Full Press Release Details
Sundial Growers Inc.
Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2022
(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 | March 31, 2022 | December 31, 2021 | ||||
| Assets | |||||||
| Current Assets | |||||||
| Cash and cash equivalents | 422,824 | 558,251 | |||||
| Restricted cash | 5 | 21,947 | 27,013 | ||||
| Marketable securities | 6 | 66,491 | 83,724 | ||||
| Accounts receivable | 14,583 | 10,865 | |||||
| Biological assets | 7 | 3,731 | 4,410 | ||||
| Inventory | 8 | 140,950 | 29,503 | ||||
| Prepaid expenses and deposits | 12,461 | 4,355 | |||||
| Investments | 12 | 3,554 | 3,065 | ||||
| Assets held for sale | 2,998 | 2,998 | |||||
| Net investment in subleases | 10 | 4,137 | 3,991 | ||||
| 693,676 | 728,175 | ||||||
| Non-current assets | |||||||
| Long-term deposits | 8,988 | 7,725 | |||||
| Property, plant and equipment | 9 | 319,747 | 63,189 | ||||
| Net investment in subleases | 10 | 23,005 | 22,571 | ||||
| Intangible assets | 11 | 4,674 | 4,709 | ||||
| Investments | 12 | 84,551 | 70,498 | ||||
| Equity-accounted investees | 13 | 466,851 | 412,858 | ||||
| Goodwill | 3 | 394,780 | 114,537 | ||||
| Total assets | 1,996,272 | 1,424,262 | |||||
| Liabilities | |||||||
| Current liabilities | |||||||
| Accounts payable and accrued liabilities | 18(d) | 62,123 | 38,452 | ||||
| Current portion of lease obligations | 15 | 23,975 | 5,701 | ||||
| Derivative warrants | 14 | 30,058 | 21,700 | ||||
| 116,156 | 65,853 | ||||||
| Non-current liabilities | |||||||
| Lease obligations | 15 | 242,453 | 27,769 | ||||
| Other liabilities | 16 | 5,087 | 4,505 | ||||
| Total liabilities | 363,696 | 98,127 | |||||
| Shareholders' equity | |||||||
| Share capital | 17(b) | 2,327,443 | 2,035,704 | ||||
| Warrants | 17(c) | 8,092 | 8,092 | ||||
| Contributed surplus | 61,959 | 60,734 | |||||
| Contingent consideration | 2,279 | 2,279 | |||||
| Accumulated deficit | (826,414 | ) | (788,510 | ) | |||
| Accumulated other comprehensive income | 874 | 7,607 | |||||
| Total shareholders' equity | 1,574,233 | 1,325,906 | |||||
| Non-controlling interest | 58,343 | 229 | |||||
| Total liabilities and shareholders' equity | 1,996,272 | 1,424,262 |
Commitments (note 24)
Subsequent events (note 13)
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 March 31 | ||||||||||
| Note | 2022 | 2021 | ||||||||
| Gross revenue | 19 | 20,127 | 11,748 | |||||||
| Excise taxes | 2,530 | 1,857 | ||||||||
| Net revenue | 17,597 | 9,891 | ||||||||
| Cost of sales | 8 | 14,326 | 11,445 | |||||||
| Inventory obsolescence | 8 | 1,981 | 1,754 | |||||||
| Gross margin before fair value adjustments | 1,290 | (3,308 | ) | |||||||
| Change in fair value of biological assets | 7 | 3,690 | (94 | ) | ||||||
| Change in fair value realized through inventory | (1,561 | ) | (50 | ) | ||||||
| Gross margin | 3,419 | (3,452 | ) | |||||||
| Interest and fee revenue | 20 | 3,861 | 2,849 | |||||||
| Investment (loss) income | 20 | (17,710 | ) | 12,900 | ||||||
| Share of profit of equity-accounted investees | 13 | 4,091 | - | |||||||
| General and administrative | 10,682 | 7,093 | ||||||||
| Sales and marketing | 1,111 | 950 | ||||||||
| Research and development | 95 | 235 | ||||||||
| Depreciation and amortization | 9,11 | 739 | 1,058 | |||||||
| Share-based compensation | 18 | 4,204 | 3,456 | |||||||
| Government subsidies | - | (2,180 | ) | |||||||
| (Loss) income from operations | (23,170 | ) | 1,685 | |||||||
| Transaction costs | (6,481 | ) | (3,648 | ) | ||||||
| Finance income (costs), net | 21 | 61 | (51 | ) | ||||||
| Change in estimate of fair value of derivative warrants | 14 | (8,300 | ) | (129,944 | ) | |||||
| Foreign exchange loss | (150 | ) | (440 | ) | ||||||
| Loss on disposition of PP&E | - | (117 | ) | |||||||
