Recent Updates
Recently added Catalysts
SNDL

Sundial Growers Inc. Condensed Consolidated Interim Financial Statements For the three and nine months ended

Key Takeaway: Sundial Growers Inc. Condensed Consolidated Interim Financial Statements For the three and nine months ended September 30, 2020 (Unaudited - expressed in thousands of Canadian dollars) Sundial Growers Inc. Condensed Consolidated Interim Statement of Financial Position (Unau

Full Press Release Details

Sundial Growers Inc.
Condensed Consolidated Interim Financial Statements
For the three and nine months ended September 30, 2020
(Unaudited - expressed in thousands of Canadian dollars)
Sundial Growers Inc.
Condensed Consolidated Interim Statement of Financial Position
(Unaudited - expressed in thousands of Canadian dollars)
As at Note September 30, 2020 December 31, 2019
Assets
Current Assets
Cash and cash equivalents 21,044 45,337
Restricted cash 5,330 15,827
Accounts receivable 5 14,449 27,638
Biological assets 6 4,492 14,309
Inventory 7 31,672 59,942
Prepaid expenses and deposits 7,260 9,564
Assets held for sale 8 2,998 -
87,245 172,617
Non-current assets
Long-term deposits 1,800 -
Property, plant and equipment 8 119,777 281,984
Intangible assets 9 18,182 43,995
Goodwill 10 - 11,440
Total assets 227,004 510,036
Liabilities
Current liabilities
Accounts payable and accrued liabilities 26,388 58,110
Current portion of long-term debt 11 71,063 177,913
Current portion of lease obligations 12 405 722
Derivative warrant liabilities 14 4,411 -
Contingent consideration 15 - 32,501
102,267 269,246
Non-current liabilities
Long-term debt 11 - -
Lease obligations 12 1,136 16,227
Convertible notes 13 48,408 -
Deferred tax liability - 3,365
Total liabilities 151,811 288,838
Shareholders' equity
Share capital 16(b) 504,671 509,654
Warrants 16(c) 25,602 27,831
Contributed surplus 38,609 30,192
Contingent consideration 2,279 2,279
Accumulated deficit (500,506 ) (360,338 )
Accumulated other comprehensive income - 6,866
Total shareholders' equity 70,655 216,484
Non-controlling interest 4,538 4,714
Total liabilities and shareholders' equity 227,004 510,036
Going concern (note 1)
Commitments (note 25)
Subsequent events (notes 13 and 16b)
See accompanying notes to the condensed consolidated interim financial statements.
Sundial Growers Inc.
Condensed Consolidated Interim Statement of Loss and Comprehensive Loss
(Unaudited - expressed in thousands of Canadian dollars, except per share amounts)
Three months ended September 30 Nine months ended September 30
Note 2020 2019 2020 2019
Gross revenue 18 15,525 28,690 56,456 50,665
Excise taxes 2,660 669 9,391 1,846
Net revenue 12,865 28,021 47,065 48,819
Cost of sales 7 10,259 20,250 41,102 31,462
Inventory obsolescence 7 19,897 - 37,638 -
Gross margin before fair value adjustments (17,291 ) 7,771 (31,675 ) 17,357
Change in fair value of biological assets 194 11,675 4,853 24,541
Change in fair value realized through inventory 7 (2,447 ) (5,875 ) (18,352 ) (7,564 )
Gross margin (19,544 ) 13,571 (45,174 ) 34,334
General and administrative 7,158 12,415 25,501 23,860
Sales and marketing 1,117 2,056 3,427 4,801
Research and development 35 196 378 2,047
Depreciation and amortization 8,9 1,480 143 3,414 411
