Recent Updates
Recently added Catalysts
CGC

canopy growth corporation CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS (uNAUDITED) for the THREE and NINE MONTHS ended

Key Takeaway: canopy growth corporation CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS for the THREE and NINE MONTHS ended December 31, 2018 and 2017 (in Canadian dollars) canopy growth corporation Condensed interim consolidated statements of financial position 1 Condensed interim co

Full Press Release Details

canopy growth corporation
CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
for the THREE and NINE MONTHS ended December 31, 2018 and 2017
(in Canadian dollars)
canopy growth corporation
Condensed interim consolidated statements of financial position 1
Condensed interim consolidated statements of operations 2
Condensed interim consolidated statements of comprehensive income and loss 4
Condensed interim consolidated statements of changes in shareholders' equity 5-6
Condensed interim consolidated statements of cash flows 7
Notes to the consolidated financial statements 8-43
CANOPY GROWTH CORPORATION
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
UNAUDITED December 31, March 31,
(Expressed in CDN $000's) Notes 2018 2018
Assets
Current assets
Cash and cash equivalents 23 $ 4,115,870 $ 322,560
Marketable securities 5 799,418 -
Amounts receivable 6 95,476 21,425
Biological assets 7 31,013 16,348
Inventory 8 184,961 101,607
Prepaid expenses and other assets 9(a) 50,439 19,837
5,277,177 481,777
Property, plant and equipment 10 960,158 303,682
Other long-term assets 9(b) 32,919 8,340
Investments in associates and joint ventures 15 103,773 63,106
Other financial assets 16 281,928 163,463
Intangible assets 12 168,536 101,526
Goodwill 12 1,815,624 314,923
$ 8,640,115 $ 1,436,817
Liabilities
Current liabilities
Accounts payable and accrued liabilities 17 $ 215,612 $ 89,571
Deferred revenue 263 900
Current portion of long-term debt 18(a) 18,447 1,557
Other current liabilities 18(b) 61,357 -
295,679 92,028
Long-term debt 18(a) 773,049 6,865
Deferred tax liability 25,703 33,536
Other long-term liabilities 18(b) 122,006 61,150
1,216,437 193,579
Commitments and contingencies 22
Shareholders' equity
Share capital 19 5,947,715 1,076,838
Other reserves 19 1,645,441 127,418
Accumulated other comprehensive income 76,584 46,166
Deficit (441,480 ) (91,649 )
Equity attributable to Canopy Growth Corporation 7,228,260 1,158,773
Non-controlling interests 14 195,418 84,465
Total equity 7,423,678 1,243,238
$ 8,640,115 $ 1,436,817
CANOPY GROWTH CORPORATION
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE AND NINE MONTHS ENDED DECEMBER 31, 2018 AND 2017
UNAUDITED Three months ended Nine months ended
December 31, December 31, December 31, December 31
(Expressed in CDN $000's except share amounts) Notes 2018 2017 2018 2017
(As Restated - (As Restated -
see note 3) see note 3)
Revenue 3(b),4 $ 97,703 $ 21,700 $ 146,946 $ 55,142
Excise taxes 14,655 - 14,655 -
Net revenue 83,048 21,700 132,291 55,142
Inventory production costs expensed to cost of sales 64,758 9,811 96,349 25,073
Gross margin before the undernoted 18,290 11,889 35,942 30,069
Fair value changes in biological assets included in inventory sold and other charges 8 28,105 24,204 105,989 47,836
Unrealized gain on changes in fair value of biological assets 7 (22,267 ) (28,845 ) (90,500 ) (79,221 )
Gross margin 12,452 16,530 20,453 61,454
Sales and marketing 44,895 9,409 101,208 23,452
Research and development 5,264 287 7,964 914
General and administration 46,088 11,050 102,777 26,936
