Full Press Release Details
Sundial Growers Inc.
Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2020
(Unaudited - expressed in thousands of Canadian dollars)
Sundial Growers Inc.
Condensed Consolidated Interim Statements of Financial Position
(Unaudited - expressed in thousands of Canadian dollars)
| As at | Note | March 31, 2020 | December 31, 2019 | ||||
| Assets | |||||||
| Current Assets | |||||||
| Cash and cash equivalents | 21,157 | 45,337 | |||||
| Restricted cash | 5,332 | 15,827 | |||||
| Accounts receivable | 3 | 28,591 | 27,638 | ||||
| Biological assets | 4 | 13,808 | 14,309 | ||||
| Inventory | 5 | 67,588 | 59,942 | ||||
| Prepaid expenses and deposits | 8,578 | 9,564 | |||||
| 145,054 | 172,617 | ||||||
| Non-current assets | |||||||
| Property, plant and equipment | 6 | 278,891 | 281,984 | ||||
| Intangible assets | 7 | 43,719 | 43,995 | ||||
| Goodwill | 8 | 11,727 | 11,440 | ||||
| Total assets | 479,391 | 510,036 | |||||
| Liabilities | |||||||
| Current liabilities | |||||||
| Accounts payable and accrued liabilities | 73,213 | 58,110 | |||||
| Current portion of long-term debt | 9,15 | 169,785 | 177,913 | ||||
| Current portion of lease obligations | 608 | 722 | |||||
| Contingent consideration | 10 | 35,251 | 32,501 | ||||
| 278,857 | 269,246 | ||||||
| Non-current liabilities | |||||||
| Lease obligations | 16,561 | 16,227 | |||||
| Deferred tax liability | 3,219 | 3,365 | |||||
| Total liabilities | 298,637 | 288,838 | |||||
| Shareholders' equity | |||||||
| Share capital | 11(b) | 510,314 | 509,654 | ||||
| Warrants | 11(c) | 27,831 | 27,831 | ||||
| Contributed surplus | 31,378 | 30,192 | |||||
| Contingent consideration | 2,279 | 2,279 | |||||
| Accumulated deficit | (404,233 | ) | (360,338 | ) | |||
| Accumulated other comprehensive income | 8,559 | 6,866 | |||||
| Total shareholders' equity | 176,128 | 216,484 | |||||
| Non-controlling interest | 4,626 | 4,714 | |||||
| Total liabilities and shareholders' equity | 479,391 | 510,036 |
Going concern (note 1)
Commitments (note 19)
Subsequent events (notes 20)
See accompanying notes to the condensed consolidated interim financial statements.
Sundial Growers Inc.
Condensed Consolidated Interim Statements of Loss and Comprehensive Loss
(Unaudited - expressed in thousands of Canadian dollars, except per share amounts)
| Three months ended March 31 | ||||||||||
| Note | 2020 | 2019 | ||||||||
| Gross revenue | 13 | 25,621 | 1,691 | |||||||
| Excise taxes | 2,584 | 192 | ||||||||
| Net revenue | 23,037 | 1,499 | ||||||||
| Cost of sales | 5 | 20,489 | 778 | |||||||
| Inventory obsolescence and impairment | 5 | 7,715 | - | |||||||
| Gross margin before fair value adjustments | (5,167 | ) | 721 | |||||||
| Change in fair value of biological assets | 7,083 | 692 | ||||||||
| Change in fair value realized through inventory | 5 | (9,692 | ) | 80 | ||||||
| Gross margin | (7,776 | ) | 1,493 | |||||||
| General and administrative | 14,393 | 4,991 | ||||||||
| Sales and marketing | 2,280 | 1,212 | ||||||||
| Research and development | 307 | 95 | ||||||||
| Depreciation and amortization | 6,7 | 2,247 | 120 | |||||||
| Foreign exchange loss (gain) | 170 | (269 | ) | |||||||
| Share-based compensation | 12 | 1,236 | 12,708 | |||||||
| Restructuring costs | 2,719 | - | ||||||||
| Asset impairment | 6 | 5,659 | 162 | |||||||
| Loss from operations | (36,787 | ) | (17,526 | ) | ||||||
| Transaction costs | (1,101 | ) | - | |||||||
| Finance costs | (6,174 | ) | (2,785 | ) | ||||||
| Gain on disposition of PP&E | 610 | - | ||||||||
| Change in fair value of contingent consideration | (761 | ) | - | |||||||
| Loss before income tax | (44,213 | ) | (20,311 | ) | ||||||
| Income tax recovery | 230 | 3,609 | ||||||||
| Net loss | (43,983 | ) | (16,702 | ) | ||||||
| Gain on currency translation of foreign operations | 1,693 | - | ||||||||
| Comprehensive loss | (42,290 | ) | (16,702 | ) | ||||||
| Net loss attributable to: | ||||||||||
| Sundial Growers Inc. | (43,895 | ) | (16,702 | ) | ||||||
| Non-controlling interest | (88 | ) | - | |||||||
| Comprehensive loss attributable to: | ||||||||||
| Sundial Growers Inc. | (42,202 | ) | (16,702 | ) | ||||||
| Non-controlling interest | (88 | ) | - | |||||||
| Net loss per common share | ||||||||||
| Basic and diluted | 14 | $ | (0.41 | ) | $ | (0.24 | ) |
Segment information (note 17)
See accompanying notes to the condensed consolidated interim financial statements.