Foreign exchange loss (gain) (249 ) 190 (1,204 ) 136
Share-based compensation 17 3,118 7,991 7,065 34,145
Restructuring costs 1,108 - 6,190 -
Asset impairment 8 60,000 - 65,659 162
Government subsidies 19 (4,081 ) - (4,081 ) -
Loss from operations (89,230 ) (9,420 ) (151,523 ) (31,228 )
Transaction costs (364 ) (6,315 ) (2,762 ) (6,315 )
Finance income (costs) 20 18,197 (10,150 ) 11,624 (20,293 )
Loss on financial obligation - (59,583 ) - (60,308 )
(Loss) gain on disposition of PP&E - (19 ) 488 (4 )
Loss before income tax (71,397 ) (85,487 ) (142,173 ) (118,148 )
Income tax recovery - - - 3,609
Net loss from continuing operations (71,397 ) (85,487 ) (142,173 ) (114,539 )
Net loss from discontinued operations 4 - (12,004 ) (33,627 ) (12,004 )
Net loss (71,397 ) (97,491 ) (175,800 ) (126,543 )
(Loss) gain on translation of foreign operations - (3,869 ) 600 (3,869 )
Comprehensive loss (71,397 ) (101,360 ) (175,200 ) (130,412 )
Net loss from continuing operations attributable to:
Sundial Growers Inc. (71,386 ) (85,448 ) (141,997 ) (114,472 )
Non-controlling interest (11 ) (39 ) (176 ) (67 )
(71,397 ) (85,487 ) (142,173 ) (114,539 )
Net loss attributable to:
Sundial Growers Inc. (71,386 ) (97,452 ) (175,624 ) (126,476 )
Non-controlling interest (11 ) (39 ) (176 ) (67 )
(71,397 ) (97,491 ) (175,800 ) (126,543 )
Comprehensive loss attributable to:
Sundial Growers Inc. (71,386 ) (101,321 ) (175,024 ) (130,345 )
Non-controlling interest (11 ) (39 ) (176 ) (67 )
(71,397 ) (101,360 ) (175,200 ) (130,412 )
Net loss per common share attributable to Sundial Growers Inc.
Basic and diluted 21 $ (0.53 ) $ (1.06 ) $ (1.51 ) $ (1.61 )
See accompanying notes to the condensed consolidated interim financial statements.
Sundial Growers Inc.
Condensed Consolidated Interim Statement of Changes in Shareholders' Equity
(Unaudited - expressed in thousands of Canadian dollars)
Note Share capital Warrants Contributed surplus Contingent consideration Accumulated deficit Accumulated other comprehensive income Non- controlling interest Total equity
Balance at December 31, 2019 509,654 27,831 30,192 2,279 (360,338 ) 6,866 4,714 221,198
Net loss - - - - (175,624 ) - (176 ) (175,800 )
Other comprehensive income - - - - - 600 - 600
Share issuances 16(b) 15,232 - - - - - - 15,232
Share issuance costs (1,818 ) - - - - - - (1,818 )
Convertible debt - conversions 13 11,912 - - - - - - 11,912
Derivative warrants exercised 14 8,087 - - - - - - 8,087
Warrants expired 16(c) - (2,229 ) 2,229 - - - - -
Dispositions 4 (38,447 ) - - - 35,456 (7,466 ) - (10,457 )
Share-based compensation 17 51 - 6,188 - - - - 6,239
Balance at September 30, 2020 504,671 25,602 38,609 2,279 (500,506 ) - 4,538 75,193
Balance at June 30, 2020 471,868 27,831 33,262 2,279 (429,120 ) - 4,549 110,669
Net loss - - - - (71,386 ) - (11 ) (71,397 )
Share issuances 16(b) 14,622 - - - - - - 14,622
Share issuance costs (1,818 ) - - - - - - (1,818 )
Convertible debt - conversions 13 11,912 - - - - - - 11,912
Derivative warrants exercised 14 8,087 - - - - - - 8,087
Warrants expired 16(c) - (2,229 ) 2,229 - - - - -
Share-based compensation 17 - - 3,118 - - - - 3,118
Balance at September 30, 2020 504,671 25,602 38,609 2,279 (500,506 ) - 4,538 75,193
Sundial Growers Inc.
