| | | |
PER ADS
|
| |
TOTAL
|
| ||||||
|
Initial public offering price
|
| | | $ | 22.00 | | | | | $ | 304,700,000 | | |
|
Underwriting discounts and commissions(1)
|
| | | | 1.54 | | | | | | 21,329,000 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 20.46 | | | | | $ | 283,371,000 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 17 | | | |
| | | | | 89 | | | |
| | | | | 91 | | | |
| | | | | 92 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
| | | | | 97 | | | |
| | | | | 99 | | | |
| | | | | 102 | | | |
| | | | | 105 | | | |
| | | | | 134 | | | |
| | | | | 215 | | | |
| | | | | 232 | | | |
| | | | | 238 | | | |
| | | | | 241 | | | |
| | | | | 262 | | | |
| | | | | 273 | | | |
| | | | | 276 | | | |
| | | | | 284 | | | |
| | | | | 291 | | | |
| | | | | 292 | | | |
| | | | | 293 | | | |
| | | | | 293 | | | |
| | | | | 294 | | | |
| | | | | 296 | | | |
| | | | | F-1 | | | |
| | | |
Six Months Ended
June 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
|
Consolidated Statement of
Loss and Other Comprehensive Loss Data |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenue
|
| | | $ | 7,697 | | | | | £ | 5,575 | | | | | £ | 4,753 | | | | | $ | 13,353 | | | | | £ | 9,672 | | | | | £ | 9,107 | | |
|
Costs of sales
|
| | | | (10,327) | | | | | | (7,480) | | | | | | (6,909) | | | | | | (19,640) | | | | | | (14,226) | | | | | | (5,634) | | |
|
Gross (loss)
|
| | | | (2,630) | | | | | | (1,905) | | | | | | (2,156) | | | | | | (6,287) | | | | | | (4,554) | | | | | | 3,473 | | |
|
Research and development expenses
|
| | | | (17,091) | | | | | | (12,379) | | | | | | (4,323) | | | | | | (15,072) | | | | | | (10,917) | | | | | | (6,671) | | |
|
General administrative expenses
|
| | | | (14,915) | | | | | | (10,803) | | | | | | (2,916) | | | | | | (12,319) | | | | | | (8,923) | | | | | | (5,512) | | |
|
Foreign exchange losses/(gains)
|
| | | | (4,002) | | | | | | (2,899) | | | | | | 1,488 | | | | | | — | | | | | | — | | | | | | — | | |
|
Other income
|
| | | | 1,729 | | | | | | 1,252 | | | | | | 450 | | | | | | 1,664 | | | | | | 1,205 | | | | | | 534 | | |
|
Operating loss
|
| | | | (36,909) | | | | | | (26,734) | | | | | | (7,456) | | | | | | (32,015) | | | | | | (23,189) | | | | | | (8,176) | | |
|
Finance income
|
| | | | 7 | | | | | | 5 | | | | | | 77 | | | | | | 152 | | | | | | 110 | | | | | | 272 | | |
|
Finance expenses
|
| | | | (81) | | | | | | (59) | | | | | | (26) | | | | | | (123) | | | | | | (89) | | | | | | (50) | | |
|
Share of loss of joint venture
|
| | | | (1,026) | | | | | | (743) | | | | | | (449) | | | | | | (1,672) | | | | | | (1,211) | | | | | | (90) | | |
|
Gain on derivative financial instruments
|
| | | | 1,881 | | | | | | 1,362 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss before taxation
|
| | | | (36,128) | | | | | | (26,169) | | | | | | (7,854) | | | | | | (33,658) | | | | | | (24,379) | | | | | | (8,044) | | |
|
Income tax benefit
|
| | | | 2,905 | | | | | | 2,104 | | | | | | 675 | | | | | | 2,894 | | | | | | 2,096 | | | | | | 1,727 | | |
|
Loss for the period
|
| | | $ | (33,223) | | | | | £ | (24,065) | | | | | £ | (7,179) | | | | | $ | (30,764) | | | | | £ | (22,283) | | | | | £ | (6,317) | | |
| Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreign currency income/(loss)
on translation of foreign operations |
| | | | 8 | | | | | | 6 | | | | | | 31 | | | | | | (142) | | | | | | (103) | | | | | | (8) | | |
|
Change in fair value of
financial assets at fair value |
| | | | 414 | | | | | | 300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total other comprehensive
income/(loss) for the period, net tax |
| | | | 422 | | | | | | 306 | | | | | | 31 | | | | | | (142) | | | | | | (103) | | | | | | (8) | | |
|
Total comprehensive loss for the period
|
| | | | (32,801) | | | | | | (23,759) | | | | | | (7,148) | | | | | | (30,906) | | | | | | (22,386) | | | | | | (6,325) | | |
|
Basic diluted loss per share (pence per share)(1)
|
| | | | (0.35) | | | | | | (0.25) | | | | | | (0.07) | | | | | | (0.30) | | | | | | (0.22) | | | | | | (0.64) | | |
|
Weighted average number of ordinary shares outstanding – basic and diluted
|
| | | | 95,223 | | | | | | 95,223 | | | | | | 100,737 | | | | | | 101,923 | | | | | | 101,923 | | | | | | 99,106 | | |
|
Pro forma net loss per share attributable to ordinary shareholders, basic and diluted (unaudited)(2)
|
| | | | (0.0004) | | | | | | (0.0003) | | | | | | (0.0001) | | | | | | (0.0005) | | | | | | (0.0004) | | | | | | (0.0001) | | |
|
Pro forma weighted average number of ordinary shares outstanding, basic and diluted (unaudited)
|
| | | | 82,099,248 | | | | | | 82,099,248 | | | | | | 59,332,050 | | | | | | 61,206,300 | | | | | | 61,206,300 | | | | | | 50,248,350 | | |
| | | |
As of June 30, 2021
|
| |||||||||||||||
| | | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
as Adjusted(2) |
| |||||||||
| | | |
(in thousands)
|
| |||||||||||||||
| Consolidated statement of financial position data: | | | | | |||||||||||||||
|
Cash and cash equivalents
|
| | | £ | 245,593 | | | | | £ | 237,975 | | | | | £ | 548,039 | | |
|
Total assets
|
| | | | 270,443 | | | | | | 262,826 | | | | | | 572,890 | | |
|
Total liabilities
|
| | | | 49,406 | | | | | | (49,405) | | | | | | (49,405) | | |
|
Share capital
|
| | | | — | | | | | | — | | | | | | 11 | | |
|
Share premium
|
| | | | 272,223 | | | | | | 294,358 | | | | | | 604,411 | | |
|
Foreign exchange reserve
|
| | | | (105) | | | | | | (105) | | | | | | (105) | | |
|
Share-based payment reserve
|
| | | | 6,330 | | | | | | 6,330 | | | | | | 6,330 | | |
|
Fair value reserve
|
| | | | 300 | | | | | | 300 | | | | | | 300 | | |
|
Accumulated loss
|
| | | | (57,711) | | | | | | (43,225) | | | | | | (43,225) | | |
|
Total equity (deficit) attributable to owners of the parent
|
| | | £ | 221,037 | | | | | £ | 257,658 | | | | | £ | 567,722 | | |
| | | |
As of June 30, 2021
|
| |||||||||||||||
| | | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | | |
(in thousands except share
and per share data) |
| |||||||||||||||
|
Cash and cash equivalents
|
| | | £ | 245,593 | | | | | £ | 237,975 | | | | | £ | 548,039 | | |
|
Ordinary shares
|
| | | | — | | | | | | — | | | | | | 11 | | |
|
Preferred shares
|
| | | | — | | | | | | — | | | | | | — | | |
|
Share premium
|
| | | | 272,223 | | | | | | 294,358 | | | | | | 604,411 | | |
|
Foreign exchange reserve
|
| | | | (105) | | | | | | (105) | | | | | | (105) | | |
|
Share-based payment reserve
|
| | | | 6,330 | | | | | | 6,330 | | | | | | 6,330 | | |
|
Fair value reserve
|
| | | | 300 | | | | | | 300 | | | | | | 300 | | |
|
Accumulated loss
|
| | | | (57,711) | | | | | | (43,225) | | | | | | (43,225) | | |
|
Total equity attributable to owners of the parent
|
| | | £ | 221,037 | | | | | £ | 257,658 | | | | | £ | 567,722 | | |
|
Total capitalisation
|
| | | £ | 221,037 | | | | | £ | 257,658 | | | | | £ | 567,722 | | |
| |
Initial public offering price per ADS
|
| | | | | | | | | $ | 22.00 | | |
| |
Historical net tangible book value per ADS as of June 30, 2021
|
| | | $ | 3.22 | | | | | | | | |
| |
Increase (decrease) per ADS attributable to the pro forma adjustment described above
|
| | | | (0.20) | | | | | | | | |
| |
Pro forma net tangible book value per ADS as of June 30, 2021
|
| | | | 3.03 | | | | | | | | |
| |
Increase in net tangible book value per ADS attributable to this offering and the concurrent private placements as a result of pro forma adjustments described above
|
| | | | 3.15 | | | | | | | | |
| |
Pro forma as adjusted net tangible book value per ADS after this offering and the concurrent private placements
|
| | | | | | | | | | 6.18 | | |
| |
Dilution in as adjusted net tangible book value per ADS to new investors in this offering
|
| | | | | | | | | $ | 15.82 | | |
| | | |
Ordinary Shares or
ADSs Purchased |
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
| |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||
|
Existing shareholders
|
| | | | 97,187,400 | | | | | | 82.1% | | | | | $ | 375,831,074 | | | | | | 44.7% | | | | | $ | 3.87 | | |
|
Private placement investors
|
| | | | 7,272,727 | | | | | | 6.1% | | | | | | 159,999,994 | | | | | | 19.0% | | | | | $ | 22.00 | | |
|
New investors
|
| | | | 13,850,000 | | | | | | 11.7% | | | | | | 304,700,000 | | | | | | 36.3% | | | | | $ | 22.00 | | |
|
Total
|
| | | | 118,310,127 | | | | | | 100.0% | | | | | $ | 840,531,068 | | | | | | 100.0% | | | | | $ | 7.10 | | |
| | | |
Six Months Ended
June 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
|
Consolidated Statement of
Loss and Other Comprehensive Loss Data |
| | | | | | | ||||||||||||||||||||||||||||||
|
Revenue
|
| | | $ | 7,697 | | | | | £ | 5,575 | | | | | £ | 4,753 | | | | | $ | 13,353 | | | | | £ | 9,672 | | | | | £ | 9,107 | | |
|
Costs of sales
|
| | | | (10,327) | | | | | | (7,480) | | | | | | (6,909) | | | | | | (19,640) | | | | | | (14,226) | | | | | | (5,634) | | |
|
Gross (loss)
|
| | | | (2,630) | | | | | | (1,905) | | | | | | (2,156) | | | | | | (6,287) | | | | | | (4,554) | | | | | | 3,473 | | |
|
Research and development expenses
|
| | | | (17,091) | | | | | | (12,379) | | | | | | (4,323) | | | | | | (15,072) | | | | | | (10,917) | | | | | | (6,671) | | |
|
General administrative expenses
|
| | | | (14,915) | | | | | | (10,803) | | | | | | (2,916) | | | | | | (12,319) | | | | | | (8,923) | | | | | | (5,512) | | |
|
Foreign exchange losses/(gains)
|
| | | | (4,002) | | | | | | (2,899) | | | | | | 1,488 | | | | | | — | | | | | | — | | | | | | — | | |
|
Other income
|
| | | | 1,729 | | | | | | 1,252 | | | | | | 450 | | | | | | 1,664 | | | | | | 1,205 | | | | | | 534 | | |
|
Operating loss
|
| | | | (36,909) | | | | | | (26,734) | | | | | | (7,456) | | | | | | (32,015) | | | | | | (23,189) | | | | | | (8,176) | | |
|
Finance income
|
| | | | 7 | | | | | | 5 | | | | | | 77 | | | | | | 152 | | | | | | 110 | | | | | | 272 | | |
|
Finance expenses
|
| | | | (81) | | | | | | (59) | | | | | | (26) | | | | | | (123) | | | | | | (89) | | | | | | (50) | | |
|
Share of loss of joint
venture |
| | | | (1,026) | | | | | | (743) | | | | | | (449) | | | | | | (1,672) | | | | | | (1,211) | | | | | | (90) | | |
|
Gain on derivative financial instruments
|
| | | | 1,881 | | | | | | 1,362 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss before taxation
|
| | | | (36,128) | | | | | | (26,169) | | | | | | (7,854) | | | | | | (33,658) | | | | | | (24,379) | | | | | | (8,044) | | |
|
Income tax benefit
|
| | | | 2,905 | | | | | | 2,104 | | | | | | 675 | | | | | | 2,894 | | | | | | 2,096 | | | | | | 1,727 | | |
|
Loss for the period
|
| | | $ | (33,223) | | | | | £ | (24,065) | | | | | £ | (7,179) | | | | | $ | (30,764) | | | | | £ | (22,283) | | | | | £ | (6,317) | | |
| Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreign currency income/(loss) on translation of foreign operations
|
| | | | 8 | | | | | | 6 | | | | | | 31 | | | | | | (142) | | | | | | (103) | | | | | | (8) | | |
|
Change in fair value of
financial assets at fair value |
| | | | 414 | | | | | | 300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total other comprehensive
income/(loss) for the period, net tax |
| | | | 422 | | | | | | 306 | | | | | | 31 | | | | | | (142) | | | | | | (103) | | | | | | (8) | | |
|
Total comprehensive loss for the period
|
| | | | (32,801) | | | | | | (23,759) | | | | | | (7,148) | | | | | | (30,906) | | | | | | (22,386) | | | | | | (6,325) | | |
|
Basic and diluted loss per share (pence per
share)(1) |
