XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Interim Consolidated Statements of Changes in Shareholders' Equity (unaudited) - USD ($)
$ in Thousands
Share capital
Contributed surplus.
Contributed surplus - options
Contributed surplus - units.
Deficit
Total
Beginning Balance at Nov. 30, 2023 $ 187,886 $ 118 $ 28,237 $ 3,127 $ (81,813) $ 137,555
Beginning Balance (Shares) at Nov. 30, 2023 155,925,990          
Exercise of options (Shares)           0
Restricted Share Units $ 1,804     (1,804)    
Restricted Share Units (Shares) 3,633,065          
Joint venture contribution $ 112         $ 112
Joint venture contribution (Shares) 143,507          
Services settled by common shares $ 30         30
Services settled by common shares (in shares) 64,368          
Stock-based compensation     318 1,681   1,999
Loss for the period         (3,601) (3,601)
Ending Balance at Feb. 29, 2024 $ 189,832 118 28,555 3,004 (85,414) 136,095
Ending Balance (Shares) at Feb. 29, 2024 159,766,930          
Beginning Balance at Nov. 30, 2023 $ 187,886 118 28,237 3,127 (81,813) 137,555
Beginning Balance (Shares) at Nov. 30, 2023 155,925,990          
Loss for the period           (5,360)
Ending Balance at May. 31, 2024 $ 190,017 118 28,647 3,266 (87,173) 134,875
Ending Balance (Shares) at May. 31, 2024 160,186,788          
Beginning Balance at Feb. 29, 2024 $ 189,832 118 28,555 3,004 (85,414) 136,095
Beginning Balance (Shares) at Feb. 29, 2024 159,766,930          
Restricted Share Units $ 155     (155)    
Restricted Share Units (Shares) 353,347          
Services settled by common shares $ 30         30
Services settled by common shares (in shares) 66,511          
Stock-based compensation     92 417   509
Loss for the period         (1,759) (1,759)
Ending Balance at May. 31, 2024 $ 190,017 118 28,647 3,266 (87,173) 134,875
Ending Balance (Shares) at May. 31, 2024 160,186,788          
Beginning Balance at Nov. 30, 2024 $ 190,503 118 28,801 3,772 (90,400) 132,794
Beginning Balance (Shares) at Nov. 30, 2024 161,085,313          
Exercise of options $ 195   (64)     131
Exercise of options (Shares) 263,333          
Restricted Share Units $ 1,863     (1,863)    
Restricted Share Units (Shares) 2,647,945          
Services settled by common shares $ 30         30
Services settled by common shares (in shares) 24,260          
Stock-based compensation     738 1,520   2,258
Loss for the period         (3,623) (3,623)
Ending Balance at Feb. 28, 2025 $ 192,591 118 29,475 3,429 (94,023) 131,590
Ending Balance (Shares) at Feb. 28, 2025 164,020,851          
Beginning Balance at Nov. 30, 2024 $ 190,503 118 28,801 3,772 (90,400) $ 132,794
Beginning Balance (Shares) at Nov. 30, 2024 161,085,313          
Exercise of options $ 305          
Exercise of options (Shares) 350,000         350,000
Restricted Share Units (Shares) 2,767,851          
Services settled by common shares $ 50          
Services settled by common shares (in shares) 38,246          
Loss for the period           $ (5,800)
Ending Balance at May. 31, 2025 $ 192,866 118 29,576 3,656 (96,200) 130,016
Ending Balance (Shares) at May. 31, 2025 164,241,410          
Beginning Balance at Feb. 28, 2025 $ 192,591 118 29,475 3,429 (94,023) 131,590
Beginning Balance (Shares) at Feb. 28, 2025 164,020,851          
Exercise of options $ 110   (39)     71
Exercise of options (Shares) 86,667          
Restricted Share Units $ 145     (145)    
Restricted Share Units (Shares) 119,906          
Services settled by common shares $ 20         20
Services settled by common shares (in shares) 13,986          
Stock-based compensation     140 372   512
Loss for the period         (2,177) (2,177)
Ending Balance at May. 31, 2025 $ 192,866 $ 118 $ 29,576 $ 3,656 $ (96,200) $ 130,016
Ending Balance (Shares) at May. 31, 2025 164,241,410