General form of registration statement for all companies including face-amount certificate companies

Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited)

v3.21.2
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
May 31, 2021
May 31, 2020
May 31, 2021
May 31, 2020
Nov. 30, 2020
Nov. 30, 2019
Income Statement [Abstract]            
Net revenue $ 13,401,000 $ 1,190,000 $ 22,294,000 $ 1,339,000 $ 16,566,295 $ 924,419
Cost of goods sold (5,839,000) (674,000) (9,991,000) (857,000) (9,058,125) (775,412)
Gross profit 7,562,000 516,000 12,303,000 482,000 7,508,170 149,007
Operating expenses 5,539,000 1,369,000 10,691,000 2,959,000 11,817,002 3,437,544
INCOME (LOSS) FROM OPERATIONS 2,023,000 (853,000) 1,612,000 (2,477,000) (4,308,832) (3,288,537)
OTHER INCOME (EXPENSE)            
Foreign currency transaction gain (loss) 214,000 (5,000) 192,000 (9,000) (91,399) (12,031)
Accretion of debt discounts   (257,000)   (755,000) (755,401) (1,120,872)
Interest expense (9,000) (74,000) (37,000) (233,000) (233,095) (414,364)
Loss on extinguishment of debt   (6,027,000)   (6,027,000) (6,026,654)  
Warrant inducement expense   (845,000)   (845,000) (845,415)  
Change in fair value of derivative liabilities           426,019
Forgiveness of Paycheck Protection Program loan     190,000      
Other financing costs (8,000)   (9,000)      
INCOME (LOSS) BEFORE INCOME TAXES 2,220,000 (8,061,000) 1,948,000 (10,346,000) (12,260,796) (4,409,785)
Income tax provision 183,000 0 183,000 0 292,529  
NET INCOME (LOSS) 2,037,000 (8,061,000) 1,765,000 (10,346,000) (12,553,325) (4,409,785)
Foreign exchange translation gain for the period 120,000 132,000 178,000 96,000 66,545 (4,115)
COMPREHENSIVE INCOME (LOSS) 2,157,000 (7,929,000) 1,943,000 (10,250,000) $ (12,486,780) $ (4,413,900)
NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS $ 994,000 $ (8,061,000) $ 722,000 $ (10,346,000)    
NET INCOME (LOSS) PER SHARE            
Basic net income (loss) per share (in dollars per share) $ 0.06 $ (0.66) $ 0.04 $ (0.91)    
Diluted net income (loss) per share (in dollars per share) $ 0.05 $ (0.66) $ 0.04 $ (0.91)    
Net loss per share - basic and diluted (in dollars per share)         $ (0.10) $ (0.04)
Weighted-average number of common shares outstanding - basic (in shares) 17,800,749 12,068,759 16,359,496 11,271,719    
Weighted-average number of common shares outstanding - diluted (in shares) 18,989,231 12,068,759 17,604,131 11,271,719 126,787,466 103,543,833