XML 26 R3.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Loss and Comprehensive Loss - USD ($)
12 Months Ended
Nov. 30, 2021
Nov. 30, 2020
Nov. 30, 2019
Profit or loss [abstract]      
Sales $ 767,790 $ 35,487 $ 20,427
Cost of sales 771,545 568,712 1,380,872
Gross profit (loss) (3,755) (533,225) (1,360,445)
Operating expenses      
Accretion expense 10,067 51,520 158,736
Amortization 86,115 75,397 75,397
Consulting fees 838,699 899,619 597,309
Depreciation 32,476 27,836 1,175
Foreign exchange loss 53,728 31,674 12,941
Insurance 66,517 60,178 43,987
Interest expense 23,600 116,842 134,515
Investor relations, filing, and compliance fees 167,441 209,335 201,932
Management and directors salaries and fees 717,579 470,936 421,071
Marketing 696,777 1,587,526 877,165
Other general and administrative expenses 144,160 58,602 37,438
Professional fees 992,322 513,529 669,769
Research and development 308,305 326,930
Share-based compensation 1,674,322 1,447,476 891,099
Salaries and benefits 291,908 869
Travel 26,139 22,783 22,647
 Total operating expenses 6,130,155 5,900,183 4,146,050
 Loss before other income (expenses) (6,133,910) (6,433,408) (5,506,495)
 Other income (expenses)      
Interest income 42,468 50,537 51,832
Royalty income 9,241
Share of profit of equity investment 147,049
Write-off of licenses (492,751) (250,581) (542,290)
Project investigation (143,718)
Impairment of intangible assets (4,214,445)
Gain (loss) on derivative liability 210,436 918,102 (338,719)
Gain (loss) on settlement of debt 38,258 30,473 (74,168)
Loss on disposal of equipment (45,466)
Loss on disposal of investment (3,438,560)
Unrealized gains on equity instruments 1,139,133 1,798,739 721,384
Allowance for credit loss (101,085) (142,159) (109,437)
Write-off of accounts payable 199,545
 Total other income (expenses) (6,653,226) 2,405,111 (288,067)
Loss before income taxes (12,787,136) (4,028,297) (5,794,562)
Deferred income tax recovery (12,971) (122,201)
Income tax expense 5,206
Loss attributable to Liquid Media Group from continuing operations (12,779,371) (4,028,297) (5,672,361)
Loss from discontinued operations (2,081,088) (67,447)
Loss for the year (12,779,371) (6,109,385) (5,739,808)
Loss attributable to:      
Shareholders of the Company (12,779,371) (4,698,146) (5,706,759)
Non-controlling interest from discontinued operations (1,411,239) (33,049)
Loss for the year $ (12,779,371) $ (6,109,385) $ (5,739,808)