EX-99.1 2 sndl-ex991_13.htm EX-99.1 sndl-ex991_13.htm

EXHIBIT 99.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sundial Growers Inc.

Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 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

June 30, 2020

 

December 31, 2019

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

21,629

 

 

45,337

 

Restricted cash

 

 

5,330

 

 

15,827

 

Accounts receivable

4

 

9,419

 

 

27,638

 

Biological assets

5

 

3,047

 

 

14,309

 

Inventory

6

 

55,633

 

 

59,942

 

Prepaid expenses and deposits

 

 

5,212

 

 

9,564

 

 

 

 

100,270

 

 

172,617

 

Non-current assets

 

 

 

 

 

 

 

Property, plant and equipment

7

 

183,990

 

 

281,984

 

Intangible assets

8

 

18,302

 

 

43,995

 

Goodwill

9

 

 

 

11,440

 

Total assets

 

 

302,562

 

 

510,036

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

 

36,659

 

 

58,110

 

Current portion of long-term debt

10

 

8,400

 

 

177,913

 

Current portion of lease obligations

11

 

236

 

 

722

 

Derivative warrant liabilities

13

 

10,819

 

 

 

Contingent consideration

14

 

 

 

32,501

 

 

 

 

56,114

 

 

269,246

 

Non-current liabilities

 

 

 

 

 

 

 

Long-term debt

10

 

64,372

 

 

 

Lease obligations

11

 

795

 

 

16,227

 

Convertible notes

12

 

70,612

 

 

 

Deferred tax liability

 

 

 

 

3,365

 

Total liabilities

 

 

191,893

 

 

288,838

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

 

 

Share capital

15(b)

 

471,868

 

 

509,654

 

Warrants

15(c)

 

27,831

 

 

27,831

 

Contributed surplus

 

 

33,262

 

 

30,192

 

Contingent consideration

 

 

2,279

 

 

2,279

 

Accumulated deficit

 

 

(429,120

)

 

(360,338

)

Accumulated other comprehensive income

 

 

 

 

6,866

 

Total shareholders’ equity

 

 

106,120

 

 

216,484

 

Non-controlling interest

 

 

4,549

 

 

4,714

 

Total liabilities and shareholders’ equity

 

 

302,562

 

 

510,036

 

Going concern (note 1)

Commitments (note 23)

Subsequent events (notes 12 and 24)

See accompanying notes to the condensed consolidated interim financial statements.

 

1


 

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

June 30

 

 

Six months ended

June 30

 

 

 

Note

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Gross revenue

 

17

 

 

24,341

 

 

 

20,284

 

 

 

40,931

 

 

 

21,975

 

Excise taxes

 

 

 

 

4,147

 

 

 

985

 

 

 

6,731

 

 

 

1,177

 

Net revenue

 

 

 

 

20,194

 

 

 

19,299

 

 

 

34,200

 

 

 

20,798

 

Cost of sales

 

6

 

 

17,336

 

 

 

10,434

 

 

 

30,843

 

 

 

11,212

 

Inventory obsolescence

 

6

 

 

10,026

 

 

 

 

 

 

17,741

 

 

 

 

Gross margin before fair value adjustments

 

 

 

 

(7,168

)

 

 

8,865

 

 

 

(14,384

)

 

 

9,586

 

Change in fair value of biological assets

 

 

 

 

(1,756

)

 

 

12,174

 

 

 

4,659

 

 

 

12,866

 

Change in fair value realized through inventory

 

6

 

 

(6,213

)

 

 

(1,769

)

 

 

(15,905

)

 

 

(1,689

)

Gross margin

 

 

 

 

(15,137

)

 

 

19,270

 

 

 

(25,630

)

 

 

20,763

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

 

 

7,735

 

 

 

6,454

 

 

 

18,343

 

 

 

11,445

 

Sales and marketing

 

 

 

 

518

 

 

 

1,533

 

 

 

2,310

 

 

 

2,745

 

Research and development

 

 

 

 

36

 

 

 

1,756

 

 

 

343

 

 

 

1,851

 

Depreciation and amortization

 

8,9

 

 

1,277

 

 

 

148

 

 

 

1,934

 

 

 

268

 

Foreign exchange loss (gain)

 

 

 

 

599

 

 

 

215

 

 

 

(955

)

 

 

(54

)

Share-based compensation

 

16

 

 

1,885

 

 

 

13,446

 

 

 

3,121

 

 

 

26,154

 

Restructuring costs

 

 

 

 

2,363

 

 

 

 

 

 

5,082

 

 

 

 

Asset impairment

 

7

 

 

 

 

 

 

 

 

5,659

 

 

 

162

 

Loss from operations

 

 

 

 

(29,550

)

 

 

(4,282

)

 

 

(61,467

)

 

 

(21,808

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction costs

 

 

 

 

(1,297

)

 

 

 

 

 

(2,398

)

 

 

 

Finance costs

 

18

 

 

(591

)

 

 

(7,358

)

 

 

(6,573

)

 

 

(10,143

)

Loss on financial obligation

 

 

 

 

 

 

 

(725

)

 

 

 

 

 

(725

)

(Loss) gain on disposition of PP&E

 

 

 

 

(122

)

 

 

15

 

 

 

488

 

 

 

15

 

Loss before income tax

 

 

 

 

(31,560

)

 

 

(12,350

)

 

 

(69,950

)

 

 

(32,661

)

Income tax recovery

 

 

 

 

 

 

 

 

 

 

 

 

 

3,609

 

Net loss from continuing operations

 

 

 

 

(31,560

)

 

 

(12,350

)

 

 

(69,950

)

 

 

(29,052

)

Net loss from discontinued operations

 

3

 

 

(28,860

)

 

 

 

 

 

(34,453

)

 

 

 

Net loss

 

 

 

 

(60,420

)

 

 

(12,350

)

 

 

(104,403

)

 

 

(29,052

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) gain on translation of foreign operations

 

 

 

 

(1,093

)

 

 

 

 

 

600

 

 

 

 

Comprehensive loss

 

 

 

 

(61,513

)

 

 

(12,350

)

 

 

(103,803

)

 

 

(29,052

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss from continuing operations attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sundial Growers Inc.

 

 

 

 

(31,483

)

 

 

(12,322

)

 

 

(69,785

)

 

 

(29,024

)

Non-controlling interest

 

 

 

 

(77

)

 

 

(28

)

 

 

(165

)

 

 

(28

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sundial Growers Inc.

 

 

 

 

(60,343

)

 

 

(12,322

)

 

 

(104,238

)

 

 

(29,024

)

Non-controlling interest

 

 

 

 

(77

)

 

 

(28

)

 

 

(165

)

 

 

(28

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive loss attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sundial Growers Inc.

 

 

 

 

(61,436

)

 

 

(12,322

)

 

 

(103,638

)

 

 

(29,024

)

Non-controlling interest

 

 

 

 

(77

)

 

 

(28

)

 

 

(165

)

 

 

(28

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per common share attributable to Sundial Growers Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

19

 

$

(0.57

)

 

$

(0.16

)

 

$

(0.97

)

 

$

(0.40

)

2


 

See accompanying notes to the condensed consolidated interim financial statements.

