XML 17 R7.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Share Issuance Obligation [Member]
Retained Earnings [Member]
Total
Balance at Nov. 30, 2021 $ 9,500 [1] $ 3,108,874 $ (3,382,706) $ (264,332)
Balance, shares at Nov. 30, 2021 [1] 9,500,001        
Capital contributions from GoldMining [1] 8,643 8,643
Share-based compensation - allocated from GoldMining [1] 11,185 11,185
Net loss and comprehensive loss [1] (86,327) (86,327)
Balance at Feb. 28, 2022 $ 9,500 [1] 3,128,702 (3,469,033) (330,831)
Balance, shares at Feb. 28, 2022 [1] 9,500,001        
Balance at Nov. 30, 2021 $ 9,500 [1] 3,108,874 (3,382,706) (264,332)
Balance, shares at Nov. 30, 2021 [1] 9,500,001        
Net loss and comprehensive loss         (832,945)
Balance at Aug. 31, 2022 $ 9,500 [1] 3,176,727 (4,215,651) (1,029,424)
Balance, shares at Aug. 31, 2022 [1] 9,500,001        
Balance at Feb. 28, 2022 $ 9,500 [1] 3,128,702 (3,469,033) (330,831)
Balance, shares at Feb. 28, 2022 [1] 9,500,001        
Capital contributions from GoldMining [1] 16,059 16,059
Share-based compensation - allocated from GoldMining [1] 10,643 10,643
Net loss and comprehensive loss [1] (262,547) (262,547)
Balance at May. 31, 2022 $ 9,500 [1] 3,155,404 (3,731,580) (566,676)
Balance, shares at May. 31, 2022 [1] 9,500,001        
Capital contributions from GoldMining [1] 16,540 16,540
Share-based compensation - allocated from GoldMining [1] 4,783 4,783
Net loss and comprehensive loss [1] (484,071) (484,071)
Balance at Aug. 31, 2022 $ 9,500 [1] 3,176,727 (4,215,651) (1,029,424)
Balance, shares at Aug. 31, 2022 [1] 9,500,001        
Balance at Nov. 30, 2022 $ 10,135 [1] 3,827,957 (5,121,363) (1,283,271)
Balance, shares at Nov. 30, 2022 [1] 10,135,001        
Capital contributions from GoldMining [1] 17,844 17,844
Share-based compensation - allocated from GoldMining [1] 28,366 28,366
Share-based compensation - performance based restricted shares [1] 1,861 1,861
Net loss and comprehensive loss [1] (884,914) (884,914)
Balance at Feb. 28, 2023 $ 10,135 [1] 3,876,028 (6,006,277) (2,120,114)
Balance, shares at Feb. 28, 2023 [1] 10,135,001        
Balance at Nov. 30, 2022 $ 10,135 [1] 3,827,957 (5,121,363) (1,283,271)
Balance, shares at Nov. 30, 2022 [1] 10,135,001        
Net loss and comprehensive loss         (5,622,175)
Balance at Aug. 31, 2023 $ 12,399 [1] 26,590,977 (10,743,538) 15,859,838
Balance, shares at Aug. 31, 2023 [1] 12,398,709        
Balance at Feb. 28, 2023 $ 10,135 [1] 3,876,028 (6,006,277) (2,120,114)
Balance, shares at Feb. 28, 2023 [1] 10,135,001        
Capital contributions from GoldMining [1] 12,716 12,716
Share-based compensation - allocated from GoldMining [1] 18,102 18,102
Net loss and comprehensive loss [1] (2,301,754) (2,301,754)
Common stock          
Issued under initial public offering $ 2,000 [1] 18,206,955 18,208,955
Issued under initial public offering, shares [1] 2,000,000        
Underwriter fees and issuance costs [1] (883,311) (883,311)
Issued upon exercise of warrants $ 211 [1] 2,736,458 2,736,669
Issued upon exercise of warrants, shares [1] 210,513        
Warrants          
Issued in connection with initial public offering [1] 1,791,045 1,791,045
Underwriter fees and issuance costs [1] (86,883) (86,883)
Withholding taxes on return of capital [1] (10,741) (10,741)
Share-based compensation          
Common stock to be issued for consulting services [1] 21,780 21,780
Common stock to be issued for consulting services, shares [1]        
Amortization of share-based compensation [1] 146,733 146,733
Balance at May. 31, 2023 $ 12,346 [1] 25,807,102 21,780 (8,308,031) 17,533,197
Balance, shares at May. 31, 2023 [1] 12,345,514        
Capital contributions from GoldMining [1] 4,874 4,874
Share-based compensation - allocated from GoldMining [1] 2,709 2,709
Net loss and comprehensive loss [1] (2,435,507) (2,435,507)
Common stock          
Issued upon exercise of warrants $ 48 [1] 626,487 626,535
Issued upon exercise of warrants, shares [1] 48,195        
Share-based compensation          
Amortization of share-based compensation [1] 84,110 84,110
Common stock issued for consulting services $ 5 [1] 65,695 (21,780) 43,920
Common stock issued for consulting services, shares [1] 5,000        
Balance at Aug. 31, 2023 $ 12,399 [1] $ 26,590,977 $ (10,743,538) $ 15,859,838
Balance, shares at Aug. 31, 2023 [1] 12,398,709        
[1] The shares and associated amounts have been retrospectively restated to reflect a 2.714286-for-1 stock split of each issued and outstanding share of common stock, an increase in its authorized shares of common stock from 10,000,000 to 300,000,000, as well as the increase in par value to $0.001, which occurred in September 2022 (see Note 11).