Sundial Growers Inc.
Condensed Consolidated Interim Statements 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, 2019 | 509,654 | 27,831 | 30,192 | - | 2,279 | (360,338 | ) | 6,866 | 4,714 | 221,198 | ||||||||||||||||||
| Net loss | - | - | - | - | - | (43,895 | ) | - | (88 | ) | (43,983 | ) | ||||||||||||||||
| Other comprehensive income | - | - | - | - | - | - | 1,693 | - | 1,693 | |||||||||||||||||||
| Share issuances | 11(b) | 610 | - | - | - | - | - | - | - | 610 | ||||||||||||||||||
| Share-based compensation | 12 | 50 | - | 1,186 | - | - | - | - | - | 1,236 | ||||||||||||||||||
| Balance at March 31, 2020 | 510,314 | 27,831 | 31,378 | - | 2,279 | (404,233 | ) | 8,559 | 4,626 | 180,754 | ||||||||||||||||||
| Balance at December 31, 2018 | 65,133 | 3,108 | 9,493 | 3,232 | - | (88,874 | ) | - | - | (7,908 | ) | |||||||||||||||||
| Net loss | - | - | - | - | - | (16,702 | ) | - | - | (16,702 | ) | |||||||||||||||||
| Share issuances | 11(b) | 451 | - | - | - | - | - | - | - | 451 | ||||||||||||||||||
| Share issuance costs | 11(b) | (1 | ) | - | - | - | - | - | - | - | (1 | ) | ||||||||||||||||
| Business acquisitions | 2,601 | - | - | - | 2,279 | - | - | 4,879 | 9,759 | |||||||||||||||||||
| Warrants exercised | 11(c) | 9,867 | (1,568 | ) | - | - | - | - | - | - | 8,299 | |||||||||||||||||
| Share-based compensation | 12 | 83 | - | 12,625 | - | - | - | - | - | 12,708 | ||||||||||||||||||
| Employee warrants exercised | 12 | 6,095 | - | (5,095 | ) | - | - | - | - | - | 1,000 | |||||||||||||||||
| Balance at March 31, 2019 | 84,229 | 1,540 | 17,023 | 3,232 | 2,279 | (105,576 | ) | - | 4,879 | 7,606 |
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 March 31 | ||||||||||
| Note | 2020 | 2019 | ||||||||
| Cash provided by (used in): | ||||||||||
| Operating activities | ||||||||||
| Net loss for the period | (43,983 | ) | (16,702 | ) | ||||||
| Items not involving cash: | ||||||||||
| Income tax recovery | (230 | ) | (3,609 | ) | ||||||
| Change in fair value of biological assets | (7,083 | ) | (692 | ) | ||||||
| Share-based compensation | 12 | 1,236 | 12,708 | |||||||
| Depreciation and amortization | 6,7 | 4,513 | 1,012 | |||||||
| Gain on disposition of property, plant and equipment | (610 | ) | - | |||||||
| Inventory obsolescence and impairment | 5 | 7,715 | - | |||||||
| Finance costs | 2,107 | 1,086 | ||||||||
| Change in fair value of contingent consideration | 1,371 | - | ||||||||
| Unrealized foreign exchange gain | (45 | ) | (133 | ) | ||||||
| Asset impairment | 6 | 5,659 | 162 | |||||||
| Change in non-cash working capital | 15,755 | (12,634 | ) | |||||||
| Net cash used in operating activities | (13,595 | ) | (18,802 | ) | ||||||
| Investing activities | ||||||||||
| Additions to property, plant and equipment | 6 | (5,441 | ) | (30,600 | ) | |||||
| Proceeds from disposal of PP&E | 6 | 2,100 | - | |||||||
| Change in non-cash working capital | (8,061 | ) | 8,453 | |||||||
| Net cash used in investing activities | (11,402 | ) | (22,147 | ) | ||||||
| Financing activities | ||||||||||
| Restricted cash | 10,495 | - | ||||||||
| Repayment of Syndicated Credit Agreement | 9(a) | (10,000 | ) | - | ||||||
| Payments on lease obligations | (377 | ) | (9 | ) | ||||||
| Proceeds from other debt instruments | - | 21,468 | ||||||||
| Proceeds from Credit Facilities | - | 9,265 | ||||||||
| Proceeds from exercise of warrants | 11(c) | - | 8,299 | |||||||
| Proceeds from exercise of employee warrants | 12 | - | 1,000 | |||||||
| Proceeds from issuance of shares, net of costs | 11(b) | - | 450 | |||||||
| Change in non-cash working capital | (207 | ) | (640 | ) | ||||||
| Net cash (used in) provided by financing activities | (89 | ) | 39,833 | |||||||