 

3


 

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

 

 

 

 

 

 

 

 

 

 

 

 

(104,238

)

 

 

 

(165

)

 

(104,403

)

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

600

 

 

 

 

600

 

Share issuances

15(b)

 

610

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

610

 

Dispositions

3

 

(38,447

)

 

 

 

 

 

 

 

 

 

35,456

 

 

(7,466

)

 

 

 

(10,457

)

Share-based compensation

16

 

51

 

 

 

 

3,070

 

 

 

 

 

 

 

 

 

 

 

 

3,121

 

Balance at June 30, 2020

 

 

471,868

 

 

27,831

 

 

33,262

 

 

 

 

2,279

 

 

(429,120

)

 

 

 

4,549

 

 

110,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2020

 

 

510,314

 

 

27,831

 

 

31,378

 

 

 

 

2,279

 

 

(404,233

)

 

8,559

 

 

4,626

 

 

180,754

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

(60,343

)

 

 

 

(77

)

 

(60,420

)

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,093

)

 

 

 

(1,093

)

Dispositions

3

 

(38,447

)

 

 

 

 

 

 

 

 

 

35,456

 

 

(7,466

)

 

 

 

(10,457

)

Share-based compensation

16

 

1

 

 

 

 

1,884

 

 

 

 

 

 

 

 

 

 

 

 

1,885

 

Balance at June 30, 2020

 

 

471,868

 

 

27,831

 

 

33,262

 

 

 

 

2,279

 

 

(429,120

)

 

 

 

4,549

 

 

110,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2018

 

 

65,133

 

 

3,108

 

 

9,493

 

 

3,232

 

 

 

 

(88,874

)

 

 

 

 

 

(7,908

)

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

(29,024

)

 

 

 

(28

)

 

(29,052

)

Share issuances

15(b)

 

6,992

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,992

 

Share issuance costs

15(b)

 

(1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1

)

Business acquisitions

 

 

2,601

 

 

 

 

 

 

 

 

2,279

 

 

 

 

 

 

4,879

 

 

9,759

 

Warrants exercised

15(c)

 

19,563

 

 

(3,108

)

 

 

 

 

 

 

 

 

 

 

 

 

 

16,455

 

Share-based compensation

16

 

582

 

 

 

 

25,572

 

 

 

 

 

 

 

 

 

 

 

 

26,154

 

Employee warrants exercised

16

 

16,735

 

 

 

 

(15,658

)

 

 

 

 

 

 

 

 

 

 

 

1,077

 

Balance at June 30, 2019

 

 

111,605

 

 

 

 

19,407

 

 

3,232

 

 

2,279

 

 

(117,898

)

 

 

 

4,851

 

 

23,476

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2019

 

 

84,229

 

 

1,540

 

 

17,023

 

 

3,232

 

 

2,279

 

 

(105,576

)

 

 

 

4,879

 

 

7,606

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

(12,322

)

 

 

 

(28

)

 

(12,350

)

Share issuances

15(b)

 

6,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,541

 

Warrants exercised

11(c)

 

9,696

 

 

(1,540

)

 

 

 

 

 

 

 

 

 

 

 

 

 

8,156

 

Share-based compensation

16

 

499

 

 

 

 

12,947

 

 

 

 

 

 

 

 

 

 

 

 

13,446

 

Employee warrants exercised

16

 

10,640

 

 

 

 

(10,563

)

 

 

 

 

 

 

 

 

 

 

 

77

 

Balance at June 30, 2019

 

 

111,605

 

 

 

 

19,407

 

 

3,232

 

 

2,279

 

 

(117,898

)

 

 

 

4,851

 

 

23,476

 

See accompanying notes to the condensed consolidated interim financial statements.

 

4


 

Sundial Growers Inc.

Condensed Consolidated Interim Statement of Cash Flows

(Unaudited - expressed in thousands of Canadian dollars)

 

 

Three months ended

June 30

 

Six months ended

June 30

 

 

Note

2020

 

2019

 

2020

 

2019

 

Cash provided by (used in):

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss from continuing operations for the period

 

 

(31,560

)

 

(12,350

)

 

(69,950

)

 

(29,052

)

Items not involving cash:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax recovery

 

 

 

 

 

 

 

 

(3,609

)

Change in fair value of biological assets

 

 

1,756

 

 

(12,174

)

 

(4,659

)

 

(12,866

)

Share-based compensation

16

 

1,885

 

 

13,446

 

 

3,121

 

 

26,154

 

Depreciation and amortization

7,8

 

2,946

 

 

1,501

 

 

5,869

 

 

2,513

 

Loss (gain) on disposition of PP&E

 

 

122

 

 

(15

)

 

(488

)

 

(15

)

Inventory obsolescence

6

 

10,026

 

 

 

 

17,741

 

 

 

Finance costs

 

 

(511

)

 

1,707

 

 

1,405

 

 

2,793

 

Loss on financial obligation

 

 

 

 

725

 

 

 

 

725

 

Unrealized foreign exchange loss (gain)

 

 

583

 

 

(289

)

 

(1,186

)

 

(422

)

Restructuring costs

 

 

448

 

 

 

 

448

 

 

 

Asset impairment

7

 

 

 

 

 

5,659

 

 

162

 

Change in non-cash working capital

 

 

1,799

 

 

(2,215

)

 

12,024

 

 

(14,849

)

Net cash used in operating activities from continuing operations

 

 

(12,506

)

 

(9,664

)

 

(30,016

)

 

(28,466

)

Net cash provided by operating activities from discontinued operations

3

 

756

 

 

 

 

4,820

 

 

 

Net cash used in operating activities

 

 

(11,750

)

 

(9,664

)

 

(25,196

)

 

(28,466

)

Investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to property, plant and equipment

7

 

(117

)

 

(33,437

)

 

(1,793

)

 

(64,037

)

Proceeds from disposal of PP&E

7

 

3

 

 

14

 

 

2,103

 

 

14

 

Change in non-cash working capital

 

 

(2,629

)

 

4,421

 

 

(10,690

)

 

12,874

 

Net cash used in investing activities from continuing operations

 

 

(2,743

)

 

(29,002

)

 

(10,380

)

 

(51,149

)

Net cash used in investing activities from discontinued operations

3

 

(1,671

)

 

 

 

(6,617

)

 

 

Net cash used in investing activities

 

 

(4,414

)

 

(29,002

)

 

(16,997

)

 

(51,149

)

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of convertible notes, net of costs

12

 

18,629

 

 

 

 

18,629

 

 

 

Change in restricted cash

 

 

2

 

 

(103,724

)

 

10,497

 

 

(103,724

)

Repayment of Syndicated Credit Agreement

10(a)

 

 

 

 

 

(10,000

)

 

 

Syndicated Credit Agreement costs

 

 

(662

)

 

 

 

(662

)

 

 

Payments on lease obligations

11

 

(100

)

 

(82

)

 

(219

)

 

(91

)

Repayment of other debt instruments

 

 

 

 

(43,945

)

 

 

 

(22,477

)

Proceeds from Credit Facilities

 

 

 

 

4,741

 

 

 

 

14,006

 

Proceeds from Term Debt Facility, net of costs

 

 

 

 

105,396

 

 

 

 

105,396

 

Proceeds from convertible notes, net of costs

 

 

 

 

91,051

 

 

 

 

91,051

 

Proceeds from exercise of warrants

15(c)

 

 

 

8,156

 

 

 

 

16,455

 

Proceeds from exercise of employee warrants

16

 

 

 

77

 

 

 

 

1,077

 

Proceeds from issuance of shares, net of costs

15(b)

 

 

 

5

 

 

 

 

455

 

Change in non-cash working capital

 

 

(436

)

 

2,420

 

 

(643

)

 

1,780

 

Net cash provided by financing activities from continuing operations

 

 

17,433

 

 

64,095

 

 

17,602

 

 

103,928

 

Net cash used in financing activities from discontinued operations

3

 

(761

)

 

 

 

(639

)

 

 

Net cash provided by financing activities

 

 

16,672

 

 

64,095

 

 

16,963

 

 

103,928

 

Effect of exchange rate changes on cash held in foreign currency

 

 

(36

)

 

 

 

1,522

 

 

 

Change in cash and cash equivalents

 

 

472

 

 

25,429

 

 

(23,708

)

 

24,313

 

Cash and cash equivalents, beginning of period

 

 

21,157

 

 

13,005

 

 

45,337

 

 

14,121

 

Cash and cash equivalents, end of period

 

 

21,629

 

 

38,434

 

 

21,629

 

 

38,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash interest paid

 

 

2,653

 

 

2,047

 

 

3,850

 

 

3,960

 

See accompanying notes to the condensed consolidated interim financial statements.

 

5


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

1.

Description of business

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 10a) 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.

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 10a), executed a refinancing transaction under its Term Debt Facility (note 10b), executed an intercreditor agreement and closed the sale of Bridge Farm (note 3). 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. Additionally, principal repayments of $2.1 million per quarter have been rescheduled to commence on September 30, 2020.

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 minimum cash balance covenant at October 31, 2020. The Company plans to access the capital markets to raise additional liquidity. For example, 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 intends to establish an at-the-market equity program covering issuances of up to US$50 million. 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

6


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

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.

COVID-19

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 impact of COVID-19 is likely to have a negative impact on the Company’s ability to raise financing in the near future or on terms favourable to the Company (see note 1). 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.

