XML 55 R13.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
BIOLOGICAL ASSETS
12 Months Ended
Aug. 31, 2019
Disclosure of detailed information about biological assets [abstract]  
BIOLOGICAL ASSETS [Text Block]

7. BIOLOGICAL ASSETS

The Company measures biological assets consisting of cannabis plants at fair value less costs to sell up to the point of harvest, which becomes the basis for the cost of finished goods inventories after harvest. Subsequent expenditures on these finished goods inventories after harvest are capitalized based on IAS 2 Inventories.

The changes in the carrying value of biological assets as of August 31, 2019 and 2018 are as follows:

    OTHER              
    BIOLOGICAL ASSETS     CANNABIS ON PLANTS     TOTAL  
                   

Carrying amount, August 31, 2017

$  6   $  2,774   $  2,780  

 

                 

Add (less) net production costs

  593     14,357     14,950  

 

                 

Net change in fair value less costs to sell due to biological transformation

  -     10,736     10,736  

 

                 

Transferred to inventory upon harvest

  -     (8,608 )   (8,608 )

 

                 

Carrying amount, August 31, 2018

$  599   $  19,259   $  19,858  

 

                 

Add (less) net production costs

  (596 )   37,534     36,938  

 

                 

Net change in fair value less costs to sell due to biological transformation

  -     (8,060 )   (8,060 )

 

                 

Transferred to inventory upon harvest

  -     (28,084 )   (28,084 )

 

                 

Carrying amount, August 31, 2019

$  3   $  20,649   $  20,652  

The fair value less costs to sell of biological assets 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 per gram and also for any additional costs to be incurred, such as post-harvest costs. The following unobservable inputs, all of which are classified as Level 3 on the fair value hierarchy (see Note 17), are used in determining the fair value of biological assets:

i.

Average selling price per gram – calculated as the weighted average historical selling price of cannabis sold by the Company, adjusted for expectations about future pricing;

   
ii.

Yield by plant – represents the number of grams of finished cannabis inventory which are expected to be obtained from each harvested cannabis plant;

   
iii.

Wastage of plants based on their various stages of growth – represents the weighted average percentage of biological assets which are expected to fail to mature into cannabis plants that can be harvested;

   
iv.

Post-harvest costs – calculated as the cost per gram of harvested cannabis to complete the sale of cannabis plants post-harvest, consisting of the cost of direct and indirect materials and labour related to drying, labelling and packing.

The Company estimates the harvest yields for the cannabis on plants at various stages of growth. As of August 31, 2019, it is expected that the Company’s biological assets will yield 16,595 kilograms (August 31, 2018 – 11,036 kilograms) of cannabis when eventually harvested. The Company’s estimates are, by their nature, subject to change and differences from the anticipated yield will be reflected in the fair value adjustment to biological assets in future periods. The Company accretes fair value on a straight-line basis according to stage of growth. As a result, a cannabis plant that is 50% through its 19-week growing cycle would be ascribed approximately 50% of its harvest date expected fair value less costs to sell (subject to wastage adjustments).

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

SIGNIFICANT INPUTS &   WEIGHTED AVERAGE INPUT           EFFECT ON FAIR VALUE  
ASSUMPTIONS   AUG. 31, 2019     AUG. 31, 2018     SENSITIVITY     AUG. 31, 2019     AUG. 31, 2018  
                               
Average net selling price per gram $  5.65   $  5.65     Increase or decrease by $1.00 per gram   $  3,657   $  4,275  
                               
Average yield per plant   151 grams     149 grams     Increase or decrease by 10 grams   $  1,367   $  1,292  

The fair value adjustment to biological assets and inventory sold consists of the following:

    AUGUST 31, 2019       AUGUST 31, 2018  
               
Realized fair value amounts included in inventory sold $  (50,477 )   $  (5,822 )
Increase (decrease) in fair value on growth of biological assets   75,338       51,840  
Adjustment to net realizable value   (14,284 )     -  
Fair value adjustment to biological assets $  10,577     $  46,018