Acquisition-related costs 4,520 790 9,606 2,491
Share-based compensation expense 19(b) 40,062 8,965 108,159 17,708
Share-based compensation expense related to acquisition milestones 19(c) 23,849 8,914 81,674 11,228
Depreciation and amortization 5,015 3,147 11,640 9,974
Operating expenses 169,693 42,562 423,028 92,703
Loss from operations (157,241 ) (26,032 ) (402,575 ) (31,249 )
Share of loss on equity investments 15 (2,089 ) - (9,021 ) (170 )
Other income 20 235,231 44,641 63,466 41,281
Other income 233,142 44,641 54,445 41,111
Income (loss) before income taxes 75,901 18,609 (348,130 ) 9,862
Income tax (expense) recovery (1,041 ) (7,595 ) 1,398 (9,635 )
Net income (loss) $ 74,860 $ 11,014 $ (346,732 ) $ 227
Net income (loss) attributable to:
Canopy Growth Corporation $ 67,582 $ 1,583 $ (349,831 ) $ (8,809 )
Non-controlling interests 7,278 9,431 3,099 9,036
$ 74,860 $ 11,014 $ (346,732 ) $ 227
Earnings (loss) per share, basic
Net income (loss) per share, basic: 21 $ 0.22 $ 0.01 $ (1.45 ) $ (0.05 )
Weighted average number of outstanding common shares, basic: 303,281,549 182,029,481 241,806,351 171,075,324
Earnings (loss) per share, diluted
Net income (loss) per share, diluted: 21 $ (0.38 ) $ 0.01 $ (1.45 ) $ (0.05 )
Weighted average number of outstanding common shares, diluted: 315,974,639 194,739,044 242,044,821 171,075,324
CANOPY GROWTH CORPORATION
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
FOR THE THREE AND NINE MONTHS ENDED DECEMBER 31, 2018 AND 2017
UNAUDITED Three months ended Nine months ended
December 31, December 31, December 31, December 31,
(Expressed in CDN $000's) Notes 2018 2017 2018 2017
Net income (loss) $ 74,860 $ 11,014 $ (346,732 ) $ 227
Fair value changes on equity instruments at FVOCI 16 (38,473 ) 9,130 (30,743 ) 651
Fair value changes of own credit risk of financial liabilities designated at FVTPL 18(a) 12,510 - (62,520 ) -
Exchange differences on translating foreign operations 114,153 168 109,447 533
Income tax recovery (expense) 4,316 (1,210 ) 3,367 (86 )
92,506 8,088 19,551 1,098
Comprehensive income (loss) $ 167,366 $ 19,102 $ (327,181 ) $ 1,325
Comprehensive income (loss) attributable to:
Canopy Growth Corporation $ 178,908 $ 9,671 $ (319,413 ) $ (7,711 )
Non-controlling interests (11,542 ) 9,431 (7,768 ) 9,036
$ 167,366 $ 19,102 $ (327,181 ) $ 1,325
CANOPY GROWTH CORPORATION
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE NINE MONTHS ENDED DECEMBER 31 2017
UNAUDITED Other reserves Accumulated other comprehensive income
(Expressed in CDN $000's except share amounts) Number of shares Share capital Share-based reserve Warrants Ownership changes Exchange differences Fair value changes, net of tax Deficit Non-controlling interests Shareholders' equity
Balance at March 31, 2017 162,187,262 $ 621,541 $ 23,415 $ - $ - $ 198 $ 15,900 $ (21,296 ) $ (32 ) $ 639,726
Equity financings and private placements 21,982,491 198,667 - 70,265 - - - - - 268,932
Issuance of shares from acquisitions 3,548,408 29,413 689 1,303 - - - - - 31,405
Exercise of warrants 183,816 681 - - - - - - - 681
Exercise of ESOP stock options 2,879,160 12,801 (5,191 ) - - - - - - 7,610
Other share issuances 177,243 1,647 (644 ) - - - - - - 1,003
Other share issue costs - (197 ) - - - - - - - (197 )
Tax benefit associated with share issue costs - 1,997 - - - - - - - 1,997
Share-based compensation - - 27,876 - - - - - - 27,876
NCI arising from Canopy Rivers financing - net of share issue costs of $1,425 - - - - 120 - - - 35,135 35,255
NCI arising from Canopy Rivers - - - - - - - - (143 ) (143 )
