XML 28 R13.htm IDEA: XBRL DOCUMENT v3.20.4
Biological Assets
12 Months Ended
Dec. 31, 2020
Disclosure Of Reconciliation Of Changes In Biological Assets [Abstract]  
Biological Assets

8.

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

December 31, 2020

 

December 31, 2019

 

Balance, beginning of year

 

14,309

 

 

876

 

Increase in biological assets due to capitalized costs

 

39,957

 

 

62,331

 

Net change in fair value of biological assets

 

6,496

 

 

30,726

 

Transferred to inventory upon harvest

 

(54,388

)

 

(80,991

)

Acquisitions

 

 

 

1,288

 

Disposition of Bridge Farm (note 5)

 

(2,831

)

 

 

Foreign currency translation

 

(12

)

 

79

 

Balance, end of year

 

3,531

 

 

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 produce and sell per gram.

The fair value measurements for biological assets have been categorized as Level 3 fair values based on the inputs to the valuation technique used. The Company’s method of accounting for biological assets attributes value accretion on a straight-line basis throughout the life of the biological asset from initial cloning to the point of harvest.

Management believes the most significant unobservable inputs and their impact on fair value of biological assets are as follows:

Assumption

Input

Weighted average input

 

Effect of 10% change ($000s)

 

 

 

December 31

2020

 

December 31

2019

 

December 31

2020

 

December 31

2019

 

Yield per square foot of growing space (1)

Grams

 

45

 

 

47

 

 

347

 

 

1,183

 

Average net selling price (2)

$/gram

 

5.13

 

 

5.47

 

 

1,022

 

 

3,021

 

After harvest cost to complete and sell

$/gram

 

1.32

 

 

2.34

 

 

291

 

 

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 December 31, 2020, it is estimated that the Company’s biological assets will yield approximately 5,507 kilograms (December 31, 2019 - 10,455 kilograms) of dry cannabis when harvested. During the year ended December 31, 2020 the Company harvested 27,972 kilograms of dry cannabis (year ended December 31, 2019 – 34,012 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.