XML 36 R4.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Changes in Equity - CAD ($)
$ in Thousands
U.S. GoldMining Inc. [member]
Issued capital [member]
U.S. GoldMining Inc. [member]
Capital reserve [member]
U.S. GoldMining Inc. [member]
Share issuance obligation [member]
U.S. GoldMining Inc. [member]
Retained earnings [member]
U.S. GoldMining Inc. [member]
Accumulated other comprehensive income [member]
U.S. GoldMining Inc. [member]
Equity attributable to owners of parent [member]
U.S. GoldMining Inc. [member]
Non-controlling interests [member]
U.S. GoldMining Inc. [member]
U.S. GoldMining ATM Program [member]
Issued capital [member]
U.S. GoldMining ATM Program [member]
Capital reserve [member]
U.S. GoldMining ATM Program [member]
Share issuance obligation [member]
U.S. GoldMining ATM Program [member]
Retained earnings [member]
U.S. GoldMining ATM Program [member]
Accumulated other comprehensive income [member]
U.S. GoldMining ATM Program [member]
Equity attributable to owners of parent [member]
U.S. GoldMining ATM Program [member]
Non-controlling interests [member]
U.S. GoldMining ATM Program [member]
ATM program [member]
Issued capital [member]
ATM program [member]
Capital reserve [member]
ATM program [member]
Share issuance obligation [member]
ATM program [member]
Retained earnings [member]
ATM program [member]
Accumulated other comprehensive income [member]
ATM program [member]
Equity attributable to owners of parent [member]
ATM program [member]
Non-controlling interests [member]
ATM program [member]
Issued capital [member]
Capital reserve [member]
Share issuance obligation [member]
Retained earnings [member]
Accumulated other comprehensive income [member]
Equity attributable to owners of parent [member]
Non-controlling interests [member]
Total
Balance (in shares) at Nov. 30, 2022                                                 163,669,818              
Balance at Nov. 30, 2022                                                 $ 150,879 $ 11,930 $ 0 $ 27,984 $ (55,702) $ 135,091 $ 0 $ 135,091
Statement Line Items [Line Items]                                                                
Options exercised (in shares)                                                 2,371,493             2,371,493
Options exercised                                                 $ 2,993 (805) 0 0 0 2,188 0 $ 2,188
Restricted share rights vested (in shares)                                                 266,596              
Restricted share rights vested                                                 $ 416 (416) 0 0 0 0 0 0
Net proceeds from Initial Public Offering $ 0 $ 0 $ 0 $ 20,514 $ 0 $ 20,514 $ 3,596 $ 24,110                                                
Restricted shares vested, warrants exercised, and open market shares purchases by GoldMining 0 0 0 25 0 25 1,181 1,206                                                
Common shares issued for cash (in shares)                                 16,950,153                              
Common shares issued for cash                                 $ 22,769 $ 0 $ 0 $ 0 $ 0 $ 22,769 $ 0 $ 22,769                
Agents' fees and issuance costs                                 $ (569) 0 0 0 0 (569) 0 (569)                
Share-based compensation                                                 0 2,784 0 414 0 3,198 89 3,287
Deferred tax benefits of share issuance costs                                                 96 0 0 0 0 96 0 96
Other comprehensive loss                                                 0 0 0 0 (25,308) (25,308) (8) (25,316)
Profit (loss)                                                 $ 0 0 0 (28,761) 0 (28,761) (1,688) (30,449)
Balance (in shares) at Nov. 30, 2023                                                 183,258,060              
Balance at Nov. 30, 2023                                                 $ 176,584 13,493 0 20,176 (81,010) 129,243 3,170 $ 132,413
Statement Line Items [Line Items]                                                                
Options exercised (in shares)                                                 271,189             271,189
Options exercised                                                 $ 1,001 (967) 0 0 0 34 0 $ 34
Restricted share rights vested (in shares)                                                 338,288              
Restricted share rights vested 0 0 0 (43) 0 (43) 43 0                                 $ 414 (505) 91 0 0 0 0 0
Common shares issued for cash (in shares)                                 10,873,320                              
Common shares issued for cash                 $ 0 $ 0 $ 0 $ 511 $ 0 $ 511 $ 145 $ 656 $ 13,114 0 0 0 0 13,114 0 13,114                
Agents' fees and issuance costs                 $ 0 $ 0 $ 0 $ (15) $ 0 $ (15) $ (4) $ (19) $ (328) $ 0 $ 0 $ 0 $ 0 $ (328) $ 0 $ (328)                
Share-based compensation                                                 0 2,029 0 219 0 2,248 50 2,298
Other comprehensive loss                                                 0 0 0 0 (5,721) (5,721) 55 (5,666)
Profit (loss)                                                 $ 0 0 0 (25,289) 0 (25,289) (2,058) (27,347)
Warrants exercised $ 0 $ 0 $ 0 $ 5 $ 0 $ 5 $ 1 $ 6                                                
Balance (in shares) at Nov. 30, 2024                                                 194,740,857              
Balance at Nov. 30, 2024                                                 $ 190,785 $ 14,050 $ 91 $ (4,436) $ (86,731) $ 113,759 $ 1,402 $ 115,161