XML 20 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Changes in Shareholders' Equity (Deficiency) - CAD ($)
Common stock
Commitment to Issue Shares
Reserves
Accumulated Other Comprehensive Income
Deficit
Non-controlling interest
Total
Balance at Nov. 30, 2015 $ 1,081,000   $ 7,473   $ (928,138)   $ 160,335
Balance (in shares) at Nov. 30, 2015 1,845,237            
Discount on promissory note     6,924       6,924
Comprehensive loss for the year         (465,644)   (465,644)
Loss for the year             (465,644)
Balance at Nov. 30, 2016 $ 1,081,000   14,397   (1,393,782)   (298,385)
Balance (in shares) at Nov. 30, 2016 1,845,237            
Comprehensive loss for the year             (1,928,870)
Shares issued for private placement - cash (in shares) 124,434            
Shares issued for private placement - cash $ 499,615           499,615
Shares issued for finder fees (in shares) 4,000            
Shares issued for finder fees $ 24,600           24,600
Shares issued pursuant to exercise of warrants (in shares) 4,750            
Shares issued pursuant to exercise of warrants $ 17,812           17,812
Shares issued pursuant to exercise of stock options (in shares) 20,000            
Shares issued pursuant to exercise of stock options $ 123,000   (48,000)       75,000
Share subscription received   $ 168,550         168,550
Share-based compensation     576,000       576,000
Loss for the year         (1,928,870)   (1,928,870)
Shares issued to settle debt (in shares) 179,294            
Shares issued to settle debt $ 642,973           642,973
Share issuance costs (24,600)            
Balance at Nov. 30, 2017 $ 2,364,400 168,550 542,397   (3,322,652)   (247,305)
Balance (in shares) at Nov. 30, 2017 2,177,715            
Comprehensive loss for the year             (7,101,341)
Share-based compensation     111,135       111,135
Loss for the year         (7,537,749) $ 37,516 (7,500,233)
Shares issued pursuant to acquisition agreement (in shares) 66,667            
Shares issued pursuant to acquisition agreement $ 415,000           415,000
Non-controlling interest acquired           1,684,615 1,684,615
Eliminate capital stock of Liquid Media Group (Canada) Ltd. (2,244,381)            
Opening balance of Liquid Media Group Ltd. 560,410            
Issuance of shares to former shareholders of Liquid Canada (in shares) 1,288,497            
Issuance of shares to former shareholders of Liquid Canada $ 4,277,319   96,303       4,373,622
Shares issued for cash (in shares) 800,000            
Shares issued for cash $ 4,157,760           4,157,760
Shares issued for license fees(in shares) 888,000            
Shares issued for license fees $ 4,880,639           4,880,639
Shares issued to settle debt (in shares) 113,764            
Shares issued to settle debt $ 623,771           623,771
Shares issued for intangible assets (in shares) 268,000            
Shares issued for intangible assets $ 1,469,456           1,469,456
Shares issued for commitment (in shares) 28,451            
Shares issued for commitment $ 156,000 (156,000)          
Share issuance costs $ (512,876)   24,774       (488,102)
Shares issued for share issuance costs (in shares) 10,000            
Warrants exercised for cash (in shares) 52,985            
Warrants exercised for cash $ 159,601   (2,986)       156,615
Foreign exchange on translation       $ 282,082 116,810   398,892
Balance at Nov. 30, 2018 $ 18,032,601 $ 12,550 $ 771,623 $ 282,082 $ (10,860,401) $ 1,838,941 $ 10,077,396
Balance (in shares) at Nov. 30, 2018 4,010,108