2.

Basis of presentation

 

a)

Statement of compliance

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 condensed consolidated interim financial statements were approved and authorized for issue by the Board of Directors (“Board”) on August 13, 2020.

 

b)

Basis of measurement

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.

7


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

 

c)

Functional and presentation currency

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 3). 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.

 

d)

Basis of consolidation

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

%

 

(1)

Discontinued operation (note 3)

3.

Discontinued operations

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

8


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

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 14), 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.

Results of discontinued operations

 

 

Three months ended

June 30

 

 

Six months ended

June 30

 

 

 

2020 (1)

 

 

2019

 

 

2020 (2)

 

 

2019

 

Gross revenue

 

 

13,108

 

 

 

 

 

 

22,139

 

 

 

 

Net revenue

 

 

13,108

 

 

 

 

 

 

22,139

 

 

 

 

Cost of sales

 

 

8,651

 

 

 

 

 

 

15,633

 

 

 

 

Gross margin before fair value adjustments

 

 

4,457

 

 

 

 

 

 

6,506

 

 

 

 

Change in fair value of biological assets

 

 

396

 

 

 

 

 

 

1,064

 

 

 

 

Change in fair value realized through inventory

 

 

(1,122

)

 

 

 

 

 

(1,122

)

 

 

 

Gross margin

 

 

3,731

 

 

 

 

 

 

6,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

4,800

 

 

 

 

 

 

8,585

 

 

 

 

Sales and marketing

 

 

930

 

 

 

 

 

 

1,418

 

 

 

 

Depreciation and amortization

 

 

1,162

 

 

 

 

 

 

2,752

 

 

 

 

Foreign exchange loss

 

 

(667

)

 

 

 

 

 

1,057

 

 

 

 

Loss from operations

 

 

(2,494

)

 

 

 

 

 

(7,364

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance costs

 

 

(9,891

)

 

 

 

 

 

(10,083

)

 

 

 

Loss on contingent consideration

 

 

(1,491

)

 

 

 

 

 

(2,252

)

 

 

 

Loss on disposition of Bridge Farm

 

 

(14,979

)

 

 

 

 

 

(14,979

)

 

 

 

Loss before income tax

 

 

(28,855

)

 

 

 

 

 

(34,678

)

 

 

 

Income tax recovery

 

 

(5

)

 

 

 

 

 

225

 

 

 

 

Net loss (3)

 

 

(28,860

)

 

 

 

 

 

(34,453

)

 

 

 

 

(1)

Period April 1, 2020 to June 5, 2020

 

(2)

Period January 1, 2020 to June 5, 2020

 

(3)

Net loss from the discontinued operations is attributable entirely to the owners of the Company.

9


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

Cash flows from (used in) discontinued operations

 

 

Three months ended

June 30

 

 

Six months ended

June 30

 

 

 

2020 (1)

 

 

2019

 

 

2020 (2)

 

 

2019

 

Net cash provided by operating activities

 

 

756

 

 

 

 

 

 

4,820

 

 

 

 

Net cash used in investing activities

 

 

(1,671

)

 

 

 

 

 

(6,617

)

 

 

 

Net cash used in financing activities

 

 

(761

)

 

 

 

 

 

(639

)

 

 

 

Change in cash and cash equivalents

 

 

(1,676

)

 

 

 

 

 

(2,436

)

 

 

 

Cash and cash equivalents, beginning of period

 

 

1,676

 

 

 

 

 

 

2,436

 

 

 

 

Cash and cash equivalents, end of period

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Period April 1, 2020 to June 5, 2020

 

(2)

Period January 1, 2020 to June 5, 2020

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

)

 

4.

Accounts receivable

As at

June 30, 2020

 

December 31, 2019

 

Trade receivables

 

8,614

 

 

24,684

 

Other receivables

 

805

 

 

2,954

 

 

 

9,419

 

 

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 20 for credit risk disclosures.

10


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

5.

Biological assets

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

June 30, 2020

 

December 31, 2019

 

Balance, beginning of year

 

14,309

 

 

876

 

Increase in biological assets due to capitalized costs

 

27,438

 

 

62,331

 

Net change in fair value of biological assets

 

5,723

 

 

30,726

 

Transferred to inventory upon harvest

 

(41,580

)

 

(80,991

)

Acquisitions

 

 

 

1,288

 

Disposition of Bridge Farm (note 3)

 

(2,831

)

 

 

Foreign currency translation

 

(12

)

 

79

 

Balance, end of period

 

3,047

 

 

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)

 

 

 

June 30

2020

 

December 31

2019

 

June 30

2020

 

December 31

2019

 

Yield per square foot of growing space (1)

Grams

 

42

 

 

47

 

 

299

 

 

1,183

 

Average net selling price (2)

$/gram

 

4.74

 

 

5.47

 

 

1,028

 

 

3,021

 

After harvest cost to complete and sell

$/gram

 

1.20

 

 

2.34

 

 

260

 

 

267

 

 

(1)

Varies by strain; obtained through historical growing results or grower estimate if historical results are not available.

 

(2)

Varies by strain and sales market; obtained through average selling prices or estimated future selling prices if historical results are not available.

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 June 30, 2020, it is estimated that the Company’s biological assets will yield approximately 5,545 kilograms (December 31, 2019 - 10,455 kilograms) of dry cannabis when harvested. During the six months ended June 30, 2020, the Company harvested 16,266 kilograms of dry cannabis (six months ended June 30, 2019 – 11,447 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.

11


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

6.

Inventory

As at

June 30, 2020

 

December 31, 2019

 

Harvested cannabis

 

45,578

 

 

50,403

 

Cannabis supplies and consumables

 

10,055

 

 

8,808

 

Ornamental flowers, supplies and consumables (note 3)

 

 

 

731

 

 

 

55,633

 

 

59,942

 

At June 30, 2020, the Company held 13,095 kilograms of harvested cannabis (December 31, 2019 – 8,380 kilograms) in inventory. During the three and six months ended June 30, 2020, inventories of $17.3 million and $30.8 million were recognized as an expense (three and six months ended June 30, 2019 - $10.4 million and $11.2 million). Included in inventories expensed for the six months ended June 30, 2020 is an excess and obsolete inventory provision of $17.7 million. Included in change in fair value realized through inventory is the fair value component of the excess and obsolete inventory provision of $10.0 million.

7.

Property, plant and equipment

 

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

 

(31

)

 

167

 

 

1,692

 

 

196

 

 

4,367

 

 

6,391

 

Transfers from CIP

 

507

 

 

5,720

 

 

2,287

 

 

 

 

(8,514

)

 

 

Dispositions

 

(499

)

 

(162

)

 

(43

)

 

(825

)

 

(991

)

 

(2,520

)

Disposition of Bridge Farm (note 3)

 

(16,300

)

 

(21,587

)

 

(249

)

 

(14,431

)

 

(39,734

)

 

(92,301

)

Foreign currency translation

 

(137

)

 

(181

)

 

(1

)

 

(122

)

 

(347

)

 

(788

)

Balance at June 30, 2020

 

10,146

 

 

150,399

 

 

27,707

 

 

1,327

 

 

12,812

 

 

202,391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated amortization and impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2019

 

3

 

 

5,400

 

 

3,697

 

 

363

 

 

162

 

 

9,625

 

Depreciation

 

475

 

 

3,840

 

 

2,244

 

 

452

 

 

 

 

7,011

 

Impairment

 

 

 

 

 

 

 

 

 

5,659

 

 

5,659

 

Dispositions

 

 

 

(37

)

 

(43

)

 

(176

)

 

 

 

(256

)

Disposition of Bridge Farm (note 3)

 

(473

)

 

(2,879

)

 

 

 

(251

)

 

 

 

(3,603

)

Foreign currency translation

 

(5

)

 

(27

)

 

 

 

(3

)

 

 

 

(35

)

Balance at June 30, 2020

 

 

 

6,297

 

 

5,898

 

 

385

 

 

5,821

 

 

18,401

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net book value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2019

 

26,603

 

 

161,042

 

 

20,324

 

 

16,146

 

 

57,869

 

 

281,984

 

Balance at June 30, 2020

 

10,146

 

 

144,102

 

 

21,809

 

 

942

 

 

6,991

 

 

183,990

 

During the six months ended June 30, 2020, no salaries and benefits were capitalized. During the six months ended June 30, 2019 – $0.3 million in salaries and benefits was capitalized, including $0.3 million associated with construction in progress. In addition, no interest associated with construction in progress was capitalized during the six months ended June 30, 2020 (six months ended June 30, 2019 – $1.3 million). Construction in progress relates to the construction of production facilities.

