL REGION (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | |||
Apr. 30, 2023 | Apr. 30, 2022 | Apr. 30, 2023 | Apr. 30, 2022 | Oct. 31, 2021 | Oct. 31, 2022 | Jan. 31, 2021 | |
IfrsStatementLineItems [Line Items] | |||||||
Revenue | $ 325,532 | $ 301,978 | $ 1,401,624 | $ 1,111,808 | $ 1,965,441 | $ 2,632,442 | $ 901,162 |
United state of america [member] | |||||||
IfrsStatementLineItems [Line Items] | |||||||
Revenue | 295,627 | 289,670 | 1,319,868 | 1,079,617 | 1,238,259 | 1,656,215 | 512,094 |
Canada [member] | |||||||
IfrsStatementLineItems [Line Items] | |||||||
Revenue | $ 29,905 | $ 12,308 | $ 81,756 | $ 32,191 | $ 727,182 | $ 976,227 | $ 389,068 |
SCHEDULE OF SALES BY PRODUCT SE
SCHEDULE OF SALES BY PRODUCT SEGMENT (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | |||
Apr. 30, 2023 | Apr. 30, 2022 | Apr. 30, 2023 | Apr. 30, 2022 | Oct. 31, 2021 | Oct. 31, 2022 | Jan. 31, 2021 | |
IfrsStatementLineItems [Line Items] | |||||||
Revenue | $ 325,532 | $ 301,978 | $ 1,401,624 | $ 1,111,808 | $ 1,965,441 | $ 2,632,442 | $ 901,162 |
Devices [member] | |||||||
IfrsStatementLineItems [Line Items] | |||||||
Revenue | 280,450 | 62,683 | 1,088,876 | 665,475 | 1,367,778 | 1,663,939 | 817,778 |
Consumables [member] | |||||||
IfrsStatementLineItems [Line Items] | |||||||
Revenue | $ 45,082 | $ 238,295 | $ 312,748 | $ 446,333 | $ 597,663 | $ 968,503 | $ 83,384 |
FINANCIAL INSTRUMENT RISK MAN_3
FINANCIAL INSTRUMENT RISK MANAGEMENT (Details Narrative) - USD ($) | Apr. 30, 2023 | Oct. 31, 2022 |
Notes and other explanatory information [abstract] | ||
Maximum credit risk | $ 152,604 | $ 175,256 |
SUBSEQUENT EVENTS (Details Narr
SUBSEQUENT EVENTS (Details Narrative) | 1 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | |||||||||||||||||||||
Aug. 25, 2023 $ / shares shares | Jun. 26, 2023 USD ($) $ / shares shares | Apr. 30, 2023 USD ($) $ / shares shares | Apr. 03, 2023 $ / shares | Dec. 09, 2022 USD ($) $ / shares shares | Dec. 09, 2022 USD ($) $ / shares shares | Aug. 05, 2022 USD ($) | Aug. 25, 2023 USD ($) $ / shares shares | May 31, 2023 USD ($) | Apr. 30, 2023 USD ($) $ / shares shares | Apr. 30, 2022 USD ($) shares | Oct. 31, 2021 USD ($) | Oct. 31, 2022 USD ($) | Aug. 14, 2023 shares | Aug. 10, 2023 shares | Aug. 31, 2020 $ / shares shares | Aug. 31, 2020 $ / shares shares | Jul. 31, 2020 $ / shares shares | Jul. 31, 2020 $ / shares shares | Jun. 24, 2020 $ / shares shares | Jun. 24, 2020 $ / shares shares | Feb. 13, 2020 $ / shares shares | Feb. 13, 2020 $ / shares shares | Feb. 12, 2020 $ / shares shares | Feb. 12, 2020 $ / shares shares | |
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||
Number of shares issued | shares | 112,743 | 112,743 | 90,194 | 90,194 | 36,078 | 36,078 | |||||||||||||||||||
Exercise price | $ / shares | $ 6.50 | ||||||||||||||||||||||||
Par value per share | (per share) | $ 1.66 | $ 2.20 | $ 4.17 | $ 5.56 | $ 4.17 | $ 5.56 | |||||||||||||||||||
Proceeds | $ 1,667 | ||||||||||||||||||||||||
Proceeds from issuing shares | $ 15,510,764 | ||||||||||||||||||||||||
Payments for share issue costs | 1,840,861 | $ 1,840,861 | |||||||||||||||||||||||
Underwriting fees | 1,085,753 | ||||||||||||||||||||||||
Legal fee | 500,000 | ||||||||||||||||||||||||