| | | | (0.35) | | | | | | (0.25) | | | | | | (0.07) | | | | | | (0.30) | | | | | | (0.22) | | | | | | (0.64) | | |
|
Weighted average number of ordinary shares outstanding – basic and diluted
|
| | | | 95,223 | | | | | | 95,223 | | | | | | 100,737 | | | | | | 101,923 | | | | | | 101,923 | | | | | | 99,106 | | |
|
Pro forma net loss per share attributable to ordinary shareholders, basic and diluted (unaudited)(2)
|
| | | | (0.0004) | | | | | | (0.0003) | | | | | | (0.0001) | | | | | | (0.0005) | | | | | | (0.0004) | | | | | | (0.0001) | | |
|
Pro forma weighted average number of ordinary shares outstanding, basic and diluted (unaudited)
|
| | | | 82,099,248 | | | | | | 82,099,248 | | | | | | 59,332,050 | | | | | | 61,206,300 | | | | | | 61,206,300 | | | | | | 50,248,350 | | |
| | | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
| | | |
(in thousands)
|
| |
(in thousands)
|
| ||||||||||||||||||||||||
|
Consolidated statement of
financial position data: |
| ||||||||||||||||||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 339,066 | | | | | £ | 245,593 | | | | | $ | 86,403 | | | | | £ | 62,584 | | | | | £ | 31,454 | | |
|
Total assets
|
| | | | 373,374 | | | | | | 270,443 | | | | | | 107,306 | | | | | | 77,724 | | | | | | 41,469 | | |
|
Share capital
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Share premium
|
| | | | 375,831 | | | | | | 272,223 | | | | | | 123,010 | | | | | | 89,099 | | | | | | 32,318 | | |
|
Foreign exchange reserve
|
| | | | (145) | | | | | | (105) | | | | | | (153) | | | | | | (111) | | | | | | (8) | | |
|
Share-based payment reserve
|
| | | | 8,739 | | | | | | 6,330 | | | | | | 4,955 | | | | | | 3,589 | | | | | | 1,884 | | |
|
Accumulated loss
|
| | | | (79,676) | | | | | | (57,711) | | | | | | (47,015) | | | | | | (34,054) | | | | | | (12,140) | | |
|
Total equity attributable to owners of the parent
|
| | | | 305,164 | | | | | | 221,037 | | | | | | 80,797 | | | | | | 58,523 | | | | | | 22,054 | | |
|
Total liabilities
|
| | | $ | 68,210 | | | | | £ | 49,406 | | | | | $ | 26,509 | | | | | £ | (19,201) | | | | | £ | (19,415) | | |
| | | |
Six months ending June 30,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| ||||||||||||
|
Revenue
|
| | | $ | 7,697 | | | | | £ | 5,575 | | | | | £ | 4,753 | | |
|
Costs of sales
|
| | | | (10,327) | | | | | | (7,480) | | | | | | (6,909) | | |
|
Gross (loss)
|
| | | | (2,630) | | | | | | (1,905) | | | | | | (2,156) | | |
|
Research and development expenses
|
| | | | (17,091) | | | | | | (12,379) | | | | | | (4,323) | | |
|
General administrative expenses
|
| | | | (14,915) | | | | | | (10,803) | | | | | | (2,916) | | |
|
Foreign exchange losses/(gains)
|
| | | | (4,002) | | | | | | (2,899) | | | | | | 1,489 | | |
|
Other income
|
| | | | 1,729 | | | | | | 1,252 | | | | | | 450 | | |
|
Operating loss
|
| | | | (36,909) | | | | | | (26,734) | | | | | | (7,456) | | |
|
Finance income
|
| | | | 7 | | | | | | 5 | | | | | | 77 | | |
|
Finance expenses
|
| | | | (81) | | | | | | (59) | | | | | | (26) | | |
|
Share of loss of joint venture
|
| | | | (1,026) | | | | | | (743) | | | | | | (449) | | |
|
Gain on derivative financial instruments
|
| | | | 1,881 | | | | | | 1,362 | | | | | | — | | |
|
Loss before taxation
|
| | | | (36,128) | | | | | | (26,169) | | | | | | (7,854) | | |
|
Income tax benefit
|
| | | | 2,905 | | | | | | 2,104 | | | | | | 675 | | |
|
Loss for the period
|
| | | $ | (33,223) | | | | | £ | (24,065) | | | | | £ | (7,179) | | |
| | | |
Six months ended June 30,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| ||||||||||||
|
Service fees
|
| | | $ | 460 | | | | | £ | 333 | | | | | £ | 376 | | |
|
Licensing fees
|
| | | | 7,237 | | | | | | 5,242 | | | | | | 4,377 | | |
| Revenue | | | | $ | 7,697 | | | | | £ | 5,575 | | | | | £ | 4,753 | | |
| | | |
Six months ending June 30,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| ||||||||||||
|
External CRO costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 9,250 | | | | | £ | 6,700 | | | | | £ | 6,273 | | |
|
Internal labour and overheads . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 1,077 | | | | | | 780 | | | | | | 636 | | |
|
Total costs of sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 10,327 | | | | | £ | 7,480 | | | | | £ | 6,909 | | |
| | | |
Six months ended June,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| ||||||||||||
|
EXS21546
|
| | | $ | 1,561 | | | | | £ | 1,131 | | | | | £ | 98 | | |
|
Other research projects
|
| | | $ | 4,495 | | | | | | 3,256 | | | | | | 871 | | |
|
Total external research and development expense
|
| | | $ | 6,056 | | | | | £ | 4,387 | | | | | £ | 969 | | |
|
Headcount related expenses
|
| | | | 7,439 | | | | | | 5,388 | | | | | | 2,453 | | |
|
Laboratory consumables and equipment
|
| | | | 1,677 | | | | | | 1,215 | | | | | | 431 | | |
|
Software and data
|
| | | | 1,542 | | | | | | 1,117 | | | | | | 387 | | |
|
Other
|
| | | | 377 | | | | | | 272 | | | | | | 83 | | |
|
Total internal research and development expenses
|
| | | $ | 11,035 | | | | | £ | 7,992 | | | | | £ | 3,354 | | |
|
Total research and development expenses
|
| | | $ | 17,091 | | | | | £ | 12,379 | | | | | £ | 4,323 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| |
2020
|
| |
2019
|
| ||||||||||||||
|
Revenue
|
| | | $ | 13,353 | | | | | £ | 9,672 | | | | | £ | 9,107 | | |
|
Costs of sales
|
| | | | (19,640) | | | | | | (14,226) | | | | | | (5,634) | | |
|
Gross (loss)/profit
|
| | | | (6,287) | | | | | | (4,554) | | | | | | 3,473 | | |
|
Research and development expenses
|
| | | | (15,072) | | | | | | (10,917) | | | | | | (6,671) | | |
|
General administrative expenses
|
| | | | (12,319) | | | | | | (8,923) | | | | | | (5,512) | | |
|
Other income
|
| | | | 1,664 | | | | | | 1,205 | | | | | | 534 | | |
|
Operating loss
|
| | | | (32,015) | | | | | | (23,189) | | | | | | (8,176) | | |
|
Finance income
|
| | | | 152 | | | | | | 110 | | | | | | 272 | | |
|
Finance expenses
|
| | | | (123) | | | | | | (89) | | | | | | (50) | | |
|
Share of loss of joint venture
|
| | | | (1,672) | | | | | | (1,211) | | | | | | (90) | | |
|
Loss before taxation
|
| | |
|
(33,658)
|
| | | | | (24,379) | | | | | | (8,044) | | |
|
Income tax benefit
|
| | | | 2,894 | | | | | | 2,096 | | | | | | 1,727 | | |
|
Loss for the year
|
| | | $ | (30,764) | | | | | £ | (22,283) | | | | | £ | (6,317) | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| |
2020
|
| |
2019
|
| ||||||||||||||
|
Service fees
|
| | | $ | 1,085 | | | | | £ | 786 | | | | | £ | 141 | | |
|
Licensing fees
|
| | | | 12,268 | | | | | | 8,886 | | | | | | 8,966 | | |
| Revenue | | | | $ | 13,353 | | | | | £ | 9,672 | | | | | £ | 9,107 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| |
2020
|
| |
2019
|
| ||||||||||||||
|
External CRO costs
|
| | | $ | 17,792 | | | | | £ | 12,887 | | | | | £ | 4,550 | | |
|
Internal labour and overheads
|
| | | | 1,848 | | | | | | 1,339 | | | | | | 1,084 | | |
|
Total costs of sales
|
| | | $ | 19,640 | | | | | £ | 14,226 | | | | | £ | 5,634 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| |
2020
|
| |
2019
|
| ||||||||||||||
|
EXS21546
|
| | | $ | 1,651 | | | | | £ | 1,196 | | | | | £ | 1,267 | | |
|
Other research projects
|
| | | | 2,264 | | | | | | 1,640 | | | | | | 1,725 | | |
|
Total external research and development expense
|
| | | $ | 3,915 | | | | | £ | 2,836 | | | | | £ | 2,992 | | |
|
Headcount related expenses
|
| | | | 7,915 | | | | | | 5,733 | | | | | | 2,582 | | |
|
Laboratory consumables and equipment
|
| | | | 1,484 | | | | | | 1,075 | | | | | | 517 | | |
|
Software and data
|
| | | | 1,354 | | | | | | 981 | | | | | | 526 | | |
|
Other
|
| | | | 403 | | | | | | 292 | | | | | | 54 | | |
|
Total internal research and development expenses
|
| | | $ | 11,156 | | | | | £ | 8,081 | | | | | £ | 3,679 | | |
|
Total research and development expenses
|
| | | $ | 15,071 | | | | | £ | 10,917 | | | | | £ | 6,671 | | |
| | | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||||||||||||||
| |
2021
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||
|
Net cash flows generated from/(used in) operating activities
|
| | | $ | 5,139 | | | | | £ | 3,722 | | | | | £ | (6,615) | | | | | $ | (29,590) | | | | | £ | (21,433) | | | | | £ | 7,025 | | |
|
Net cash flows used in investing activities
|
| | | | (4,821) | | | | | | (3,492) | | | | | | (1,068) | | | | | | (5,170) | | | | | | (3,745) | | | | | | (1,699) | | |
|
Net cash generated from financing activities
|
| | | | 252,354 | | | | | | 182,786 | | | | | | 48,399 | | | | | | 77,743 | | | | | | 56,311 | | | | | | (146) | | |
|
Net increase in cash and cash equivalents
|
| | | $ | 339,066 | | | | | £ | 245,593 | | | | | £ | 72,174 | | | | | $ | 42,982 | | | | | £ | 31,133 | | | | | £ | 5,180 | | |
| | | |
Payment Due by Period
|
| |||||||||||||||||||||||||||
| |
Total
|
| |
< 1 Year
|
| |
1-3 Years
|
| |
3-5 Years
|
| |
5 Years +
|
| |||||||||||||||||
| |
(in thousands)
|
| |||||||||||||||||||||||||||||
|
Lease liabilities (1)
|
| | | £ | 3,467 | | | | | £ | 677 | | | | | £ | 1,344 | | | | | £ | 829 | | | | | £ | 617 | | |
|
Capital commitments(2)
|
| | | | 1,701 | | | | | | 1,701 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total contractual obligations
|
| | | £ | 5,168 | | | | | £ | 2,378 | | | | | £ | 1,344 | | | | | £ | 829 | | | | | £ | 617 | | |
|
Total contractual obligations
|
| | | $ | 7,135 | | | | | $ | 3,283 | | | | | $ | 1,856 | | | | | $ | 1,144 | | | | | $ | 852 | | |
|
Grant Date
|
| |
Number of
Ordinary Shares Underlying Equity Awards Granted (#)(1) |
| |
Exercise or
Grant Price per Share (£) |
| |
Estimated Fair
Value Per Ordinary Share at Grant Date (£) |
| |
Estimated Fair
Value Per Award (£) |
| |
Total Expense
to be Recognised over the Entire Vesting Period of the Award (£’000) |
| |||||||||||||||
|
January 27, 2021
|
| | | | 500 | | | | | | 6.70 | | | | | | 664.47 | | | | | | 658.22 | | | | | | 329 | | |
|
April 3, 2021
|
| | | | 9,165 | | | | | | 10.10 | | | | | | 1,365.86 | | | | | | 1,357.20 | | | | | | 12,439 | | |
|
May 22, 2021
|
| | | | 250(1)(2) | | | | | | 0.001 | | | | | | 2,264.76 | | | | | | 2,264.75 | | | | | | 566 | | |
|
July 1, 2021
|
| | | | 350 | | | | | | 22.56 | | | | | | 2,264.76 | | | | | | 2,245.06 | | | | | | 786 | | |
|
July 1, 2021
|
| | | | 250(1)(2) | | | | | | 0.001 | | | | | | 2,264.76 | | | | | | 2,264.75 | | | | | | 566 | | |
|
July 19, 2021
|
| | | | 775 | | | | | | 22.56 | | | | | | 2,264.76 | | | | | | 2,244.80 | | | | | | 1,740 | | |
|
July 19, 2021
|
| | | | 105(2) | | | | | | 0.001 | | | | | | 2,264.76 | | | | | | 2,264.75 | | | | | | 238 | | |
|
Name
|
| |
Age
|
| |
Position(s)
|
|
| Executive Officers: | | | | | | | |
| Andrew L. Hopkins, DPhil | | |
49
|
| |
Founder, Chief Executive Officer and Director
|
|
| Ben Taylor | | |
43
|
| | Chief Financial Officer and Director | |
| David Hallett, Ph.D. | | |
51
|
| | Chief Operations Officer | |
| Garry Pairaudeau, Ph.D. | | |
55
|
| | Chief Technology Officer | |
| Non-Executive Directors: | | | | | | | |
| David Nicholson, Ph.D.(1)(2)(3) | | |
66
|
| | Chairman of the Board of Directors | |
| Elizabeth Crain(1)(2)(3) | | |
56
|
| | Director | |
| Robert Ghenchev | | |
38
|
| | Director | |
| Mario Polywka, DPhil(1)(2)(3) | | |
58
|
| | Director | |
| Joanne Xu | | |
43
|
| | Director | |
|
Participants
|
| |
Series D1
Shares (#) |
| |||
|
SVF II Excel (DE) LLC (an entity affiliated with SoftBank)
|
| | | | 28,554 | | |
|
Entities affiliated with BlackRock, Inc.
