XML 34 R26.htm IDEA: XBRL DOCUMENT v3.23.2
STOCK-BASED COMPENSATION (Tables)
6 Months Ended
May 31, 2023
Share-Based Payment Arrangement [Abstract]  
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:

 

       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:

 

        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