| Impact of foreign currency translation | 906 | - | ||||||||
| Change in cash and cash equivalents | (24,180 | ) | (1,116 | ) | ||||||
| Cash and cash equivalents, beginning of year | 45,337 | 14,121 | ||||||||
| Cash and cash equivalents, end of period | 21,157 | 13,005 |
See accompanying notes to the condensed consolidated interim financial statements.
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 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 200, 919 11th Avenue SW, Calgary, Alberta, Canada.
The principal activities of the Company are the production, distribution and sale of cannabis in Canada and the production, distribution and sale of ornamental flowers and herbs in the United Kingdom. The segment of the Company that produces, distributes, and sells ornamental flowers in the United Kingdom is referred to collectively as "Bridge Farm". 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 is in non-compliance with its loan covenants (note 9a) 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 Health Canada 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.
At December 31, 2019, the Company was not in compliance with the interest coverage ratio covenant under its Syndicated Credit Agreement, which caused a cross-default under the Term Debt Facility. As a result, as at December 31, 2019, the full principal amount of the Syndicated Credit Agreement and the Term Debt Facility was classified as a current liability on the Company's statement of financial position. The Company obtained a waiver under the Syndicated Credit Agreement for the December 31, 2019 interest coverage ratio covenant breach and a waiver for any corresponding breaches of the Term Debt Facility. Under the terms of the waivers, the Company agreed that on or before April 15, 2020 it will (i) enter into a definitive purchase agreement related to the sale of Bridge Farm and (ii) enter into term sheets with the each of the respective lenders under the Syndicated Credit Agreement and Term Debt Facility that sets out a financing strategy for the Company. On April 15, 2020, the Company and its senior lenders amended the terms of the waiver by extending the date required to enter into a definite purchase agreement related to the sale of Bridge Farm to April 30, 2020, and on May 1, 2020, the date was extended to May 11, 2020. On May 12, 2020, the Company announced that the previously extended waiver expired, however, on May 14, 2020, the Company obtained a new waiver for the December 31, 2019 covenant breach as described below.
At March 31, 2020, the Company was not in compliance with the senior funded debt to EBITDA ratio covenant under its Syndicated Credit Agreement, which caused a cross-default under the Term Debt Facility. As a result, as at March 31, 2020, the full principal amount of the Syndicated Credit Agreement and the Term Debt Facility continued to be classified as a current liability on the Company's statement of financial position. 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 debt covenants as at June 30, 2020 and September 30, 2020.
On May 14, 2020, the Company obtained a waiver under the Syndicated Credit Agreement for the December 31, 2019 interest coverage ratio covenant breach, the March 31, 2020 senior funded debt to EBITDA ratio covenant breach and any corresponding breaches of the Term Debt Facility. Under the terms of the waivers, the Company agreed that on or before June 1, 2020 it will (i) execute an amended and restated credit agreement under its Syndicated Facility, (ii) execute a refinancing transaction under its Term Debt Facility, (iii) execute an intercreditor agreement, and (iv) close the sale of Bridge Farm. Failure to execute any of these transactions will constitute an event of default.