Condensed Consolidated Interim Statement of Changes in Shareholders' Equity
(Unaudited - expressed in thousands of Canadian dollars)
Note Share capital Warrants Contributed surplus Convertible notes - equity component Contingent consideration Accumulated deficit Accumulated other comprehensive income Non- controlling interest Total equity
Balance at December 31, 2018 65,133 3,108 9,493 3,232 - (88,874 ) - - (7,908 )
Net loss - - - - - (126,476 ) - (67 ) (126,543 )
Other comprehensive income - - - - - - (3,869 ) - (3,869 )
Share issuances 16(b) 197,789 - - - - - - - 197,789
Shares issued to related parties 63,460 5,833 - - - - - - 69,293
Share issuance costs 16(b) (12,499 ) - - - - - - - (12,499 )
Business acquisitions 39,849 - - - 2,279 - - 4,879 47,007
Convertible debt - conversions 100,994 3,052 - (1,348 ) - - - - 102,698
Warrants reclassified from liability - 16,091 - - - - - - 16,091
Warrants exercised 16(c) 21,791 (3,831 ) - - - - - - 17,960
Share-based compensation 17 2,320 - 32,232 - - - - - 34,552
Employee warrants exercised 17 17,156 - (15,911 ) - - - - - 1,245
Balance at September 30, 2019 495,993 24,253 25,814 1,884 2,279 (215,350 ) (3,869 ) 4,812 335,816
Balance at June 30, 2019 111,605 - 19,407 3,232 2,279 (117,898 ) - 4,851 23,476
Net loss - - - - - (97,452 ) - (39 ) (97,491 )
Other comprehensive loss - - - - - - (3,869 ) - (3,869 )
Share issuances 16(b) 190,797 - - - - - - - 190,797
Issued to related parties 63,460 5,833 - - - - - - 69,293
Share issuance costs (12,498 ) - - - - - - - (12,498 )
Business acquisitions 37,248 - - - - - - - 37,248
Convertible debt - conversions 100,994 3,052 - (1,348 ) - - - - 102,698
Warrants reclassified from liability - 16,091 - - - - - - 16,091
Warrants exercised 16(c) 2,228 (723 ) - - - - - - 1,505
Share-based compensation 17 1,738 - 6,660 - - - - - 8,398
Employee warrants exercised 17 421 - (253 ) - - - - - 168
Balance at September 30, 2019 495,993 24,253 25,814 1,884 2,279 (215,350 ) (3,869 ) 4,812 335,816
See accompanying notes to the condensed consolidated interim financial statements.
Sundial Growers Inc.
Condensed Consolidated Interim Statement of Cash Flows
(Unaudited - expressed in thousands of Canadian dollars)
Three months ended September 30 Nine months ended September 30
Note 2020 2019 2020 2019
Cash provided by (used in):
Operating activities
Net loss from continuing operations for the period (71,397 ) (85,487 ) (142,173 ) (114,539 )
Items not involving cash:
Income tax recovery - - - (3,609 )
Change in fair value of biological assets (194 ) (11,675 ) (4,853 ) (24,541 )
Share-based compensation 17 3,118 7,991 7,065 34,145
Depreciation and amortization 8,9 3,127 1,815 8,996 4,328
Loss (gain) on disposition of PP&E - 19 (488 ) 4
Inventory obsolescence 7 19,897 - 37,638 -
Transaction costs - 1,279 - 1,279
Finance (income) costs 20 (19,558 ) 6,407 (18,153 ) 9,200
Loss on financial obligation - 59,583 - 60,308
Unrealized foreign exchange loss (gain) (243 ) 229 (1,429 ) (193 )
Restructuring costs - - 448 -
Asset impairment 8 60,000 - 65,659 162
Change in non-cash working capital (14,807 ) (9,528 ) (2,783 ) (24,377 )
Net cash used in operating activities from continuing operations (20,057 ) (29,367 ) (50,073 ) (57,833 )
Net cash provided by operating activities from discontinued operations 4 - 978 4,820 978
Net cash used in operating activities (20,057 ) (28,389 ) (45,253 ) (56,855 )
Investing activities
Additions to property, plant and equipment 8 (1,076 ) (27,334 ) (2,869 ) (91,371 )
Additions to intangible assets 9 (138 ) - (138 ) -
Proceeds from disposal of PP&E 8 6 11 2,109 25
Acquisition of Bridge Farm 4 - (77,023 ) - (77,023 )
Change in non-cash working capital (531 ) (3,007 ) (11,221 ) 9,867
Net cash used in investing activities from continuing operations (1,739 ) (107,353 ) (12,119 ) (158,502 )
Net cash used in investing activities from discontinued operations 4 - (21,205 ) (6,617 ) (21,205 )
Net cash used in investing activities (1,739 ) (128,558 ) (18,736 ) (179,707 )
Financing activities
Proceeds from convertible notes, net of costs 13 (167 ) (678 ) 18,462 90,373
Change in restricted cash - 93,724 10,497 (10,000 )
(Repayment) proceeds from Syndicated Credit Agreement, net of costs 11(a) (1,931 ) 82,968 (12,593 ) 82,968
Payments on lease obligations 12 (93 ) (56 ) (312 ) (147 )
Proceeds from issuance of shares, net of costs 16(b) 24,588 177,019 24,588 177,474
Proceeds from Term Debt Facility, net of costs - 143 - 105,539