|
| | | | 5,425 | | |
|
Participants
|
| |
Series C1
Shares (#) |
| |||
|
Entities affiliated with BlackRock, Inc.
|
| | | | 17,132 | | |
|
Participants
|
| |
Series C
Shares (#) |
| |||
|
Novo Holdings A/S
|
| | | | 38,197 | | |
|
Evotec SE
|
| | | | 9,549 | | |
|
Celgene Corporation
|
| | | | 4,452 | | |
|
Participants
|
| |
Series B
Shares (#) |
| |||
|
Celgene Corporation
|
| | | | 12,464 | | |
|
Evotec SE
|
| | | | 4,480 | | |
|
GT Healthcare Partners Fund III, LP
|
| | | | 12,464 | | |
|
Name of Beneficial Owner
|
| |
Ordinary
Shares Beneficially Owned Before Offering and Concurrent Private Placements |
| |
Percentage
Beneficially Owned Before Offering and Concurrent Private Placements |
| |
Ordinary
Shares Beneficially Owned After Offering and Concurrent Private Placements |
| |
Percentage
Beneficially Owned After Offering and Concurrent Private Placements |
| ||||||||||||
| 5% or Greater Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Evotec SE(1)
|
| | | | 14,035,200 | | | | | | 14.4% | | | | | | 14,035,200 | | | | | | 11.9% | | |
|
Softbank Group Corp.(2)
|
| | | | 13,295,400 | | | | | | 13.7% | | | | | | 18,977,218 | | | | | | 16.0 | | |
|
Novo Holdings A/S(3)
|
| | | | 13,086,600 | | | | | | 13.5% | | | | | | 13,086,600 | | | | | | 11.1 | | |
|
Entities affiliated with BlackRock, Inc.(4)
|
| | | | 6,424,500 | | | | | | 6.6% | | | | | | 6,424,500 | | | | | | 5.4 | | |
|
Celgene Corporation(5)
|
| | | | 5,503,200 | | | | | | 5.7% | | | | | | 5,503,200 | | | | | | 4.7 | | |
|
Entities affiliated with GT Healthcare Capital Partners(6)
|
| | | | 5,094,900 | | | | | | 5.2% | | | | | | 5,094,900 | | | | | | 4.3 | | |
| Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Andrew Hopkins, DPhil, FRSE, FRSC(7)
|
| | | | 18,600,000 | | | | | | 19.1% | | | | | | 18,600,000 | | | | | | 15.7% | | |
|
Ben Taylor
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
David Hallett, Ph.D.(8)
|
| | | | 186,000 | | | | | | * | | | | | | 186,000 | | | | | | * | | |
|
Garry Pairaudeau
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
David Nicholson, Ph.D
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Elizabeth Crain
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Robert Ghenchev
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Mario Polywka, Ph.D.(9)
|
| | | | 52,800 | | | | | | * | | | | | | 52,800 | | | | | | * | | |
|
Joanne Xu
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
All current directors and officers as a group (9 persons)
|
| | | | 8,838,800 | | | | | | 19.4% | | | | | | 18,838,800 | | | | | | 15.9% | | |
| | | |
England and Wales
|
| |
Delaware
|
|
| Number of Directors | | | Under the Companies Act, a public limited company must have at least two directors and the number of directors may be | | | Under Delaware law, a corporation must have at least one director and the number of directors shall be fixed by or in | |
| | | |
England and Wales
|
| |
Delaware
|
|
| | | | fixed by or in the manner provided in a company’s articles of association. | | | the manner provided in the bylaws. | |
| Removal of Directors | | | Under the Companies Act, shareholders may remove a director without cause by an ordinary resolution (which is passed by a simple majority of those voting in person or by proxy at a general meeting) irrespective of any provisions of any service contract the director has with the Company, provided 28 clear days’ notice of the resolution has been given to the Company and its shareholders. On receipt of notice of an intended resolution to remove a director, the Company must forthwith send a copy of the notice to the director concerned. Certain other procedural requirements under the. Companies Act must also be followed such as allowing the director to make representations against his or her removal either at the meeting or in writing. | | | Under Delaware law, any director or the entire board of directors may be removed, with or without cause, by the holders of a majority of the shares then entitled to vote at an election of directors, except (a) unless the certificate of incorporation provides otherwise, in the case of a corporation whose board of directors is classified, shareholders may effect such removal only for cause or (b) in the case of a corporation having cumulative voting, if less than the entire board of directors is to be removed, no director may be removed without cause if the votes cast against his removal would be sufficient to elect him if then cumulatively voted at an election of the entire board of directors, or, if there are classes of directors, at an election of the class of directors of which he is a part. | |
| Vacancies on the Board of Directors | | | Under the laws of England and Wales, the procedure by which directors, other than a company’s initial directors, are appointed is generally set out in a company’s articles of association, provided that where two or more persons are appointed as directors of a public limited company by resolution of the shareholders, resolutions appointing each director must be voted on individually unless a resolution has first been unanimously passed confirming that a single resolution appointing two or more directors may be tabled at that meeting. | | | Under Delaware law, vacancies and newly created directorships may be filled by a majority of the directors then in office (even though less than a quorum) or by a sole remaining director unless (a) otherwise provided in the certificate of incorporation or by-laws of the corporation or (b) the certificate of incorporation directs that a particular class of stock is to elect such director, in which case a majority of the other directors elected by such class, or a sole remaining director elected by such class, will fill such vacancy. | |
| | | |
England and Wales
|
| |
Delaware
|
|
| Annual General Meeting | | | Under the Companies Act, a public limited company must hold an annual general meeting in each six-month period following its annual accounting reference date. | | | Under Delaware law, the annual meeting of stockholders shall be held at such place, on such date and at such time as may be designated from time to time by the board of directors or as provided in the certificate of incorporation or by the bylaws. | |
| General Meeting | | |
Under the Companies Act, a general meeting of the shareholders of a public limited company may be called by the directors.
Shareholders holding at least 5% of the paid-up capital of the Company carrying voting rights at general meetings (excluding any paid up capital held as treasury shares) can require the directors to call a general meeting and, if the directors fail to do so within a certain period, may themselves (or any of them representing more than one half of the total voting rights of all of them) convene a general meeting.
|
| | Under Delaware law, special meetings of the stockholders may be called by the board of directors or by such person or persons as may be authorised by the certificate of incorporation or by the bylaws. | |
| Notice of General Meetings | | | Subject to a company’s articles of association providing for a longer period, under the Companies Act, 21 clear days’ notice must be given for an annual general meeting and any resolutions to be proposed at the meeting. Subject to a company’s articles of association providing for a longer period, at least 14 clear days’ notice is required for any other general meeting. In addition, certain matters, such as the removal of directors or auditors, require special notice, which is 28 clear days’ notice. The shareholders of a company (that is not a “traded company”, as such term is defined in Part 13 of the Companies Act) may in all cases consent to a shorter notice period, the proportion of shareholders’ consent required being 100% of | | | Under Delaware law, unless otherwise provided in the certificate of incorporation or bylaws, written notice of any meeting of the stockholders must be given to each stockholder entitled to vote at the meeting not less than 10 nor more than 60 days before the date of the meeting and shall specify the place, date, hour and purpose or purposes of the meeting. | |
| | | |
England and Wales
|
| |
Delaware
|
|
| | | | those entitled to attend and vote in the case of an annual general meeting and, in the case of any other general meeting, a majority in number of the members having a right to attend and vote at the meeting, being a majority who together hold not less than 95% in nominal value of the shares giving a right to attend and vote at the meeting. | | | | |
| Quorum | | | Subject to the provisions of a company’s articles of association, the Companies Act provides that two shareholders present at a meeting (in person, by proxy or authorised representative under the Companies Act) shall constitute a quorum for companies with more than one shareholder. | | |
The certificate of incorporation or bylaws may specify the number of shares, the holders of which shall be present or represented by proxy at any meeting to constitute a quorum, but in no event shall a quorum consist of less than one third of the shares entitled to vote at the meeting. In the absence of such specification in the certificate of incorporation or bylaws, a majority of the shares entitled to vote, present in person or represented by proxy, shall constitute a quorum at a meeting of stockholders.
|
|
| Proxy | | | Under the Companies Act, at any meeting of shareholders, a shareholder may designate another person to attend, speak and vote at the meeting on their behalf by proxy. | | | Under Delaware law, at any meeting of stockholders, a stockholder may designate another person to act for such stockholder by proxy, but no such proxy shall be voted or acted upon after three years from its date, unless the proxy provides for a longer period. A director of a Delaware corporation may not issue a proxy representing the director’s voting rights as a director. | |
| Preemptive Rights | | | Under the Companies Act, “equity securities”, being (1) shares in the Company other than shares that, with respect to dividends and capital, carry a right to participate only up to a specified amount in a distribution, referred to as “ordinary shares” or (2) rights to subscribe for, or to convert securities into, ordinary shares, | | | Under Delaware law, shareholders have no preemptive rights to subscribe to additional issues of stock or to any security convertible into such stock unless, and except to the extent that, such rights are expressly provided for in the certificate of incorporation. | |
| | | |
England and Wales
|
| |
Delaware
|
|
| | | | proposed to be allotted for cash must be offered first to the existing equity shareholders in the Company in proportion to the respective nominal value of their holdings, unless an exception applies or a special resolution to the contrary has been passed by shareholders in a general meeting or the articles of association provide otherwise in each case in accordance with the provisions of the Companies Act. | | | | |
| Authority to Allot | | | Under the Companies Act, the directors of a company must not allot shares or grant rights to subscribe for or to convert any security into shares unless an exception applies or an ordinary resolution to the contrary has been passed by shareholders in a general meeting or the articles of association provide otherwise in each case in accordance with the provisions of the Companies Act. | | | Under Delaware law, if the corporation’s charter or certificate of incorporation so provides, the board of directors has the power to authorise the issuance of stock. It may authorise capital stock to be issued for consideration consisting of cash, any tangible or intangible property or any benefit to the corporation or any combination thereof. It may determine the amount of such consideration by approving a formula. In the absence of actual fraud in the transaction, the judgement of the directors as to the value of such consideration is conclusive. | |
|
Liability of Directors and Officers
|
| |
Under the Companies Act, any provision, whether contained in a company’s articles of association or any contract or otherwise, that purports to exempt a director of a company, to any extent, from any liability that would otherwise attach to him in connection with any negligence, default, breach of duty or breach of trust in relation to the Company is void.
Any provision by which a company directly or indirectly provides an indemnity, to any extent, for a director of the Company or of an associated company against any liability attaching to him in connection
|
| |
Under Delaware law, a corporation’s certificate of incorporation may include a provision eliminating or limiting the personal liability of a director to the corporation and its stockholders for damages arising from a breach of fiduciary duty as a director. However, no provision can limit the liability of a director for:
•
any breach of the director’s duty of loyalty to the corporation or its stockholders;
•
acts or omissions not in good faith or that involve intentional misconduct or a knowing violation of law;
|
|
| | | |
England and Wales
|
| |
Delaware
|
|
| | | | with any negligence, default, breach of duty or breach of trust in relation to the Company of which he is a director is also void except as permitted by the Companies Act, which provides exceptions for the Company to (a) purchase and maintain insurance against such liability; (b) provide a “qualifying third party indemnity” (being an indemnity against liability incurred by the director to a person other than the Company or an associated company or criminal proceedings in which he is convicted); and (c) provide a “qualifying pension scheme indemnity” (being an indemnity against liability incurred in connection with our activities as trustee of an occupational pension plan). | | |
•
intentional or negligent payment of unlawful dividends or stock purchases or redemptions; or
•
any transaction from which the director derives an improper personal benefit.
|
|
| Voting Rights | | | Under the laws of England and Wales, unless a poll is demanded by the shareholders of a company or is required by the chairman of the meeting or our articles of association, shareholders shall vote on all resolutions on a show of hands. Under the Companies Act, a poll may be demanded by (a) not fewer than five shareholders having the right to vote on the resolution; (b) any shareholder(s) representing not less than 10% of the total voting rights of all the shareholders having the right to vote on the resolution (excluding any voting rights attaching to treasury shares); or (c) any shareholder(s) holding shares in the Company conferring a right to vote on the resolution (excluding any voting rights attaching to treasury shares) being shares on which an aggregate sum has been paid up equal to not less than 10% of the total sum paid up on all the shares conferring that right. A | | | Delaware law provides that, unless otherwise provided in the certificate of incorporation, each stockholder is entitled to one vote for each share of capital stock held by such stockholder. | |
| | | |
England and Wales
|
| |
Delaware
|
|
| | | |
company’s articles of association may provide more extensive rights for shareholders to call a poll.