| Other expenses | - | (1,930 | ) | |||||||
| Loss before income tax | (38,040 | ) | (134,445 | ) | ||||||
| Income tax recovery | - | - | ||||||||
| Net loss | (38,040 | ) | (134,445 | ) | ||||||
| Equity-accounted investees - share of OCI | 13 | (6,733 | ) | - | ||||||
| Comprehensive loss | (44,773 | ) | (134,445 | ) | ||||||
| Net loss attributable to: | ||||||||||
| Sundial Growers Inc. | (37,904 | ) | (134,416 | ) | ||||||
| Non-controlling interest | (136 | ) | (29 | ) | ||||||
| (38,040 | ) | (134,445 | ) | |||||||
| Comprehensive loss attributable to: | ||||||||||
| Sundial Growers Inc. | (44,637 | ) | (134,416 | ) | ||||||
| Non-controlling interest | (136 | ) | (29 | ) | ||||||
| (44,773 | ) | (134,445 | ) | |||||||
| Net loss per common share attributable to Sundial Growers Inc. | ||||||||||
| Basic and diluted | 22 | $ | (0.02 | ) | $ | (0.09 | ) |
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, 2021 | 2,035,704 | 8,092 | 60,734 | 2,279 | (788,510 | ) | 7,607 | 229 | 1,326,135 | ||||||||||||||||
| Net loss | - | - | - | - | (37,904 | ) | - | (136 | ) | (38,040 | ) | ||||||||||||||
| Other comprehensive loss | - | - | - | - | - | (6,733 | ) | - | (6,733 | ) | |||||||||||||||
| Share issuances | 17(b) | 2,870 | - | - | - | - | - | - | 2,870 | ||||||||||||||||
| Acquisition | 3 | 287,129 | - | - | - | - | - | 58,250 | 345,379 | ||||||||||||||||
| Share-based compensation | 18 | - | - | 2,965 | - | - | - | - | 2,965 | ||||||||||||||||
| Employee awards exercised | 17(b) | 1,740 | - | (1,740 | ) | - | - | - | - | - | |||||||||||||||
| Balance at March 31, 2022 | 2,327,443 | 8,092 | 61,959 | 2,279 | (826,414 | ) | 874 | 58,343 | 1,632,576 |
| Balance at December 31, 2020 | 762,046 | 6,138 | 59,344 | 2,279 | (558,128 | ) | - | (1,984 | ) | 269,695 | |||||||||||||||
| Net loss | - | - | - | - | (134,416 | ) | - | (29 | ) | (134,445 | ) | ||||||||||||||
| Loss of control of subsidiary | - | - | - | - | - | - | 2,013 | 2,013 | |||||||||||||||||
| Share issuances | 647,315 | - | - | - | - | - | - | 647,315 | |||||||||||||||||
| Share issuance costs | (13,483 | ) | - | - | - | - | - | - | (13,483 | ) | |||||||||||||||
| Derivative warrants exercised | 277,136 | - | - | - | - | - | - | 277,136 | |||||||||||||||||
| Share-based compensation | 1 | - | 3,455 | - | - | - | - | 3,456 | |||||||||||||||||
| Employee warrants exercised | 2,580 | - | (2,429 | ) | - | - | - | - | 151 | ||||||||||||||||
| Balance at March 31, 2021 | 1,675,595 | 6,138 | 60,370 | 2,279 | (692,544 | ) | - | - | 1,051,838 |
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 | 2022 | 2021 | ||||||||
| Cash provided by (used in): | ||||||||||
| Operating activities | ||||||||||
| Net loss for the period | (38,040 | ) | (134,445 | ) | ||||||
| Adjustments for: | ||||||||||
| Interest and fee revenue | 20 | (3,861 | ) | - | ||||||
| Change in fair value of biological assets | (3,690 | ) | 94 | |||||||
| Share-based compensation | 18 | 4,204 | 3,456 | |||||||
| Depreciation and amortization | 9,11 | 2,439 | 2,407 | |||||||
| Loss on disposition of PP&E | - | 117 | ||||||||
| Inventory obsolescence | 8 | 1,981 | 1,754 | |||||||
| Finance (income) costs | 21 | (61 | ) | 23 | ||||||
| Change in estimate of fair value of derivative warrants | 14 | 8,300 | 129,944 | |||||||
| Unrealized foreign exchange loss | 16 | 1,905 | ||||||||
| Share of profit of equity-accounted investees | 13 | (4,091 | ) | - | ||||||
| Other expenses | - | 1,862 | ||||||||
| Gain on disposition of marketable securities | 6,20 | - | (8,019 | ) | ||||||
| Unrealized loss (gain) on marketable securities | 6,20 | 17,834 | (4,881 | ) | ||||||
| Additions to marketable securities | 6 | (601 | ) | (36,740 | ) | |||||
| Proceeds from disposal of marketable securities | 6 | - | 16,058 | |||||||