Repayment of other debt instruments - (79,825 ) - (88,296 )
Proceeds from exercise of equity classified warrants 16(c) - 1,505 - 17,960
Proceeds from exercise of employee warrants 17 - 168 - 1,245
Settlement of financial obligation - (9,500 ) - (9,500 )
Change in non-cash working capital (952 ) (1,847 ) (1,595 ) (67 )
Net cash provided by financing activities from continuing operations 21,445 263,621 39,047 367,549
Net cash used in financing activities from discontinued operations 4 - (244 ) (639 ) (244 )
Net cash provided by financing activities 21,445 263,377 38,408 367,305
Effect of exchange rate changes on cash held in foreign currency (234 ) (1,392 ) 1,288 (1,392 )
Impact of foreign currency translation from discontinued operations 4 - (1,667 ) - (1,667 )
Change in cash and cash equivalents (585 ) 103,371 (24,293 ) 127,684
Cash and cash equivalents, beginning of period 21,629 38,434 45,337 14,121
Cash and cash equivalents, end of period 21,044 141,805 21,044 141,805
Cash interest paid 1,025 3,688 4,875 7,648
See accompanying notes to the condensed consolidated interim financial statements.
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three and nine months ended September 30, 2020
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
Sundial Growers Inc. ("Sundial" or the "Company") was incorporated under the Business Corporations Act (Alberta) on August 19, 2006.
The Company's head office is located at 300, 919 11th Avenue SW, Calgary, Alberta, Canada.
The principal activities of the Company are the production, distribution and sale of cannabis in Canada. The production, distribution and sale of cannabis was 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.
On August 1, 2019, the Company's common shares began trading on the Nasdaq Global Select Market ("Nasdaq") under the ticker symbol "SNDL".
Sundial does not engage in any U.S. cannabis-related activities as defined in Canadian Securities Administrators Staff Notice 51-352.
Going concern assumption
These condensed consolidated interim financial statements have been prepared on a going concern basis, which assumes that the Company will be able to realize its assets and discharge its liabilities in the normal course of business. The Company is an early-stage company, has accumulated significant losses and was in non-compliance with its loan covenants (note 11a) as at December 31, 2019 and March 31, 2020. Furthermore, the Company and certain of its subsidiaries have a limited operating history and a history of negative cash flows from operating activities.
The Company has a Producer's License at each of its two Canadian facilities, a license to sell live plants to other licensed producers and its standard processing and sales license from Health Canada. The Company has maintained compliance with all Health Canada's requirements under these licenses.
The ability of the Company to continue as a going concern depends on the Company maintaining such licenses, the continued support of its lenders, its ability to achieve profitable operations and its ability to raise additional financing to fund current and future operating and investing activities. There is no assurance that the Company will be able to accomplish any of the foregoing objectives.
On May 14, 2020, the Company obtained a waiver under the Syndicated Credit Agreement for the December 31, 2019 interest coverage ratio covenant breach.
On June 5, 2020, the Company entered into an amended and restated credit agreement (note 11a), executed a refinancing transaction under its Term Debt Facility (note 11b), executed an intercreditor agreement and closed the sale of Bridge Farm (note 4). The amended and restated credit agreement includes a waiver for the Company's March 31, 2020 covenant non-compliance, elimination of financial covenants other than a minimum cash balance covenant of $2.5 million until December 31, 2020 or later and a covenant requiring the Company to raise capital of US$10 million by December 1, 2020 (which was satisfied as a result of the August 2020 Offering (note 16b)). Principal repayments of $2.1 million per quarter have been rescheduled to commence on September 30, 2020 and were paid on that date. Additionally, based on the Company's most recent financial projections, management is forecasting that the Company will be in violation of the Syndicated Credit Agreement senior funded debt to EBITDA covenant at December 31, 2020 (note 11a).