Other expenses, by nature | $ 255,108 | ||||||||||||||||||||||||
Private placement [member] | |||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||
Number of shares issued | shares | 66,667 | 118,667 | 118,667 | 66,667 | 0 | 535,491 | 535,491 | 535,491 | 535,491 | ||||||||||||||||
Par value per share | (per share) | $ 9.56 | $ 15 | $ 15 | $ 9.56 | $ 1.66 | $ 2.32 | $ 1.66 | $ 2.32 | |||||||||||||||||
Proceeds | $ 283 | $ 1,667 | |||||||||||||||||||||||
Proceeds from issuing shares | $ 2,948,050 | ||||||||||||||||||||||||
Payments for share issue costs | $ 623,776 | ||||||||||||||||||||||||
Nonadjusting event [member] | Private placement [member] | |||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||
Number of shares issued | shares | 2,966,667 | 2,966,667 | |||||||||||||||||||||||
Par value per share | $ / shares | $ 0.60 | $ 0.60 | |||||||||||||||||||||||
Number of shares pre-funded issued | shares | 1,950,001 | 1,950,001 | |||||||||||||||||||||||
Proceeds from issuing shares | $ 2,948,050 | ||||||||||||||||||||||||
Payments for share issue costs | 623,750 | ||||||||||||||||||||||||
Underwriting fees | 295,000 | ||||||||||||||||||||||||
Legal fee | 132,500 | ||||||||||||||||||||||||
Other expenses, by nature | $ 196,250 | ||||||||||||||||||||||||
Nonadjusting event [member] | Warrant reserve [member] | |||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||
Par value per share | $ / shares | $ 0.001 | $ 0.001 | |||||||||||||||||||||||
Warrant term | 5 years 6 months | ||||||||||||||||||||||||
Nonadjusting event [member] | Warrant reserve one [member] | |||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||
Par value per share | $ / shares | $ 0.60 | $ 0.60 | |||||||||||||||||||||||
Nonadjusting event [member] | Securities Purchase Agreement [Member] | June Two Thousand Twenty Three Note [Member] | |||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||
Shares purchased | shares | 10,023,530 | ||||||||||||||||||||||||
Exercise price | $ / shares | $ 0.001 | ||||||||||||||||||||||||
Nonadjusting event [member] | Unsecured Convertible Note [Member] | |||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||
Principal amount | $ 3,341,176 | ||||||||||||||||||||||||
Maturity date | June 26, 2024 | ||||||||||||||||||||||||
Description of convertible note | (i) for the first seven months following the date hereof, shall be $0.25, and (ii) following the seven month anniversary of the date hereof, 90% of the lowest closing price of the Company’s shares for the previous three Trading Days prior to the conversion date provided, however, that such price shall in no event be less than $0.15. | ||||||||||||||||||||||||
Number of shares issued | shares | 22,274,507 | ||||||||||||||||||||||||
Nonadjusting event [member] | Warrants Shares [Member] | |||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||
Number of shares issued | shares | 633,026 | 633,026 | |||||||||||||||||||||||
Par value per share | $ / shares | $ 3.33 | $ 3.33 | |||||||||||||||||||||||
Maturity | June 9, 2028 | ||||||||||||||||||||||||
Nonadjusting event [member] | New Warrants Shares [Member] | |||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||
