XML 54 R23.htm IDEA: XBRL DOCUMENT v3.3.0.814
Share capital (Tables)
9 Months Ended
Aug. 31, 2015
Schedule of Common Shares Issued and Outstanding [Table Text Block]
    in thousands of d ollars, except share amounts  
    Number of shares     Ascribed value  
          $    
November 30, 2013   53,066,656     104,895  
Exercise of NovaGold Arrangement Options   46,929     631  
NovaGold Performance Share Units   14,166     28  
Private placement   6,521,740     5,068  
Restricted Share Units   492,501     929  
Deferred Share Units   154,373     282  
November 30, 2014   60,296,365     111,833  
Issued pursuant to the Sunward Arrangement   43,116,312     22,851  
Exercise of options   7,499     7  
Restricted Share Units   795,368     819  
Deferred Share Units   119,139     180  
August 31, 2015, issued and outstanding   104,334,683     135,690  
Schedule of Stock Options, Valuation Assumptions [Table Text Block]
    August 31, 2015  
Risk-free interest rates   0.41%  
Exercise price   CAD $0.50 - 0.62  
Expected life   3.0 years  
Expected forfeiture rate   0%  
Expected volatility   59.1 - 59.5%  
Expected dividends   nil  
Schedule of Stock Options Activity [Table Text Block]
          August 31, 2015  
          Weighted average  
          exercise price  
    Number of options     $    
Balance – beginning of period   1,741,666     1.11  
Granted   1,728,350     0.47  
Exercised   (33,333 )   0.47  
Forfeited   (200,000 )   0.92  
Balance – end of period   3,236,683     0.71  
Schedule of Disclosure of Stock Options Outstanding [Table Text Block]
          Stock options - outstanding     Stock options - exercisable     Unvested  
                            Weighted        
                Weighted           average        
    Number of     Weighted     average exercise     Number of     exercise     Number of  
    outstanding     average years     price     exercisable     price     unvested  
Range of price   options     to expiry     $       options     $       options  
$0.38 to $0.99   3,181,683     4.17     0.69     1,882,773     0.70     1,298,910  
$1.00 to $1.51   55,000     2.67     1.51     45,000     1.51     10,000  
    3,236,683     4.14     0.71     1,927,773     0.72     1,308,910  
Schedule of NovaGold Arrangement Options Activity [Table Text Block]
          August 31, 2015  
          Weighted average  
          exercise price  
    Number of options     $    
Balance – beginning of period   721,415     5.06  
Forfeited   (4,356 )   4.48  
Expired   (186,954 )   2.97  
Balance – end of period   530,105     4.89  
Schedule of NovaGold Arrangement Stock Options Outstanding [Table Text Block]
          Out standing and exercisable  
                Weighted average  
    Number of outstanding     Weighted average     exercise price  
Range of price   options     years to expiry     $    
$2.82 to $3.99   49,998     1.58     2.97  
$4.00 to $5.99   295,071     0.91     4.99  
$6.00 to $6.59   185,036     0.90     6.29  
    530,105     0.97     4.89  
Schedule of Sunward Arrangement Options Activity [Table Text Block] [Text Block] [Table Text Block]
          August 31, 2015  
          Weighted average  
          exercise price  
    Number of options     $    
Balance – beginning of period   -     -  
Options exchanged pursuant to Sunward Arrangement   2,505,000     0.82  
Balance – end of period   2,505,000     0.82  
Schedule of Sunward Arrangement Stock Options Outstanding [Table Text Block]
    Out standing and exercisable  
                Weighted average  
    Number of outstanding     Weighted average     exercise price  
Range of price   options     years to expiry     $    
$0.54 to $0.99   1,998,000     0.05     0.49  
$1.00 to $1.99   67,500     0.05     1.20  
$2.00 to $6.27   439,500     0.05     2.24  
    2,505,000     0.05     0.82  
Schedule of Unit Plans and Changes Activity [Table Text Block]
    Number of RSUs     Number of DSUs  
Balance – beginning of period   337,336     838,350  
Granted   458,032     263,952  
Vested/paid   (795,368 )   (119,139 )
Balance – end of period   -     983,163  
Schedule of Warrants, Activity [Table Text Block]
                Weighted average  
    Number of     Weighted average     exercise price  
    Warrants     years to expiry     $    
Balance – beginning of period   6,521,740     3.85     1.60  
Balance – end of period   6,521,740     3.85     1.60