Additional non-controlling interest relating to share-based payment - - - - - - - - 2,374 2,374
NCI arising from acquisitions and ownership changes - - - - - - - - 2,014 2,014
Net income - - - - - - - (8,809 ) 9,036 227
Other comprehensive income - - - - - 533 565 - - 1,098
Balance at December 31, 2017 190,958,380 $ 866,550 $ 46,145 $ 71,568 $ 120 $ 731 $ 16,465 $ (30,105 ) $ 48,384 $ 1,019,858
CANOPY GROWTH CORPORATION
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE NINE MONTHS ENDED DECEMBER 31, 2018
UNAUDITED Other reserves Accumulated other comprehensive income
(Expressed in CDN $000's except share amounts) Note Number of shares Share capital Share-based reserve Warrants Ownership changes Exchange differences Fair value changes, net of tax Deficit Non-controlling interests Shareholders' equity
Balance at March 31, 2018 199,320,981 $ 1,076,838 $ 57,982 $ 70,455 $ (1,019 ) $ 608 $ 45,558 $ (91,649 ) $ 84,465 $ 1,243,238
Constellation investment - net of share issue costs $12,100 19(a)(i) 104,500,000 3,558,640 - 1,501,760 - - - - - 5,060,400
Issuance of shares from acquisitions 19(a)(ii) 18,293,872 947,470 30,574 - - - - - - 978,044
Exercise of warrants 19(a)(iv) 454,378 31,493 - (12,809 ) - - - - - 18,684
Exercise of ESOP stock options 19(b) 4,278,671 63,012 (34,282 ) - - - - - - 28,730
Issuance of shares on vesting of restricted share units 19(b) 52,871 2,191 (2,191 ) - - - - - - -
Acquisition of BC Tweed NCI - net of share issue costs $250 11(b) 5,091,523 201,883 265,253 - (422,786 ) - - - - 44,350
Acquisition of other NCI 60,844 3,730 - - (3,730 ) - - - - -
Other share issuances 19(a)(iii) 2,599,288 63,422 (45,555 ) - - - - - - 17,867
Other share issue costs - (964 ) - - - - - - - (964 )
Share-based compensation 19(b) - - 178,941 - - - - - - 178,941
Issuance of restricted share units - - 2,247 - - - - - - 2,247
Replacement options for Hiku and CHI - - 21,737 - - - - - - 21,737
Replacement warrants for Hiku - - - 30,611 - - - - - 30,611
Equity component of Hiku convertible debt - - 949 - - - - - - 949
Ownership change arising from Spectrum Cannabis Chile purchase of NCI 14 - - - - (1,327 ) - - - 331 (996 )
NCI arising from Canopy Rivers financing - net of share issue costs $3,371 13, 14 - - - - 9,138 - - - 77,916 87,054
Rivers warrants reclassed from Liability to Equity 15(i) - - - - - - - - 28,512 28,512
Additional non-controlling interest related to share based payments 14 - - - - (5 ) - - - 10,934 10,929
Ownership change arising from changes in non-controlling interest 14 - - - - (502 ) - - - 1,028 526
Net income (loss) - - - - - - - (349,831 ) 3,099 (346,732 )
Other comprehensive income (loss) - - - - - 109,447 (79,029 ) - (10,867 ) 19,551
Balance at December 31, 2018 334,652,428 $ 5,947,715 $ 475,655 $ 1,590,017 $ (420,231 ) $ 110,055 $ (33,471 ) $ (441,480 ) $ 195,418 $ 7,423,678
CANOPY GROWTH CORPORATION
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED DECEMBER 31, 2018 AND 2017
UNAUDITED December 31, December 31
(Expressed in CDN $000's) Notes 2018 2017
(Restated - see note 3)
Net inflow (outflow) of cash related to the following activities:
Operating
Net income (loss) $ (346,732 ) $ 227
Adjustments for:
Depreciation of property, plant and equipment 15,703 6,360
Amortization of intangible assets 7,869 9,175
Share of loss on equity investments 9,021 170
Fair value changes in biological assets included in inventory sold and other charges 105,989 47,836
Unrealized gain on changes in fair value of biological assets (90,500 ) (79,221 )
Share-based compensation 19 194,686 30,249