Under the laws of England and Wales, an ordinary resolution is passed on a show of hands if it is approved by a simple majority (more than 50%) of the votes cast by shareholders present (in person or by proxy) and entitled to vote. If a poll is demanded, an ordinary resolution is passed if it is approved by holders representing a simple majority of the total voting rights of shareholders present, in person or by proxy, who, being entitled to vote, vote on the resolution. Special resolutions require the affirmative vote of not less than 75% of the votes cast by shareholders present, in person or by proxy, at the meeting. If a poll is demanded, a special resolution is passed if it is approved by holders representing not less than 75% of the total voting rights of shareholders in person or by proxy who, being entitled to vote, vote on the resolution.
|
| | | |
| Shareholder Vote on Certain Transactions | | |
The Companies Act provides for schemes of arrangement, which are arrangements or compromises between a company and any class of shareholders or creditors and used in certain types of reconstructions, amalgamations, capital reorganisations or takeovers. These arrangements require:
•
the approval at a shareholders’ or creditors’ meeting convened by order of the court, of a majority in number of shareholders or creditors representing 75% in value of the capital held by, or debt owed to, the class of shareholders or creditors, or
|
| |
Generally, under Delaware law, unless the certificate of incorporation provides for the vote of a larger portion of the stock, completion of a merger, consolidation, sale, lease or exchange of all or substantially all of a corporation’s assets or dissolution requires:
•
the approval of the board of directors; and
•
approval by the vote of the holders of a majority of the outstanding stock or, if the certificate of incorporation provides for more or less than one vote per share, a majority of the votes of the outstanding stock of a corporation entitled
|
|
| | | |
England and Wales
|
| |
Delaware
|
|
| | | |
class thereof present and voting, either in person or by proxy; and
•
the approval of the court.
|
| |
to vote on the matter.
|
|
| Standard of Conduct for Directors | | |
Under the laws of England and Wales, a director owes various statutory and fiduciary duties to the Company, including:
•
to act in the way he considers, in good faith, would be most likely to promote the success of the Company for the benefit of its members as a whole;
•
to avoid a situation in which he has, or can have, a direct or indirect interest that conflicts, or possibly conflicts, with the interests of the Company;
•
to act in accordance with our constitution and only exercise his powers for the purposes for which they are conferred;
•
to exercise independent judgement;
•
to exercise reasonable care, skill and diligence;
•
not to accept benefits from a third party conferred by reason of his being a director or doing, or not doing, anything as a director; and
•
a duty to declare any interest that he has, whether directly or indirectly, in a proposed or existing transaction or arrangement with the Company.
|
| |
Delaware law does not contain specific provisions setting forth the standard of conduct of a director. The scope of the fiduciary duties of directors is generally determined by the courts of the State of Delaware. In general, directors have a duty to act without self-interest, on a well-informed basis and in a manner they reasonably believe to be in the best interest of the stockholders.
Directors of a Delaware corporation owe fiduciary duties of care and loyalty to the corporation and to its shareholders. The duty of care generally requires that a director act in good faith, with the care that an ordinarily prudent person would exercise under similar circumstances. Under this duty, a director must inform himself of all material information reasonably available regarding a significant transaction. The duty of loyalty requires that a director act in a manner he reasonably believes to be in the best interests of the corporation. He must not use his corporate position for personal gain or advantage. In general, but subject to certain exceptions, actions of a director are presumed to have been made on an informed basis, in good faith and in the honest belief that the action taken was in the best interests of the corporation. However, this presumption may be rebutted by evidence of a breach of one of the fiduciary duties. Delaware courts have also imposed a heightened standard of conduct upon directors of a Delaware
|
|
| | | |
England and Wales
|
| |
Delaware
|
|
| | | | | | |
corporation who take any action designed to defeat a threatened change in control of the corporation.
In addition, under Delaware law, when the board of directors of a Delaware corporation approves the sale or break-up of a corporation, the board of directors may, in certain circumstances, have a duty to obtain the highest value reasonably available to the shareholders.
|
|
| Stockholder Suits | | | Under the laws of England and Wales, generally, the Company, rather than its shareholders, is the proper claimant in an action in respect of a wrong done to the Company or where there is an irregularity in the Company’s internal management. Notwithstanding this general position, the Companies Act provides that (1) a court may allow a shareholder to bring a derivative claim (that is, an action in respect of and on behalf of the Company) in respect of a cause of action arising from a director’s negligence, default, breach of duty or breach of trust and (2) a shareholder may bring a claim for a court order where our affairs have been or are being conducted in a manner that is unfairly prejudicial to some of its shareholders. | | |
Under Delaware law, a stockholder may initiate a derivative action to enforce a right of a corporation if the corporation fails to enforce the right itself. The complaint must:
•
state that the plaintiff was a stockholder at the time of the transaction of which the plaintiff complains or that the plaintiffs shares thereafter devolved on the plaintiff by operation of law; and
•
allege with particularity the efforts made by the plaintiff to obtain the action the plaintiff desires from the directors and the reasons for the plaintiff’s failure to obtain the action; or
•
state the reasons for not making the effort.
Additionally, the plaintiff must remain a stockholder through the duration of the derivative suit. The action will not be dismissed or compromised without the approval of the Delaware Court of Chancery.
|
|
|
Service
|
| |
Fees
|
|
|
•
Issuance of ADSs (e.g., an issuance of ADS upon a deposit of ordinary shares, upon a change in the ADS(s)-to-ordinary share(s) ratio, or for any other reason), excluding ADS issuances as a result of distributions of ordinary shares)
|
| | Up to U.S. 5¢ per ADS issued | |
|
•
Cancellation of ADSs (e.g., a cancellation of ADSs for delivery of deposited property, upon a change in the ADS(s)-to-ordinary share(s) ratio, or for any other reason)
|
| | Up to U.S. 5¢ per ADS cancelled | |
|
•
Distribution of cash dividends or other cash distributions (e.g., upon a sale of rights and other entitlements)
|
| | Up to U.S. 5¢ per ADS held | |
|
•
Distribution of ADSs pursuant to (i) stock dividends or other free stock distributions, or (ii) exercise of rights to purchase additional ADSs
|
| | Up to U.S. 5¢ per ADS held | |
|
•
Distribution of securities other than ADSs or rights to purchase additional ADSs (e.g., upon a spin-off)
|
| | Up to U.S. 5¢ per ADS held | |
|
•
ADS Services
|
| | Up to U.S. 5¢ per ADS held on the applicable record date(s) established by the depositary | |
|
•
Registration of ADS transfers (e.g., upon a registration of the transfer of registered ownership of ADSs, upon a transfer of ADSs into DTC and vice versa, or for any other reason)
|
| | Up to U.S. 5¢ per ADS (or fraction thereof) transferred | |
|
•
Conversion of ADSs of one series for ADSs of another series (e.g., upon conversion of Partial Entitlement ADSs for Full Entitlement ADSs, or upon conversion of Restricted ADSs (each as defined in the Deposit Agreement) into freely transferable ADSs, and vice versa).
|
| | Up to U.S. 5¢ per ADS (or fraction thereof) converted | |
|
Underwriters
|
| |
Number of ADSs
|
| |||
|
Goldman Sachs & Co. LLC
|
| | | | 4,847,500 | | |
|
Morgan Stanley & Co. LLC
|
| | | | 4,847,500 | | |
|
BofA Securities, Inc.
|
| | | | 2,770,000 | | |
|
Barclays Capital Inc.
|
| | | | 1,385,000 | | |
|
Total
|
| | | | 13,850,000 | | |
| | | |
No Exercise
|
| |
Full Exercise
|
| ||||||
|
Per ADS
|
| | | $ | 1.54 | | | | | $ | 1.54 | | |
|
Total
|
| | | $ | 30,079,000 | | | | | $ | 33,278,350 | | |
|
Expense
|
| |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 38,229 | | |
|
Nasdaq initial listing fee
|
| | | | 295,000 | | |
|
FINRA filing fee
|
| | | | 53,061 | | |
|
Printing expenses
|
| | | | 275,000 | | |
|
Legal fees and expenses
|
| | | | 2,800,000 | | |
|
Accounting fees and expenses
|
| | | | 1,242,540 | | |
|
Miscellaneous fees and expenses
|
| | | $ | 1,850,000 | | |
|
Total
|
| | | $ | 6,553,830 | | |
| | | |
page
|
| |||
|
Audited Consolidated Financial Statements for the Years Ended December 31, 2020 and
2019 |
| | |||||
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
|
Unaudited Interim Condensed Consolidated Financial Statements for the Six Months Ended June 30, 2021 and 2020
|
| | |||||
| | | | | F-42 | | | |
| | | | | F-43 | | | |
| | | | | F-44 | | | |
| | | | | F-45 | | | |
| | | | | F-46 | | | |
| | | |
Note
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | | | | | |
£’000
|
| |
£’000
|
| ||||||
|
Revenue
|
| |
5
|
| | | | 9,672 | | | | | | 9,107 | | |
|
Cost of Sales
|
| | | | | | | (14,226) | | | | | | (5,634) | | |
|
Gross (loss)/profit
|
| | | | | | | (4,554) | | | | | | 3,473 | | |
|
Research and development expenses
|
| | | | | | | (10,917) | | | | | | (6,671) | | |
|
General administrative expenses
|
| | | | | | | (8,923) | | | | | | (5,512) | | |
|
Other income
|
| |
6
|
| | | | 1,205 | | | | | | 534 | | |
|
Operating loss
|
| |
7
|
| | | | (23,189) | | | | | | (8,176) | | |
|
Finance income
|
| |
8
|
| | | | 110 | | | | | | 272 | | |
|
Finance expenses
|
| |
9
|
| | | | (89) | | | | | | (50) | | |
|
Share of loss of joint venture
|
| |
16
|
| | | | (1,211) | | | | | | (90) | | |
|
Loss before taxation
|
| | | | | | | (24,379) | | | | | | (8,044) | | |
|
Income tax benefit
|
| |
12
|
| | | | 2,096 | | | | | | 1,727 | | |
|
Loss for the year
|
| | | | | | | (22,283) | | | | | | (6,317) | | |
| Other comprehensive loss: | | | | | ||||||||||||
| Items that may be reclassified to profit or loss | | | | | | | | | | | | | | | | |
|
Foreign currency loss on translation of foreign operations
|
| | | | | | | (103) | | | | | | (8) | | |
|
Total other comprehensive loss for the year, net tax
|
| | | | | | | (103) | | | | | | (8) | | |
|
Total comprehensive loss for the year
|
| | | | | | | (22,386) | | | | | | (6,325) | | |
|
Basic and diluted loss per share
|
| |
13
|
| | | | (0.22) | | | | | | (0.64) | | |
| | | |
Note
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
| | | | | | | | | |
£’000
|
| |
£’000
|
| ||||||
| ASSETS | | | | | | | | | | | | | | | | | | | |
| Non-current assets | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | |
|
14
|
| | | | | 173 | | | | | | 173 | | |
|
Intangible assets
|
| | |
|
14
|
| | | | | 139 | | | | | | 159 | | |
|
Property, plant and equipment, net
|
| | |
|
15
|
| | | | | 4,619 | | | | | | 2,247 | | |
|
Investment in joint venture
|
| | |
|
16
|
| | | | | 123 | | | | | | 360 | | |
|
Right-of-use assets
|
| | |
|
17
|
| | | | | 3,735 | | | | | | 929 | | |
| Total non-current assets | | | | | | | | | | | 8,789 | | | | | | 3,868 | | |
| Current assets | | | | | | | | | | | | | | | | | | | |
| Trade receivables | | | | | | | | | | | 446 | | | | | | 1,995 | | |
|
Other receivables and contract assets
|
| | |
|
18
|
| | | | | 2,718 | | | | | | 856 | | |
|
Current tax assets
|
| | | | | | | | | | 3,187 | | | | | | 3,296 | | |
|
Cash and cash equivalents
|
| | |
|
19
|
| | | | | 62,584 | | | | | | 31,454 | | |
|
Total current assets
|
| | | | | | | | | | 68,935 | | | | | | 37,601 | | |
|
Total assets
|
| | | | | | | | | | 77,724 | | | | | | 41,469 | | |
| EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | | | | |
| Capital and reserves | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | |
|
24
|
| | | | | — | | | | | | — | | |
|
Share premium
|
| | |
|
26
|
| | | | | 89,099 | | | | | | 32,318 | | |
|
Foreign exchange reserve
|
| | |
|
26
|
| | | | | (111) | | | | | | (8) | | |
|
Share-based payment reserve
|
| | |
|
28
|
| | | | | 3,589 | | | | | | 1,884 | | |
