2023 Q1 Form 10-Q Financial Statement

#000117184323002135 Filed on April 04, 2023

View on sec.gov

Income Statement

Concept 2023 Q1 2022 Q1
Revenue $0.00 $0.00
YoY Change
Cost Of Revenue
YoY Change
Gross Profit
YoY Change
Gross Profit Margin
Selling, General & Admin $5.606M $5.175M
YoY Change 8.33% -2.85%
% of Gross Profit
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $1.000K $2.000K
YoY Change -50.0% 0.0%
% of Gross Profit
Operating Expenses $10.08M $9.217M
YoY Change 9.38% 26.31%
Operating Profit -$10.08M -$9.217M
YoY Change 9.38% 26.31%
Interest Expense -$5.750M -$5.028M
YoY Change 14.36% 44.44%
% of Operating Profit
Other Income/Expense, Net $2.225M $524.0K
YoY Change 324.62% -763.29%
Pretax Income -$10.58M -$9.995M
YoY Change 5.89% 25.63%
Income Tax $75.00K $0.00
% Of Pretax Income
Net Earnings -$10.66M -$9.995M
YoY Change 6.64% 25.63%
Net Earnings / Revenue
Basic Earnings Per Share -$0.03 -$0.03
Diluted Earnings Per Share -$0.03 -$30.02K
COMMON SHARES
Basic Shares Outstanding 334.0M 333.2M
Diluted Shares Outstanding

Balance Sheet

Concept 2023 Q1 2022 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $116.2M $155.1M
YoY Change -25.12% 35.85%
Cash & Equivalents $54.16M $77.13M
Short-Term Investments $62.00M $78.00M
Other Short-Term Assets $2.407M $1.310M
YoY Change 83.74% 15.32%
Inventory
Prepaid Expenses $969.0K $959.0K
Receivables $339.0K $351.0K
Other Receivables $24.93M $0.00
Total Short-Term Assets $143.2M $156.4M
YoY Change -8.46% -17.33%
LONG-TERM ASSETS
Property, Plant & Equipment $911.0K $369.0K
YoY Change 146.88% -37.24%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $7.244M $7.817M
YoY Change -7.33% 48.81%
Other Assets $3.038M $2.714M
YoY Change 11.94% 20.68%
Total Long-Term Assets $8.155M $31.97M
YoY Change -74.49% 11.01%
TOTAL ASSETS
Total Short-Term Assets $143.2M $156.4M
Total Long-Term Assets $8.155M $31.97M
Total Assets $151.4M $188.4M
YoY Change -19.66% -13.59%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $515.0K $536.0K
YoY Change -3.92%
Accrued Expenses $810.0K $922.0K
YoY Change -12.15% 9.76%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $2.474M $2.298M
YoY Change 7.66% 44.53%
LONG-TERM LIABILITIES
Long-Term Debt $126.6M $117.2M
YoY Change 8.01% 5.39%
Other Long-Term Liabilities $954.0K $444.0K
YoY Change 114.86% 25.07%
Total Long-Term Liabilities $954.0K $444.0K
YoY Change 114.86% -99.6%
TOTAL LIABILITIES
Total Short-Term Liabilities $2.474M $2.298M
Total Long-Term Liabilities $954.0K $444.0K
Total Liabilities $130.1M $120.0M
YoY Change 8.4% 6.01%
SHAREHOLDERS EQUITY
Retained Earnings -$2.023B -$1.969B
YoY Change 2.74% 2.21%
Common Stock $1.985B $1.981B
YoY Change 0.2% 0.33%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $21.30M $68.43M
YoY Change
Total Liabilities & Shareholders Equity $151.4M $188.4M
YoY Change -19.66% -13.59%

