XML 105 R72.htm IDEA: XBRL DOCUMENT v3.24.0.1
Note 13 - Non-controlling Interests (Details Textual)
$ / shares in Units, $ / shares in Units, $ in Thousands
5 Months Ended 7 Months Ended 12 Months Ended
May 04, 2023
$ / shares
Apr. 24, 2023
CAD ($)
shares
Apr. 24, 2023
USD ($)
$ / shares
shares
Apr. 19, 2023
$ / shares
shares
Sep. 23, 2022
USD ($)
$ / shares
Apr. 24, 2023
CAD ($)
shares
Nov. 30, 2023
CAD ($)
$ / shares
shares
Nov. 30, 2023
CAD ($)
$ / shares
shares
Nov. 30, 2023
CAD ($)
$ / shares
$ / shares
shares
Nov. 30, 2022
CAD ($)
$ / shares
Nov. 30, 2023
$ / shares
Feb. 06, 2023
Nov. 23, 2022
Sep. 22, 2022
oz
shares
Nov. 30, 2021
$ / shares
Statement Line Items [Line Items]                              
Share issue related cost               $ 569              
Non-controlling interests             $ 3,170 $ 3,170 $ 3,170 $ 0          
Number of share options granted in share-based payment arrangement               3,700,000   4,694,445          
Weighted average exercise price of share options granted in share-based payment arrangement (in dollars per share) | $ / shares               $ 1.1   $ 1.61          
Risk free interest rate, share options granted               4.18%   3.54%          
Option life, share options granted               2.87   2.87          
Expected dividend as percentage, share options granted               0.00%   0.00%          
Expected volatility, share options granted               52.75%   61.25%          
Number of share options outstanding in share-based payment arrangement at end of period             14,945,195 14,945,195 14,945,195 14,003,075         12,444,150
Weighted average exercise price of share options outstanding in share-based payment arrangement at end of period (in dollars per share) | $ / shares             $ 1.6 $ 1.6 $ 1.6 $ 1.61         $ 1.63
Weighted average remaining contractual life of outstanding share options (Year)               3 years 3 months 7 days              
Weighted average remaining contractual life of exercisable share options (Year)               2 years 9 months 18 days              
U.S. GoldMining Inc. [member]                              
Statement Line Items [Line Items]                              
Increase (decrease) in number of shares outstanding, subsidiary issuance (in shares) | shares   2,000,000 2,000,000 2,000,000                      
Shares issued, price per share (in dollars per share) | $ / shares     $ 10 $ 10                      
Class of warrant, exercise price of warrant (in CAD per share) | $ / shares       $ 13                      
Increase (decrease) through change in equity of subsidiaries, equity   $ 27,100 $ 20,000,000       $ 1,181                
Share issue related cost   1,300 1,000,000                        
Cash fees to Underwriter   $ 900 $ 700,000                        
Number of subsidiary shares held (in shares) | shares   9,878,261       9,878,261                  
Proportion of ownership interests held by non-controlling interests           79.70%   80.00%              
Number of subsidiary warrants held (in shares) | shares   122,490       122,490                  
Dilution gain (loss)           $ 20,514 25                
Non-controlling interests   $ 3,596       $ 3,596 $ 3,170 $ 3,170 $ 3,170 $ 0          
Number of warrants exercised (in shares) | shares             258,708                
Proceeds from exercise of warrants             $ 4,523                
Maximum percentage of outstanding shares in plan                       10.00%      
Number of share options granted in share-based payment arrangement 82,500                            
Weighted average exercise price of share options granted in share-based payment arrangement (in dollars per share) | $ / shares $ 10                            
Vesting period (Year) 5 years                            
Risk free interest rate, share options granted 3.47%                            
Option life, share options granted 3                            
Expected dividend as percentage, share options granted 0.00%                            
Expected forfeiture rate, share options granted 0.00%                            
Expected volatility, share options granted 61.34%                            
Expense from share-based payment transactions with employees               $ 344              
Number of share options outstanding in share-based payment arrangement at end of period             82,500 82,500 82,500            
Weighted average exercise price of share options outstanding in share-based payment arrangement at end of period (in dollars per share) | $ / shares                     $ 10        
Weighted average remaining contractual life of outstanding share options (Year)               4 years 5 months 4 days              
Gold or gold equivalent ounces (Ounce) | oz                           3,000,000  
Restricted shares to be deemed released shares (in shares) | shares                           190,500  
Number of warrants outstanding (in shares) | shares             1,741,292 1,741,292 1,741,292            
Weighted average exercise price of warrants issued (in dollars per share) | $ / shares                 $ 13            