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2020
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
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, and (iii) the cancellation of approximately 2.7 million Sundial common shares, representing all of the shares currently held by the former owners of Bridge Farm issued in connection with the original acquisition of Bridge Farm by the Company in 2019 (collectively, the "Bridge Farm Disposition"). The Company expects to report a loss on disposition of Bridge Farm of $30 to $40 million upon closing.
The Bridge Farm Disposition is subject to standard closing conditions and is further conditioned on Sundial restructuring the remaining $70 million under its Term Debt Facility and entering into a new syndicated credit agreement with the Company's senior lenders on or before June 1, 2020. Any failure or delay in completing the Bridge Farm Disposition or Term Debt Facility restructuring will likely result in the acceleration of the Company's outstanding debt and would have a significant negative impact on the Company's liquidity and further impact the Company's ability to operate as a going concern.
The Company continues to be in active dialogue with its lenders in connection with finalizing amendments to its loan agreements with respect to these recent developments. Any failure or delay in completing these amendments would have a significant negative impact on the Company's liquidity and further impact the Company's ability to operate as a going concern. In such a case, the Company would look to alternative sources of financing, delay capital expenditures and/or evaluate potential asset sales, and potentially could 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 consolidated 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 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. 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 consolidated financial statements were approved and authorized for issue by the Board of Directors ("Board") on May 15, 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 earnings.
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. Sundial Deutschland GmbH
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2020
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
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 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 | % | |
| 2082033 Alberta Ltd. | Alberta, Canada | 100 | % | |
| SGI Managing Partner Inc. | Alberta, Canada | 100 | % | |
| SGI Partnership | Alberta, Canada | 99.99 | % | |
| Sundial UK Limited | England and Wales | 100 | % | |
| Project Seed Topco | England and Wales | 100 | % | |
| Project Seed Bidco | England and Wales | 100 | % | |
| Bridge Farm Nurseries Limited | England and Wales | 100 | % | |
| Neame Lea Nursery Limited | England and Wales | 100 | % | |
| Neame Lea Marketing Limited | England and Wales | 100 | % | |
| Neame Lea Fresh Limited | England and Wales | 100 | % | |
| Zyon UK Flowers and Plants Limited | England and Wales | 100 | % |
| As at | March 31, 2020 | December 31, 2019 | ||||
| Trade receivables | 25,661 | 24,684 | ||||
| Other receivables | 2,930 | 2,954 | ||||
| 28,591 | 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 15 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, and a variety of flowers in various stages of growth. 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 months ended March 31, 2020
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
| As at | March 31, 2020 | December 31, 2019 | ||||
| Balance, beginning of year | 14,309 | 876 | ||||
| Increase in biological assets due to capitalized costs | 14,536 | 62,331 | ||||
| Net change in fair value of biological assets | 7,083 | 30,726 | ||||
| Transferred to inventory upon harvest | (22,231 | ) | (80,991 | ) | ||
| Acquisitions | - | 1,288 | ||||
| Foreign currency translation | 111 | 79 | ||||
| Balance, end of period | 13,808 | 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.
Cannabis plants - Canada
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) | ||||||||||
| March 31 2020 | December 31 2019 | March 31 2020 | December 31 2019 | ||||||||||
| Yield per square foot of growing space (1) | Grams | 41 | 47 | 805 | 1,183 | ||||||||
| Average net selling price (2) | $/gram | 5.50 | 5.47 | 2,518 | 3,021 | ||||||||
| After harvest cost to complete and sell | $/gram | 2.00 | 2.34 | 911 | 267 |
These estimates are subject to volatility in market prices and several uncontrollable factors, which could significantly affect the fair value of biological assets in future periods.
The Company estimates the harvest yields for cannabis at various stages of growth. As at March 31, 2020, it is estimated that the Company's biological assets will yield approximately 7,334 kilograms (December 31, 2019 - 10,455 kilograms) of dry cannabis when harvested. During the three months ended March 31, 2020, the Company harvested 10,254 kilograms of dry cannabis (three months ended March 31, 2019 - 1,896 kilograms).
The Company's estimates are, by their nature, subject to change and differences from the anticipated yield will be reflected in the net change in fair value of biological assets in future periods.
Ornamental flowers - United Kingdom
Due to the large variety of plants produced by the Company, it is not possible to determine the costs to sell for each product line due to mixed trolleys being delivered to customers each day and, therefore, an average has been applied across all plants based on a post-wastage gross margin.