|
Accumulated losses
|
| | |
|
26
|
| | | | | (34,054) | | | | | | (12,140) | | |
|
Total equity attributable to owners of the parent
|
| | | | | | | | | | 58,523 | | | | | | 22,054 | | |
| LIABILITIES | | | | | | | | | | | | | | | | | | | |
| Non-current liabilities | | | | | | | | | | | | | | | | | | | |
|
Contract liabilities
|
| | |
|
20
|
| | | | | 1,265 | | | | | | 2,507 | | |
|
Lease liabilities
|
| | |
|
17
|
| | | | | 2,761 | | | | | | 885 | | |
|
Provisions
|
| | |
|
22
|
| | | | | 535 | | | | | | — | | |
|
Total non-current liabilities
|
| | | | | | | | | | 4,561 | | | | | | 3,392 | | |
| Current liabilities | | | | | | | | | | | | | | | | | | | |
|
Trade payables
|
| | | | | | | | | | 3,333 | | | | | | 2,214 | | |
|
Other payables
|
| | |
|
21
|
| | | | | 1,589 | | | | | | 1,002 | | |
|
Contract liabilities
|
| | |
|
20
|
| | | | | 9,041 | | | | | | 12,580 | | |
|
Lease liabilities
|
| | |
|
17
|
| | | | | 677 | | | | | | 227 | | |
|
Total current liabilities
|
| | | | | | | | | | 14,640 | | | | | | 16,023 | | |
|
Total liabilities
|
| | | | | | | | | | 19,201 | | | | | | 19,415 | | |
|
Total equity and liabilities
|
| | | | | | | | | | 77,724 | | | | | | 41,469 | | |
| | | |
Share
capital |
| |
Share
premium |
| |
Foreign
exchange reserve |
| |
Share-based
payment reserve |
| |
Accumulated
losses |
| |
Total
equity |
| ||||||||||||||||||
| | | |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| ||||||||||||||||||
|
As at January 1, 2019
|
| | | | — | | | | | | 32,303 | | | | | | — | | | | | | 1,680 | | | | | | (6,330) | | | | | | 27,653 | | |
|
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,317) | | | | | | (6,317) | | |
|
Foreign exchange loss on translation of subsidiaries
|
| | | | — | | | | | | — | | | | | | (8) | | | | | | — | | | | | | — | | | | | | (8) | | |
|
Total comprehensive loss for the year
|
| | | | — | | | | | | — | | | | | | (8) | | | | | | — | | | | | | (6,317) | | | | | | (6,325) | | |
|
Share-based payment charge
|
| | | | — | | | | | | — | | | | | | — | | | | | | 711 | | | | | | — | | | | | | 711 | | |
|
Issue of share capital
|
| | | | — | | | | | | 15 | | | | | | — | | | | | | — | | | | | | — | | | | | | 15 | | |
|
Exercise of share options
|
| | | | — | | | | | | — | | | | | | — | | | | | | (507) | | | | | | 507 | | | | | | — | | |
|
As at December 31, 2019
|
| | | | — | | | | | | 32,318 | | | | | | (8) | | | | | | 1,884 | | | | | | (12,140) | | | | | | 22,054 | | |
|
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,283) | | | | | | (22,283) | | |
|
Foreign exchange loss on translation of subsidiaries
|
| | | | — | | | | | | — | | | | | | (103) | | | | | | — | | | | | | — | | | | | | (103) | | |
|
Total comprehensive loss for the year
|
| | | | — | | | | | | — | | | | | | (103) | | | | | | — | | | | | | (22,283) | | | | | | (22,386) | | |
|
Share-based payment charge
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,074 | | | | | | — | | | | | | 2,074 | | |
|
Issue of share capital, net of transaction costs
|
| | | | — | | | | | | 56,770 | | | | | | — | | | | | | — | | | | | | — | | | | | | 56,770 | | |
|
Exercise of share options
|
| | | | — | | | | | | 11 | | | | | | — | | | | | | (369) | | | | | | 369 | | | | | | 11 | | |
|
As at December 31, 2020
|
| | | | — | | | | | | 89,099 | | | | | | (111) | | | | | | 3,589 | | | | | | (34,054) | | | | | | 58,523 | | |
| | | |
Note
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| | ||||||||
| | | | | | |
£’000
|
| |
£’000
|
| | ||||||||
| Operating activities | | | | | | | | | | | | | | | | | | ||
|
Loss before tax
|
| | | | | | | (24,379) | | | | | | (8,044) | | | | ||
|
Adjustments to reconcile loss before tax to net cash flows from operating activities:
|
| | | | | | | | | | | | | | | | | ||
|
Depreciation of right-of-use assets
|
| |
17
|
| | | | 439 | | | | | | 185 | | | | ||
|
Depreciation of other tangible fixed assets
|
| |
15
|
| | | | 603 | | | | | | 370 | | | | ||
|
Amortisation of intangible assets
|
| |
14
|
| | | | 23 | | | | | | 19 | | | | ||
|
Sales for non-cash consideration
|
| | | | | | | — | | | | | | (140) | | | | ||
|
Loss recognised from joint venture
|
| |
16
|
| | | | 1,211 | | | | | | 90 | | | | ||
|
Finance income
|
| |
8
|
| | | | (110) | | | | | | (272) | | | | ||
|
Finance expenses
|
| |
9
|
| | | | 89 | | | | | | 50 | | | | ||
|
R&D tax credits
|
| | | | | | | (1,008) | | | | | | (534) | | | | ||
|
Share-based compensation expenses
|
| | | | | | | 2,074 | | | | | | 711 | | | | ||
|
Foreign currency movement
|
| | | | | | | (6) | | | | | | — | | | | | |
| Changes in working capital: | | | | | | | | | | | | | | | | | | ||
|
Decrease/ (Increase) in trade receivables
|
| | | | | | | 1,549 | | | | | | (1,983) | | | | ||
|
(Increase)/ Decrease in other receivables and contract
assets |
| | | | | | | (1,862) | | | | | | 962 | | | | ||
|
(Decrease)/Increase in contract liabilities
|
| | | | | | | (4,781) | | | | | | 15,087 | | | | ||
|
Increase / (Decrease) in trade payables
|
| | | | | | | 1,056 | | | | | | (47) | | | | ||
|
Increase in other payables
|
| | | | | | | 345 | | | | | | 185 | | | | ||
|
Interest received
|
| | | | | | | 110 | | | | | | 272 | | | | ||
|
Interest paid
|
| | | | | | | — | | | | | | — | | | | ||
|
Income taxes received
|
| | | | | | | 3,214 | | | | | | 114 | | | | ||
|
Net cash flows (used in)/from operating activities
|
| | | | | | | (21,433) | | | | | | 7,025 | | | | ||
| Investing activities | | | | | | | | | | | | | | | | | | ||
|
Purchase of property, plant and equipment
|
| | | | | | | (2,364) | | | | | | (1,527) | | | | ||
|
Purchase of intangible assets
|
| |
14
|
| | | | (3) | | | | | | (172) | | | | ||
|
Additional investment in joint venture
|
| |
16, 21
|
| | | | (1,378) | | | | | | — | | | | ||
|
Net cash flows (used in) investing activities
|
| | | | | | | (3,745) | | | | | | (1,699) | | | | ||
| Financing activities | | | | | | | | | | | | | | | | | | ||
|
Proceeds from issue of share capital, net of transactions costs
|
| | | | | | | 56,781 | | | | | | 16 | | | | ||
|
Payments of obligations under lease liabilities
|
| | | | | | | (470) | | | | | | (162) | | | | ||
|
Net cash flows from/(used in) financing activities
|
| | | | | | | 56,311 | | | | | | (146) | | | | ||
|
Net increase in cash and cash equivalents
|
| | | | | | | 31,133 | | | | | | 5,180 | | | | ||
|
Exchange loss on cash and cash equivalents
|
| | | | | | | (3) | | | | | | (4) | | | | ||
|
Cash and cash equivalents at the beginning of the year
|
| | | | | | | 31,454 | | | | | | 26,278 | | | | ||
|
Cash and cash equivalents at the end of the year
|
| |
19
|
| | | | 62,584 | | | | | | 31,454 | | | | ||
| Supplemental Non-Cash Investing Information | | | | | | | | | | | | | | | | | | ||
|
Capital expenditures recorded within trade payables
|
| | | | | | | 63 | | | | | | 1 | | | | ||
|
Capital expenditures recorded within other payables
|
| | | | | | | 548 | | | | | | — | | | | ||
| |
Amendments to IAS 1 Presentation of Financial Statements and IAS 8 Accounting policies, Changes in Accounting Estimates and Errors: Definition of material.
|
| |
The Group has adopted the amendments of IAS 1 and IAS 8 for the first time in the year ended December 31, 2020. The amendments make the definition of material in IAS 1 easier to understand and are not intended to alter the underlying concept of materiality in IFRS standards.
|
|
| | Definition of a Business- Amendments to IFRS3 | | |
The amended definition of a business requires an acquisition to include an input and a substantive process that together significantly contribute to the ability to create outputs. The definition of the term ‘outputs’ is amended to focus on goods and services provided to customers, generating investment income and other income, and it excludes returns in the form of lower costs and other economic benefits.
|
|
| | | |
Effective date
periods beginning on or after |
|
|
IFRS 9 Financial Instruments, IAS 39 Financial Instruments: Recognition and Measurement and IFRS 7 Financial Instruments: Disclosures (Amendments): Interest Rate Benchmark Reform Phase 2
|
| |
January 1, 2021
|
|
|
IAS 16 Property, Plant and Equipment: Amendments in relation to proceeds before intended use
|
| |
January 1, 2022
|
|
|
IAS 37 Provision Contingent Liabilities and Contingent Assets: Amendments in relation to the costs of fulfilling a contract when assessing onerous contracts
|
| |
January 1, 2022
|
|
|
IFRS 3: Business Combinations: Amendments to update references to Conceptual Framework
|
| |
January 1, 2022
|
|
|
Annual Improvements to IFRSs (2018 – 2020 cycle)
|
| |
January 1, 2022
|
|
|
IAS 1 Presentation of Financial Statements: Amendments in relation to the classification of liabilities as current or non-current
|
| |
January 1, 2023
|
|
| | Computer software | | | — 4 years on a straight line basis | |
| | Patents | | | — Over the term of the patent on a straight line basis | |
| | Assets under construction | | | — | | | Not depreciated | |
| | Plant and equipment | | | — | | | 4 years | |
| | Fixture and fittings | | | — | | | 5 years | |
| | Leasehold improvements | | | — | | | Over the term of the lease or to the first-break clause, whichever is earlier | |
| | Computer equipment | | | — | | | 4 years | |
| | | |
Change in %
Complete Estimate |
| |
Effect on profit
before tax £’000 |
| |
Effect on
equity £’000 |
| |||||||||
|
Change in estimated market value of share options at grant date
|
| | | | +10% | | | | | | (187) | | | | | | (187) | | |
| | | | | | -10% | | | | | | 185 | | | | | | 185 | | |
| | | |
Change in %
Satisfaction Estimate |
| |
Effect on profit
before tax £’000 |
| |
Effect on
equity £’000 |
| |||||||||
|
Change in the estimated % satisfaction of performance obligations, based on costs incurred
|
| | | | +10% | | | | | | 2,142 | | | | | | 2,142 | | |
| | | | | | -10% | | | | | | (2,142) | | | | | | (2,142) | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Service fees
|
| | | | 786 | | | | | | 141 | | |
|
Licensing fees
|
| | | | 8,886 | | | | | | 8,966 | | |
| | | | | | 9,672 | | | | | | 9,107 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
United Kingdom
|
| | | | — | | | | | | — | | |
|
Europe
|
| | | | 427 | | | | | | 2,597 | | |
|
United States of America
|
| | | | 9,245 | | | | | | 6,510 | | |
| | | | | | 9,672 | | | | | | 9,107 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Revenue related to obligations discharged over time
|
| | | | 9,672 | | | | | | 9,107 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Within one year
|
| | | | 6,704 | | | | | | 13,186 | | |
|
More than one year
|
| | | | 747 | | | | | | 2,973 | | |
| | | | | | 7,451 | | | | | | 16,159 | | |
| | | |
December 31,
|
| |||
| |
2020
|
| |
2019
|
| ||
| | | |
£’000
|
| |
£’000
|
|
|
Grant income
|
| |
197
|
| |
—
|
|
|
R&D expenditure credit
|
| |
1,008
|
| |
534
|
|
| | | |
1,205
|
| |
534
|
|
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Depreciation of owned fixed assets
|
| | | | 603 | | | | | | 370 | | |
|
Depreciation of right-of-use assets
|
| | | | 439 | | | | | | 185 | | |
|
Amortisation of intangible assets
|
| | | | 23 | | | | | | 19 | | |
|
Research and development costs
|
| | | | 10,917 | | | | | | 6,671 | | |
|
Foreign exchange loss
|
| | | | 3,062 | | | | | | 774 | | |
|
Share-based payment charge
|
| | | | 2,074 | | | | | | 711 | | |
|
Fees payable to the Group’s auditors for the audit of the Group & Company’s financial statements
|
| | | | 198 | | | | | | 33 | | |
|
Other audit services
|
| | | | 3 | | | | | | — | | |
| | | |
December 31,
|
| |||
| |
2020
|
| |
2019
|
| ||
| | | |
£’000
|
| |
£’000
|
|
|
Bank interest receivable
|
| |
110
|
| |
272
|
|
| | | |
110
|
| |
272
|
|
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Interest expense on lease liabilities
|
| | | | 86 | | | | | | 50 | | |
|
Unwinding of discount rate on provisions
|
| | | | 3 | | | | | | — | | |
| | | | | | 89 | | | | | | 50 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Wages and salaries
|
| | | | 6,077 | | | | | | 3,722 | | |
|
Social security costs
|
| | | | 818 | | | | | | 512 | | |
|
Other pension costs
|
| | | | 90 | | | | | | 52 | | |
|
Share-based payment charge
|
| | | | 2,074 | | | | | | 711 | | |
|
Total employee benefit expenses
|
| | | | 9,059 | | | | | | 4,997 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Directors’ emoluments
|
| | | | 1,026 | | | | | | 791 | | |
|
Contributions to defined contribution pension schemes
|
| | | | 4 | | | | | | 3 | | |
|
Compensation for loss of office
|
| | | | 29 | | | | | | — | | |
|
Total emoluments
|
| | | | 1,059 | | | | | | 794 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Short term employee benefits
|
| | | | 290 | | | | | | 235 | | |
|
Contributions to defined contribution pension schemes