12


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

During the six months ended June 30, 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.

During the six months ended June 30, 2020, the Company determined that indicators of impairment existed 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. 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 and 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 indicators of impairment existed at June 30, 2020. A test for impairment was performed at the CGU level by comparing the estimated recoverable amount (based on its value in use) to the carrying values of the assets, and as a result, there was no impairment recognized.

8.

Intangible assets

 

Brands and trademarks

 

Patents

 

Customer relationships

 

Other

 

Total

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2019

 

8,386

 

 

13,551

 

 

19,578

 

 

4,301

 

 

45,816

 

Disposition of Bridge Farm (note 3)

 

(3,066

)

 

 

 

(19,415

)

 

(3,747

)

 

(26,228

)

Foreign currency translation

 

(25

)

 

 

 

(163

)

 

(31

)

 

(219

)

Balance at June 30, 2020

 

5,295

 

 

13,551

 

 

 

 

523

 

 

19,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2019

 

131

 

 

 

 

976

 

 

714

 

 

1,821

 

Depreciation

 

264

 

 

339

 

 

842

 

 

165

 

 

1,610

 

Disposition of Bridge Farm (note 3)

 

(190

)

 

 

 

(1,801

)

 

(353

)

 

(2,344

)

Foreign currency translation

 

 

 

 

 

(17

)

 

(3

)

 

(20

)

Balance at June 30, 2020

 

205

 

 

339

 

 

 

 

523

 

 

1,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net book value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2019

 

8,255

 

 

13,551

 

 

18,602

 

 

3,587

 

 

43,995

 

Balance at June 30, 2020

 

5,090

 

 

13,212

 

 

 

 

 

 

18,302

 

Brands and trademarks consist of intellectual property purchased from Sun 8 Holdings Inc. with a useful life of 15 years.

Patents consist of intellectual property acquired through the acquisition of Pathway Rx Inc. consisting of proprietary rights to certain technology, copyrights and trademarks with a useful life of 20 years.

Brands and trademarks consisting of intellectual property acquired as part of the Bridge Farm acquisition, customer relationships and other intangible assets consisting of non-compete clauses and energy credits were disposed of as part of the sale of Bridge Farm (note 3).

13


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

9.

Goodwill

Net book value

 

 

 

 

Balance at December 31, 2018

 

 

 

Acquisitions through business combinations

 

 

107,053

 

Foreign currency translation

 

 

4,692

 

Impairment

 

 

(100,305

)

Balance at December 31, 2019

 

 

11,440

 

Disposition of Bridge Farm (note 3)

 

 

(11,345

)

Foreign currency translation

 

 

(95

)

Balance at June 30, 2020

 

 

 

At December 31, 2019, goodwill was comprised of the goodwill in the Bridge Farm nursery business (flowers, plants and herbs) which was disposed of as part of the sale of Bridge Farm (note 3).

10.

Debt

 

Interest rate

Maturity

Principal

 

June 30

2020

 

December 31

2019

 

Syndicated Credit Agreement (a)

 

 

 

 

 

 

 

 

 

 

 

Syndicated facility

Prime + 2.5%

Aug 27, 2021

 

74,000

 

 

72,772

 

 

82,910

 

Operating facility

Prime + 2.5%

Aug 27, 2021

 

5,330

 

 

 

 

 

Term Debt Facility (b)

 

 

 

 

 

 

 

 

 

 

 

First tranche

9.75%

Jul 27, 2023

 

115,000

 

 

 

 

95,003

 

 

 

 

 

 

 

 

72,772

 

 

177,913

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion

 

 

 

 

 

 

8,400

 

 

177,913

 

Long term

 

 

 

 

 

 

64,372

 

 

 

 

A)

Syndicated Credit Agreement

As at

June 30, 2020

 

December 31, 2019

 

Principal value of debt

 

74,000

 

 

84,000

 

Transaction costs

 

(1,810

)

 

(1,313

)

Accretion

 

582

 

 

223

 

 

 

72,772

 

 

82,910

 

At December 31, 2019, the Syndicated Credit Agreement, as written, contained certain financial covenants to maintain:

 

(i)

An available cash balance to March 31, 2020;

 

(ii)

A certain interest coverage ratio as at December 31, 2019;

 

(iii)

A certain senior funded debt to EBITDA ratio as at March 31, 2020 and as at the end of every fiscal quarter thereafter; and

 

(iv)

A fixed charge coverage ratio at March 31, 2020 and as at the end of every fiscal quarter thereafter.

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 were classified as current liabilities on the Company’s consolidated statement of financial position. The Company

14


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

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 would (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 setting out a financing strategy for the Company. On April 15, 2020, the Company and its senior lenders agreed to amend 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 current liabilities on the Company’s consolidated statement of financial position.

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 would (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.

On June 1, 2020, the Company’s senior lenders amended the terms of the May 14, 2020 waivers and agreements extending the required completion of defined milestones to June 5, 2020.

On June 5, 2020, the Company entered into an amended and restated credit agreement, executed a refinancing transaction under its Term Debt Facility (note 10b), executed an intercreditor agreement and closed the sale of Bridge Farm (note 3). 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. Additionally, principal repayments of $2.1 million per quarter have been rescheduled to commence on September 30, 2020.

At June 30, 2020, the Syndicated Credit Agreement contained certain financial covenants to maintain:

 

(i)

The Company must maintain a minimum unrestricted cash balance of $2.5 million;

 

(ii)

A senior funded debt to EBITDA ratio (the aggregate amount of all debt excluding accrued liabilities, taxes, subordinated debt and debt arising pursuant to the Bridge Farm Guarantee, divided by earnings before interest, taxes, depreciation, non-recurring extraordinary losses, any other unusual or non-recurring expenses and losses attributable to minority Equity interests) as at March 31, 2021 (December 31, 2020 if the aggregate unconverted principal amount of the Unsecured Convertible Notes is less than US$5.0 million) and as at the end of every fiscal quarter thereafter; and

 

(iii)

A fixed charge coverage ratio at March 31, 2021 (December 31, 2020 if the aggregate unconverted principal amount of the Unsecured Convertible Notes is less than US$5.0 million) and as at the end of every fiscal quarter thereafter.

At June 30, 2020, the Company was in compliance with all financial covenants under the Syndicated Credit Agreement.

15


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

 

B)

term debt facility

As at

June 30, 2020

 

December 31, 2019

 

Principal value of debt

 

 

 

115,000

 

Transaction costs

 

 

 

(9,461

)

Accretion

 

 

 

3,397

 

Fair value assigned to warrants, at issuance

 

 

 

(13,933

)

 

 

 

 

95,003

 

At December 31, 2019, the Company was subject to three financial covenants under this facility, so long as the principal amount owing under the Term Debt Facility was greater than $75 million.

At March 31, 2020, the Company was in compliance with all financial covenants under the Term Debt Facility. At March 31, 2020, the Company was not in compliance with the senior funded debt to EBITDA ratio covenant under its Syndicated Credit Agreement. As a result, as at March 31, 2020, the full principal amount of the Syndicated Credit Agreement and the Term Debt Facility were classified as current liabilities on the Company’s consolidated statement of financial position.

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 (note 10a).

On June 5, 2020, the Company entered into a restructuring and novation agreement (the “Restructuring and Novation Agreement”) and a securities restructuring agreement (the “Securities Restructuring Agreement”) whereby $45.0 million of principal from the Term Debt Facility was assigned to the Bridge Farm Purchaser and the remaining $73.2 million of principal plus accrued interest was extinguished and replaced with $73.2 million senior second lien convertible notes of the Company (note 12a).

11.