Loss on disposal of property, plant and equipment and intangible assets 1,443 553
Other assets 9 (16,908 ) (1,932 )
Other income and expense 20 (45,919 ) (40,972 )
Income tax (recovery) expense (1,398 ) 9,635
Non-cash interest and FX impact on assets 1,394 -
Changes in non-cash operating working capital items 23 (129,547 ) (26,675 )
Net cash used in operating activities (294,899 ) (44,595 )
Investing
Purchases and deposits of property, plant and equipment and assets in process (495,236 ) (86,107 )
Purchases of intangible assets and intangibles in process (40,140 ) (1,033 )
Proceeds on disposals of property and equipment - 75
Purchases of marketable securities (802,247 ) (118 )
Proceeds on assets classified as held for sale - 7,000
Investments in associates (27,201 ) (18,824 )
Investments in other financial assets (74,071 ) (27,732 )
Net cash outflow on acquisition of BC Tweed NCI 11(b) (1,000 ) -
Net cash outflow on acquisition of Spectrum Chile NCI (996 ) -
Net cash inflow (outflow) on acquisition of subsidiaries 11(a) (344,472 ) (3,600 )
Net cash used in investing activities (1,785,363 ) (130,339 )
Financing
Payment of share issue costs (18,617 ) (1,345 )
Proceeds from issuance of common shares and warrants 5,072,500 269,990
Proceeds from issuance of shares by Canopy Rivers 91,218 35,113
Proceeds from exercise of stock options 28,730 7,544
Proceeds from exercise of warrants 18,684 681
Issuance of long-term debt 18(a) 600,000 -
Payment of long-term debt issue costs (16,380 ) -
Repayment of finance lease obligations (2,728 ) -
Repayment of long-term debt (3,499 ) (1,141 )
Net cash provided by financing activities 5,769,908 310,842
Effect of exchange rate changes on cash and cash equivalents 103,664 -
Net cash inflow 3,793,310 135,908
Cash and cash equivalents, beginning of period 322,560 101,800
Cash and cash equivalents, end of period $ 4,115,870 $ 237,708
Refer to Note 23 for supplementary cash flow information
Notes to the Condensed interim consolidated financial statements
for the Three and nine Months ended December 31, 2018 and 2017
(Expressed in CDN $000's except share amounts)
Canopy Growth Corporation ("Canopy Growth") is a publicly traded corporation, incorporated in Canada, with its head office located at 1 Hershey Drive, Smiths Falls, Ontario with its common shares listed on the TSX, under the trading symbol "WEED" and as of May 24, 2018 on the NYSE, under the trading symbol "CGC".
The condensed interim consolidated financial statements ("interim financial statements") as at and for the three and nine months ended December 31, 2018, and 2017, include Canopy Growth and its subsidiaries (together referred to as "the Company") and the Company's interest in other entities.
The principal activities of the Company are the production, distribution and sale of cannabis as regulated by the Access to Cannabis for Medical Purposes Regulations ("ACMPR") in Canada, up to and including October 16, 2018. On October 17, 2018, the ACMPR was superseded by The Cannabis Act which regulates the production, distribution, and possession of cannabis for both medical and adult recreational access in Canada. The Company is also expanding to jurisdictions outside of Canada where federally lawful and regulated including subsidiaries which operate in Europe, Latin America and the Caribbean. Through its partially owned subsidiary Canopy Rivers Corporation ("Canopy Rivers"), the Company also provides growth capital and a strategic support platform that pursues investment opportunities in the global cannabis sector, where federally lawful.
