XML 28 R5.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Changes in Shareholders' Equity - USD ($)
Issued capital [member]
Commitment To Issue Shares [Member]
Other reserves [member]
Retained earnings [member]
Noncontrolling Interesst [Member]
Total
Balance, November 30, 2020 (restated Note 2) at Nov. 30, 2018 $ 13,834,828 $ 10,000 $ 564,960 $ (8,277,891) $ 1,444,288 $ 7,576,185
Beginning Balance, Shares at Nov. 30, 2018 4,010,108          
IfrsStatementLineItems [Line Items]            
Shares issued to settle debt $ 478,091 478,091
Shares issued to settle debt, Shares 159,873          
Units issued for convertible debentures $ 1,542,229 (185,122) 1,357,107
Units issued for convertible debentures, Shares 1,000,167          
Residual value of warrants issued for convertible debentures $ (23,193) 23,193
Shares issued for services $ 55,514 55,514
Shares issued for services, Shares 17,222          
Commitment to issue shares 103,750 103,750
Warrants exercised for cash $ 277,010 277,010
Warrants exercised for cash, Shares 158,291          
Subscriptions reclassified to payables (10,000) (10,000)
Share-based compensation 891,099 891,099
Convertible debenture - equity portion 330,395 330,395
Loss for the year (5,706,759) (33,049) (5,739,808)
Ending balance, value at Nov. 30, 2019 $ 16,164,479 103,750 1,624,525 (13,984,650) 1,411,239 5,319,343
Ending Balance, Shares at Nov. 30, 2019 5,345,661          
IfrsStatementLineItems [Line Items]            
Units issued for cash $ 3,648,224 3,648,224
Units issued for cash, Shares 2,666,672          
Shares issued to settle debt $ 243,306 243,306
Shares issued to settle debt, Shares 107,228          
Units issued for convertible debentures and related interest $ 795,891 (95,306) 700,585
Units issued for convertible debentures and related interest, Shares 527,402          
Shares issued for services $ 209,910 (25,000) 184,910
Shares issued for services, Shares 125,675          
Shares issued for restricted share units $ 367,501 (367,501)
Shares issued for restricted share units, Shares 250,001          
Share issuance costs $ (801,457) (801,457)
Commitment to issue shares 440,501 440,501
Warrants exercised for cash $ 1,570,990 (78,750) (20,240) 1,472,000
Warrants exercised for cash, Shares 1,066,282          
Warrants issued for share issue costs 252,976 252,976
Options exercised for cash $ 236,519 (100,081) 136,438
Options exercised for cash, Shares 53,505          
Subscriptions reclassified to payables
Share-based compensation 1,447,476 1,447,476
Loss for the year (4,698,146) (1,411,239) (6,109,385)
Ending balance, value at Nov. 30, 2020 $ 22,435,363 440,501 2,741,849 (18,682,796) 6,934,917
Ending Balance, Shares at Nov. 30, 2020 10,142,426          
IfrsStatementLineItems [Line Items]            
Shares issued pursuant to acquisition of IndieFlix $ 799,994 799,994
Shares issued pursuant to acquisition of IndieFlix, Shares 499,996          
Shares issued for cash $ 6,915,230 6,915,230
Shares issued for cash, Shares 2,228,410          
Shares issued to settle debt $ 561,403 561,403
Shares issued to settle debt, Shares 257,878          
Units issued for convertible debentures and related interest $ 454,967 (49,967) 405,000
Shares issued for services $ 46,948 46,948
Shares issued for services, Shares 17,907          
Shares issued for restricted share units $ 721,502 (721,502)
Shares issued for restricted share units, Shares 487,502          
Shares issued for cashless warrant exercise $ 423,503 423,503
Shares issued for cashless warrant exercise, Shares 121,319          
Share issuance costs $ (573,351) (573,351)
Warrants exercised for cash $ 3,278,800 (440,501) (224,306) 2,613,993
Warrants exercised for cash, Shares 1,787,251          
Options exercised for cash $ 38,561 (19,561) 19,000
Options exercised for cash, Shares 10,000          
Share-based compensation 1,674,322 1,674,322
Loss for the year (12,779,371) (12,779,371)
Units issued for convertible debentures and related interest, Shares 270,000          
Ending balance, value at Nov. 30, 2021 $ 35,102,920 $ 3,400,835 $ (31,462,167) $ 7,041,588
Ending Balance, Shares at Nov. 30, 2021 15,822,689