Lease obligations

 

June 30, 2020

 

December 31, 2019

 

Balance, beginning of year

 

16,949

 

 

214

 

Adoption of IFRS 16

 

 

 

1,119

 

Acquisitions

 

 

 

15,179

 

Liabilities incurred

 

196

 

 

674

 

Lease payments

 

(736

)

 

(778

)

Dispositions

 

(735

)

 

(468

)

Interest expense

 

373

 

 

444

 

Disposition of Bridge Farm (note 3)

 

(14,894

)

 

 

Foreign currency translation

 

(122

)

 

565

 

Balance, end of period

 

1,031

 

 

16,949

 

 

 

 

 

 

 

 

Current portion

 

236

 

 

722

 

Long-term

 

795

 

 

16,227

 

16


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

The Company’s minimum lease payments are as follows:

 

 

June 30, 2020

 

Less than one year

 

 

296

 

One to three years

 

 

556

 

Three to five years

 

 

330

 

Thereafter

 

 

 

Minimum lease payments

 

 

1,182

 

Amounts representing finance charges

 

 

(151

)

Net minimum lease payments

 

 

1,031

 

12.

Convertible notes

 

 

June 30, 2020

 

Balance, beginning of year

 

 

 

Secured Convertible Notes - Fair Value on issuance (a)

 

 

54,693

 

Unsecured Convertible Notes - Fair Value on issuance (b)

 

 

16,113

 

Change in fair value recognized in profit or loss

 

 

(489

)

Unrealized foreign exchange loss

 

 

295

 

Balance, end of period

 

 

70,612

 

 

(a)

Secured Convertible Notes

On June 5, 2020, in connection with the Restructuring and Novation Agreement, the Company entered into the Securities Restructuring Agreement, pursuant to which the $73.2 million balance of the Term Debt Facility was extinguished and replaced with $73.2 million senior second lien convertible notes (the “Secured Convertible Notes”), convertible into common shares at an initial price of US$1.00 per common share. The Company also issued common share purchase warrants to acquire up to 17.5 million common shares at an exercise price of US$1.00 per warrant and common share purchase warrants to acquire up to 17.5 million common shares at an exercise price of US$1.20 per warrant (the “Secured Convertible Note Warrants”) (note 13a).

The Secured Convertible Notes mature on June 5, 2022 and do not bear interest, except upon the occurrence of defined triggering events. The Secured Convertible Notes are secured by a second priority lien on the assets and property of the Company.

The Secured Convertible Notes can be converted into common shares at any time after the earlier of the date upon which the indebtedness under the Unsecured Convertible Notes is less than US$3.0 million (note 13b) and February 1, 2021 (the “Threshold Date”). Beginning on the Threshold Date, up to $10 million of principal can be converted into common shares per month at an alternate conversion price equal to the lower of (i) the applicable conversion price in effect on such conversion date, and (ii) the greater of (a) US$0.1624 and (b) 92% of the volume weighted average price of the Company’s common shares during the eight consecutive trading day period ending and including the date of delivery of the conversion notice. The Secured Convertible Notes and related warrants do not permit the holder to have beneficial ownership of the outstanding common shares in excess of 9.99%.

The conversion or exercise price, as applicable, is subject to full ratchet antidilution protection upon any subsequent transaction at a price lower than the price then in effect and standard adjustments in the event of any share split, share dividend, share combination, recapitalization or other similar transaction. If the Company issues, sells or enters into any agreement to issue or sell, any variable rate securities, the investors have the additional right to substitute the variable price (or formula) of such securities for the conversion or exercise price, as applicable.

The Secured Convertible Notes have been designated as Fair Value Through Profit or Loss (“FVTPL”) (note 20).

17


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

 

(b)

Unsecured Convertible Notes

On June 5, 2020, in connection with the debt restructuring transactions, the Company entered into a securities purchase agreement providing for the sale of a new series of unsecured senior subordinated convertible notes (the “Unsecured Convertible Notes”) in the aggregate principal amount of US$18.0 million, convertible into common shares at any time at the option of the holder at an initial conversion price of US$1.00, and common share purchase warrants to acquire up to 14.5 million common shares at an initial exercise price of US$0.9338 per common share (the “Unsecured Convertible Note Warrants”) (note 13b). In connection with the securities purchase agreement, placement agents for the offering were issued common share purchase warrants to acquire up to 1,080,000 common shares at an exercise price of US$1.00 per common share (the “Agent Warrants”) (note 13c).

The Unsecured Convertible Notes mature on June 5, 2022 and do not bear interest, except upon the occurrence of defined triggering events.

The Unsecured Convertible Notes can be converted into common shares at any time after July 16, 2020 which is the date of effectiveness of the Company’s F-1 registration statement. Beginning on July 16, 2020, up to US$4.0 million of principal can be converted into common shares per month at an alternate conversion price equal to the lower of (i) the applicable conversion price in effect on such conversion date, and (ii) the greater of (a) US$0.1624 and (b) 88% of the lowest volume weighted average price of the Company’s common shares during the five consecutive trading day period ending and including the date of delivery of the conversion notice. The Unsecured Convertible Notes and related warrants do not permit the holder to have beneficial ownership of the outstanding common shares in excess of 9.99%.

The conversion or exercise price, as applicable, is subject to full ratchet antidilution protection upon any subsequent transaction at a price lower than the price then in effect and standard adjustments in the event of any share split, share dividend, share combination, recapitalization or other similar transaction. If the Company issues, sells or enters into any agreement to issue or sell, any variable rate securities, the investors have the additional right to substitute the variable price (or formula) of such securities for the conversion or exercise price, as applicable.

Subsequent to June 30, 2020, US$6.9 million aggregate principal was converted into common shares at a weighted average exercise price of US$0.4922 resulting in the issuance of 14.1 million common shares.

The Unsecured Convertible Notes have been designated as FVTPL (note 20).

13.

Derivative warrant liabilities

 

 

June 30, 2020

 

Balance, beginning of year

 

 

 

Secured Convertible Note Warrants - Fair Value on issuance (a)

 

 

6,683

 

Unsecured Convertible Note Warrants - Fair Value on issuance (b)

 

 

3,961

 

Agent Warrants - Fair Value on issuance (c)

 

 

504

 

Change in fair value recognized in profit or loss

 

 

(411

)

Unrealized foreign exchange loss

 

 

82

 

Balance, end of period

 

 

10,819

 

 

(a)

Secured Convertible Note Warrants

The Secured Convertible Note Warrants were issued on June 5, 2020 and expire 36 months from the date of issuance. The Secured Convertible Note Warrants can be converted into common shares at any time after the earlier of the date upon which the indebtedness under the Unsecured Convertible Notes is less than US$3.0 million and February 1, 2021. In certain circumstances, the Secured Convertible Note Warrants are subject to

18


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

forced exercise provisions whereby the Company can force exercise should the volume weighted average price of the Company’s common shares exceed US$2.00.

 

(b)

Unsecured Convertible Note Warrants

The Unsecured Convertible Note Warrants were issued on June 5, 2020, are immediately exercisable, and expire 42 months from the date that the underlying common shares become freely tradeable, which was July 16, 2020. In certain circumstances, the Unsecured Convertible Note Warrants are subject to forced exercise provisions whereby the Company can force exercise should the volume weighted average price of the Company’s common shares exceed US$2.8014.

 

(c)

Agent Warrants

The Agent Warrants were issued on June 5, 2020, are immediately exercisable, and expire on June 5, 2025. The Agent Warrants do not permit the holder to have beneficial ownership of the outstanding common shares in excess of 4.99%.

The following table summarizes outstanding warrants as at June 30, 2020:

 

Exercise price (USD) (1)

 

Number of warrants

 

Weighted average contractual life

 

Secured Convertible Note Warrants

 

1.00

 

 

17,500,000

 

 

2.9

 

Secured Convertible Note Warrants

 

1.20

 

 

17,500,000

 

 

2.9

 

Unsecured Convertible Note Warrants

 

0.9338

 

 

14,457,059

 

 

3.5

 

Agent Warrants

 

1.00

 

 

1,080,000

 

 

4.9

 

 

 

 

 

 

50,537,059

 

 

3.2

 

 

(1)

The conversion or exercise price, as applicable, is subject to full ratchet antidilution protection upon any subsequent transaction at a price lower than the price then in effect and standard adjustments in the event of any share split, share dividend, share combination, recapitalization or other similar transaction. If the Company issues, sells or enters into any agreement to issue or sell, any variable rate securities, the investors have the additional right to substitute the variable price (or formula) of such securities for the conversion or exercise price, as applicable.

