XML 58 R49.htm IDEA: XBRL DOCUMENT v3.22.2.2
SHARE CAPITAL AND RESERVES (Tables)
6 Months Ended
May 31, 2022
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 weighted average assumptions by Black-Scholes option-pricing model
          
   May 31,
2022
  November 30,
2021
Risk-free interest rate   -    0.41%
Dividend yield   -    nil 
Expected life   -    5.0 years 
Volatility   -    105%
Weighted average fair value per option   -   $1.18 
Schedule of stock option transactions
               
   Number of
Stock
Options
  Weighted Average
Exercise Price
  Weighted Average
Share Price on
Exercise
         $    $ 
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    - 
Expired   (50,000)  $1.90      
Balance, May 31, 2022   1,755,445   $1.90      
Schedule of summary of the share options outstanding and exercisable
             
Number
Outstanding
  Number
Exercisable
  Exercise Price  Expiry Date
         $    
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   428,980*  $1.90   January 1, 2026
321,735   214,490   $1.90   January 14, 2026
1,705,445   1,276,465         
* 321,735 unvested stock options and 428,980 vested stock options were cancelled in July 2022.
Schedule of agents' warrant transactions
          
   Number of
Agents’ Warrants
  Weighted Average
Exercise Price
         $ 
Balance, November 30, 2020   213,333   $1.88 
Exercised   (186,666)  $1.88 
Balance, November 30, 2021 and May 31, 2022   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, 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 
Expired   (24,208)  $1.20 
Balance, May 31, 2022   355,000   $1.88 
Schedule of share purchase warrants outstanding and exercisable for warrants
         
Number
Outstanding
  Exercise Price  Expiry Date
     $    
355,000   $1.88   June 9, 2025
355,000         
Schedule of Restricted share units
     
   Number of
RSUs
    
Balance, November 30, 2020    750,000 
Vested   (487,502)
Cancelled   (98,541)
Balance, November 30, 2021   163,957 
Vested   (163,957)
Balance, May 31, 2022   -