| Income distributions from equity-accounted investees | 685 | - | ||||||||
| Interest received | 3,715 | - | ||||||||
| Change in non-cash working capital | (14,850 | ) | (7,901 | ) | ||||||
| Net cash used in operating activities | (26,020 | ) | (34,366 | ) | ||||||
| Investing activities | ||||||||||
| Additions to property, plant and equipment | 9 | (981 | ) | (119 | ) | |||||
| Additions to intangible assets | 11 | (56 | ) | - | ||||||
| Additions to investments | 12 | (14,431 | ) | (10,560 | ) | |||||
| Additions to equity-accounted investees | 13 | (57,320 | ) | - | ||||||
| Proceeds from disposal of PP&E | - | 60 | ||||||||
| Acquisition, net of cash acquired | 3 | (31,149 | ) | - | ||||||
| Change in non-cash working capital | (35 | ) | (240 | ) | ||||||
| Net cash used in investing activities | (103,972 | ) | (10,859 | ) | ||||||
| Financing activities | ||||||||||
| Change in restricted cash | 5 | 5,066 | 5,233 | |||||||
| Payments on lease obligations, net | (447 | ) | (123 | ) | ||||||
| Proceeds from issuance of shares and registered offerings, net of costs | 17(b) | - | 735,088 | |||||||
| Proceeds from exercise of derivative warrants | - | 119,318 | ||||||||
| Proceeds from exercise of employee warrants | - | 151 | ||||||||
| Repayment of long-term debt | (10,000 | ) | - | |||||||
| Change in non-cash working capital | (54 | ) | 579 | |||||||
| Net cash (used in) provided by financing activities | (5,435 | ) | 860,246 | |||||||
| Effect of exchange rate changes on cash held in foreign currency | - | (1,952 | ) | |||||||
| Change in cash and cash equivalents | (135,427 | ) | 813,069 | |||||||
| Cash and cash equivalents, beginning of period | 558,251 | 60,376 | ||||||||
| Cash and cash equivalents, end of period | 422,824 | 873,445 |
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, 2022
(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 pursuant to the Cannabis Act (Canada) (the "Cannabis Act"), the operation and support of corporate-owned and franchise retail cannabis stores in Canadian jurisdictions where the private sale of recreational cannabis is permitted, the retailing of wines, beers and spirits and the deployment of capital to investment opportunities. The Cannabis Act regulates the production, distribution, and possession of cannabis for both medical and adult recreational access in Canada. The Company also owns approximately 63% of Nova Cannabis Inc. ("Nova") (TSX: NOVC), whose principal activities are the retail sale of cannabis.
Sundial and its subsidiaries currently operate solely in Canada. Through its joint venture SunStream Bancorp Inc. (note 13), the Company also provides growth capital that pursues indirect investment and financial services opportunities in the global cannabis sector, as well as other investment opportunities. The Company also makes strategic portfolio investments in debt and equity securities.
The Company's common shares trade on the Nasdaq Capital Market ("Nasdaq") under the ticker symbol "SNDL".
The global impact of COVID-19 has contributed to uncertainty as to the health of the global economy. The Company has implemented several pandemic-related procedures and protocols at its facilities, including enhanced screening measures, enhanced cleaning and sanitation processes with increased frequency and encouraging social distancing measures. At the retail store level, the Company has implemented enhanced in-store procedures including increased frequency of cleaning, installing safety shields and reducing paper materials. The Company has also adapted its business model by moving toward online sales platforms that enable customers to order products online for fast pickup and payment in store. The Company believes that it can maintain safe operations with these pandemic-related procedures and protocols in place.