Cashflow Statement

Concept 2023 Q1 2022 Q1
OPERATING ACTIVITIES
Net Income -$10.66M -$9.995M
YoY Change 6.64% 25.63%
Depreciation, Depletion And Amortization $1.000K $2.000K
YoY Change -50.0% 0.0%
Cash From Operating Activities -$4.493M -$6.003M
YoY Change -25.15% 40.06%
INVESTING ACTIVITIES
Capital Expenditures
YoY Change
Acquisitions
YoY Change
Other Investing Activities -$5.188M -$5.936M
YoY Change -12.6% -184.15%
Cash From Investing Activities -$5.188M -$5.936M
YoY Change -12.6% -184.15%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities $0.00 -$2.122M
YoY Change -100.0% 190.29%
NET CHANGE
Cash From Operating Activities -$4.493M -$6.003M
Cash From Investing Activities -$5.188M -$5.936M
Cash From Financing Activities $0.00 -$2.122M
Net Change In Cash -$9.681M -$13.99M
YoY Change -30.81% -711.76%
FREE CASH FLOW
Cash From Operating Activities -$4.493M -$6.003M
Capital Expenditures
Free Cash Flow
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2023Q1 dei Entity Central Index Key
EntityCentralIndexKey
0001173420
CY2023Q1 dei Amendment Flag
AmendmentFlag
false
CY2023Q1 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--11-30
CY2023Q1 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2023
CY2023Q1 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q1
CY2023Q1 us-gaap Revenues
Revenues
0 usd
CY2023Q1 us-gaap Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
24638000 usd
CY2022Q4 us-gaap Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
24421000 usd
CY2023Q1 us-gaap Common Stock Value
CommonStockValue
1984696000 usd
CY2023Q1 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
84293000 usd
CY2023Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-2023167000 usd
CY2023Q1 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-24518000 usd
CY2023Q1 us-gaap Stockholders Equity
StockholdersEquity
21304000 usd
CY2023Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
151361000 usd
CY2023Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
5607000 usd
CY2023Q1 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-4475000 usd
CY2022Q1 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-4040000 usd
CY2023Q1 us-gaap Operating Expenses
OperatingExpenses
10082000 usd
CY2022Q1 us-gaap Operating Expenses
OperatingExpenses
9217000 usd
CY2023Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-10082000 usd
CY2022Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-9217000 usd
CY2023Q1 us-gaap Interest Expense Debt
InterestExpenseDebt
2944000 usd
CY2022Q1 us-gaap Interest Expense Debt
InterestExpenseDebt
1512000 usd
CY2023Q1 ng Notes Receivable Accretion
NotesReceivableAccretion
217000 usd
CY2022Q1 ng Notes Receivable Accretion
NotesReceivableAccretion
210000 usd
CY2023Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
2225000 usd
CY2022Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
524000 usd
CY2023Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-10584000 usd
CY2022Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-9995000 usd
CY2023Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
75000 usd
CY2022Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-0 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-10659000 usd
CY2022Q1 us-gaap Net Income Loss
NetIncomeLoss
-9995000 usd
CY2023Q1 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
-101000 usd
CY2022Q1 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
178000 usd
CY2023Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-10760000 usd
CY2022Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-9817000 usd
CY2023Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.03
CY2022Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.03
CY2023Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
333948
CY2022Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
332940
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-10659000 usd
CY2022Q1 us-gaap Net Income Loss
NetIncomeLoss
-9995000 usd
CY2023Q1 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-4475000 usd
CY2022Q1 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-4040000 usd
CY2023Q1 us-gaap Share Based Compensation
ShareBasedCompensation
2161000 usd
CY2022Q1 us-gaap Share Based Compensation
ShareBasedCompensation
2091000 usd
CY2023Q1 us-gaap Interest Expense Debt
InterestExpenseDebt
2944000 usd
CY2022Q1 us-gaap Interest Expense Debt
InterestExpenseDebt
1512000 usd
CY2023Q1 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
41000 usd
CY2022Q1 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-112000 usd
CY2023Q1 ng Notes Receivable Accretion
NotesReceivableAccretion
217000 usd
CY2022Q1 ng Notes Receivable Accretion
NotesReceivableAccretion
210000 usd
CY2023Q1 ng Gain On Sale Of Mineral Property
GainOnSaleOfMineralProperty
556000 usd
CY2023Q1 us-gaap Equity Securities Fv Ni Gain Loss
EquitySecuritiesFvNiGainLoss
299000 usd
CY2023Q1 us-gaap Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
25000 usd
CY2022Q1 us-gaap Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
0 usd
CY2023Q1 us-gaap Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
2326000 usd
CY2022Q1 us-gaap Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
3053000 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-4493000 usd
CY2022Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-6003000 usd
CY2023Q1 us-gaap Payments To Acquire Interest In Subsidiaries And Affiliates
PaymentsToAcquireInterestInSubsidiariesAndAffiliates
5744000 usd
CY2022Q1 us-gaap Payments To Acquire Interest In Subsidiaries And Affiliates