|
| | | | 1 | | | | | | 1 | | |
| | | | | | 291 | | | | | | 236 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Short term employee benefits
|
| | | | 303 | | | | | | 909 | | |
|
Share based payments
|
| | | | 365 | | | | | | 145 | | |
|
Contributions to defined contribution pension schemes
|
| | | | 2 | | | | | | 6 | | |
| | | | | | 670 | | | | | | 1,060 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
| Current tax | | | | | | | | | | | | | |
|
UK current tax on loss for the year
|
| | | | (2,074) | | | | | | (1,497) | | |
|
Adjustments in respect of prior year
|
| | | | (22) | | | | | | (230) | | |
| | | | | | (2,096) | | | | | | (1,727) | | |
| Deferred tax | | | | | | | | | | | | | |
|
Origination and reversal of timing differences
|
| | | | — | | | | | | — | | |
|
Effect of tax rate change on opening balance
|
| | | | — | | | | | | — | | |
|
Total deferred tax benefit
|
| | | | — | | | | | | — | | |
|
Tax on loss on ordinary activities
|
| | | | (2,096) | | | | | | (1,727) | | |
|
Loss on ordinary activities before tax
|
| | | | (24,379) | | | | | | (8,044) | | |
|
Normal applicable rate of tax
|
| | | | 19% | | | | | | 19% | | |
|
Loss on ordinary activities multiplied by normal rate
|
| | | | (4,632) | | | | | | (1,528) | | |
| Effects of: | | | | | | | | | | | | | |
|
Fixed asset differences
|
| | | | — | | | | | | 7 | | |
|
Expenses not deductible for tax purposes
|
| | | | 510 | | | | | | 138 | | |
|
Income not deductible for tax purposes
|
| | | | (1) | | | | | | — | | |
|
Additional deduction for R&D expenditure
|
| | | | (1,536) | | | | | | (1,116) | | |
|
Surrender of tax losses for R&D tax credit refund
|
| | | | 644 | | | | | | 468 | | |
|
R&D expenditure credits
|
| | | | 73 | | | | | | — | | |
|
Adjustments to tax charge in respect of previous periods
|
| | | | (22) | | | | | | (230) | | |
|
Adjustments for foreign tax
|
| | | | — | | | | | | 9 | | |
|
Adjust opening deferred tax to average rate of 19.00%
|
| | | | — | | | | | | (93) | | |
|
Deferred tax not recognised
|
| | | | 2,868 | | | | | | 618 | | |
|
Income tax benefit
|
| | | | (2,096) | | | | | | (1,727) | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Basic and Diluted loss for the year
|
| | | | (22,283) | | | | | | (6,317) | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
Number
|
| |
Number
|
| ||||||
|
Weighted average number of ordinary shares
|
| | | | 101,923 | | | | | | 99,106 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Basic and diluted loss per share
|
| | | | (0.22) | | | | | | (0.64) | | |
| | | |
Goodwill
|
| |
Computer
Software |
| |
Patents
|
| |
Total
|
| ||||||||||||
| | | |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| ||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2018
|
| | | | 173 | | | | | | 60 | | | | | | — | | | | | | 233 | | |
|
Additions
|
| | | | — | | | | | | 22 | | | | | | 150 | | | | | | 172 | | |
|
At December 31, 2019
|
| | | | 173 | | | | | | 82 | | | | | | 150 | | | | | | 405 | | |
|
Additions
|
| | | | — | | | | | | 3 | | | | | | — | | | | | | 3 | | |
|
At December 31, 2020
|
| | | | 173 | | | | | | 85 | | | | | | 150 | | | | | | 408 | | |
| Accumulated amortisation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2018
|
| | | | — | | | | | | 54 | | | | | | — | | | | | | 54 | | |
|
Amortisation charge- R&D expenses
|
| | | | — | | | | | | — | | | | | | 15 | | | | | | 15 | | |
|
Amortisation charge- G&A expenses
|
| | | | — | | | | | | 4 | | | | | | — | | | | | | 4 | | |
|
At December 31, 2019
|
| | | | — | | | | | | 58 | | | | | | 15 | | | | | | 73 | | |
|
Amortisation charge- R&D expenses
|
| | | | — | | | | | | — | | | | | | 15 | | | | | | 15 | | |
|
Amortisation charge- G&A expenses
|
| | | | — | | | | | | 8 | | | | | | — | | | | | | 8 | | |
|
At December 31, 2020
|
| | | | — | | | | | | 66 | | | | | | 30 | | | | | | 96 | | |
|
Carrying value
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2020
|
| | | | 173 | | | | | | 19 | | | | | | 120 | | | | | | 312 | | |
|
At December 31, 2019
|
| | | | 173 | | | | | | 24 | | | | | | 135 | | | | | | 332 | | |
| | | |
Assets under
construction |
| |
Plant and
equipment |
| |
Fixtures
and fittings |
| |
Leasehold
improvements |
| |
Computer
equipment |
| |
Total
|
| ||||||||||||||||||
| | | |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| ||||||||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At January 1, 2019
|
| | | | 737 | | | | | | 299 | | | | | | 52 | | | | | | — | | | | | | 97 | | | | | | 1,185 | | |
|
Additions
|
| | | | 165 | | | | | | 602 | | | | | | 66 | | | | | | 603 | | | | | | 92 | | | | | | 1,528 | | |
|
Disposal
|
| | | | — | | | | | | — | | | | | | (10) | | | | | | — | | | | | | (25) | | | | | | (35) | | |
|
Reclassification of assets under construction
|
| | | | (737) | | | | | | 180 | | | | | | 20 | | | | | | 537 | | | | | | — | | | | | | — | | |
|
At December 31, 2019
|
| | | | 165 | | | | | | 1,081 | | | | | | 128 | | | | | | 1,140 | | | | | | 164 | | | | | | 2,678 | | |
|
Additions
|
| | | | 1,973 | | | | | | 812 | | | | | | 7 | | | | | | — | | | | | | 183 | | | | | | 2,975 | | |
|
Reclassification of assets under construction
|
| | | | (165) | | | | | | 165 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
At December 31, 2020
|
| | | | 1,973 | | | | | | 2,058 | | | | | | 135 | | | | | | 1,140 | | | | | | 347 | | | | | | 5,653 | | |
|
Accumulated Depreciation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At January 1, 2019
|
| | | | — | | | | | | 38 | | | | | | 20 | | | | | | — | | | | | | 38 | | | | | | 96 | | |
|
Depreciation charge- R&D expenses
|
| | | | — | | | | | | 168 | | | | | | — | | | | | | — | | | | | | — | | | | | | 168 | | |
|
Depreciation charge- G&A expenses
|
| | | | — | | | | | | — | | | | | | 21 | | | | | | 149 | | | | | | 32 | | | | | | 202 | | |
|
Disposal
|
| | | | — | | | | | | — | | | | | | (10) | | | | | | — | | | | | | (25) | | | | | | (35) | | |
|
At December 31, 2019
|
| | | | — | | | | | | 206 | | | | | | 31 | | | | | | 149 | | | | | | 45 | | | | | | 431 | | |
|
Depreciation charge- R&D expenses
|
| | | | — | | | | | | 311 | | | | | | — | | | | | | — | | | | | | — | | | | | | 311 | | |
|
Depreciation charge- G&A expenses
|
| | | | — | | | | | | — | | | | | | 25 | | | | | | 213 | | | | | | 54 | | | | | | 292 | | |
|
At December 31, 2020
|
| | | | — | | | | | | 517 | | | | | | 56 | | | | | | 362 | | | | | | 99 | | | | | | 1,034 | | |
|
Carrying value
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2020
|
| | | | 1,973 | | | | | | 1,541 | | | | | | 79 | | | | | | 778 | | | | | | 248 | | | | | | 4,619 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2019
|
| | | | 165 | | | | | | 875 | | | | | | 97 | | | | | | 991 | | | | | | 119 | | | | | | 2,247 | | |
|
Name
|
| |
Class of
shares |
| |
Holding
|
| |
Country of
incorporation |
| |
Principal Activity
|
| |
Registered address
|
|
| RE Ventures I, LLC (US) | | | Ordinary | | | 50% | | | US | | |
The JV was established to develop novel compounds for rare diseases
|
| |
251 Little Falls Drive, Wilmington, Delaware 1980
|
|
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
As at January 1,
|
| | | | 360 | | | | | | — | | |
|
Equity acquired on establishment of joint venture
|
| | | | — | | | | | | 450 | | |
|
Additional equity
|
| | | | 1,070 | | | | | | — | | |
|
Foreign exchange differences
|
| | | | (96) | | | | | | — | | |
|
Share of the losses
|
| | | | (1,211) | | | | | | (90) | | |
|
As at December 31,
|
| | | | 123 | | | | | | 360 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Commitment to provide funding for joint venture’s capital commitments, if called
|
| | | | — | | | | | | 800 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Depreciation and amortisation
|
| | | | — | | | | | | — | | |
|
Operating expenses
|
| | | | (2,422) | | | | | | (180) | | |
|
Interest income/(expense)
|
| | | | — | | | | | | — | | |
|
Income tax income/(expense)
|
| | | | — | | | | | | — | | |
|
Loss for the period
|
| | | | (2,422) | | | | | | (180) | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | |
| | | | | | | | | | | | | | |
|
Total comprehensive loss
|
| | | | (2,422) | | | | | | (180) | | |
|
Current assets
|
| | | | 521 | | | | | | 930 | | |
|
Current liabilities
|
| | | | (66) | | | | | | (162) | | |
|
Members surplus
|
| | | | 455 | | | | | | 768 | | |
| | | |
£’000
|
| |||
| Cost | | | | | | | |
|
At January 1, 2019
|
| | | | 957 | | |
|
Additions
|
| | | | 157 | | |
|
At December 31, 2019
|
| | | | 1,114 | | |
|
Additions
|
| | | | 3,245 | | |
|
At December 31, 2020
|
| | | | 4,359 | | |
| Accumulated Depreciation | | | | | | | |
|
Depreciation charge
|
| | | | 185 | | |
|
At December 31, 2019
|
| | | | 185 | | |
|
Depreciation charge
|
| | | | 439 | | |
|
At December 31, 2020
|
| | | | 624 | | |
| Carrying value | | | | | | | |
|
At December 31, 2020
|
| | | | 3,735 | | |
| | | | | | | | |
|
At December 31, 2019
|
| | | | 929 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
| Recognised within general administrative expenses | | | | | | | | | | | | | |
|
Depreciation charge for the right-of-use assets
|
| | | | 439 | | | | | | 185 | | |
|
Expenses relating to short-term leases
|
| | | | 11 | | | | | | 68 | | |
| Recognised within finance expenses | | | | | | | | | | | | | |
|
Interest expense on lease liabilities
|
| | | | 86 | | | | | | 50 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
VAT recoverable
|
| | | | 853 | | | | | | 220 | | |
|
Prepayments
|
| | | | 1,622 | | | | | | 503 | | |
|
Contract assets
|
| | | | 143 | | | | | | 13 | | |
|
Other receivables
|
| | | | 100 | | | | | | 120 | | |
| | | | | | 2,718 | | | | | | 856 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
At January 1,
|
| | | | 13 | | | | | | 700 | | |
|
Invoiced during the year
|
| | | | (110) | | | | | | (700) | | |
|
Recognised as revenue during the year
|
| | | | 240 | | | | | | 13 | | |
|
At December 31,
|
| | | | 143 | | | | | | 13 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Cash at bank and in hand
|
| | | | 60,349 | | | | | | 31,454 | | |
|
Restricted cash
|
| | | | 2,235 | | | | | | — | | |
| | | | | | 62,584 | | | | | | 31,454 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Within one year
|
| | | | 9,041 | | | | | | 12,580 | | |
|
More than one year
|
| | | | 1,265 | | | | | | 2,507 | | |
| | | | | | 10,306 | | | | | | 15,087 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
At January 1,
|
| | | | 15,087 | | | | | | — | | |
|
Additions
|
| | | | 4,982 | | | | | | 23,453 | | |
|
Recognised as revenue during the year
|
| | | | (9,566) | | | | | | (8,366) | | |
|
Grant income
|
| | | | (197) | | | | | | — | | |
|
At December 31,
|
| | | | 10,306 | | | | | | 15,087 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Accruals
|
| | | | 1,234 | | | | | | 504 | | |
|
Other payables
|
| | | | 98 | | | | | | 5 | | |
|
Other taxation and social security
|
| | | | 255 | | | | | | 185 | | |
|
Unpaid share capital in RE Ventures I, LLC
|
| | | | — | | | | | | 308 | | |
|
Corporation tax
|
| | | | 2 | | | | | | — | | |
| | | | | | 1,589 | | | | | | 1,002 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
At January 1,
|
| | | | — | | | | | | — | | |
|
Provisions made during the year
|
| | | | 532 | | | | | | — | | |
|
Unwind of discount rate
|
| | | | 3 | | | | | | — | | |
|
At December 31,
|
| | | | 535 | | | | | | — | | |
|
Financial Assets
|
| |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
| Held at amortised cost | | | | | | | | | | | | | |
|
Trade and other receivables (excluding prepayments and taxes)
|
| | | | 689 | | | | | | 2,128 | | |
|
Cash and cash equivalents
|
| | | | 62,584 | | | | | | 31,454 | | |
| | | | | | 63,273 | | | | | | 33,582 | | |
|
Financial Liabilities
|
| |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
| Held at amortised cost | | | | | | | | | | | | | |
|
Trade and other payables (excluding taxes and contract liabilities)
|
| | | | 4,665 | | | | | | 3,031 | | |
|
Provision
|
| | | | 535 | | | | | | — | | |
|
Lease liability
|
| | | | 3,438 | | | | | | 1,112 | | |
| | | | | | 8,638 | | | | | | 4,143 | | |
| | | |
Change in rate
|
| |
Effect on profit
before tax |
| |
Effect on
equity |
| |||||||||
| | | | | | | | | |
£’000
|
| |
£’000
|
| ||||||
| 2020 | | | | | | | | | | | | | | | | | | | |
|
Change in USD
|
| | | | +10% | | | | | | 2,471 | | | | | | 2,471 | | |
| | | | | | -10% | | | | | | (2,471) | | | | | | (2,471) | | |
|
Change in EUR
|
| | | | +10% | | | | | | 140 | | | | | | 140 | | |
| | | | | | -10% | | | | | | (140) | | | | | | (140) | | |
|
Change in YEN
|
| | | | +10% | | | | | | 10 | | | | | | 10 | | |
| | | | | | -10% | | | | | | (10) | | | | | | (10) | | |
| 2019 | | | | | | | | | | | | | | | | | | | |
|
Change in USD
|
