XML 19 R5.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - CAD ($)
12 Months Ended
Nov. 30, 2018
Nov. 30, 2017
Nov. 30, 2016
Cash flows provided by (used in) operating activities      
Loss for the year $ (7,500,233) $ (1,928,870) $ (465,644)
Items not affecting cash:      
Accretion expense   1,900 5,024
Accrued interest income (49,404) (37,572) (1,088)
Accrued interest expense 126,360 211,460  
Accrued income taxes 1,668    
Amortization - intangibles 17,722    
Amortization - licenses 603,718    
Depreciation 0 200 408
Bad debts 10,020    
Share-based compensation 111,135 576,000  
Non-cash listing expense 4,130,557    
Change in value of derivatives 526,758    
Write-off of investments in associates 310,484    
Write-off of investments in film 12,447    
Write-off of intangible assets 116,352    
Gain on settlement of debt (172,816) (453)  
Unrealized foreign exchange (155,943)    
Share of (profit) loss on equity investment 119,654 25,036 59,310
Changes in non-cash working capital:      
Receivables (99,469) (32,035) (2,918)
Prepaids 172,815 (154,604)  
Accounts payable and accrued liabilities 2,044,431 182,984 326,740
Cash flows from (used in) operating activities 326,256 (1,155,954) (78,168)
Cash flows used in investing activities      
Cash acquired from reverse acquisition 579,279    
Cash received prior to reverse acquisition 124,561    
Cash acquired for Majesco 11,060    
Payment for consideration of Majesco (196,505)    
Investment in film   (12,447)  
Investment in associate (2,339) (275,805)  
Investment in intangibles (79,808)    
Loan receivable issued   (278,619) (100,000)
Loan receivable received   13,372 22,016
Restricted cash from reverse acquisition (574,510)    
Cash flows from (used in) investing activities (138,262) (553,499) (77,984)
Cash flows provided by (used in) financing activities      
Loan proceeds 167,500 2,000 2,656,831
Loan repayments (27,500) (1,756,721)  
Loan proceeds from related parties 37,582 291,368  
Loan repayments to related parties (50,500)    
Interest paid on loans   (160,585)  
Shares issued for cash 4,157,760 592,427  
Share issuance costs (446,571)    
Commitment to issue shares   168,550  
Warrants issued for cash 156,615 126,000  
Cash flows from (used in) financing activities 3,994,886 (736,961) 2,656,831
Effect of foreign exchange on cash 90,144    
Change in cash during the year 4,273,024 (2,446,414) 2,500,679
Cash, beginning of year 54,307 2,500,721 42
Cash, end of year $ 4,327,331 $ 54,307 $ 2,500,721