The condensed consolidated interim financial statements ("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"). These financial statements were prepared using the same accounting policies and methods as those disclosed in the annual consolidated financial statements for the year ended December 31, 2021. These financial statements should be read in conjunction with the annual consolidated financial statements for the Company for the year ended December 31, 2021.
These financial statements were approved and authorized for issue by the Board of Directors ("Board") on May 15, 2022.
On October 7, 2021, the Company announced that it had entered into an arrangement agreement with Alcanna Inc. ("Alcanna") pursuant to which the Company would acquire all of the issued and outstanding common shares of Alcanna by way of a statutory plan of arrangement (the "Alcanna Transaction"). The Company and Alcanna amended the arrangement agreement in respect of the Alcanna Transaction on January 6, 2022, and the Alcanna Transaction closed on March 31, 2022. Alcanna is a Canadian liquor retailer, operating predominantly in Alberta under its three retail brands, "Wine and Beyond", "Liquor Depot" and "Ace Liquor". Alcanna holds an approximate 63% equity interest in Nova, a Canadian cannabis retailer operating stores across Alberta, Saskatchewan and Ontario. The Company is deemed to control Nova through its equity
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2022
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
interest and Nova's results are included in the financial statements of the Company with the minority interest shown as non-controlling interest through equity.
Alcanna was acquired to diversify and stabilize cash flows and advance the Company's vertical integration strategy.
The Alcanna Transaction consideration was comprised of (i) an aggregate $54.3 million cash ($1.50 in cash for each Alcanna common share), and (ii) an aggregate 320.6 million Sundial common shares valued at $287.0 million based on the fair value of each common share of the Company on the closing date (8.85 of a Sundial common share for each Alcanna common share).
The Company has engaged independent valuation experts to assist in determining the fair value of certain assets acquired and liabilities assumed and related deferred income tax impacts. The purchase price allocation is not final as the Company is continuing to obtain and verify information required to determine the fair value of certain assets and liabilities and the amount of deferred income taxes arising on their recognition.
Due to the inherent complexity associated with valuations and the timing of the acquisition, the numbers below are provisional.
The fair value of consideration paid was as follows:
| Cash | 54,339 | ||
| Issuance of common shares | 287,129 | ||
| 341,468 |
The preliminary fair value of the assets and liabilities acquired was as follows:
| Cash | 23,190 | ||
| Accounts receivable | 1,868 | ||
| Prepaid expenses and deposits | 10,986 | ||
| Inventory | 105,022 | ||
| Property, plant and equipment | 257,925 | ||
| Goodwill | 280,243 | ||
| Accounts payable and accrued liabilities | (36,703 | ) | |
| Long-term debt | (10,000 | ) | |
| Lease liabilities | (232,755 | ) | |
| Derivative warrants | (58 | ) | |
| Non-controlling interest | (58,250 | ) | |
| 341,468 |
Non-controlling interest has been measured as the fair value of the non-controlling interest in Nova, which at the time was 37%, and was measured by applying a market approach with reference to Nova's share price on the day of the Alcanna Transaction of $2.66.
As new information obtained within one year of the date of acquisition about facts and circumstances that existed at the date of acquisition identifies adjustments to the above amounts, then the accounting for the acquisition will be revised.
On March 31, 2022, the Company repaid in full the acquired long-term debt balance of $10.0 million.
The financial statements incorporate the operations of Alcanna commencing March 31, 2022. During the one-day period of March 31, 2022, the Company recorded revenues of $2.0 million and net loss of $0.1 million. Had the Alcanna Transaction closed on January 1, 2022, management estimates that for the period January 1, 2022, to March 30, 2022, revenue would have increased by $162.5 million and net loss would have increased by $6.1 million. In determining these amounts, management assumes the fair values on the date of acquisition would have been the same as if the acquisition had occurred on January 1, 2022.
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2022
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
The Company incurred acquisition-related costs of $6.5 million which have been included in transaction costs.
On May 5, 2021, the Company and Inner Spirit Holdings Ltd. ("Inner Spirit") announced that they had entered into an arrangement agreement pursuant to which the Company acquired all of the issued and outstanding common shares of Inner Spirit (the "Inner Spirit Transaction"). The Inner Spirit Transaction closed on July 20, 2021. Inner Spirit is a retailer and franchisor of Spiritleaf recreational cannabis stores across Canada, with a network that includes more than 100 franchised and corporate-owned locations. As new information obtained within one year of the date of acquisition about facts and circumstances that existed at the date of acquisition identifies adjustments, then the accounting for the acquisition will be revised. At March 31, 2022, no adjustments were made to the preliminary estimates of the fair value of assets and liabilities acquired presented at December 31, 2021.
