XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.4
Condensed Interim Consolidated Statements of Changes in Shareholders' Equity (Deficit) (Unaudited) - CAD ($)
$ in Thousands
Common Shares
Class A
Common Shares
Class B
Common Shares
Non-Voting
Additional Paid-in Capital
Deficit
Total
Balance at May. 31, 2023 $ 5,083 $ 55 $ (6,523) $ (1,385)
Balance (in Shares) at May. 31, 2023 5,075,420 1,062,244 168,832      
Stock-based Compensation 13 13
Net income (loss) (471) (471)
Balance at Aug. 31, 2023 $ 5,083 68 (6,994) (1,843)
Balance (in Shares) at Aug. 31, 2023 5,075,420 1,062,244 168,832      
Balance at May. 31, 2023 $ 5,083 55 (6,523) (1,385)
Balance (in Shares) at May. 31, 2023 5,075,420 1,062,244 168,832      
Net income (loss)           (1,211)
Balance at Nov. 30, 2023 $ 5,083 $ 1,496 101 (7,734) (1,054)
Balance (in Shares) at Nov. 30, 2023 5,075,420 1,579,776 168,832      
Balance at Aug. 31, 2023 $ 5,083 68 (6,994) (1,843)
Balance (in Shares) at Aug. 31, 2023 5,075,420 1,062,244 168,832      
Stock-based Compensation 33 33
Conversion of Convertible Debentures $ 1,496   1,496
Conversion of Convertible Debentures (in Shares)   517,532        
Net income (loss) (740) (740)
Balance at Nov. 30, 2023 $ 5,083 $ 1,496 101 (7,734) (1,054)
Balance (in Shares) at Nov. 30, 2023 5,075,420 1,579,776 168,832      
Balance at May. 31, 2024 $ 74,406 (77,656) (14,683) (17,933)
Balance (in Shares) at May. 31, 2024 18,607,931      
Stock-based Compensation 26 26
Net income (loss) (2,911) (2,911)
Incentive Shares Issued $ 74 74
Incentive Shares Issued (in Shares) 66,316          
Class A Shares Issued $ 1,799 1,799
Class A Shares Issued (in Shares) 2,800,000          
Warrant Exercise $ 44 44
Warrant Exercise (in Shares) 45,000          
Pre-Funded Warrants 1,925 1,925
Warrant Issuance (5,157) (5,157)
Balance at Aug. 31, 2024 $ 76,323 (80,862) (17,594) (22,133)
Balance (in Shares) at Aug. 31, 2024 21,519,247      
Balance at May. 31, 2024 $ 74,406 (77,656) (14,683) (17,933)
Balance (in Shares) at May. 31, 2024 18,607,931      
Net income (loss)           16,753
Balance at Nov. 30, 2024 $ 78,307 (82,730) 2,070 (2,353)
Balance (in Shares) at Nov. 30, 2024 24,574,247      
Balance at Aug. 31, 2024 $ 76,323 (80,862) (17,594) (22,133)
Balance (in Shares) at Aug. 31, 2024 21,519,247      
Stock-based Compensation 13 13
Net income (loss) 19,664 19,664
Warrant Exercise $ 59 44 103
Warrant Exercise (in Shares) 55,000          
Pre-Funded Warrants Exercised $ 1,925 (1,925)
Pre-Funded Warrants Exercised (in Shares) 3,000,000          
Balance at Nov. 30, 2024 $ 78,307 $ (82,730) $ 2,070 $ (2,353)
Balance (in Shares) at Nov. 30, 2024 24,574,247