14.

Contingent consideration

 

 

June 30, 2020

 

Balance, beginning of year

 

 

32,501

 

Change in fair value recognized in profit or loss

 

 

2,252

 

Unrealized foreign exchange loss

 

 

1,058

 

Foreign currency translation

 

 

(899

)

Disposition of Bridge Farm (note 3)

 

 

(34,912

)

Balance, end of period

 

 

 

Contingent consideration was comprised of the fair value of the incremental shares potentially issuable on the one year anniversary of the closing date of July 2, 2020, in connection with the acquisition of Bridge Farm and the fair value of earn-out payments owed to the sellers of Bridge Farm, described below.

At December 31, 2019, the earn-out payment terms for the sellers of Bridge Farm were comprised of the following terms:

 

(i)

Common shares of 320,000 earned upon the commissioning of the woodfired boilers at Clay Lake Phase 2 with confirmation that grant funding would be secured;

 

(ii)

Common shares of 320,000 earned upon completion of the Clay Lake Phase 2 facility before March 31, 2020;

 

(iii)

Common shares of 320,000 earned upon completing a budget for Clay Lake Phase 3;

19


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

 

(iv)

Common shares of 320,000 earned upon the passage of 18 months from the amendment date of October 10, 2019.

During the current period and up to June 5, 2020, terms (i) and (ii) were not completed by their respective deadlines and no common shares were issued. Term (iii) was completed and common shares of 158,022 were issued upon completion of a budget for Clay Lake Phase 3. At June 5, 2020, term (iv) was the only term outstanding.

At June 5, 2020, the fair value of the incremental shares was $34.6 million and the fair value of the earn out shares was $0.3 million. On June 5, 2020, the total contingent consideration of $34.9 million was assumed by the Bridge Farm Purchaser as part of the consideration for the Bridge Farm Disposition (note 3).

15.

Share capital and warrants

 

(a)

Authorized

The authorized capital of the Company consists of an unlimited number of voting common shares and preferred shares with no par value.

 

(b)

Issued and outstanding

 

 

June 30, 2020

 

December 31, 2019

 

 

Note

Number of

Shares

 

Carrying

Amount

 

Number of

Shares

 

Carrying

Amount

 

Balance, beginning of year

 

 

107,180,423

 

 

509,654

 

 

68,648,984

 

 

65,133

 

Initial public offering

 

 

 

 

 

 

11,000,000

 

 

189,518

 

Shares issued for assets

 

 

 

 

 

 

797,952

 

 

6,537

 

Share issuances

14

 

158,022

 

 

610

 

 

394,926

 

 

2,323

 

Shares issued to related parties

 

 

 

 

 

 

3,730,963

 

 

63,460

 

Share issuance costs

 

 

 

 

 

 

 

 

(12,770

)

Business acquisitions

 

 

 

 

 

 

2,696,800

 

 

39,849

 

Disposition of Bridge Farm

3

 

(2,716,271

)

 

(38,447

)

 

 

 

 

Convertible debt - conversions

 

 

 

 

 

 

13,108,676

 

 

113,526

 

Warrants exercised

 

 

 

 

 

 

4,551,082

 

 

21,882

 

Shares issued for services

 

 

 

 

 

 

164,080

 

 

2,320

 

RSUs exercised

16(c)

 

14,956

 

 

51

 

 

57,960

 

 

195

 

Employee warrants exercised

 

 

 

 

 

 

2,029,000

 

 

17,681

 

Balance, end of period

 

 

104,637,130

 

 

471,868

 

 

107,180,423

 

 

509,654

 

 

(c)

Common share purchase warrants

 

Number of Warrants

 

Carrying Amount

 

Balance at December 31, 2019 and June 30, 2020

 

6,165,324

 

 

27,831

 

20


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

The following table summarizes outstanding equity classified warrants as at June 30, 2020:

 

Warrants outstanding and exercisable

 

Issued in relation to

Weighted average exercise price

 

Number of warrants

 

Weighted average

contractual life (years)

 

12% Convertible notes (USD)

USD 3.75

 

 

444,888

 

 

0.3

 

12% Convertible notes (CAD)

 

4.38

 

 

2,787,546

 

 

0.2

 

Acquisition of financial obligation

 

15.94

 

 

480,000

 

 

2.0

 

Term debt financing (60%)

 

20.76

 

 

1,495,665

 

 

2.1

 

Term debt financing (40%)

 

21.63

 

 

957,225

 

 

2.1

 

 

 

11.97

 

 

6,165,324

 

 

1.1

 

 

16.

Share-based compensation

The Company has a number of equity-settled share-based compensation plans which include simple and performance warrants, stock options, restricted share units (“RSUs”) and deferred share units (“DSUs”). Further detail on each of these plans is outlined below. Subsequent to the Company’s initial public offering, the Company established the stock option, RSU and DSU plans to replace the granting of simple warrants and performance warrants.

The components of share-based compensation expense are as follows:

 

Three months ended

June 30

 

Six months ended

June 30

 

 

2020

 

2019

 

2020

 

2019

 

Simple warrants (a)

 

257

 

 

13,337

 

 

951

 

 

14,997

 

Performance warrants (a)

 

 

 

(390

)

 

(42

)

 

10,575

 

Stock options (b)

 

159

 

 

 

 

319

 

 

 

Restricted share units (c)

 

423

 

 

 

 

685

 

 

 

Deferred share units (c)

 

1,046

 

 

 

 

1,208

 

 

 

Shares issued for services

 

 

 

499

 

 

 

 

582

 

 

 

1,885

 

 

13,446

 

 

3,121

 

 

26,154

 

In determining the amount of share-based compensation, the Company used the Black-Scholes option pricing model to estimate the fair value of units granted during the six months ended June 30, 2020 and year ended December 31, 2019 through the application of the following assumptions:

 

June 30, 2020

December 31, 2019

Risk-free interest rate

0.28% - 0.29%

1.41% - 1.88%

Expected life of units (years)

10

2 - 10

Expected annualized volatility

143%

97% - 116%

Expected dividend yield

Nil

Nil

Weighted average Black-Scholes value of each unit

$1.13 - $1.17

$0.67 - $23.55

Volatility was estimated by using the historical volatility of peer companies that the Company considers comparable, which have trading and volatility history. The expected life in years represents the period of time that the units granted

21


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

are expected to be outstanding. The risk-free rate was based on Government of Canada bond rates of comparable duration.

 

a)

Simple and performance warrants

The Company issued simple warrants and performance warrants to employees, directors and others at the discretion of the Board. Simple and performance warrants granted generally vest annually in thirds over a three-year period and expire five years after the grant date.

The following table summarizes changes in the simple and performance warrants during the six months ended June 30, 2020:

 

 

Simple

warrants

outstanding

 

 

Weighted

average

exercise price

 

 

Performance

warrants

outstanding

 

 

Weighted

average

exercise price

 

Balance at December 31, 2019

 

 

9,815,000

 

 

$

4.01

 

 

 

5,798,822

 

 

$

2.66

 

Forfeited

 

 

(2,246,400

)

 

 

6.48

 

 

 

(1,433,540

)

 

 

4.42

 

Balance at June 30, 2020

 

 

7,568,600

 

 

$

3.27

 

 

 

4,365,282

 

 

$

2.08

 

 

The following table summarizes outstanding simple and performance warrants as at June 30, 2020:

 

 

Warrants outstanding

 

 

Warrants exercisable

 

Range of exercise prices

 

Number of

warrants

 

 

Weighted

average

exercise

price

 

 

Weighted

average

contractual

life (years)

 

 

Number of

warrants

 

 

Weighted

average

exercise

price

 

 

Weighted

average

contractual

life (years)

 

Simple warrants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$0.63 - $0.94

 

 

3,619,000

 

 

 

0.68

 

 

 

5.98

 

 

 

3,619,000

 

 

 

0.68

 

 

 

5.98

 

$1.25 - $1.88

 

 

560,000

 

 

 

1.50

 

 

 

9.93

 

 

 

560,000

 

 

 

1.50

 

 

 

9.93

 

$2.97 - $4.53

 

 

1,028,000

 

 

 

3.18

 

 

 

6.41

 

 

 

868,000

 

 

 

3.11

 

 

 

5.82

 