PaymentsToAcquireInterestInSubsidiariesAndAffiliates
5936000 usd
CY2023Q1 ng Proceeds From Sale Of Mineral Property
ProceedsFromSaleOfMineralProperty
556000 usd
CY2022Q1 ng Proceeds From Sale Of Mineral Property
ProceedsFromSaleOfMineralProperty
0 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-5188000 usd
CY2022Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-5936000 usd
CY2023Q1 us-gaap Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
-0 usd
CY2022Q1 us-gaap Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
2122000 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
0 usd
CY2022Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-2122000 usd
CY2023Q1 us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
-40000 usd
CY2022Q1 us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
70000 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-9721000 usd
CY2022Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-13991000 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
63882000 usd
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
91124000 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
29903000 usd
CY2023Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
2161000 usd
CY2023Q1 us-gaap Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
0 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-10659000 usd
CY2023Q1 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
-101000 usd
CY2023Q1 us-gaap Stockholders Equity
StockholdersEquity
21304000 usd
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
78282000 usd
CY2022Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
2091000 usd
CY2022Q1 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
0 usd
CY2022Q1 us-gaap Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
0 usd
CY2022Q1 us-gaap Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
2122000 usd
CY2022Q1 us-gaap Net Income Loss
NetIncomeLoss
-9995000 usd
CY2022Q1 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
178000 usd
CY2023Q1 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-4475000 usd
CY2022Q1 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-4040000 usd
CY2023Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
339000 usd
CY2022Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
301000 usd
CY2023Q1 us-gaap Interest Receivable Current
InterestReceivableCurrent
806000 usd
CY2022Q4 us-gaap Interest Receivable Current
InterestReceivableCurrent
62000 usd
CY2023Q1 us-gaap Accounts Receivable Related Parties
AccountsReceivableRelatedParties
293000 usd
CY2022Q4 us-gaap Accounts Receivable Related Parties
AccountsReceivableRelatedParties
574000 usd
CY2023Q1 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
969000 usd
CY2022Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
1298000 usd
CY2023Q1 us-gaap Other Assets Current
OtherAssetsCurrent
2407000 usd
CY2022Q4 us-gaap Other Assets Current
OtherAssetsCurrent
2235000 usd
CY2023Q1 us-gaap Marketable Securities Noncurrent
MarketableSecuritiesNoncurrent
2127000 usd
CY2022Q4 us-gaap Marketable Securities Noncurrent
MarketableSecuritiesNoncurrent
1845000 usd
CY2023Q1 ng Office Equipment
OfficeEquipment
18000 usd
CY2022Q4 ng Office Equipment
OfficeEquipment
19000 usd
CY2023Q1 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
3038000 usd
CY2022Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
2803000 usd
CY2023Q1 ng Remediation Current Liabilities
RemediationCurrentLiabilities
1149000 usd
CY2022Q4 ng Remediation Current Liabilities
RemediationCurrentLiabilities
1156000 usd
CY2023Q1 ng Lease Obligations Current
LeaseObligationsCurrent
168000 usd
CY2022Q4 ng Lease Obligations Current
LeaseObligationsCurrent
142000 usd
CY2023Q1 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
1317000 usd
CY2022Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
1298000 usd
CY2023Q1 ng Remediation Noncurrent Liabilities
RemediationNoncurrentLiabilities
200000 usd
CY2022Q4 ng Remediation Noncurrent Liabilities
RemediationNoncurrentLiabilities
200000 usd
CY2023Q1 ng Lease Obligations Noncurrent
LeaseObligationsNoncurrent
754000 usd
CY2022Q4 ng Lease Obligations Noncurrent
LeaseObligationsNoncurrent
802000 usd
CY2023Q1 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
954000 usd
CY2022Q4 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
1002000 usd
CY2023Q1 us-gaap Equity Securities Fv Ni
EquitySecuritiesFvNi
2127000 usd
CY2022Q4 us-gaap Equity Securities Fv Ni
EquitySecuritiesFvNi
1845000 usd
CY2023Q1 us-gaap Share Based Compensation
ShareBasedCompensation
2161000 usd
CY2022Q1 us-gaap Share Based Compensation
ShareBasedCompensation
2091000 usd
CY2023Q1 us-gaap Salaries And Wages
SalariesAndWages
1745000 usd
CY2022Q1 us-gaap Salaries And Wages
SalariesAndWages
1768000 usd
CY2023Q1 us-gaap Other General Expense
OtherGeneralExpense
891000 usd
CY2022Q1 us-gaap Other General Expense
OtherGeneralExpense
729000 usd
CY2023Q1 ng Corporate Communications And Regulatory Expense
CorporateCommunicationsAndRegulatoryExpense
507000 usd
CY2022Q1 ng Corporate Communications And Regulatory Expense
CorporateCommunicationsAndRegulatoryExpense
253000 usd
CY2023Q1 us-gaap Professional Fees
ProfessionalFees
302000 usd
CY2022Q1 us-gaap Professional Fees
ProfessionalFees
334000 usd
CY2023Q1 us-gaap Depreciation
Depreciation
1000 usd
CY2022Q1 us-gaap Depreciation
Depreciation
2000 usd
CY2023Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
5607000 usd
CY2022Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
5177000 usd
