v3.26.1
Condensed Consolidated Interim Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
May 31, 2026
Feb. 28, 2026
May 31, 2025
Feb. 28, 2025
May 31, 2026
May 31, 2025
Nov. 30, 2025
Operating activities:              
Net loss $ (25,493) $ (15,435) $ (54,275) $ (9,116) $ (40,928) $ (63,391)  
Adjustments:              
Equity loss – Donlin Gold (Note 5) 16,868   6,463   23,084 8,762  
Share-based compensation (Note 13) 2,268   1,410   4,151 2,393  
Warrant Expense (Note 9) (0)   39,607   (0) 39,607  
Interest expense on promissory note 3,745   3,707   7,353 7,273 $ 14,774
Change in fair value of marketable securities (Note 12) (50)   (97)   (1,346) (283)  
Foreign exchange (gain) loss 62   379   (86) 49  
Other operating adjustments 5   6   11 15  
Change in operating assets and liabilities              
Other assets 2,648   965   2,238 1,166  
Accounts payable and accrued liabilities (1,985)   1,451   (598) 1,050  
Accrued payroll and related benefits 840   702   (1,047) (1,060)  
Income taxes payable 0   0   0 (214)  
Remediation liability (13)   (17)   (19) (124)  
Net cash used in operating activities (6,401)   (1,629)   (11,663) (7,089)  
Investing activities:              
Proceeds from term deposits 0   59,000   5,000 93,000  
Purchases of term deposits (17,000)   (25,000)   (292,000) (59,000)  
Funding of Donlin Gold (16,326)   (6,799)   (31,872) (10,413)  
Proceeds from sale of marketable securities 488   0   4,617 952  
Net cash used in investing activities (32,838)   27,201   (314,255) 24,539  
Financing activities:              
Proceeds from issuance of equity (Note 9) 0   243,839   310,200 243,839  
Payments for costs related to equity issuance (Note 9) (0)   9,734   16,200 9,734  
Payments of withholding tax on share-based compensation (0)   (0)   (0) 82  
Net cash provided by (used in) financing activities 0   234,105   294,000 234,023  
Effect of exchange rate changes on cash and cash equivalents              
Effect of exchange rate changes on cash and cash equivalents (38)   90   (9) 39  
Net change in cash and cash equivalents (39,277)   259,767   (31,927) 251,512  
Cash and cash equivalents at beginning of period 117,493 110,143 33,969 42,224 110,143 42,224 42,224
Cash and cash equivalents at end of period 78,216 $ 117,493 293,736 $ 33,969 78,216 293,736 $ 110,143
Supplemental disclosures of cash flow information:              
Interest and dividends received 1,170   1,158   2,247 1,915  
Income taxes paid $ 0   $ 0   $ 0 $ 223