| Nov 30,
2019 | Nov 30,
2020 | Nov 30,
2021 | Nov 30,
2022 | Nov 30,
2023 |
|---|
| Cash and deposits | - | 1,524 | 872 | 2,189 | 1,988 |
|---|
| Accounts receivable - trade | - | 97 | 131 | 136 | 178 |
|---|
| Work in process | - | 1 | 1 | 1 | 0 |
|---|
| Prepaid expenses | - | 22 | 30 | 51 | 72 |
|---|
| Accounts receivable - other | - | 468 | 590 | 819 | 1,003 |
|---|
| Other | - | 0 | 9 | 0 | 2 |
|---|
| Current assets | - | 2,113 | 1,632 | 3,196 | 3,242 |
|---|
| Buildings, net | - | 22 | 14 | - | 2 |
|---|
| Tools, furniture and fixtures, net | - | 9 | 9 | 19 | 17 |
|---|
| Property, plant and equipment | - | 32 | 23 | 19 | 18 |
|---|
| Software | - | 1 | 1 | - | - |
|---|
| Intangible assets | - | 1 | 1 | - | - |
|---|
| Leasehold and guarantee deposits | - | 98 | 94 | 88 | 52 |
|---|
| Investments and other assets | - | 98 | 94 | 88 | 52 |
|---|
| Non-current assets | - | 131 | 118 | 107 | 71 |
|---|
| Assets | - | 2,243 | 1,751 | 3,303 | 3,313 |
|---|
| Accounts payable - trade | - | 11 | 8 | 1 | 1 |
|---|
| Current portion of long-term borrowings | - | - | - | - | 80 |
|---|
| Accounts payable - other | - | 53 | 60 | 87 | 98 |
|---|
| Accrued expenses | - | 20 | 28 | 32 | 27 |
|---|
| Income taxes payable | - | 16 | 3 | 3 | 2 |
|---|
| Contract liabilities | - | - | - | 74 | 108 |
|---|
| Advances received | - | 27 | 56 | - | - |
|---|
| Deposits received | - | 889 | 816 | 1,092 | 1,296 |
|---|
| Other | - | 57 | 45 | 38 | 59 |
|---|
| Current liabilities | - | 1,073 | 1,017 | 1,325 | 1,671 |
|---|
| Long-term borrowings | - | 160 | 160 | 160 | 80 |
|---|
| Non-current liabilities | - | 160 | 160 | 160 | 80 |
|---|
| Liabilities | - | 1,233 | 1,177 | 1,485 | 1,751 |
|---|
| Share capital | - | 200 | 100 | 100 | 10 |
|---|
| Legal capital surplus | - | 1,110 | 1,110 | 2,110 | 1,515 |
|---|
| Other capital surplus | - | 452 | 452 | 452 | 452 |
|---|
| Capital surplus | - | 1,562 | 1,562 | 2,562 | 1,967 |
|---|
| Retained earnings brought forward | - | -752 | -1,088 | -844 | -415 |
|---|
| Retained earnings | - | -752 | -1,088 | -844 | -415 |
|---|
| Shareholders' equity | - | 1,010 | 574 | 1,818 | 1,562 |
|---|
| Net assets | 1,162 | 1,010 | 574 | 1,818 | 1,562 |
|---|
| Liabilities and net assets | - | 2,243 | 1,751 | 3,303 | 3,313 |
|---|