CY2023Q1 us-gaap Investment Income Interest
InvestmentIncomeInterest
1329000 usd
CY2022Q1 us-gaap Investment Income Interest
InvestmentIncomeInterest
136000 usd
CY2023Q1 ng Gain On Sale Of Mineral Property
GainOnSaleOfMineralProperty
556000 usd
CY2022Q1 ng Gain On Sale Of Mineral Property
GainOnSaleOfMineralProperty
0 usd
CY2023Q1 us-gaap Foreign Currency Transaction Gain Loss Realized
ForeignCurrencyTransactionGainLossRealized
41000 usd
CY2022Q1 us-gaap Foreign Currency Transaction Gain Loss Realized
ForeignCurrencyTransactionGainLossRealized
-112000 usd
CY2023Q1 us-gaap Equity Securities Fv Ni Gain Loss
EquitySecuritiesFvNiGainLoss
299000 usd
CY2022Q1 us-gaap Equity Securities Fv Ni Gain Loss
EquitySecuritiesFvNiGainLoss
500000 usd
CY2023Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
2225000 usd
CY2022Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
524000 usd
CY2023Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
2161000 usd
CY2022Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
2091000 usd
CY2022Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
7717000
CY2022Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
6.18
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
1992000
CY2023Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
5.76
CY2023Q1 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
521000
CY2023Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
3.69
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
27000
CY2023Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
7.76
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
9161000
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
6.21
CY2023Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P2Y8M12D
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
4474000 usd
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
5346000
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
5.98
CY2023Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
P1Y8M8D
CY2023Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
4474000 usd
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
0.485 pure
CY2022Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
0.464 pure
CY2023Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P4Y
CY2022Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P4Y
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
0 pure
CY2022Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
0 pure
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0386 pure
CY2022Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0104 pure
CY2023Q1 ng Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Forfeiture Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedForfeitureRate
0.028 pure
CY2022Q1 ng Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Forfeiture Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedForfeitureRate
0.029 pure
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
2.43
CY2022Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
2.51
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
1177000 usd
CY2022Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
1001000 usd
CY2023Q1 us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
0 usd
CY2022Q1 us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
0 usd
CY2023Q1 us-gaap Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Stock Options
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions
5894000 usd
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodWeightedAverageGrantDateFairValue
0
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
1605000
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
6.89
CY2023Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Nonvested
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueNonvested
7281000 usd
CY2023Q1 us-gaap Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
179000 usd
CY2022Q1 us-gaap Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
994000 usd
CY2023Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-250000 usd
CY2022Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-151000 usd
CY2023Q1 us-gaap Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
-1890000 usd
CY2022Q1 us-gaap Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
-1908000 usd
CY2023Q1 ng Increase Decrease In Remediation Liability
IncreaseDecreaseInRemediationLiability
-7000 usd
CY2022Q1 ng Increase Decrease In Remediation Liability
IncreaseDecreaseInRemediationLiability
0 usd
CY2023Q1 us-gaap Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
2326000 usd
CY2022Q1 us-gaap Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
3053000 usd

Files In Submission

Name View Source Status
0001171843-23-002135-index-headers.html Edgar Link pending
0001171843-23-002135-index.html Edgar Link pending
0001171843-23-002135.txt Edgar Link pending
0001171843-23-002135-xbrl.zip Edgar Link pending
ex_496258.htm Edgar Link pending
ex_496259.htm Edgar Link pending
ex_496260.htm Edgar Link pending
ex_496261.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
logo.jpg Edgar Link pending
MetaLinks.json Edgar Link pending
ng-20230228.xsd Edgar Link pending
ng20230228_10q.htm Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
ng-20230228_lab.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
ng-20230228_cal.xml Edgar Link unprocessable
ng-20230228_def.xml Edgar Link unprocessable
ng-20230228_pre.xml Edgar Link unprocessable
ng20230228_10q_htm.xml Edgar Link completed
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending