XML 78 R55.htm IDEA: XBRL DOCUMENT v3.22.1
SHARE CAPITAL AND RESERVES (Tables)
12 Months Ended
Nov. 30, 2021
Schedule of authorized to issue of preferred shares
     
    
Preferred shares without par value   9,999,900 
Series “A” preferred shares   1,000,000 
Series “B” preferred shares   100 
Series “C” preferred shares   1,000,000 
Series “D” preferred shares   4,000,000 
Series “E” preferred shares   4,000,000 
      
    20,000,000 
Schedule of Profit Loss per share
                     
   Year ended November 30,
     2021      2020      2019  
     $      $      $  
Basic and diluted loss per share attributable to the Company from continuing operations   (0.94)   (0.51)   (1.33)
Basic and diluted loss per share attributable to the Company   (0.94)   (0.60)   (1.34)
Basic and diluted loss per share attributable to the non-controlling interest         (0.18)   (0.01)
Weighted average number of common shares outstanding   13,629,121    7,845,300    4,255,297 
Schedule of weighted average assumptions by Black-Scholes option-pricing model
               
     2021      2020      2019  
Risk-free interest rate   0.41%   0.47%   1.82%
Dividend yield   nil    Nil    nil 
Expected life   5.0 years    5.0 years    5.0 years 
Volatility   105%   103%   92%
Weighted average fair value per option  $1.18   $1.37   $1.87 
Schedule of stock option transactions
                 
  

 

Number of

Stock Options

 

    Weighted Average Exercise Price      Weighted Average Share Price on Exercise  
            $      $  
 Balance, November 30, 2019    461,500   $2.55    —   
 Granted    550,000   $2.55    —   
 Exercised    (53,505)  $2.55    —   
 Balance, November 30, 2020    957,995   $2.55    —   
 Granted    1,072,450   $1.90    —   
 

Exercised

    (10,000)  $1.90   $2.00 
 Cancelled    (265,000)  $1.90    —   
 Balance, November 30, 2021    1,755,445   $1.90    —   

 

Schedule of summary of the share options outstanding and exercisable
               
  Number Outstanding      Number Exercisable      Exercise Price    Expiry Date
                $     
 50,000    50,000   $1.90   May 14, 2022
 257,995    257,995   $1.90   February 28, 2024
 25,000    25,000   $1.90   January 8, 2025
 25,000    25,000   $1.90   February 13, 2025
 25,000    25,000   $1.90   March 10, 2025
 25,000    25,000   $1.90   April 13, 2025
 275,000    275,000   $1.90   July 23, 2025
 750,715    107,245   $1.90   January 1, 2026
 321,735    214,490   $1.90   January 14, 2026
 1,755,445    1,004,730         
Schedule of weighted average assumptions used in the Black-Scholes option-pricing model for the valuation of the agents' warrants granted
               
   2021  2020  2019
Risk-free interest rate   -    0.48%    - 
Dividend yield   -    nil    - 
Expected life   -    5.0 years    - 
Volatility   -    103%    - 
Weighted average fair value per warrant   -   $1.19    - 
Schedule of agents' warrant transactions
          
  

Number of

Agents’ Warrants

  Weighted Average Exercise Price
         $ 
Balance, November 30, 2019   8,000   $4.00 
Issued   213,333   $1.88 
Cancelled   (8,000)  $4.00 
Balance, November 30, 2020   213,333   $1.88 
Exercised   (186,666)  $1.88 
Balance, November 30, 2021   26,667   $1.88 
Schedule of agents' warrants outstanding and exercisable
          
Number Outstanding  Exercise Price  Expiry Date
      $    
 26,667   $1.88   June 4, 2025
 26,667         
Schedule of share purchase warrant transactions
          
  

Number of

Share Purchase Warrants

  Weighted Average Exercise Price
         $ 
Balance, November 30, 2019   1,984,474   $1.81 
Issued   2,482,601   $1.68 
Exercised   (1,433,366)  $1.39 
Balance, November 30, 2020   3,033,709   $1.66 
Issued   270,000   $1.75 
Exercised   (1,408,501)  $1.84 
Expired   (1,516,000)  $1.46 
Balance, November 30, 2021   379,208   $1.84 
Schedule of share purchase warrants outstanding and exercisable for warrants
          
Number Outstanding  Exercise Price  Expiry Date
      $    
 24,208   $1.20   April 6, 2022
 355,000   $1.88   June 9, 2025
 379,208         
Schedule of Restricted share units
     
  

Number of

RSUs

    
Balance, November 30, 2019   - 
Granted   1,000,001 
Vested   (250,001)
Balance, November 30, 2020   750,000 
Vested   (487,502)
Cancelled   (98,541)
Balance, November 30, 2021   163,957 
Schedule of weighted average assumptions by Black-Scholes option-pricing model for the valuation of the derivative liability
               
   2021  2020  2019
Risk-free interest rate   -    -    1.70% 
Dividend yield   -    -    Nil 
Expected life   -    -    0.75 year 
Volatility   -    -    106% 
Probability of exercise   -    -    75%