| | | | +10% | | | | | | (151) | | | | | | (151) | | |
| | | | | | -10% | | | | | | 185 | | | | | | 185 | | |
|
Change in EUR
|
| | | | +10% | | | | | | 12 | | | | | | 12 | | |
| | | | | | -10% | | | | | | (15) | | | | | | (15) | | |
|
Change in YEN
|
| | | | +10% | | | | | | 2 | | | | | | 2 | | |
| | | | | | -10% | | | | | | (2) | | | | | | (2) | | |
| | | |
Carrying
amount |
| |
Demand and
less than 3 months |
| |
From 3 to
12 months |
| |
From
12 months to 2 years |
| |
From 2 to
5 years |
| |
More than
5 years |
| |
Total
contractual cash flows |
| |||||||||||||||||||||
| | | |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |||||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 62,584 | | | | | | 62,584 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 62,584 | | |
|
Trade and other receivables
|
| | | | 689 | | | | | | 689 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 689 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trade and other
payables |
| | | | (4,665) | | | | | | (4,638) | | | | | | (27) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,665) | | |
|
Provisions
|
| | | | (535) | | | | | | — | | | | | | — | | | | | | — | | | | | | (161) | | | | | | (382) | | | | | | (543) | | |
|
Lease liability
|
| | | | (3,438) | | | | | | (169) | | | | | | (508) | | | | | | (677) | | | | | | (1,632) | | | | | | (820) | | | | | | (3,806) | | |
| | | | | | 54,635 | | | | | | 58,466 | | | | | | (535) | | | | | | (677) | | | | | | (1,793) | | | | | | (1,202) | | | | | | 54,259 | | |
| | | |
Carrying
amount |
| |
Demand and
less than 3 months |
| |
From 3 to
12 months |
| |
From
12 months to 2 years |
| |
From 2 to
5 years |
| |
Total
contractual cash flows |
| ||||||||||||||||||
| | | |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| ||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 31,454 | | | | | | 31,454 | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,454 | | |
|
Trade and other receivables
|
| | | | 2,128 | | | | | | 2,027 | | | | | | — | | | | | | 101 | | | | | | — | | | | | | 2,128 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trade and other payables
|
| | | | (3,031) | | | | | | (3,031) | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,031) | | |
|
Lease liability
|
| | | | (1,112) | | | | | | (68) | | | | | | (204) | | | | | | (544) | | | | | | (417) | | | | | | (1,233) | | |
| | | | | | 29,439 | | | | | | 30,382 | | | | | | (204) | | | | | | (443) | | | | | | (417) | | | | | | 29,318 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| | | |
£
|
| |
£
|
| ||||||
| Issued and fully paid share capital | | | | | | | | | | | | | |
|
97,324 (2019: 97,324) Ordinary A shares of £0.001 each
|
| | | | 97 | | | | | | 97 | | |
|
30,255 (2019: 30,255) Series A Preference shares of £0.001 each
|
| | | | 30 | | | | | | 30 | | |
|
29,408 (2019: 29,408) Series B Preference shares of £0.001 each
|
| | | | 30 | | | | | | 30 | | |
|
5,785 (2019: 3,413) Ordinary B Shares of £0.001 each
|
| | | | 6 | | | | | | 3 | | |
|
10,123 (2019: nil) Junior Series C Shares of £0.001 each
|
| | | | 10 | | | | | | — | | |
|
57,295 (2019: nil) Series C Preference shares of £0.001 each
|
| | | | 57 | | | | | | — | | |
| | | | | | 230 | | | | | | 160 | | |
| | | |
Class A
Ordinary Shares |
| |
Series A
Preferred Shares |
| |
Series B
Preferred Shares |
| |
Class B
Ordinary Shares |
| |
Junior C
Shares |
| |
Series C
Preferred Shares |
| |
Total
|
| |||||||||||||||||||||
|
At December 31, 2018
|
| | | | 97,324 | | | | | | 30,255 | | | | | | 29,408 | | | | | | 150 | | | | | | — | | | | | | — | | | | | | 157,137 | | |
|
Issue of shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,263 | | | | | | — | | | | | | — | | | | | | 3,263 | | |
|
At December 31, 2019
|
| | | | 97,324 | | | | | | 30,255 | | | | | | 29,408 | | | | | | 3,413 | | | | | | — | | | | | | — | | | | | | 160,400 | | |
|
Issue of shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,372 | | | | | | 10,123 | | | | | | 57,295 | | | | | | 69,790 | | |
|
As at December 31, 2020
|
| | | | 97,324 | | | | | | 30,255 | | | | | | 29,408 | | | | | | 5,785 | | | | | | 10,123 | | | | | | 57,295 | | | | | | 230,190 | | |
| | | |
2020
|
| |
2019
|
| ||||||
|
Vested outstanding share options
|
| | | | 17,035 | | | | | | 14,601 | | |
|
Weighted average exercise price
|
| | | £ | 3.45 | | | | | £ | 3.97 | | |
| | | |
2020
|
| |
2019
|
|
|
Exercise price
|
| |
£5.62
|
| |
£5.73
|
|
|
Expected life
|
| |
2.8 years
|
| |
2.9 years
|
|
|
Expected volatility
|
| |
86%
|
| |
60%
|
|
|
Risk-free rate
|
| |
-0.01%
|
| |
0.48%
|
|
|
Expected dividend rate
|
| |
—
|
| |
—
|
|
|
Fair value
|
| |
£507.96
|
| |
£147.00
|
|
| | | |
2020
Number of share options |
| |
2020
Weighted average exercise price |
| |
2019
Number of share options |
| |
2019
Weighted average exercise price |
| ||||||||||||
|
Options held at the start of the year
|
| | | | 19,734 | | | | | £ | 3.99 | | | | | | 21,425 | | | | | £ | 3.98 | | |
|
Granted
|
| | | | 9,282 | | | | | £ | 5.62 | | | | | | 1,572 | | | | | £ | 5.73 | | |
|
Exercised
|
| | | | (2,342) | | | | | (£ | 4.88) | | | | | | (3,263) | | | | | (£ | 4.77) | | |
|
Forfeited
|
| | | | (1,835) | | | | | (£ | 5.84) | | | | | | — | | | | | | — | | |
|
Expired
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Options held at the end of the year
|
| | | | 24,839 | | | | | £ | 4.38 | | | | | | 19,734 | | | | | £ | 3.99 | | |
| | | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Assets under construction
|
| | | | 83 | | | | | | — | | |
|
Plant & Equipment
|
| | | | 972 | | | | | | — | | |
| | | | | | 1,055 | | | | | | — | | |
| | | |
Note
|
| |
June 30,
2021 |
| |
June 30,
2020 |
| ||||||
| | | | | | |
£’000
|
| |
£’000
|
| ||||||
|
Revenue
|
| |
4
|
| | | | 5,575 | | | | | | 4,753 | | |
|
Cost of Sales
|
| | | | | | | (7,480) | | | | | | (6,909) | | |
|
Gross loss
|
| | | | | | | (1,905) | | | | | | (2,156) | | |
|
Research and development expenses
|
| | | | | | | (12,379) | | | | | | (4,323) | | |
|
General administrative expenses
|
| | | | | | | (10,803) | | | | | | (2,916) | | |
|
Foreign exchange (losses)/gains
|
| | | | | | | (2,899) | | | | | | 1,489 | | |
|
Other income
|
| |
5
|
| | | | 1,252 | | | | | | 450 | | |
|
Operating loss
|
| |
6
|
| | | | (26,734) | | | | | | (7,456) | | |
|
Finance income
|
| |
7
|
| | | | 5 | | | | | | 77 | | |
|
Finance expenses
|
| |
8
|
| | | | (59) | | | | | | (26) | | |
|
Share of loss of joint venture
|
| |
13
|
| | | | (743) | | | | | | (449) | | |
|
Gain on derivative financial instruments
|
| |
20
|
| | | | 1,362 | | | | | | — | | |
|
Loss before taxation
|
| | | | | | | (26,169) | | | | | | (7,854) | | |
|
Income tax benefit
|
| |
10
|
| | | | 2,104 | | | | | | 675 | | |
|
Loss for the period
|
| | | | | | | (24,065) | | | | | | (7,179) | | |
|
Other comprehensive income:
Items that may be reclassified to profit or loss |
| | | | | | | | | | | | | | | |
|
Foreign currency gain on translation of foreign operations
Items that will not be reclassified to profit or loss |
| | | | | | | 6 | | | | | | 31 | | |
|
Change in fair value of financial assets at fair value through OCI
|
| |
20
|
| | | | 300 | | | | | | — | | |
|
Total other comprehensive income for the period, net of tax
|
| | | | | | | 306 | | | | | | 31 | | |
|
Total comprehensive loss for the period
|
| | | | | | | (23,759) | | | | | | (7,148) | | |
|
Basic and diluted loss per share
|
| |
11
|
| | | | (0.25) | | | | | | (0.07) | | |
| | | |
Note
|
| |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | | | | | |
£’000
|
| |
£’000
|
| ||||||
| ASSETS | | | | | | | | | | | | | | | | |
| Non-current assets | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | 173 | | | | | | 173 | | |
|
Intangible assets
|
| | | | | | | 140 | | | | | | 139 | | |
|
Property, plant and equipment, net
|
| |
12
|
| | | | 5,759 | | | | | | 4,619 | | |
|
Investment in joint venture
|
| |
13
|
| | | | 814 | | | | | | 123 | | |
|
Right-of-use assets
|
| | | | | | | 3,423 | | | | | | 3,735 | | |
|
Investments in financial assets
|
| |
20
|
| | | | 2,554 | | | | | | — | | |
|
Total non-current assets
|
| | | | | | | 12,863 | | | | | | 8,789 | | |
| Current assets | | | | | | | | | | | | | | | | |
|
Trade receivables
|
| |
4
|
| | | | 223 | | | | | | 446 | | |
|
Other receivables and contract assets
|
| |
14,15
|
| | | | 3,300 | | | | | | 2,718 | | |
|
Current tax assets
|
| | | | | | | 6,007 | | | | | | 3,187 | | |
|
Derivative financial instrument
|
| |
20
|
| | | | 1,362 | | | | | | — | | |
|
Investments in financial assets held for sale
|
| |
20, 26
|
| | | | 1,095 | | | | | | — | | |
|
Cash and cash equivalents
|
| |
16
|
| | | | 245,593 | | | | | | 62,584 | | |
|
Total current assets
|
| | | | | | | 257,580 | | | | | | 68,935 | | |
|
Total assets
|
| | | | | | | 270,443 | | | | | | 77,724 | | |
| EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | |
| Capital and reserves | | | | | | | | | | | | | | | | |
|
Share capital
|
| |
21
|
| | | | — | | | | | | — | | |
|
Share premium
|
| |
21
|
| | | | 272,223 | | | | | | 89,099 | | |
|
Foreign exchange reserve
|
| | | | | | | (105) | | | | | | (111) | | |
|
Share-based payment reserve
|
| | | | | | | 6,330 | | | | | | 3,589 | | |
|
Fair value reserve
|
| | | | | | | 300 | | | | | | — | | |
|
Accumulated losses
|
| | | | | | | (57,711) | | | | | | (34,054) | | |
|
Total equity attributable to owners of the parent
|
| | | | | | | 221,037 | | | | | | 58,523 | | |
| LIABILITIES | | | | | | | | | | | | | | | | |
| Non-current liabilities | | | | | | | | | | | | | | | | |
|
Contract liabilities
|
| |
17
|
| | | | 14,765 | | | | | | 1,265 | | |
|
Lease liabilities
|
| | | | | | | 2,480 | | | | | | 2,761 | | |
|
Provisions
|
| |
19
|
| | | | 536 | | | | | | 535 | | |
|
Total non-current liabilities
|
| | | | | | | 17,781 | | | | | | 4,561 | | |
| Current liabilities | | | | | | | | | | | | | | | | |
|
Trade payables
|
| | | | | | | 3,867 | | | | | | 3,333 | | |
|
Other payables
|
| |
18
|
| | | | 5,745 | | | | | | 1,589 | | |
|
Contract liabilities
|
| |
17
|
| | | | 21,336 | | | | | | 9,041 | | |
|
Lease liabilities
|
| | | | | | | 677 | | | | | | 677 | | |
|
Total current liabilities
|
| | | | | | | 31,625 | | | | | | 14,640 | | |
|
Total liabilities
|
| | | | | | | 49,406 | | | | | | 19,201 | | |
|
Total equity and liabilities
|
| | | | | | | 270,443 | | | | | | 77,724 | | |
| | | |
Share
capital |
| |
Share
premium |
| |
Foreign
exchange reserve |
| |
Share-based
payment reserve |
| |
Fair value
reserve |
| |
Accumulated
losses |
| |
Total
equity |
| |||||||||||||||||||||
| | | |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |||||||||||||||||||||
|
As at January 1, 2020
|
| | | | — | | | | | | 32,318 | | | | | | (8) | | | | | | 1,884 | | | | | | — | | | | | | (12,140) | | | | | | 22,054 | | |
|
Loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,179) | | | | | | (7,179) | | |
|
Foreign exchange gain on
translation of subsidiaries |
| | | | — | | | | | | — | | | | | | 31 | | | | | | — | | | | | | — | | | | | | — | | | | | | 31 | | |
|
Total comprehensive loss for the period
|
| | | | — | | | | | | — | | | | | | 31 | | | | | | — | | | | | | — | | | | | | (7,179) | | | | | | (7,148) | | |
|
Share-based payment charge
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,183 | | | | | | — | | | | | | — | | | | | | 1,183 | | |
|
Issue of share capital, net of transaction costs
|
| | | | — | | | | | | 48,535 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48,535 | | |
|
As at June 30, 2020
|
| | | | — | | | | | | 80,853 | | | | | | 23 | | | | | | 3,067 | | | | | | — | | | | | | (19,319) | | | | | | 64,624 | | |
|
As at January 1, 2021
|
| | | | — | | | | | | 89,099 | | | | | | (111) | | | | | | 3,589 | | | | | | — | | | | | | (34,054) | | | | | | 58,523 | | |
|
Loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,065) | | | | | | (24,065) | | |
|
Foreign exchange gain on
translation of subsidiaries |
| | | | — | | | | | | — | | | | | | 6 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6 | | |
|
Change in fair value of
financial assets through OCI |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 300 | | | | | | — | | | | | | 300 | | |
|
Total comprehensive loss for the period
|
| | | | — | | | | | | — | | | | | | 6 | | | | | | — | | | | | | 300 | | | | | | (24,065) | | | | | | (23,759) | | |
|
Share-based payment charge
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,149 | | | | | | — | | | | | | — | | | | | | 3,149 | | |
|
Issue of share capital, net of transaction costs
|
| | | | — | | | | | | 183,124 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 183,124 | | |
|
Exercise of share options
|
| | | | — | | | | | | — | | | | | | — | | | | | | (408) | | | | | | — | | | | | | 408 | | | | | | — | | |
|
As at June 30, 2021
|