Statement of compliance
The interim financial statements have been prepared in compliance with International Accounting Standard 34 - Interim Financial Reporting, except as described in Note 3 to the interim financial statements, the Company followed the same accounting policies and methods of application as those disclosed in the annual audited consolidated financial statements for the year ended March 31, 2018. The interim financial statements should be read in conjunction with the annual financial statements of the Company for the year ended March 31, 2018, which have been prepared in accordance with International Financial Reporting Standards ("IFRS").
These interim financial statements were approved by the Board of Directors and authorized for issue by the Board of Directors on February 14, 2019.
Basis of measurement
These interim financial statements have been prepared in Canadian dollars on a historical cost basis except for biological assets and certain financial assets and liabilities which are measured at fair value.
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, regardless of whether the price is directly observable or estimated using another valuation technique. In estimating the fair value of an asset or a liability, the Company takes into account the characteristics of the asset or liability if market participants would take those characteristics into account when pricing the asset or liability at the measurement date.
Fair value measurements are classified using a fair value hierarchy that reflects the significance of the inputs used in making the measurements. The fair value hierarchy has the following levels:
Level 1 - valuation based on quoted prices (unadjusted) in active markets for identical assets or liabilities;
Level 2 - valuation techniques based on inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly (i.e., as prices) or indirectly (i.e., derived from prices); and
Level 3 - valuation techniques using inputs for the asset or liability that are not based on observable market data (unobservable inputs).
The fair value hierarchy requires the use of observable market inputs whenever such inputs exist.
Further information on fair value measurements is available in Notes 7 and 24.
Classification of expenses
The expenses within the condensed interim consolidated statements of operations ("statements of operations") and comprehensive loss ("statements of comprehensive loss") are presented by function.
Notes to the Condensed interim consolidated financial statements
for the Three and NINE Months ended DECEMBER 31, 2018 and 2017
(Expressed in CDN $000's except share amounts)
(a) Change in accounting policies
Effective April 1, 2018, the Company has changed its accounting policy with respect to production and fulfillment related depreciation. Prior to this change the Company expensed all depreciation and amortization costs as operating expenses. The Company now capitalizes production related depreciation and amortization to biological assets and inventory and expenses this depreciation to costs of goods sold as inventory is sold. In addition, depreciation and amortization associated with shipping and fulfillment will be recorded to cost of goods sold as incurred. Previously this depreciation and amortization was grouped with other depreciation and amortization on the statements of operations. The Company believes that the revised policy and presentation provides more relevant financial information to users of the financial statements.
The Company's amended policy is as follows:
The Company's biological assets consist of cannabis plants. The Company capitalizes all the direct and indirect costs as incurred related to the biological transformation of the biological assets between the point of initial recognition and the point of harvest including labour related costs, grow consumables, materials, utilities, facilities costs, quality and testing costs, and production related depreciation. The Company then measures the biological assets at fair value less cost to sell up to the point of harvest, which becomes the basis for the cost of finished goods inventories after harvest. Cost to sell includes post-harvest production, shipping and fulfillment costs. The net unrealized gains or losses arising from changes in fair value less cost to sell during the period are included in the results of operations of the related period. Seeds are measured at fair value.
Inventories of harvested work-in-process and finished goods are valued at the lower of cost and net realizable value. Inventories of harvested cannabis are transferred from biological assets at their fair value less cost to sell up to the point of harvest, which becomes the initial deemed cost. All subsequent direct and indirect post-harvest costs are capitalized to inventory as incurred, including labour related costs, consumables, materials, packaging supplies, utilities, facilities costs, quality and testing costs, and production related depreciation. Net realizable value is determined as the estimated selling price in the ordinary course of business less the estimated costs of completion and the estimated costs necessary to make the sale. Inventories for resale and supplies and consumables are valued at the lower of costs and net realizable value, with cost determined using the weighted average cost basis.
The line item "Inventory production costs expensed to cost of sales" in the statements of operations is comprised of the cost of inventories expensed in the period and the direct and indirect costs of shipping and fulfillment including labour related costs, materials, shipping costs, customs and duties, royalties, utilities, facilities costs, and shipping and fulfillment related depreciation.