The fair value measurements for biological assets have been categorized as Level 2 fair values based on inputs from the international flower market and applied to all unharvested plants at each period end.
| As at | March 31, 2020 | December 31, 2019 | ||||
| Harvested cannabis | 58,827 | 50,403 | ||||
| Cannabis supplies and consumables | 7,873 | 8,808 | ||||
| Ornamental flowers, supplies and consumables | 888 | 731 | ||||
| 67,588 | 59,942 |
At March 31, 2020, the Company held 12,081 kilograms of harvested cannabis (December 31, 2019 - 8,380 kilograms) in inventory. During the three months ended March 31, 2020, inventories of $20.5 million were recognized as an expense
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2020
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
(three months ended March 31, 2019 - $0.8 million). Included in inventories expensed for the three months ended March 31, 2020 is an excess and obsolete inventory provision of $7.7 million. Included in change in fair value realized through inventory is the fair value component of the excess and obsolete inventory provision of $6.7 million.
| Land and buildings | Production facilities | Equipment | Right of use assets | Construction in progress ("CIP") | Total | |||||||||||||
| Cost | ||||||||||||||||||
| Balance at December 31, 2019 | 26,606 | 166,442 | 24,021 | 16,509 | 58,031 | 291,609 | ||||||||||||
| Additions | (39 | ) | 256 | 811 | - | 4,413 | 5,441 | |||||||||||
| Transfers from CIP | 358 | (160 | ) | 320 | - | (518 | ) | - | ||||||||||
| Dispositions | (499 | ) | - | - | - | (991 | ) | (1,490 | ) | |||||||||
| Foreign currency translation | 411 | 544 | 7 | 364 | 985 | 2,311 | ||||||||||||
| Balance at March 31, 2020 | 26,837 | 167,082 | 25,159 | 16,873 | 61,920 | 297,871 | ||||||||||||
| Accumulated amortization | ||||||||||||||||||
| Balance at December 31, 2019 | 3 | 5,400 | 3,697 | 363 | 162 | 9,625 | ||||||||||||
| Depreciation | 383 | 1,829 | 1,098 | 312 | - | 3,622 | ||||||||||||
| Impairment | - | - | - | - | 5,659 | 5,659 | ||||||||||||
| Foreign currency translation | 9 | 59 | 1 | 5 | - | 74 | ||||||||||||
| Balance at March 31, 2020 | 395 | 7,288 | 4,796 | 680 | 5,821 | 18,980 | ||||||||||||
| Net book value | ||||||||||||||||||
| Balance at December 31, 2019 | 26,603 | 161,042 | 20,324 | 16,146 | 57,869 | 281,984 | ||||||||||||
| Balance at March 31, 2020 | 26,442 | 159,794 | 20,363 | 16,193 | 56,099 | 278,891 |
During the three months ended March 31, 2020, no salaries and benefits were capitalized. During the three months ended March 31, 2019 - $0.2 million in salaries and benefits was capitalized, including $0.1 million associated with construction in progress. In addition, no interest associated with construction in progress was capitalized during the three months ended March 31, 2020 (three months ended March 31, 2019 - $1.1 million). Construction in progress relates to the construction of production facilities.
During the three months ended March 31, 2020, the Company signed a purchase and sale agreement to sell certain non-core assets within the Cannabis segment, consisting of land, building and equipment, located in Kamloops, British Columbia, for gross cash proceeds of $2.1 million. The sale closed on March 27, 2020.
The Company has determined that indictors of impairment existed at March 31, 2020 with respect to the Company's B.C. cash generating unit ("CGU") as a result of the Company's disposition of its Kamloops property and decision to suspend further construction and development activities on its Merritt facility due to market conditions and available financing. Approximately $10.0 million had been invested into the Merritt facility which consisted of land and construction in progress and was within the Cannabis segment. A test for impairment was performed at the CGU level by comparing the estimated recoverable amount to the carrying values of the assets. The estimated recoverable amount of the assets was determined to be their fair value less costs of disposal. As at March 31, 2020, an impairment of $5.7 million was recorded to write down the assets to their recoverable amount of $4.2 million.
Due to the slower than expected cannabis retail store growth, which has been further impacted by retail store closures as a result of the COVID-19 pandemic, the Company has curtailed the number of flowering rooms being used for cultivation at its Olds facility. In light of these circumstances, the Company has determined that indictors of impairment existed at March 31, 2020. A test for impairment was performed at the CGU level by comparing the estimated recoverable amount to the carrying values of the assets, and as a result, there was no impairment recognized.
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2020
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)