STOCK-BASED COMPENSATION (Tables)
|
6 Months Ended |
May 31, 2023 |
Share-Based Payment Arrangement [Abstract] |
|
SCHEDULE OF BLACK-SCHOLES OPTION MODEL ASSUMPTIONS |
SCHEDULE
OF BLACK-SCHOLES OPTION MODEL ASSUMPTIONS
Grant Date | |
Number of Options | | |
Stock Price | | |
Exercise Price | | |
Expected Volatility | | |
Risk-free Interest Rate | | |
Dividend Rate | | |
Expected Term | |
Fair Value | |
4/8/2021 | |
| 250,000 | | |
$ | 0.15 | | |
$ | 0.10 | | |
| 281.00 | % | |
| 0.85 | % | |
| 0.00 | % | |
2.50 years | |
$ | 36,708 | |
8/13/2021 | |
| 200,000 | | |
$ | 0.46 | | |
$ | 0.36 | | |
| 266.00 | % | |
| 0.79 | % | |
| 0.00 | % | |
3.50 years | |
$ | 90,944 | |
10/6/2021 | |
| 116,000,000 | | |
$ | 0.38 | | |
$ | 0.38 | | |
| 278.00 | % | |
| 1.26 | % | |
| 0.00 | % | |
3.88 years | |
$ | 43,808,780 | |
6/3/2022 | |
| 8,669,400 | | |
$ | 0.22 | | |
$ | 2.50 | | |
| 274.50 | % | |
| 2.95 | % | |
| 0.00 | % | |
3.50 years | |
$ | 1,856,151 | |
8/26/2022 | |
| 1,734,615 | | |
$ | 0.24 | | |
$ | 0.24 | | |
| 269.24 | % | |
| 3.20 | % | |
| 0.00 | % | |
3.50 years | |
$ | 411,668 | |
8/26/2022 | |
| 242,424 | | |
$ | 0.24 | | |
$ | 0.24 | | |
| 276.76 | % | |
| 3.20 | % | |
| 0.00 | % | |
3.00 years | |
$ | 57,264 | |
8/26/2022 | |
| 246,748 | | |
$ | 0.24 | | |
$ | 0.24 | | |
| 207.37 | % | |
| 3.20 | % | |
| 0.00 | % | |
2.50 years | |
$ | 53,479 | |
|
SCHEDULE OF STOCK OPTION ACTIVITY |
Compensation
based stock option activity for qualified and unqualified stock options are summarized as follows:
SCHEDULE OF STOCK OPTION ACTIVITY
| |
| | |
Weighted | |
| |
Number of | | |
Average | |
| |
Shares | | |
Exercise Price | |
Outstanding at November 30, 2021 | |
| 117,795,000 | | |
$ | 0.39 | |
Granted | |
| - | | |
| - | |
Exercised | |
| - | | |
| - | |
Expired or cancelled | |
| - | | |
| - | |
Outstanding at May 31, 2022 | |
| 117,795,000 | | |
$ | 0.39 | |
| |
| | | |
| | |
Outstanding at November 30, 2022 | |
| 128,688,187 | | |
$ | 0.53 | |
Granted | |
| - | | |
| - | |
Exercised | |
| - | | |
| - | |
Expired or cancelled | |
| - | | |
| - | |
Outstanding at May 31, 2023 | |
| 128,688,187 | | |
$ | 0.53 | |
|
SCHEDULE OF STOCK OPTION SHARES OUTSTANDING AND EXERCISABLE |
The
following table summarizes information about options to purchase shares of the Company’s common stock outstanding and exercisable
at May 31, 2023:
SCHEDULE OF STOCK OPTION SHARES OUTSTANDING AND EXERCISABLE
| | |
| | |
Weighted- | | |
Weighted- | | |
| |
| | |
| | |
Average | | |
Average | | |
| |
Exercise | | |
Outstanding | | |
Remaining Life | | |
Exercise | | |
Number | |
Price | | |
Options | | |
In Years | | |
Price | | |
Exercisable | |
| | |
| | |
| | |
| | |
| |
$ | 0.10 | | |
| 400,000 | | |
| 1.39 | | |
$ | 0.10 | | |
| 400,000 | |
| 0.10 | | |
| 645,000 | | |
| 2.54 | | |
| 0.10 | | |
| 645,000 | |
| 0.12 | | |
| 50,000 | | |
| 5.57 | | |
| 0.12 | | |
| 50,000 | |
| 0.24 | | |
| 2,223,787 | | |
| 4.16 | | |
| 0.24 | | |
| 2,223,787 | |
| 0.36 | | |
| 200,000 | | |
| 3.45 | | |
| 0.36 | | |
| 200,000 | |
| 0.38 | | |
| 116,000,000 | | |
| 5.59 | | |
| 0.38 | | |
| 116,000,000 | |
| 2.50 | | |
| 8,669,400 | | |
| 4.26 | | |
| 2.50 | | |
| 8,669,400 | |
| 3.00 | | |
| 500,000 | | |
| 3.01 | | |
| 3.00 | | |
| 500,000 | |
| | | |
| 128,688,187 | | |
| 5.44 | | |
$ | 0.53 | | |
| 128,688,187 | |
|