The Company plans to access the capital markets to raise additional liquidity. The Company has filed a registration statement for a mixed shelf prospectus allowing it to issue common shares in an amount up to US$100 million at its discretion and established the at-the-market equity program (the "ATM Program") covering issuances of up to US$50 million. The Company has raised gross proceeds of US$20.0 million through the August 2020 Offering and subsequent to September 30, 2020, the Company has raised gross proceeds of US$35.5 million from sales under the ATM Program
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three and nine months ended September 30, 2020
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
(note 16b). There can be no guarantee that the Company will be able to raise additional capital on terms acceptable to it or at all. Any delay or failure to complete any additional financing would have a significant negative impact on the Company's business, results of operations and financial condition, and the Company may be forced to curtail or cease operations or seek relief under the applicable bankruptcy or insolvency laws.
These events, combined with the accumulated losses to date, indicate the existence of a material uncertainty that casts substantial doubt on the Company's ability to continue as a going concern. These condensed consolidated interim financial statements do not give effect to adjustments that would be necessary to the carrying values and classifications of assets and liabilities should the Company be unable to continue as a going concern.
The global impact of COVID-19 has resulted in significant declines in global stock markets and has contributed to a great deal of uncertainty as to the health of the global economy over the next 12 to 18 months. The Company has implemented several new pandemic-related procedures and protocols at its facilities, including enhanced screening measures, enhanced cleaning and sanitation processes and frequency, encouraging social distancing measures and directing employees to work from home if possible. The Company believes that it can maintain safe operations with these pandemic-related procedures and protocols in place.
The potential impact that COVID-19 will have on the Company's business or financial results cannot be reasonably estimated at this time. However, any shutdowns requested or mandated by government authorities in response to the outbreak of COVID-19 that may affect the Company, its suppliers, distribution channels or customers may have a material impact to the Company's planned operations.
The condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standard 34 - Interim Financial Reporting as issued by the International Accounting Standards Board ("IASB") and interpretations of the International Financial Reporting Interpretations Committee ("IFRIC"). The condensed consolidated interim financial statements were prepared using the same accounting policies and methods as those disclosed in the audited consolidated financial statements for the year ended December 31, 2019, except as described in note 3. The condensed consolidated interim financial statements should be read in conjunction with the audited consolidated financial statements for the Company for the year ended December 31, 2019 which have been prepared in accordance with International Financial Reporting Standards ("IFRS") as issued by the IASB.
The condensed consolidated interim financial statements have been prepared on a going concern basis (note 1), based on Management's assessment that the Company will be able to realize its assets and discharge its liabilities in the normal course of business. These condensed consolidated interim financial statements do not give effect to adjustments that would be necessary to the carrying values and classifications of assets and liabilities should the Company be unable to continue as a going concern.
These condensed consolidated interim financial statements were approved and authorized for issue by the Board of Directors ("Board") on November 11, 2020.
These condensed consolidated interim financial statements have been prepared on a historical cost basis, except for biological assets and certain financial instruments which are measured at fair value with changes in fair value recorded in profit or loss.
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three and nine months ended September 30, 2020
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
These condensed consolidated interim financial statements are presented in Canadian dollars, which is the functional and presentation currency of the Company and its Canadian based subsidiaries. Subsidiaries incorporated in the jurisdiction of England and Wales use the Great Britain Pound as its functional currency (note 4). Sundial Deutschland GmbH and Sundial Portugal, Unipessoal LDA use the European Euro as their functional currency. Transactions in currencies other than the functional currency are translated at the rate prevailing at the date of transaction. Monetary assets and liabilities that are denominated in foreign currencies are translated at the rate prevailing at each reporting date. Income and expense amounts are translated at the dates of the transactions.