$6.25 - $9.38

 

 

2,140,800

 

 

 

6.33

 

 

 

10.01

 

 

 

374,400

 

 

 

6.70

 

 

 

10.53

 

$12.50 - $37.50

 

 

220,800

 

 

 

21.10

 

 

 

19.89

 

 

 

16,000

 

 

 

18.73

 

 

 

22.75

 

 

 

 

7,568,600

 

 

$

3.27

 

 

 

7.87

 

 

 

5,437,400

 

 

$

1.62

 

 

 

6.72

 

Performance warrants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$0.63 - $0.94

 

 

2,901,817

 

 

 

0.64

 

 

n/a

 

 

 

2,747,148

 

 

 

0.64

 

 

n/a

 

$1.25 - $1.88

 

 

478,933

 

 

 

1.49

 

 

n/a

 

 

 

418,134

 

 

 

1.46

 

 

n/a

 

$2.97 - $4.53

 

 

717,333

 

 

 

3.10

 

 

n/a

 

 

 

490,666

 

 

 

3.08

 

 

n/a

 

$6.25 - $9.38

 

 

150,933

 

 

 

7.32

 

 

n/a

 

 

 

38,400

 

 

 

6.25

 

 

n/a

 

$12.50 - $37.50

 

 

116,266

 

 

 

27.52

 

 

n/a

 

 

 

 

 

 

 

 

n/a

 

 

 

 

4,365,282

 

 

$

2.08

 

 

n/a

 

 

 

3,694,348

 

 

$

1.11

 

 

n/a

 

During the six months ended June 30, 2020, the Company did not grant any simple or performance warrants (six months ended June 30, 2019 – 3,563,200 simple warrants granted with an average exercise price of $6.28 and 568,000 performance warrants granted with an average exercise price of $12.42).

During the six months ended June 30, 2020, nil simple warrants were exercised (six months ended June 30, 2019 – 96,000 simple warrants at a weighted average price of $0.81) and nil performance warrants were exercised (six months ended June 30, 2019 – 1,600,000 performance warrants at a weighted average price of $0.63).

22


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

 

b)

Stock options

The Company issues stock options to employees and others at the discretion of the Board. Stock options granted generally vest annually in thirds over a three-year period and expire ten years after the grant date.

The following table summarizes changes in the stock options during the six months ended June 30, 2020:

 

 

Stock options outstanding

 

 

Weighted

average

exercise price

 

Balance at December 31, 2019

 

 

623,850

 

 

$

4.33

 

Granted

 

 

481,600

 

 

 

1.16

 

Forfeited

 

 

(384,850

)

 

 

4.96

 

Balance at June 30, 2020

 

 

720,600

 

 

$

1.82

 

The following table summarizes outstanding stock options as at June 30, 2020:

 

 

Stock options outstanding

 

 

Stock options exercisable

 

Exercise prices

 

Number of

options

 

 

Weighted

average

contractual

life (years)

 

 

Number of

options

 

 

Weighted

average

contractual

life (years)

 

$1.15

 

 

400,000

 

 

 

9.91

 

 

 

 

 

 

 

$1.19

 

 

81,600

 

 

 

9.99

 

 

 

81,600

 

 

 

9.99

 

$3.15

 

 

239,000

 

 

 

9.19

 

 

 

4,000

 

 

 

3.99

 

 

 

 

720,600

 

 

 

9.68

 

 

 

85,600

 

 

 

9.71

 

 

 

c)

Restricted and deferred share units

RSUs are granted to employees and the vesting requirements and maximum term are at the discretion of the Board. DSUs are granted to directors on a quarterly basis and generally vest immediately. RSUs and DSUs are exchangeable for an equal number of common shares.

The following table summarizes changes in the RSUs and DSUs for the six months ended June 30, 2020:

 

 

RSUs

outstanding

 

 

DSUs

outstanding

 

Balance at December 31, 2019

 

 

48,883

 

 

 

367,924

 

Granted

 

 

2,998,913

 

 

 

1,289,901

 

Forfeited

 

 

(43,713

)

 

 

(310,164

)

Exercised

 

 

(14,956

)

 

 

 

Balance at June 30, 2020

 

 

2,989,127

 

 

 

1,347,661

 

 

17.

Revenue

The Company’s revenue is solely from contracts with customers and is comprised of revenue from the sale of cannabis. Cannabis revenue is comprised of sales to Provincial boards that sell cannabis through their respective distribution models, sales to licensed producers for further processing, and sales to medical customers.

23


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

 

Three months ended

June 30

 

Six months ended

June 30

 

 

2020

 

2019

 

2020

 

2019

 

Provincial boards

 

18,133

 

 

3,393

 

 

28,333

 

 

4,138

 

Medical

 

5

 

 

7

 

 

21

 

 

8

 

Licensed producers

 

6,203

 

 

16,884

 

 

12,577

 

 

17,829

 

Gross revenue (1)

 

24,341

 

 

20,284

 

 

40,931

 

 

21,975

 

 

(1)

The Company had 4 major customers each with revenue in excess of 10% of total cannabis revenue. Sales to major customers totaled $26.4 million for the six months ended June 30, 2020 (six months ended June 30, 2019 – 3 major customers with total sales of $18.6 million).

The following table disaggregates revenue by form for the periods noted:

 

Three months ended

June 30

 

Six months ended

June 30

 

 

2020

 

2019

 

2020

 

2019

 

Revenue from dried flower

 

16,090

 

 

20,284

 

 

27,814

 

 

21,975

 

Revenue from vapes

 

6,259

 

 

 

 

10,608

 

 

 

Revenue from oil

 

1,992

 

 

 

 

2,509

 

 

 

Gross revenue

 

24,341

 

 

20,284

 

 

40,931

 

 

21,975

 

 

18.

Finance costs

 

Three months ended

June 30

 

Six months ended

June 30

 

 

2020

 

2019

 

2020

 

2019

 

Cash finance expense

 

 

 

 

 

 

 

 

 

 

 

 

Interest on Syndicated Credit Agreement

 

1,057

 

 

 

 

2,254

 

 

 

Interest on Credit Facilities

 

 

 

717

 

 

 

 

1,332

 

Interest on Term Debt Facility

 

133

 

 

92

 

 

2,936

 

 

92

 

Interest on Senior Convertible Notes

 

 

 

372

 

 

 

 

372

 

Interest on Convertible Notes

 

 

 

901

 

 

 

 

1,751

 

Interest on other debt

 

 

 

738

 

 

 

 

1,535

 

Other finance costs

 

(54

)

 

3,006

 

 

140

 

 

3,548

 

 

 

1,136

 

 

5,826

 

 

5,330

 

 

8,630

 

Non-cash finance expense

 

 

 

 

 

 

 

 

 

 

 

 

Accretion

 

88

 

 

1,419

 

 

1,622

 

 

2,253

 

Amortization of debt issue costs

 

367

 

 

288

 

 

723

 

 

540

 

Change in fair value of convertible notes (note 12)

 

(489

)

 

 

 

(489

)

 

 

Change in fair value of derivative warrant liabilities (note 13)

 

(411

)

 

 

 

(411

)

 

 

Other

 

(66

)

 

 

 

(40

)

 

 

 

 

(511

)

 

1,707

 

 

1,405

 

 

2,793

 

Less: interest capitalized relating to CIP (note 7)

 

 

 

(175

)

 

 

 

(1,280

)

Interest income

 

(34

)

 

 

 

(162

)

 

 

 

 

591

 

 

7,358

 

 

6,573

 

 

10,143

 

24


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

19.

Loss per share

 

 

Three months ended

June 30

 

 

Six months ended

June 30

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Weighted average shares outstanding (000s)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and dilutive (1)

 

 

106,607

 

 

 

74,731

 

 

 

106,963

 

 

 

72,130

 

Continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to Sundial Growers Inc.

 

 

(31,483

)

 

 

(12,322

)

 

 

(69,785

)

 

 

(29,024

)

Per share - basic and diluted

 

$

(0.30

)

 

$

(0.16

)

 

$

(0.65

)

 

$

(0.40

)

Discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to Sundial Growers Inc.

 

 

(28,860

)

 

 

 

 

 

(34,453

)

 

 

 

Per share - basic and diluted

 

$

(0.27

)

 

$

 

 

$

(0.32

)

 

$

 

Net loss attributable to Sundial Growers Inc.