The Company's reportable segments are organized by business line, and with the acquisition of Alcanna, are comprised of four reportable segments: cannabis operations, cannabis retail, liquor retail and investments.
Cannabis operations include the cultivation, distribution and sale of cannabis for the adult-use market and medical markets in Canada. Cannabis retail includes the private sale of recreational cannabis through wholly owned and franchise retail cannabis stores. Liquor retail includes the sale of wines, beers and spirits through wholly owned liquor stores. Investments include the deployment of capital to investment opportunities. Certain overhead expenses not directly attributable to any operating segment are reported as "Corporate".
| Cannabis | Cannabis Retail (1) | Liquor Retail (1) | Investments (2) | Corporate | Total | |||||||||||||||||||
| As at March 31, 2022 | ||||||||||||||||||||||||
| Total assets | 153,612 | 254,514 | 582,808 | 982,306 | 23,032 | 1,996,272 | ||||||||||||||||||
| Three months ended March 31, 2022 | ||||||||||||||||||||||||
| Net revenue | 8,775 | 7,512 | 1,310 | - | - | 17,597 | ||||||||||||||||||
| Gross margin | (158 | ) | 3,293 | 284 | - | - | 3,419 | |||||||||||||||||
| Interest and fee revenue | - | - | - | 3,861 | - | 3,861 | ||||||||||||||||||
| Loss on marketable securities | - | - | - | (17,710 | ) | - | (17,710 | ) | ||||||||||||||||
| Share of profit of equity-accounted investees | - | - | - | 4,091 | - | 4,091 | ||||||||||||||||||
| Depreciation and amortization | 68 | 595 | - | - | 76 | 739 | ||||||||||||||||||
| Earnings (loss) before tax | (9,190 | ) | 131 | (73 | ) | (9,758 | ) | (19,150 | ) | (38,040 | ) |
| Cannabis | Cannabis Retail | Liquor Retail | Investments (1) | Corporate | Total | |||||||||||||||||||
| As at December 31, 2021 | ||||||||||||||||||||||||
| Total assets | 147,887 | 153,624 | - | 1,093,596 | 29,155 | 1,424,262 | ||||||||||||||||||
| Three months ended March 31, 2021 | ||||||||||||||||||||||||
| Net revenue | 9,891 | - | - | - | - | 9,891 | ||||||||||||||||||
| Gross margin | (3,452 | ) | - | - | - | - | (3,452 | ) | ||||||||||||||||
| Interest and fee revenue | - | - | - | 2,849 | - | 2,849 | ||||||||||||||||||
| Gain on marketable securities | - | - | - | 12,900 | - | 12,900 | ||||||||||||||||||
| Share of profit of equity-accounted investees | - | - | - | - | - | - | ||||||||||||||||||
| Depreciation and amortization | 954 | - | - | - | 104 | 1,058 | ||||||||||||||||||
| Earnings (loss) before tax | (9,172 | ) | - | - | 14,300 | (139,573 | ) | (134,445 | ) |
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2022
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
Geographical disclosure
As at March 31, 2022, the Company had non-current assets related to operations in the United States of $466.9 million (December 31, 2021 - $412.9 million). For the three months ended March 31, 2022, share of profit of equity-accounted investees related to operations in the United States was $4.1 million (three months ended March 31, 2021 - nil).
| As at | March 31, 2022 | December 31, 2021 | ||||
| Securities collateral | 2,549 | 7,773 | ||||
| Captive insurance | 19,098 | 19,240 | ||||
| Other | 300 | - | ||||
| 21,947 | 27,013 |
Securities collateral is comprised of a cash balance to satisfy margin requirements on the Company's option trading position.
The Company has secured insurance coverage for its directors and officers through two separate captive insurance structures.
| As at | March 31, 2022 | December 31, 2021 | ||||
| Balance, beginning of year | 83,724 | - | ||||
| Additions | 601 | 158,101 | ||||
| Dispositions | - | (9,663 | ) | |||
| Change in fair value recognized in profit or loss | (17,834 | ) | (64,714 | ) | ||
| Balance, end of period | 66,491 | 83,724 |
During the three months ended March 31, 2021, proceeds of $16.1 million were received for the dispositions of marketable securities and a gain on disposition of $8.0 million was recognized.
