SHAREHOLDERS’ EQUITY (Tables)
|
3 Months Ended |
Oct. 31, 2025 |
|---|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
| SCHEDULE OF CHANGE IN FAIR VALUE OF WARRANTS |
The
following table presents the summary of the changes in the fair value of the warrants:
SCHEDULE OF CHANGE IN FAIR VALUE OF WARRANTS
| | |
Warrants
liability | |
| | |
| |
| Balance as of August 1, 2025 | |
$ | 337,672 | |
| Change in fair value
during the period | |
| 69,201 | |
| | |
| | |
| Balance as of October
31, 2025 | |
$ | 406,873 | |
|
| SCHEDULE OF VALUATION OF PUBLIC OFFERING BROKER WARRANTS |
The
key inputs used in the valuation of the non-public warrants as of October 31, 2025 and at July 31, 2025 were as follows:
SCHEDULE OF VALUATION OF PUBLIC OFFERING BROKER WARRANTS
| | |
October
31, 2025 | | |
July
31, 2025 | |
| | |
| | |
| |
| Share price | |
$ | 11.00 | | |
$ | 7.50 | |
| Exercise price | |
$ | 796.88-928.50 | | |
$ | 796.88-928.50 | |
| Expected life (years) | |
| 0.32-1.10 | | |
| 0.57-1.35 | |
| Volatility | |
| 160-193 | % | |
| 157-209 | % |
| Dividend yield | |
| 0 | % | |
| 0 | % |
| Risk free rate | |
| 3.69-3.83 | % | |
| 4.10 | % |
|
| SCHEDULE OF BRIA PRO WARRANTS |
The
key inputs used in the valuation of the of the BriaPro Warrant Shares as of October 31, 2025 were as follows:
SCHEDULE OF BRIA PRO WARRANTS
| | |
August 31, 2023
(Effective Date) | | |
October
31, 2025 | |
| | |
| | |
| |
| Share price | |
$ | 0.0365 | | |
$ | 0.0365 | |
| Exercise price | |
$ | 0.0206-0.0308
| | |
$ | 0.0206-0.0308 | |
| Expected life (years) | |
| 2.21-3.27 | | |
$ | 0.30-1.35 | |
| Volatility | |
| 100 | % | |
| 89-193 | % |
| Dividend yield | |
| 0 | % | |
| 0 | % |
| Risk free rate | |
| 4.40 | % | |
| 2.21-2.29 | % |
|
| Share Purchase Warrants [Member] |
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
| SCHEDULE OF WARRANTS OUTSTANDING |
SCHEDULE OF WARRANTS OUTSTANDING
Number
of Warrants | | |
Exercise
Price | | |
Exercisable
At October
31, 2025 | | |
Expiry
Date |
| | (*)346 | | |
$ | 588.62 | | |
| 346 | | |
November 16, 2025 |
| | (*)25,978 | | |
$ | 796.88 | | |
| 25,978 | | |
February 26, 2026 – April 26, 2026 |
| | (*)27,820 | | |
$ | 928.50 | | |
| 27,820 | | |
December 7, 2026 |
| | 16,019 | | |
$ | 316.50 | | |
| 16,019 | | |
November 17, 2029 |
| | 27,753 | | |
$ | 127.50 | | |
| 27,753 | | |
October 2, 2029 |
| | 49,333 | | |
$ | 140.63 | | |
| 49,333 | | |
December 12, 2029 |
| | 306,665 | | |
$ | 52.50 | | |
| 306,665 | | |
April 28, 2030 |
| | 1,200,000 | | |
$ | 15.00 | | |
| 1,200,000 | | |
July 15, 2030 |
| | 1,653,914 | | |
| | | |
| 1,653,914 | | |
|
| (*) |
Briacell
Legacy Warrants – see note 1(e) and note 4(a) |
|
| Compensation Warrants [Member] |
|
| Accumulated Other Comprehensive Income (Loss) [Line Items] |
|
| SCHEDULE OF WARRANTS OUTSTANDING |
SCHEDULE OF WARRANTS OUTSTANDING
Number
of Warrants | | |
Exercise
Price | | |
Exercisable
At October
31, 2025 | | |
Expiry
Date |
| | (*)34 | | |
$ | | |
| 34 | | |
November 16, 2025 |
| | (*)113 | | |
$ | 796.88 | | |
| 113 | | |
February 26, 2026 |
| | (*)164 | | |
$ | 928.50 | | |
| 164 | | |
June 7, 2026 |
| | 333 | | |
$ | 348.00 | | |
| 333 | | |
May 17, 2029 |
| | 4,108 | | |
$ | 129.38 | | |
| 4,108 | | |
September 12, 2029 |
| | 1,709 | | |
$ | 182.81 | | |
| 1,709 | | |
October 2, 2029 |
| | 2,466 | | |
$ | 140.63 | | |
| 2,466 | | |
December 12, 2029 |
| | 3,812 | | |
$ | 50.00 | | |
| 3,812 | | |
February 5, 2030 |
| | 15,333 | | |
$ | 56.50 | | |
| 15,333 | | |
April 28, 2030 |
| | 28,072 | | |
| | | |
| 28,072 | | |
|
| (*) |
Briacell
Legacy Warrants – see note 1(e) and note 4(a) |
|