In preparing the Company's consolidated financial statements, the financial statements of foreign subsidiaries are translated into Canadian dollars, the functional and reporting currency of the Company. The assets and liabilities of foreign subsidiaries that do not have a functional currency of Canadian dollars, are translated into Canadian dollars using exchange rates at the reporting date. Revenues and expenses of foreign operations are translated into Canadian dollars using foreign exchange rates that approximate those on the date of the underlying transactions. Foreign exchange differences from the translation of foreign subsidiaries into Canadian dollars are recognized in Other Comprehensive Income.
Subsidiaries are entities controlled by the Company. Control exists when the Company has the power, directly and indirectly, to govern the financial and operating policies of an entity and be exposed to the variable returns from its activities. The financial statements of subsidiaries are included in these condensed consolidated interim financial statements from the date that control commences until the date that control ceases.
Subsidiaries Jurisdiction of incorporation Percentage ownership
Sprout Technologies Inc. Alberta, Canada 100 %
KamCan Products Inc. British Columbia, Canada 100 %
2011296 Alberta Inc. Alberta, Canada 100 %
Sundial Deutschland GmbH Germany 100 %
Sundial Portugal, Unipessoal LDA Portugal 100 %
Pathway Rx Inc. Alberta, Canada 50 %
Sundial UK Limited (1) England and Wales 100 %
The accounting policies, critical accounting judgements and significant estimates used in the preparation of the Company's audited consolidated financial statements for the year ended December 31, 2019 have been applied in the preparation of these condensed consolidated interim financial statements except as described below.
Government grants are recognized when there is reasonable assurance that the grant will be received, and all attached conditions will be complied with. If a grant is received but reasonable assurance and compliance with conditions is not achieved, the grant is recognized as a deferred liability until such conditions are fulfilled. When the grant relates to an expense item in nature, it is recognized as "government subsidies" in profit or loss on a systematic basis in the period in which the costs are incurred.
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three and nine months ended September 30, 2020
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
On February 22, 2019, the Company, through its wholly owned subsidiary, Sundial UK Limited, signed a Sale and Purchase Agreement to acquire all the issued and outstanding shares of Project Seed Topco ("Bridge Farm"). The acquisition closed on July 2, 2019. Bridge Farm was acquired to expand the Company's business to cannabidiol ("CBD") extraction and production, subject to certain regulatory, licensing and other restrictions, to launch CBD sales in the United Kingdom. At December 31, 2019, the Company recorded a goodwill impairment based on significant delays and uncertainties in the licensing and regulatory framework in the United Kingdom. As part of the negotiations with the Company's senior lenders regarding a December 31, 2019 covenant breach and restructuring of its credit agreements, the Company was required to enter into a definitive sale and purchase agreement related to the sale of Bridge Farm.
On May 15, 2020, the Company entered into an agreement to sell all of the outstanding shares of Bridge Farm to a company affiliated with the former management sellers that were parties to the original acquisition (the "Bridge Farm Purchaser") in exchange for (i) the assumption by the Bridge Farm Purchaser of $45 million of the total $115 million principal amount outstanding under the Term Debt Facility (thereby reducing the Company's obligations thereunder to $70 million), (ii) the assumption by the Bridge Farm Purchaser of contingent consideration liabilities related to the additional share obligation and remaining earn out obligation under the original Bridge Farm acquisition agreement dated July 2, 2019 (note 15), and (iii) the cancellation of approximately 2.7 million Sundial common shares (value of $3.0 million), representing all of the shares currently held by the management sellers of Bridge Farm issued in connection with the original acquisition of Bridge Farm by the Company in 2019 (collectively, the "Bridge Farm Disposition"). The sale of Bridge Farm closed on June 5, 2020.
The Bridge Farm operations comprised the Company's entire Ornamental Flower segment located in the United Kingdom. The Ornamental Flower segment was not previously classified as held-for-sale or as a discontinued operation as it was not highly probable that the carrying amount of the disposal group would be recovered through a sale transaction rather than through continuing use. The comparative statement of loss and comprehensive loss and statement of cash flows has been re-presented to show the discontinued operation separately from continuing operations. With the disposition of the Ornamental Flower segment, the Company no longer has multiple segments. Accordingly, the Cannabis operations in Canada comprise the entire operations of the Company.
