XML 66 R34.htm IDEA: XBRL DOCUMENT

Note 11 - Non-controlling Interests (Tables)

12 Months Ended

Nov. 30, 2024

Statement Line Items [Line Items]

Statement of subsidiary financial position [text block]

		November 30,
		2024
		($)
Assets
Cash and cash equivalents			5,544
Restricted cash			122
Prepaid expenses and deposits			278
Other receivables			36
Other assets			49
Land, property and equipment			1,565
Exploration and evaluation assets			83
			7,677

Liabilities
Accounts payable and accrued liabilities			458
Withholdings taxes payable			253
Rehabilitation provisions			446
Lease liability			160
Due to related parties			2
			1,319

Statement of subsidiary cash flows [text block]

		For the year ended				For the year ended
		November 30,				November 30,
		2024				2023
		($)				($)
Cash used in operating activities			(10,506	)			(12,657	)
Cash used in investing activities			(235	)			(1,328	)
Cash generated from financing activities			600				29,491

Effect of exchange rate changes on cash			228				-

Net increase (decrease) in cash and cash equivalents and restricted cash			(9,913	)			15,506
Cash and cash equivalents and restricted cash
Beginning of year			15,579				73
End of year			5,666				15,579

Disclosure of number and weighted average exercise prices of share options [text block]

		Number of Options				Weighted Average Exercise Price ($)
Balance at November 30, 2022			14,003,075				1.61
Granted			3,700,000				1.10
Exercised⁽¹⁾			(2,377,000	)			0.92
Cancelled/Forfeited			(17,500	)			1.83
Expired			(363,380	)			1.45
Balance at November 30, 2023			14,945,195				1.60
Granted			2,763,234				1.19
Exercised⁽²⁾			(2,029,500	)			1.05
Expired			(197,500	)			1.02
Balance at November 30, 2024			15,481,429				1.61

Disclosure of indirect measurement of fair value of goods or services received, share options granted during period [text block]

		Year ended November 30, 2024				Year ended November 30, 2023
Risk-free interest rate			3.18	%			4.18	%
Expected life (years)			2.87				2.87
Expected volatility			46.66	%			52.75	%
Expected dividend yield			0.00	%			0.00	%
Estimated forfeiture rate			3.69	%			3.00	%

Disclosure of number and weighted average exercise prices of warrants [text block]

		Number of Warrants				Weighted Average Exercise Price (US$)
Balance at November 30, 2022			-				-
Common stock purchase warrants issued at the IPO			2,000,000				13.00
Exercised			(258,708	)			13.00
Balance at November 30, 2023			1,741,292				13.00
Exercised			(300	)			13.00
Balance at November 30, 2024			1,740,992	⁽¹⁾			13.00

U.S. GoldMining Inc. [member]

Statement Line Items [Line Items]

Disclosure of number and weighted average exercise prices of share options [text block]

		Number of Options				Weighted Average Exercise Price (US$)
Balance at November 30, 2022			-				-
Granted			82,500				10.00
Balance at November 30, 2023			82,500				10.00
Granted			106,050				10.00
Forfeited			(3,000	)			10.00
Balance at November 30, 2024			185,550	⁽¹⁾			10.00

Disclosure of indirect measurement of fair value of goods or services received, share options granted during period [text block]

		Year ended November 30, 2024				Year ended November 30, 2023
Risk-free interest rate			4.45	%			3.47	%
Expected life (years)			3.00				3.00
Expected volatility⁽¹⁾			54.94	%			61.34	%
Expected dividend yield			0.00	%			0.00	%
Estimated forfeiture rate			0.00	%			0.00	%