The change in accounting policy has been applied retrospectively. The Company has restated the comparative figures in the statements of operations and the condensed interim consolidated statements of cash flows ("statements of cash flows"). The following tables summarize the effects of the change described above.
Notes to the Condensed interim consolidated financial statements
for the Three and NINE Months ended DECEMBER 31, 2018 and 2017
(Expressed in CDN $000's except share amounts)
Line item on the statements of operations:
As previously As
For the three months ended December 31, 2017 reported Adjustment restated
Revenue 21,700 - 21,700
Inventory production costs expensed to cost of sales 9,166 645 9,811
Gross margin before the undernoted 12,534 (645 ) 11,889
Fair value changes in biological assets included in inventory sold and other inventory charges 23,692 512 24,204
Unrealized gain on changes in fair value of biological assets (29,728 ) 883 (28,845 )
Gross margin 18,570 (2,040 ) 16,530
Depreciation and Amortization 5,187 (2,040 ) 3,147
As previously As
For the nine months ended December 31, 2017 reported Adjustment restated
Revenue 55,142 - 55,142
Inventory production costs expensed to cost of sales 23,501 1,572 25,073
Gross margin before the undernoted 31,641 (1,572 ) 30,069
Fair value changes in biological assets included in inventory sold and other inventory charges 46,339 1,497 47,836
Unrealized gain on changes in fair value of biological assets (81,713 ) 2,492 (79,221 )
Gross margin 67,015 (5,561 ) 61,454
Depreciation and Amortization 15,535 (5,561 ) 9,974
Line item on statements of cash flows:
As previously As
For the nine months ended December 31, 2017 reported Adjustment restated
Operating
Fair value changes in biological assets included in inventory sold and other inventory charges 46,339 1,497 47,836
Unrealized gain on changes in fair value of biological assets (81,713 ) 2,492 (79,221 )
Changes in non-cash operating working capital items (22,686 ) (3,989 ) (26,675 )
(b) New or amended standards effective April 1, 2018
The Company has adopted the following new or amended IFRS standards for the interim and annual period beginning on April 1, 2018.
IFRS 15 Revenue from Contracts with Customers
IFRS 15 was issued by the IASB in May 2014 and specifies how and when revenue should be recognized based on a five-step model, which is applied to all contracts with customers. On April 12, 2016, the IASB published final clarifications to IFRS 15 with respect to identifying performance obligations, principal versus agent considerations, and licensing.
The Company has applied IFRS 15 retrospectively and determined that there is no change to the comparative periods or transitional adjustments required as a result of the adoption of this standard. The Company's accounting policy for revenue recognition under IFRS 15 is as follows:
Notes to the Condensed interim consolidated financial statements
for the Three and NINE Months ended DECEMBER 31, 2018 and 2017
(Expressed in CDN $000's except share amounts)
To determine the amount and timing of revenue to be recognized, the Company follows a 5-step process:
Revenue from the sale of cannabis to medical and recreational customers is recognized when the Company transfers control of the good to the customer. In some cases, judgement is required in determining whether the customer is a business or the end consumer. This evaluation was made on the basis of whether the business obtains control of the product before transferring to the end consumer. Control of the product transfers at a point in time either upon shipment to or receipt by the customer, depending on the contractual terms.
The Company recognizes revenue in an amount that reflects the consideration that the Company expects to receive taking into account any variation that may result from rights of return.
IFRS 9 Financial Instruments ("IFRS 9")
IFRS 9 was issued by the IASB on July 24, 2014 and replaced IAS 39. IFRS 9 uses a single approach to determine whether a financial asset is measured at amortized cost or fair value, replacing the multiple rules in IAS 39. The approach in IFRS 9 is based on how an entity manages its financial instruments in the context of its business model and the contractual cash flow characteristics of the financial assets. Financial liabilities are classified in a similar manner as under IAS 39.
