XML 47 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisition of Sunward Resources Ltd. (Tables)
12 Months Ended
Nov. 30, 2017
Acquisition of Sunward Resources Ltd [Abstract]  
Schedule Of Acquisition Valuation Assumptions TextBlock [Table Text Block]
Assumptions used in the pricing model in the measurement of the fair value of the Sunward Arrangement Options are as follows:
 
Risk-free interest rates
 
0.62
%
Exercise price
 
CDN$0.54-6.27
 
Expected life
 
0.245 years
 
Expected forfeiture rate
 
0
%
Expected volatility
 
50.2
%
Expected dividends
 
Nil
 
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The following summarizes the consideration and the fair value of assets acquired and liabilities assumed as of the date of acquisition:
 
in thousands of dollars
 
 
 
$
 
Consideration:
 
 
 
 
Common shares issued (43,116,312 at $0.53 per share)
 
 
22,851
 
Sunward Arrangement Options
 
 
108
 
Total consideration
 
 
22,959
 
 
 
 
 
 
Fair value of net assets acquired:
 
 
 
 
Cash
 
 
19,399
 
Accounts receivable
 
 
19
 
Deposits and prepaid amounts
 
 
104
 
Plant and equipment
 
 
343
 
Mineral properties and developments costs
 
 
3,264
 
Accounts payable and accrued liabilities
 
 
(170)
 
Net Assets
 
 
22,959