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three and nine months ended September 30, 2020
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
Results of discontinued operations
Three months ended September 30 Nine months ended September 30
2020 2019 (1) 2020 (2) 2019 (1)
Gross revenue - 5,491 22,139 5,491
Net revenue - 5,491 22,139 5,491
Cost of sales - 4,572 15,633 4,572
Gross margin before fair value adjustments - 919 6,506 919
Change in fair value of biological assets - 181 1,064 181
Change in fair value realized through inventory - - (1,122 ) -
Gross margin - 1,100 6,448 1,100
General and administrative - 2,162 8,585 2,162
Sales and marketing - 411 1,418 411
Depreciation and amortization - 1,135 2,752 1,135
Foreign exchange loss - - 1,057 -
Share-based compensation - 407 (826 ) 407
Loss from operations - (3,015 ) (6,538 ) (3,015 )
Transaction costs - (1,436 ) - (1,436 )
Finance costs - (2,408 ) (10,083 ) (2,408 )
Loss on contingent consideration - (5,835 ) (2,252 ) (5,835 )
Gain on investment - 165 - 165
Gain (loss) on disposition of PP&E - 13 - 13
Loss on disposition of Bridge Farm - - (14,979 ) -
Loss before income tax - (12,516 ) (33,852 ) (12,516 )
Income tax recovery - 512 225 512
Net loss (3) - (12,004 ) (33,627 ) (12,004 )
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three and nine months ended September 30, 2020
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
Effect of disposal on the financial position of the Company
Cash and cash equivalents 2,963
Accounts receivable 15,641
Biological assets 2,831
Inventory 787
Property, plant and equipment 88,698
Goodwill 11,345
Intangible assets 23,884
Accounts payable and accrued liabilities (22,792 )
Lease obligation (14,894 )
Deferred tax liability (3,115 )
Accumulated other comprehensive income (7,466 )
Net assets and liabilities 97,882
Consideration received
Term Debt Facility 45,000
Contingent consideration liability 34,912
Cancellation of common shares 2,991
Total consideration 82,903
Loss on disposition (14,979 )
As at September 30, 2020 December 31, 2019
Trade receivables 14,323 24,684
Other receivables 126 2,954
14,449 27,638
The Company has calculated expected credit losses ("ECLs") based on lifetime expected credit losses, taking into consideration historical credit loss experience and financial factors specific to the debtors and general economic conditions. The Company has evaluated the potential impact of COVID-19 on the collection of its trade receivables and concluded that it does not currently have a material impact. Refer to note 22 for credit risk disclosures.
The Company's biological assets consist of cannabis plants in various stages of vegetation, including plants which have not been harvested. The change in carrying value of biological assets are as follows:
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three and nine months ended September 30, 2020
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
As at September 30, 2020 December 31, 2019
Balance, beginning of year 14,309 876
Increase in biological assets due to capitalized costs 33,942 62,331
Net change in fair value of biological assets 5,917 30,726
Transferred to inventory upon harvest (46,833 ) (80,991 )
Acquisitions - 1,288
Disposition of Bridge Farm (note 4) (2,831 ) -
Foreign currency translation (12 ) 79
Balance, end of period 4,492 14,309
Biological assets are valued in accordance with IAS 41 and are presented at their fair value less costs to sell up to the point of harvest. This is determined using a model which estimates the expected harvest yield in grams for plants currently being cultivated, and then adjusts that amount for the expected selling price less costs to sell per gram.
The fair value measurements for biological assets have been categorized as Level 3 fair values based on the inputs to the valuation technique used. The Company's method of accounting for biological assets attributes value accretion on a straight-line basis throughout the life of the biological asset from initial cloning to the point of harvest.
Management believes the most significant unobservable inputs and their impact on fair value of biological assets are as follows:
Assumption Input Weighted average input Effect of 10% change ($000s)
September 30 2020 December 31 2019 September 30 2020 December 31 2019
Yield per square foot of growing space (1) Grams 42 47 443 1,183
Average net selling price (2) $/gram 5.30 5.47 1,317 3,021
After harvest cost to complete and sell $/gram 1.48 2.34 272 267
Last updated: Nov 12, 2020