|
FY2024
12 months to Nov 30, 2024
|
FY2023
12 months to Nov 30, 2023
|
FY2022
12 months to Nov 30, 2022
|
FY2021
12 months to Nov 30, 2021
|
FY2020
12 months to Nov 30, 2020
|
|
|---|---|---|---|---|---|
| Cash flows from (used in) Operating | |||||
| Net loss | |||||
| Adjustments for | |||||
| Depreciation of property and equipment | |||||
| Amortization of intangible assets and other asset | |||||
| Amortization of right-of-use assets | |||||
| Share-based compensation for stock option plan and stock appreciation rights | |||||
| Impairment loss on intangible assets | |||||
| Change in fair value of derivative financial assets | |||||
| Change in fair value of liability related to deferred stock unit plan | |||||
| Interest on convertible unsecured senior notes and long-term debt | |||||
| Interest paid on convertible unsecured senior notes and long-term debt | |||||
| Interest income | |||||
| Interest received | |||||
| Income tax expense | |||||
| Federal investment tax credits | |||||
| Income taxes paid | |||||
| Foreign exchange | |||||
| Gain on repurchase of convertible unsecured senior notes | |||||
| Accretion expense and amortization of deferred financing costs | |||||
| Accretion expense, write-off, amortization of deferred financing costs and other | |||||
| Change in fair value of Marathon Warrants | |||||
| Write off of deferred financing costs | |||||
| Loss on long-term debt modifications and repayment | |||||
| Cash flows from (used in) operations before changes in working capital | |||||
| Change in operating assets and liabilities | |||||
| Trade and other receivables | |||||
| Tax credits receivable | |||||
| Inventories | |||||
| Prepaid expenses and deposits | |||||
| Accounts payable and accrued liabilities | |||||
| Provisions | |||||
| Deferred revenue | |||||
| Increase (decrease) in working capital | |||||
| Total cash from (used) in operating activities | |||||
| Financing activities | |||||
| Repurchase of convertible unsecured senior notes | |||||
| Costs related to repurchase of convertible unsecured senior notes | |||||
| Proceeds from issuance of long-term debt | |||||
| Costs related to issuance of long-term debt | |||||
| Repayment of other obligations | |||||
| Repayment of long-term debt | |||||
| Costs related to repayment of long-term debt | |||||
| Proceeds from exercise of Options | |||||
| Proceeds from exercise of warrants | |||||
| Proceeds from issue of common shares, Public Offering Warrants and subscription receipts | |||||
| Costs related to issuance of common shares, Public Offering Warrants and subscription receipts | |||||
| Deferred financing costs | |||||
| Payment of lease liability | |||||
| Total cash (used in) from financing activities | |||||
| Investing activities | |||||
| Acquisition of intangible assets | |||||
| Acquisition of property and equipment | |||||
| Proceeds from sale of bonds and money market funds | |||||
| Acquisition of bonds and money market funds | |||||
| Acquisition of derivative financial assets | |||||
| Other | |||||
| Total cash from investing activities | |||||
| Net change in cash | |||||
| Cash, beginning of year | |||||
| Effect of foreign exchange on cash | |||||
| Cash and cash equivalent held in escrow, end of year | |||||
Loading...