Weighted average remaining contractual life of exercisable share options (Year)               2 years 4 months 24 days              
U.S. GoldMining Inc. [member] | Restricted shares [member]                              
Statement Line Items [Line Items]                              
Increase (decrease) in value of shares outstanding through share-based compensation transaction               $ 74   $ 0          
U.S. GoldMining Inc. [member] | Restricted shares [member]                              
Statement Line Items [Line Items]                              
Number of other equity instruments exercised or vested in share-based payment arrangement             285,750                
Number of other equity instruments outstanding in share-based payment arrangement at end of period                         1,000,000    
Number of other equity instruments granted in share-based payment arrangement         635,000                    
U.S. GoldMining Inc. [member] | GRC share options vesting on grant date [member]                              
Statement Line Items [Line Items]                              
Vesting period requirements for share-based payment arrangement 25                            
U.S. GoldMining Inc. [member] | GRC share options vesting on each of the dates that are 6, 12 and 18 months thereafter [member]                              
Statement Line Items [Line Items]                              
Vesting period requirements for share-based payment arrangement 25                            
U.S. GoldMining Inc. [member] | Performance based restricted shares, tranche 1 [member]                              
Statement Line Items [Line Items]                              
Vesting period (Year)         2 years                    
Vesting of share-based payment arrangement, percentage         15.00%                    
Performance award, prior equity financing         $ 15,000,000                    
U.S. GoldMining Inc. [member] | Performance based restricted shares, tranche two [member]                              
Statement Line Items [Line Items]                              
Vesting period (Year)         2 years                    
Vesting of share-based payment arrangement, percentage         15.00%                    
Performance award, prior equity financing         $ 100,000,000                    
U.S. GoldMining Inc. [member] | Performance based restricted shares, tranche 3 [member]                              
Statement Line Items [Line Items]                              
Vesting period (Year)         2 years                    
Vesting of share-based payment arrangement, percentage         15.00%                    
U.S. GoldMining Inc. [member] | Performance based restricted shares, tranche 4 [member]                              
Statement Line Items [Line Items]                              
Vesting period (Year)         3 years                    
Vesting of share-based payment arrangement, percentage         15.00%                    
Depth of drilling         10,000                    
U.S. GoldMining Inc. [member] | Performance based restricted shares, tranche 5 [member]                              
Statement Line Items [Line Items]                              
Vesting period (Year)         4 years                    
Vesting of share-based payment arrangement, percentage         15.00%                    
Share price (in CAD per share) | $ / shares         $ 15                    
U.S. GoldMining Inc. [member] | Performance based restricted shares, tranche 6 [member]                              
Statement Line Items [Line Items]                              
Vesting period (Year)         5 years                    
Vesting of share-based payment arrangement, percentage         15.00%                    
Market Capitalization         $ 250,000,000                    
U.S. GoldMining Inc. [member] | Performance based restricted shares, tranche 7 [member]                              
Statement Line Items [Line Items]                              
Vesting period (Year)         6 years                    
Vesting of share-based payment arrangement, percentage         10.00%                    
Share price (in CAD per share) | $ / shares         $ 25                    
U.S. GoldMining Inc. [member] | Performance based restricted shares, tranche 6 and7 [member]                              
Statement Line Items [Line Items]                              
Vesting of share-based payment arrangement, percentage         100.00%                    
U.S. GoldMining Inc. [member] | Gold Mining [member]                              
Statement Line Items [Line Items]                              
Increase (decrease) in number of shares outstanding, subsidiary issuance (in shares) | shares   122,490 122,490       255,770                
Increase (decrease) through change in equity of subsidiaries, equity   $ 1,700 $ 1,200,000       $ 3,403                
U.S. GoldMining Inc. [member] | Consultant [member]                              
Statement Line Items [Line Items]                              
Increase (decrease) in number of shares outstanding, subsidiary issuance (in shares) | shares             5,000                
Increase (decrease) through change in equity of subsidiaries, equity             $ 86