Under IFRS 9, financial assets are initially measured at fair value plus, in the case of a financial asset not at fair value through profit and loss ["FVTPL"], transaction costs. Financial assets are subsequently measured at:
The classification is based on whether the contractual cash flow characteristics represent "solely payment of principal and interest" [the "SPPI test"] as well as the business model under which the financial assets are managed. Financial assets are required to be reclassified only when the business model under which they are managed has changed. All reclassifications are to be applied prospectively from the reclassification date.
The Company has elected to measure investments in equity instruments of AusCann, JWC, HydRx, Good Leaf, Solo Growth, LiveWell and Headset which are included in Other financial assets on the Condensed Interim Consolidated Statements of Financial Position ("statements of financial position"), at FVOCI on transition or initial recognition as these investments are long-term and strategic in nature, and net changes in fair value are more suited to be presented in other comprehensive income.
Debt investments are recorded at amortized cost for financial assets that are held within a business model with the objective to hold the financial assets in order to collect contractual cash flows that meet the SPPI test.
The assessment of the Company's business models for managing the financial assets was made as of the date of initial application of April 1, 2018 or on initial recognition. The assessment of whether contractual cash flows on debt instruments meet the SPPI test was made based on the facts and circumstances as at the initial recognition of the financial assets.
Consistent with IAS 39, all financial liabilities held by the Company under IFRS 9, other than convertible debentures, are initially measured at fair value and subsequently measured at amortized cost. The convertible debenture issued by the Company in June 2018 has been designated at FVTPL upon initial recognition as permitted by IFRS 9 as the debenture contains multiple embedded derivatives.
Notes to the Condensed interim consolidated financial statements
for the Three and NINE Months ended DECEMBER 31, 2018 and 2017
(Expressed in CDN $000's except share amounts)
The following table summarizes the original measurement categories under IAS 39 and the new measurement categories under IFRS 9 for each class of the Company's financial assets and financial liabilities:
IAS 39 Classification IFRS 9 Classification
Cash and cash equivalents Loans and receivables Amortized cost
Marketable securities Not applicable FVTPL
Accounts receivables Loans and receivables Amortized cost
Interest receivable Loans and receivables Amortized cost
Restricted investments Loans and receivables Amortized cost
Other financial assets Available for sale, loans and receivables and FVTPL FVOCI and FVTPL
Accounts payable and accrued liabilities Other liabilities Other liabilities
Long-term debt Other liabilities Other liabilities
Convertible debentures Not applicable FVTPL
Vert Mirabel put liability FVTPL FVTPL
Acquisition consideration related liabilities FVTPL FVTPL
The Company's investments in James E. Wagner Cultivation Ltd ("JWC") royalty interest, Agripharm Corporation ("Agripharm") royalty interest and Radicle Medical Marijuana Inc. ("Radicle") repayable debenture (Note 16) were classified as loans and receivables and measured at amortized cost under IAS 39. Under IFRS 9, these investments are classified and measured at FVTPL as these investments fail the SPPI test. The change in classification of these investments did not impact the carrying amounts of these investments on the transition date.
Under IFRS 9, the Company is required to apply an expected credit loss ["ECL"] model to all debt financial assets not held at FVTPL, where credit losses that are expected to transpire in futures years are provided for, irrespective of whether a loss event has occurred or not as at the balance sheet date. For trade receivables, the Company has applied the simplified approach under IFRS 9 and has calculated ECLs based on lifetime expected credit losses taking into considerations historical credit loss experience and financial factors specific to the debtors and general economic conditions. The Company has assessed the impairment of its amounts receivable using the expected credit loss model, and no difference was noted. As a result, no incremental impairment loss has been recognized upon transition and at April 1, 2018.
(c) New and revised IFRS in issue but not yet effective
IFRS 16 Leases ("IFRS 16")
IFRS 16 was issued by the IASB in January 2016 and specifies the requirements to recognize, measure, present and disclose leases. IFRS 16 is effective for the Company for its annual period ending March 31, 2020 with early adoption permitted. The Company is continuing to assess the impact of this new standard on its financial position and financial performance.
