XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.4
Condensed Interim Consolidated Statements of Changes in Shareholders’ Equity (Deficit) (Unaudited) - CAD ($)
$ in Thousands
Ordinary Shares
Class A
Preferred Shares
Additional Paid-in Capital
Deficit
Total
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        
Warrant Exercises $ 44 44
Warrant Exercises (in Shares) 45,000        
Pre-Funded Warrants 1,925 1,925
Warrant Issuance (5,157) (5,157)
Class A Ordinary Shares Issued under Sales Agreement $ 1,799 1,799
Class A Ordinary Shares Issued under Sales Agreement (in Shares) 2,800,000        
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 13 113
Net Income (loss) 19,664 19,664
Warrant Exercises $ 59 44 103
Warrant Exercises (in Shares) 55,000        
Pre-Funded Warrants $ 1,925 (1,925)
Pre-Funded Warrants (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        
Balance at May. 31, 2025 $ 84,562 $ 6,277 (78,766) (9,483) 2,590
Balance (in Shares) at May. 31, 2025 32,325,709 4,500      
Stock-based Compensation 1,608 1,608
Net Income (loss) (10,903) (10,903)
Incentive Shares Issued $ 802 802
Incentive Shares Issued (in Shares) 887,447        
Warrant Exercises $ 2,970 5,493 8,463
Warrant Exercises (in Shares) 2,900,000        
Class A Ordinary Shares Issued under Sales Agreement $ 8,253 8,253
Class A Ordinary Shares Issued under Sales Agreement (in Shares) 3,445,210        
Balance at Aug. 31, 2025 $ 96,587 $ 6,277 (71,665) (20,386) 10,813
Balance (in Shares) at Aug. 31, 2025 39,558,366 4,500      
Balance at May. 31, 2025 $ 84,562 $ 6,277 (78,766) (9,483) 2,590
Balance (in Shares) at May. 31, 2025 32,325,709 4,500      
Net Income (loss)         $ (19,553)
Stock options exercised (in Shares)         36,721
Balance at Nov. 30, 2025 $ 109,355 $ 6,277 (72,126) (29,036) $ 14,470
Balance (in Shares) at Nov. 30, 2025 43,925,605 4,500      
Balance at Aug. 31, 2025 $ 96,587 $ 6,277 (71,665) (20,386) 10,813
Balance (in Shares) at Aug. 31, 2025 39,558,366 4,500      
Stock-based Compensation 179 179
Net Income (loss) (8,650) (8,650)
Stock options exercised $ 28 28
Stock options exercised (in Shares) 36,721        
Incentive Shares Issued $ 1,589 (1,411) 178
Incentive Shares Issued (in Shares) 1,471,792        
Warrant Exercises $ 312 771 1,083
Warrant Exercises (in Shares) 300,000        
Class A Ordinary Shares Issued under Sales Agreement $ 10,839 10,839
Class A Ordinary Shares Issued under Sales Agreement (in Shares) 2,558,726        
Balance at Nov. 30, 2025 $ 109,355 $ 6,277 $ (72,126) $ (29,036) $ 14,470
Balance (in Shares) at Nov. 30, 2025 43,925,605 4,500