 

 

(60,343

)

 

 

(12,322

)

 

 

(104,238

)

 

 

(29,024

)

Per share - basic and diluted

 

$

(0.57

)

 

$

(0.16

)

 

$

(0.97

)

 

$

(0.40

)

 

(1)

For the six months ended June 30, 2020, there were 6.2 million warrants exercisable, 5.4 million simple warrants exercisable and 3.7 million performance warrants exercisable that were excluded from the calculation as the impact was anti-dilutive (six months ended June 30, 2019 – nil warrants, 2.2 million simple warrants and 2.2 million performance warrants).

20.

Financial instruments

The financial instruments recognized on the consolidated statement of financial position are comprised of cash and cash equivalents, restricted cash, accounts receivable, accounts payable and accrued liabilities, long-term debt, convertible notes, derivative warrant liabilities and contingent consideration

 

a)

Fair value

The carrying value of cash and cash equivalents, restricted cash, accounts receivable and accounts payable and accrued liabilities approximate the fair value of the respective assets and liabilities due to the short-term nature of those instruments.

Fair value measurements of long-term debt and contingent consideration are as follows:

 

 

 

 

Fair value measurements using

 

June 30, 2020

Carrying

amount

 

Level 1

 

Level 2

 

Level 3

 

Recurring measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

72,772

 

 

 

 

72,772

 

 

 

Convertible notes

 

70,612

 

 

 

 

 

 

70,612

 

Derivative warrant liabilities

 

10,819

 

 

 

 

 

 

10,819

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value measurements using

 

December 31, 2019

Carrying

amount

 

Level 1

 

Level 2

 

Level 3

 

Recurring measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

177,913

 

 

 

 

177,913

 

 

 

Contingent consideration

 

32,501

 

 

 

 

 

 

32,501

 

 

25


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

Level 1 – unadjusted quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.

As at June 30, 2020, the Company did not have any financial instruments measured at Level 1 fair value.

Level 2 – quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

The fair value of long-term debt approximates it carrying value as it bears a floating rate of interest (Syndicated Credit Agreement) and interest at a fixed rate of 9.75% which approximates a market rate for comparable transactions (Term Debt Facility).

Level 3 – unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

Convertible notes are designated as Fair Value Through Profit or Loss (“FVTPL”). The fair value of convertible notes is re-measured each reporting period with changes in fair value recognized in the consolidated statement of loss within finance expense. The fair value of convertible notes is estimated by using valuation model that takes into account all of the features of the convertible notes. Assumptions used in these calculations include expected future share price, volatility, discount rate and various probability factors.

At June 30, 2020, a 10% change in the material assumptions would change the fair value of convertible notes by approximately $7.0 million.

Derivative warrant liabilities are designated as FVTPL. The fair value of derivative warrant liabilities is re-measured each reporting period with changes in fair value recognized in the consolidated statement of loss within finance expense. The fair value of derivative warrant liabilities is estimated by using a 50% weighting of two different valuation models. Assumptions used in these calculations include expected future share price, volatility, discount rate and various probability factors.

At June 30, 2020, a 10% change in the material assumptions would change the fair value of derivative warrant liabilities by approximately $1.1 million.

Contingent consideration classified as liabilities was part of the consideration paid for Bridge Farm and was a Level 3 financial liability that was re-measured each reporting period. Contingent consideration was estimated by discounting to present value the probability-weighted contingent payments expected to be made. Assumptions used in these calculations included expected future share price, discount rate and various probability factors.

There were no transfers between Levels 1, 2 and 3 inputs during the period.

 

b)

Credit risk management

Credit risk is the risk of financial loss if the counterparty to a financial transaction fails to meet its obligations. The Company manages risk over its accounts receivable by issuing credit only to credit worthy counterparties. The Company considers financial instruments to have low credit risk when its credit risk rating is equivalent to investment grade. The Company assumes that the credit risk on a financial asset has increased significantly if it

26


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

is outstanding past the contractual payment terms. The Company considers a financial asset to be in default when the debtor is unlikely to pay its credit obligations to the Company.

The Company applies the simplified approach under IFRS 9 and 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.

Impairment losses on accounts receivable recognized in profit or loss were as follows:

As at

June 30, 2020

 

December 31, 2019

 

Impairment loss (reversal) on trade receivables

 

(451

)

 

582

 

Impairment loss on other receivables

 

 

 

170

 

 

 

(451

)

 

752

 

The movement in the allowance for impairment in respect of accounts receivable during the period was as follows:

 

June 30, 2020

 

December 31, 2019

 

Balance, beginning of year

 

752

 

 

 

Amounts written off

 

 

 

 

Net remeasurement of impairment loss allowance

 

(451

)

 

752

 

Balance, end of period

 

301

 

 

752

 

The maximum amount of the Company’s credit risk exposure is the carrying amounts of cash and cash equivalents and accounts receivable. The Company attempts to mitigate such exposure to its cash by investing only in financial institutions with investment grade credit ratings.

21.

Related party transactions

 

a)

Loan receivable agreements

The Company has entered into separate shareholder loan agreements with two (December 31, 2019 – two) employees of the Company. The loans bear interest at rates ranging from 0-1.5% per annum and are secured by the employees’ shareholdings in the Company. The loans are each repayable in full upon an employees’ departure from employment, a change in control of the Company or sale of the Company. As at June 30, 2020, $0.2 million (December 31, 2019 - $0.2 million), had been advanced under these loan agreements.

 

b)

Related party transactions and balances

 

Transactions

 

Balance outstanding

 

 

Six months

ended

June 30

2020

 

Six months

ended

June 30

2019

 

June 30

2020

 

December 31

2019

 

Marketing, brand research and development (a)

 

1,144

 

 

1,333

 

 

 

 

(265

)

Legal services (b)

 

1,677

 

 

1,479

 

 

(1,333

)

 

(397

)

 

 

2,821

 

 

2,812

 

 

(1,333

)

 

(662

)

 

(a)

A former member of the Board of Directors controls a company that provides marketing, brand research and development services.

 

(b)

A member of the Board of Directors is a partner at a law firm which provides legal services to the Company.

All transactions were conducted at the exchange amount agreed to between related parties.

27


Sundial Growers Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the three and six months ended June 30, 2020

(Unaudited, expressed in thousands of Canadian dollars, except where otherwise noted)

 

 

22.

Capital management

The Company defines its capital as its shareholder’s equity and debt. Except as otherwise disclosed in these condensed consolidated interim financial statements, there are no restrictions on the Company’s capital. The Company’s objectives with respect to the management of capital are to:

 

Maintain financial flexibility in order to preserve its ability to meet financial obligations;

 

Deploy capital to provide an appropriate investment return to its shareholders; and,

 

Maintain a capital structure that allows various financing alternatives to the Company as required.

23.

Commitments and contingencies

The following table summarizes contractual commitments at June 30, 2020:

 

Less than

one year

 

One to three

years

 

Three to five

years

 

Thereafter

 

Total

 

Accounts payable and accrued liabilities

 

36,659

 

 

 

 

 

 

 

 

36,659

 

Syndicated Credit Agreement (1)

 

8,400

 

 

65,600

 

 

 

 

 

 

74,000

 

Lease obligations

 

236

 

 

483

 

 

312

 

 

 

 

1,031

 

Balance, end of period

 

45,295

 

 

66,083

 

 

312

 

 

 

 

111,690

 

 

(1)

At face value, excludes interest

 

(a)

Commitments

The Company has entered into certain supply agreements to provide dried cannabis and cannabis products to third parties. The contracts require the provision of various amounts of dried cannabis on or before certain dates. Should the Company not deliver the product in the agreed timeframe, financial penalties apply which may be paid either in product in-kind or cash. Under these agreements, the Company has accrued financial penalties payable as at June 30, 2020 of $1.5 million (December 31, 2019 - $1.5 million).

 

(b)

Contingencies

From time to time, the Company is involved in various claims and legal actions which occurred in the ordinary course of operations, the losses from which, if any, are not anticipated to be material to the financial statements.

24.

Subsequent events

Subsequent to the quarter ended June 30, 2020, 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 intends to establish an at-the-market equity program covering issuances of up to US$50 million.

28