XML 41 R31.htm IDEA: XBRL DOCUMENT v3.23.2
Capital Stock (Tables)
6 Months Ended
May 31, 2023
Equity [Abstract]  
Schedule of Allocation of Fair Value of Common Shares and Common Share Purchase Warrants

   ($) 
Fair value of common shares   18,208,955 
Fair value of common share purchase warrants    1,791,045 
Total gross proceeds from the IPO    20,000,000 
      
Gross proceeds   20,000,000 
Common share issuance costs   (883,311)
Common share purchase warrant issuance costs    (86,883)
Net proceeds received    19,029,806 
      
Fair value allocation to:     
Common shares   17,325,644 
Common share purchase warrants    1,704,162 
Total Fair Value Allocated to Shares and Warrants   19,029,806 
Schedule of Outstanding Share Purchase Warrants

 

  

Number of

Warrants

  

Weighted Average

Exercise Price

 
Balance at November 30, 2022   -   $- 
Common share purchase warrants issued at the IPO   2,000,000    13.00 
Exercised   (210,513)   13.00 
Balance, May 31, 2023    1,789,487   $13.00 
Schedule of Stock Option Activity

The following table summarizes the Company’s stock option activity during this period:

 

   Number of Stock Options   Weighted Average Exercise Price   Weighted Average Remaining Contractual Term (in years)   Aggregate Intrinsic Value 
Balance, November 30, 2022   -   $-        $- 
Granted   82,500    10.00           
Balance, May 31, 2023   82,500   $10.00    4.93   $404,250