Notes to the Condensed interim consolidated financial statements
for the Three and NINE Months ended DECEMBER 31, 2018 and 2017
(Expressed in CDN $000's except share amounts)
Revenues are disaggregated as follows:
Three months ended Nine months ended
December 31, December 31, December 31, December 31,
2018 2017 2018 2017
Recreational revenue
Business to business $ 60,141 $ - $ 60,141 $ -
Business to consumer 11,477 - 11,477 -
Medical revenue
Canadian 15,931 19,331 57,198 51,079
International 2,702 988 8,294 1,392
Other revenue 7,452 1,381 9,836 2,671
Gross revenue 97,703 21,700 146,946 55,142
Excise taxes 14,655 - 14,655 -
Net revenue $ 83,048 $ 21,700 $ 132,291 $ 55,142
Marketable securities represent short-term investments not qualifying as cash equivalents but having maturity dates of less than 1 year that are readily convertible to cash.
December 31, 2018 March 31, 2018
U.S. agency bonds $ 150,798 $ -
U.S. agency discount notes 141,504 -
U.S. treasury bills 124,533 -
U.S. federal bonds 202,816 -
Canadian agency bonds 75,050 -
Canadian federal bonds 104,717 -
Total marketable securities $ 799,418 $ -
The Company has designated its marketable securities as fair value through profit or loss. Fair values have been determined based on quoted market prices. Accrued interest of $990 is included in interest receivable.
Amounts receivable was comprised of:
December 31, March 31,
2018 2018
Accounts receivable $ 65,732 $ 5,863
Indirect tax receivable 16,455 15,262
Interest receivable 7,294 300
Other receivables 5,995 -
Total amounts receivable $ 95,476 $ 21,425
Notes to the Condensed interim consolidated financial statements
for the Three and NINE Months ended DECEMBER 31, 2018 and 2017
(Expressed in CDN $000's except share amounts)
The Company's biological assets consists of seeds and cannabis plants. The continuity of biological assets for the nine months ended December 31, 2018 and the year ended March 31, 2018 was as follows:
December 31, March 31,
2018 2018
Balance, beginning of period $ 16,348 $ 14,725
Purchases (use) of seeds (7 ) 271
Acquisition / (disposal) of biological assets due to acquisition / disposal of consolidated entity 184 (1,430 )
Unrealized gain on changes in fair value of biological assets 90,500 100,302
Increase in biological assets due to capitalized costs 66,577 17,309
Net write-off of biological assets (20,272 ) -
Transferred to inventory upon harvest (122,317 ) (114,829 )
Balance, end of period $ 31,013 $ 16,348
Biological assets are valued in accordance with IAS 41 and are presented at their fair values less costs to sell up to the point of harvest. The Company's biological assets are primarily cannabis plants, and because there is no actively traded commodity market for plants or dried product, the valuation of these biological assets is obtained using valuation techniques where the inputs are based upon unobservable market data (Level 3).
The valuation of biological assets is based on a market approach where fair value at the point of harvest is estimated based on future selling prices less the costs to sell at harvest. For in process biological assets, the fair value at point of harvest is adjusted based on the stage of growth. Stage of growth is determined by reference to costs incurred to date as a percentage of total expected costs from inception to harvest.
The significant unobservable inputs and their range of values are noted in the table below:
Unobservable Inputs Range Sensitivity
Estimated Yield per Plant - varies by strain and is obtained through historical growing results (trailing 6-months moving average) or grower estimate if historical results are not available. 12 grams/plant to 386 grams/plant A slight increase in the estimated yield per plant would result in a significant increase in fair value, and vice versa.
Average Selling Price of Dry Cannabis - varies by strain and is obtained through average selling prices or estimated future selling prices if historical results are not available. $5.26 to $9.15/gram A slight increase in the estimated selling price per strain would result in a significant increase in fair value, and vice versa.
Inventory was comprised of the following items:
Last updated: Feb 15, 2019