Marketable securities have been designated as Fair Value Through Profit or Loss ("FVTPL") (note 23).
The components of marketable securities are as follows:
| As at | March 31, 2022 | December 31, 2021 | ||||
| Equity securities | 66,676 | 83,802 | ||||
| Put and call options | (185 | ) | (78 | ) | ||
| 66,491 | 83,724 |
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:
| As at | March 31, 2022 | December 31, 2021 | ||||
| Balance, beginning of year | 4,410 | 3,531 | ||||
| Increase in biological assets due to capitalized costs | 6,615 | 25,880 | ||||
| Net change in fair value of biological assets | 3,690 | 4,708 | ||||
| Transferred to inventory upon harvest | (10,984 | ) | (29,709 | ) | ||
| Balance, end of period | 3,731 | 4,410 |
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2022
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
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 produce and 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) | ||||||||||
| March 31 2022 | December 31 2021 | March 31 2022 | December 31 2021 | ||||||||||
| Yield per square foot of growing space (1) | Grams | 50 | 49 | 367 | 435 | ||||||||
| Average net selling price (2) | $/gram | 4.66 | 4.49 | 845 | 1,014 | ||||||||
| After harvest cost to complete and sell | $/gram | 1.06 | 1.06 | 194 | 249 |
These assumptions are estimates that are subject to volatility in market prices and several uncontrollable factors. 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.
The Company estimates the harvest yields for cannabis at various stages of growth. As at March 31, 2022, it is estimated that the Company's biological assets will yield approximately 5,554 kilograms (December 31, 2021 - 5,672 kilograms) of dry cannabis when harvested. During the three months ended March 31, 2022, the Company harvested 6,636 kilograms of dry cannabis (three months ended March 31, 2021 - 5,387 kilograms).
| As at | March 31, 2022 | December 31, 2021 | ||||
| Retail liquor | 96,684 | - | ||||
| Cannabis | ||||||
| Raw materials, packaging and components | 4,531 | 4,354 | ||||
| Work-in-progress | 22,851 | 19,751 | ||||
| Finished goods | 4,698 | 2,966 | ||||
| Retail cannabis | 12,157 | 2,397 | ||||
| Millwork | 29 | 35 | ||||
| 140,950 | 29,503 |
During the three months ended March 31, 2022, inventories of $14.3 million were recognized in cost of sales as an expense (three months ended March 31, 2021 - $11.4 million). During the three months ended March 31, 2022, the Company recognized inventory write downs of $2.7 million (three months ended March 31, 2021 - $1.8 million), of which $2.0 million (three months ended March 31, 2021 - $1.8 million) was recognized as an impaired and obsolete inventory provision, and $0.7 million (three months ended March 31, 2021 - nil) was included in the change in fair value realized through inventory as the fair value component of the impaired and obsolete inventory provision.
Sundial Growers Inc.
Notes to the Condensed Consolidated Interim Financial Statements
For the three months ended March 31, 2022
(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)
| Land | Facilities and leasehold improvements | Equipment | Right of use assets | Construction in progress ("CIP") | Total | |||||||||||||
| Cost | ||||||||||||||||||
| Balance at December 31, 2021 | 12,388 | 157,231 | 32,777 | 8,038 | 6,103 | 216,537 | ||||||||||||
| Acquisition (note 3) | - | 45,935 | 37,755 | 171,866 | 2,369 | 257,925 | ||||||||||||
| Additions | 4 | 242 | 178 | 1 | 556 | 981 | ||||||||||||
| Balance at March 31, 2022 | 12,392 | 203,408 | 70,710 | 179,905 | 9,028 | 475,443 | ||||||||||||
| Accumulated amortization and impairment | ||||||||||||||||||
| Balance at December 31, 2021 | - | 132,278 | 13,928 | 1,321 | 5,821 | 153,348 | ||||||||||||
| Depreciation | - | 524 | 1,419 | 405 | - | 2,348 | ||||||||||||
| Balance at March 31, 2022 | - | 132,802 | 15,347 | 1,726 | 5,821 | 155,696 | ||||||||||||
| Net book value | ||||||||||||||||||
| Balance at December 31, 2021 | 12,388 | 24,953 | 18,849 | 6,717 | 282 | 63,189 | ||||||||||||
| Balance at March 31, 2022 | 12,392 | 70,606 | 55,363 | 178,179 | 3,207 | 319,747 |