Number of shares issued | shares | 1,582,566 | 1,582,566 | |||||||||||||||||||||||
Nonadjusting event [member] | New Warrants Shares One [Member] | |||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||
Number of shares issued | shares | 883,131 | 883,131 | 150,000 | 50,000 | |||||||||||||||||||||
Proceeds | $ 2,855,979 | ||||||||||||||||||||||||
Nonadjusting event [member] | Toronto Dominion Bank [Member] | |||||||||||||||||||||||||
IfrsStatementLineItems [Line Items] | |||||||||||||||||||||||||
Claim amount | $ 1,721,345 | ||||||||||||||||||||||||
Settlement guaranteed | $ 2,000,000 |
SUMMARY OF SIGNIFICANT ACCOUN_3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES AND JUDGMENTS (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | |||
Apr. 30, 2023 | Apr. 30, 2022 | Apr. 30, 2023 | Apr. 30, 2022 | Oct. 31, 2021 | Oct. 31, 2022 | Jan. 31, 2021 | |
IfrsStatementLineItems [Line Items] | |||||||
Research and development expense | $ 1,500 | $ 1,680 | $ 96,431 | ||||
Computer equipment [member] | |||||||
IfrsStatementLineItems [Line Items] | |||||||
Property, plant and equipment estimated useful life | 3 years |
TERM DEPOSIT (Details Narrative
TERM DEPOSIT (Details Narrative) | 9 Months Ended | 12 Months Ended | |
Oct. 31, 2021 USD ($) | Oct. 31, 2022 USD ($) | Oct. 31, 2022 CAD ($) | |
Term Deposit | |||
Non-redeemable term deposit | $ 18,316 | $ 25,000 | |
Accrues interest of term deposit | 4.56% | ||
Maturity date of term deposit | Aug. 09, 2023 | ||
Interest income | $ 190 |
SUMMARY OF RESTRICTED SHARE AWA
SUMMARY OF RESTRICTED SHARE AWARDS (Details) | 6 Months Ended | 9 Months Ended | 12 Months Ended | |||
Apr. 30, 2023 $ / shares | Apr. 30, 2023 Segment | Oct. 31, 2021 shares $ / shares | Oct. 31, 2022 shares | Oct. 31, 2022 $ / shares | Jan. 31, 2021 shares $ / shares | |
IfrsStatementLineItems [Line Items] | ||||||
Number of warrants beginning balance | 5,082,225 | 730,258 | 730,258 | |||
Weighted average exercise price, warrants beginning balance | $ 4.75 | $ 7.87 | $ 7.87 | |||
Number of RSUs, Granted | shares | 4,351,967 | 730,258 | ||||
Weighted average exercise price, Granted | 4.22 | $ 7.87 | ||||
Number of warrants ending balance | 689,640 | 730,258 | 5,082,225 | 730,258 | ||
Weighted average exercise price, warrants ending balance | $ 7.87 | 4.75 | $ 7.87 | |||
Number of RSUs, Vested, ending balance | Segment | 3,207 | |||||
Restricted share awards [member] | ||||||
IfrsStatementLineItems [Line Items] | ||||||
Number of warrants beginning balance | 19,689 | |||||
Weighted average exercise price, warrants beginning balance | 2.85 | |||||
Number of RSUs, Granted | shares | 492,228 | |||||
Weighted average exercise price, Granted | $ 71.25 | 2.85 | ||||
Number of warrants ending balance | 19,689 | 492,228 | ||||
Weighted average exercise price, warrants ending balance | 2.85 | |||||
Number of RSUs, Vested, ending balance | shares | ||||||
Weighted average exercise price, Vested, ending balance |
LOANS PAYABLE (Details Narrativ
LOANS PAYABLE (Details Narrative) | 9 Months Ended | 12 Months Ended | ||||||||||
Sep. 27, 2022 USD ($) | Sep. 27, 2022 CAD ($) | Apr. 07, 2021 USD ($) | May 05, 2020 USD ($) | Oct. 31, 2021 USD ($) | Oct. 31, 2022 USD ($) | Jan. 31, 2021 USD ($) | Apr. 30, 2023 USD ($) | Dec. 31, 2022 USD ($) | Dec. 31, 2022 CAD ($) | Apr. 07, 2021 CAD ($) | May 05, 2020 CAD ($) | |
IfrsStatementLineItems [Line Items] | ||||||||||||
Due to related party | $ 311,774 | |||||||||||
Interest expense on borrowings | $ 3,315 | 4,838 | $ 1,782 | |||||||||
Loan payable | 27,144 | 17,580 | $ 2,336,222 | |||||||||
Canada emergency business account [member] | ||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||
Due to related party | $ 14,253 | $ 28,506 | $ 20,000 | $ 40,000 | ||||||||
Description of loans repayment | The additional loan is non-interest bearing and eligible for CAD$10,000 ($7,704) forgiveness if repaid by December 31, 2022. If not repaid by December 31, 2022, the loan bears interest at 5% per annum and is due on December 31, 2025. | The loan is non-interest bearing and eligible for CAD$10,000 ($7,127) forgiveness if repaid by December 31, 2022. If not repaid by December 31, 2022, the loan bears interest at 5% per annum and is due on December 31, 2025. | ||||||||||
Amount of loans forgiveness | $ 7,704 | $ 7,127 | $ 10,000 | 10,000 | ||||||||
Government grants | 7,704 | $ 7,127 | $ 8,763 | $ 14,139 | $ 10,000 | $ 10,000 | ||||||
Initial fair value of loan | $ 7,703 | $ 20,160 | ||||||||||
Interest rate | 15% | 15% | 15% | 15% | ||||||||
Repayments of loans | $ 21,902 | $ 30,000 | ||||||||||
Additional borrowing [member] | ||||||||||||
IfrsStatementLineItems [Line Items] | ||||||||||||
Amount of loans forgiveness | $ 10,000 | |||||||||||
Repayments of loans | $ 7,301 | $ 10,000 |
SCHEDULE OF RECONCILIATION OF I
SCHEDULE OF RECONCILIATION OF INCOME TAX EXPENSES (RECOVERY) (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | |||
Apr. 30, 2023 | Apr. 30, 2022 | Apr. 30, 2023 | Apr. 30, 2022 | Oct. 31, 2021 | Oct. 31, 2022 | Jan. 31, 2021 | |
Notes and other explanatory information [abstract] | |||||||
Net loss | $ (475,091) | $ (2,732,973) | $ (5,584,512) | $ (6,846,426) | $ (4,211,271) | $ (8,765,271) | $ (8,890,431) |
Statutory income tax rate | 26.50% | 26.50% | 26.50% | ||||
Income tax benefit computed at the statutory tax rate | $ (1,115,987) | $ (2,322,797) | $ (2,355,964) | ||||
Non-deductible items | 62,336 | (1,375,505) | 1,457,569 | ||||
Financing fees charged to equity | (487,828) | (106,022) | |||||
Change in tax assets not recognized | 1,053,651 | 4,186,130 | 1,004,417 | ||||
Income tax recovery |
SCHEDULE OF DEFERRED TAX ASSET
SCHEDULE OF DEFERRED TAX ASSET AND LIABILITIES (Details) - USD ($) | Oct. 31, 2022 | Oct. 31, 2021 | Jan. 31, 2021 |
Notes and other explanatory information [abstract] | |||
Non-capital losses | $ 6,357,780 | $ 2,541,736 | $ 1,467,401 |
Equipment | 1,549 | 520 | |
Share issuance costs | 432,671 | 63,613 | 84,818 |
Total | 6,792,000 | 2,605,869 | 1,552,219 |
Unrecognized deferred tax assets | (6,792,000) | (2,605,869) | (1,552,219) |
Net deferred tax assets |
INCOME TAXES (Details Narrative
INCOME TAXES (Details Narrative) - USD ($) | Oct. 31, 2022 | Oct. 31, 2021 | Jan. 31, 2021 |
IfrsStatementLineItems [Line Items] | |||
Noncapital losses | $ 6,357,780 | $ 2,541,736 | $ 1,467,401 |
Nonadjusting event [member] | |||
IfrsStatementLineItems [Line Items] | |||
Noncapital losses | $ 24,000,000 |