| | | | — | | | | | | 272,223 | | | | | | (105) | | | | | | 6,330 | | | | | | 300 | | | | | | (57,711) | | | | | | 221,037 | | |
| | | |
Note
|
| |
June 30,
2021 |
| |
June 30,
2020 |
| ||||||
| | | | | | |
£’000
|
| |
£’000
|
| ||||||
| Operating activities | | | | | | | | | | | | | | | | |
|
Loss before tax
|
| | | | | | | (26,169) | | | | | | (7,854) | | |
|
Adjustments to reconcile loss before tax to net cash flows from operating activities:
|
| | | | | | | | | | | | | | | |
|
Revenue settled with non-cash consideration
|
| |
4
|
| | | | (3,349) | | | | | | — | | |
|
Depreciation of right-of-use assets
|
| |
6
|
| | | | 312 | | | | | | 138 | | |
|
Depreciation of other tangible fixed assets
|
| |
6
|
| | | | 570 | | | | | | 287 | | |
|
Amortisation of intangible assets
|
| |
6
|
| | | | 13 | | | | | | 11 | | |
|
Loss recognised from joint venture
|
| |
13
|
| | | | 743 | | | | | | 449 | | |
|
Finance income
|
| |
7
|
| | | | (5) | | | | | | (77) | | |
|
Finance expenses
|
| |
8
|
| | | | 59 | | | | | | 26 | | |
|
R&D tax credits
|
| |
5
|
| | | | (711) | | | | | | (450) | | |
|
Share based compensation expenses
|
| |
23
|
| | | | 3,149 | | | | | | 1,183 | | |
|
Gain recognised on derivative financial instruments
|
| |
20
|
| | | | (1,362) | | | | | | — | | |
|
Foreign currency loss/(gain)
|
| | | | | | | 1 | | | | | | (2) | | |
| Changes in working capital: | | | | | | | | | | | | | | | | |
|
Decrease in trade receivables
|
| | | | | | | 220 | | | | | | 1,555 | | |
|
(Increase) in other receivables and contract assets
|
| | | | | | | (581) | | | | | | (237) | | |
|
Increase/(decrease) in contract liabilities
|
| | | | | | | 25,796 | | | | | | (3,464) | | |
|
Increase in trade payables
|
| | | | | | | 1,112 | | | | | | 314 | | |
|
Increase in other payables
|
| | | | | | | 3,920 | | | | | | 71 | | |
|
Interest received
|
| | | | | | | 5 | | | | | | 77 | | |
|
Interest paid
|
| | | | | | | (1) | | | | | | — | | |
|
Income taxes received
|
| | | | | | | — | | | | | | 1,358 | | |
|
Net cash flows from/(used in) operating activities
|
| | | | | | | 3,722 | | | | | | (6,615) | | |
| Investing activities | | | | | | | | | | | | | | | | |
|
Purchase of property, plant and equipment
|
| | | | | | | (2,055) | | | | | | (265) | | |
|
Purchase of intangible assets
|
| | | | | | | (13) | | | | | | (3) | | |
|
Additional investment in joint venture
|
| |
13
|
| | | | (1,424) | | | | | | (800) | | |
|
Net cash flows (used in) investing activities
|
| | | | | | | (3,492) | | | | | | (1,068) | | |
| Financing activities | | | | | | | | | | | | | | | | |
|
Proceeds from issue of share capital, net of transactions costs
|
| | | | | | | 183,124 | | | | | | 48,535 | | |
|
Payments of obligations under lease liabilities
|
| | | | | | | (338) | | | | | | (136) | | |
|
Net cash flows from financing activities
|
| | | | | | | 182,786 | | | | | | 48,399 | | |
|
Net increase in cash and cash equivalents
|
| | | | | | | 183,016 | | | | | | 40,716 | | |
|
Exchange (loss)/gain on cash and cash equivalents
|
| | | | | | | (7) | | | | | | 4 | | |
|
Cash and cash equivalents at the beginning of the year
|
| | | | | | | 62,584 | | | | | | 31,454 | | |
|
Cash and cash equivalents at the end of the period
|
| |
16
|
| | | | 245,593 | | | | | | 72,174 | | |
| Supplemental disclosure of operating inflow information | | | | | | | | | | | | | | | | |
|
Cash inflows from collaborations
|
| | | | | | | 28,271 | | | | | | 3,027 | | |
|
Amounts invoiced during the period
|
| | | | | | | (28,445) | | | | | | (1,448) | | |
|
Foreign exchange losses on trade receivables
|
| | | | | | | 394 | | | | | | (23) | | |
|
Decrease in trade receivables
|
| | | | | | | 220 | | | | | | 1,555 | | |
| Supplemental disclosure of non-cash investing information | | | | | | | | | | | | | | | | |
|
Capital expenditures recorded within trade payables
|
| | | | | | | (581) | | | | | | 10 | | |
|
Capital expenditures recorded within other payables
|
| | | | | | | 242 | | | | | | — | | |
| | | |
June 30,
2021 |
| |
June 30,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Service fees
|
| | | | 333 | | | | | | 376 | | |
|
Licensing fees
|
| | | | 5,242 | | | | | | 4,377 | | |
| | | | | | 5,575 | | | | | | 4,753 | | |
| | | |
June 30,
2021 |
| |
June 30,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
United Kingdom
|
| | | | — | | | | | | — | | |
|
Europe
|
| | | | 413 | | | | | | 234 | | |
|
United States of America
|
| | | | 1,599 | | | | | | 4,319 | | |
|
Rest of the World
|
| | | | 3,563 | | | | | | 200 | | |
| | | | | | 5,575 | | | | | | 4,753 | | |
| | | |
June 30,
2021 |
| |
June 30,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Revenue related to obligations discharged over time
|
| | | | 5,575 | | | | | | 4,753 | | |
| | | | | | 5,575 | | | | | | 4,753 | | |
| | | |
Change in %
Satisfaction Estimate |
| |
Effect on loss
before tax |
| |
Effect on
equity |
| |||||||||
| | | | | | | | | |
£’000
|
| |
£’000
|
| ||||||
|
Change in the estimated % satisfaction of performance obligations, based on costs incurred
|
| | | | +10% | | | | | | 1,279 | | | | | | 1,279 | | |
| | | | | | -10% | | | | | | (1,279) | | | | | | (1,279) | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Within one year
|
| | | | 17,032 | | | | | | 6,704 | | |
|
More than one year
|
| | | | 9,820 | | | | | | 747 | | |
| | | | | | 26,852 | | | | | | 7,451 | | |
| | | |
January 1,
2021 |
| |
Additions
|
| |
Deductions
|
| |
Foreign
exchange |
| |
June 30,
2021 |
| |||||||||||||||
| | | |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |||||||||||||||
| Trade receivables | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collaboration trade receivables
|
| | | | 446 | | | | | | 28,445 | | | | | | (28,271) | | | | | | (397) | | | | | | 223 | | |
|
Total receivables
|
| | | | 446 | | | | | | 28,445 | | | | | | (28,271) | | | | | | (397) | | | | | | 223 | | |
| Contract assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collaboration contract assets
|
| | | | 143 | | | | | | 261 | | | | | | (241) | | | | | | 3 | | | | | | 166 | | |
|
Total collaboration contract assets
|
| | | | 143 | | | | | | 261 | | | | | | (241) | | | | | | 3 | | | | | | 166 | | |
| Contract liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collaboration contract liabilities
|
| | | | 7,970 | | | | | | 27,096 | | | | | | (1,965) | | | | | | — | | | | | | 33,101 | | |
|
Total collaboration contract liabilities
|
| | | | 7,970 | | | | | | 27,096 | | | | | | (1,965) | | | | | | — | | | | | | 33,101 | | |
| | | |
January 1,
2020 |
| |
Additions
|
| |
Deductions
|
| |
Foreign
exchange |
| |
December 31,
2020 |
| |||||||||||||||
| | | |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| |||||||||||||||
| Trade receivables | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collaboration trade receivables
|
| | | | 1,994 | | | | | | 5,027 | | | | | | (6,596) | | | | | | 21 | | | | | | 446 | | |
|
Total receivables
|
| | | | 1,994 | | | | | | 5,027 | | | | | | (6,596) | | | | | | 21 | | | | | | 446 | | |
| Contract assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collaboration contract assets
|
| | | | 13 | | | | | | (110) | | | | | | 240 | | | | | | — | | | | | | 143 | | |
|
Total contract assets
|
| | | | 13 | | | | | | (110) | | | | | | 240 | | | | | | — | | | | | | 143 | | |
| Contract liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collaboration contract liabilities
|
| | | | 15,087 | | | | | | 2,449 | | | | | | (9,566) | | | | | | — | | | | | | 7,970 | | |
|
Total collaboration contract liabilities
|
| | | | 15,087 | | | | | | 2,449 | | | | | | (9,566) | | | | | | — | | | | | | 7,970 | | |
| | | |
June 30,
2021 |
| |
June 30,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Grant income
|
| | | | 541 | | | | | | — | | |
|
R&D expenditure credit
|
| | | | 711 | | | | | | 450 | | |
| | | | | | 1,252 | | | | | | 450 | | |
| | | |
June 30,
2021 |
| |
June 30,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Depreciation of owned fixed assets
|
| | | | 570 | | | | | | 287 | | |
|
Depreciation of right-of-use assets
|
| | | | 312 | | | | | | 138 | | |
|
Amortisation of intangible assets
|
| | | | 13 | | | | | | 11 | | |
|
Research and development costs
|
| | | | 12,379 | | | | | | 4,323 | | |
|
Foreign exchange loss/(gain)
|
| | | | 2,899 | | | | | | (1,489) | | |
|
Share-based payment charge
|
| | | | 3,149 | | | | | | 1,183 | | |
| | | |
June 30,
2021 |
| |
June 30,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Bank interest receivable
|
| | | | 5 | | | | | | 77 | | |
| | | | | | 5 | | | | | | 77 | | |
| | | |
June 30,
2021 |
| |
June 30,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Bank interest payable
|
| | | | 1 | | | | | | — | | |
|
Interest expense on lease liabilities
|
| | | | 57 | | | | | | 24 | | |
|
Unwinding of discount rate on provisions
|
| | | | 1 | | | | | | 2 | | |
| | | | | | 59 | | | | | | 26 | | |
| | | |
June 30,
2021 |
| |
June 30,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Wages and salaries
|
| | | | 4,939 | | | | | | 2,752 | | |
|
Social security costs
|
| | | | 639 | | | | | | 337 | | |
|
Other pension costs
|
| | | | 185 | | | | | | 40 | | |
|
Share-based payment charge
|
| | | | 3,149 | | | | | | 1,183 | | |
|
Total employee benefit expenses
|
| | | | 8,912 | | | | | | 4,312 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
Number
|
| |
Number
|
| ||||||
|
Research and development
|
| | | | 107 | | | | | | 54 | | |
|
Management and operations
|
| | | | 18 | | | | | | 11 | | |
| | | | | | 125 | | | | | | 65 | | |
| | | |
June 30,
2021 |
| |
June 30,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Basic and Diluted loss for the period
|
| | | | (24,065) | | | | | | (7,179) | | |
| | | |
June 30,
2021 |
| |
June 30,
2020 |
| ||||||
| | | |
Number
|
| |
Number
|
| ||||||
|
Weighted average number of ordinary shares
|
| | | | 95,223 | | | | | | 100,737 | | |
| | | |
June 30,
2021 |
| |
June 30,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Basic and diluted loss per share
|
| | | | (0.25) | | | | | | (0.07) | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
VAT recoverable
|
| | | | 892 | | | | | | 853 | | |
|
Prepayments
|
| | | | 1,939 | | | | | | 1,622 | | |
|
Contract assets (see note 15)
|
| | | | 284 | | | | | | 143 | | |
|
Other receivables
|
| | | | 185 | | | | | | 100 | | |
| | | | | | 3,300 | | | | | | 2,718 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Accrued grant income
|
| | | | 118 | | | | | | — | | |
|
Collaboration contract assets
|
| | | | 166 | | | | | | 143 | | |
| | | | | | 284 | | | | | | 143 | | |
| | | |
£’000
|
| |||
|
At January 1, 2021
|
| | | | — | | |
|
Recognised as income during the period
|
| | | | 118 | | |
|
At June 30, 2021
|
| | | | 118 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Cash at bank and in hand
|
| | | | 242,593 | | | | | | 60,349 | | |
|
Restricted cash
|
| | | | 3,000 | | | | | | 2,235 | | |
| | | | | | 245,593 | | | | | | 62,584 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Within one year
|
| | | | 21,336 | | | | | | 9,041 | | |
|
More than one year
|
| | | | 14,765 | | | | | | 1,265 | | |
| | | | | | 36,101 | | | | | | 10,306 | | |
| | | |
January 1,
2021 |
| |
Additions
|
| |
Recognised
|
| |
June 30,
2021 |
| ||||||||||||
| | | |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| ||||||||||||
| Contract liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collaboration contract liabilities
|
| | | | 7,970 | | | | | | 27,096 | | | | | | (1,965) | | | | | | 33,101 | | |
|
Deferred income relating to grants
|
| | | | 2,336 | | | | | | 1,087 | | | | | | (423) | | | | | | 3,000 | | |
|
Total contract liabilities
|
| | | | 10,306 | | | | | | 28,183 | | | | | | (2,388) | | | | | | 36,101 | | |
| | | |
January 1,
2020 |
| |
Additions
|
| |
Recognised
|
| |
December 31,
2020 |
| ||||||||||||
| | | |
£’000
|
| |
£’000
|
| |
£’000
|
| |
£’000
|
| ||||||||||||
| Contract liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collaboration contract liabilities
|
| | | | 15,087 | | | | | | 2,449 | | | | | | (9,566) | | | | | | 7,970 | | |
|
Deferred income relating to grants
|
| | | | — | | | | | | 2,533 | | | | | | (197) | | | | | | 2,336 | | |
|
Total contract liabilities
|
| | | | 15,087 | | | | | | 4,982 | | | | | | (9,763) | | | | | | 10,306 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
|
Accruals
|
| | | | 5,078 | | | | | | 1,234 | | |
|
Other payables
|
| | | | 317 | | | | | | 98 | | |
|
Other taxation and social security
|
| | | | 350 | | | | | | 255 | | |
|
Corporation tax
|
| | | | — | | | | | | 2 | | |
| | | | | | 5,745 | | | | | | 1,589 | | |
| | | |
Level 3
|
| |
Total
|
| ||||||
| | | |
£’000
|
| |
£’000
|
| ||||||
| Financial assets | | | | | | | | | | | | | |
|
Financial assets at FVPL- Softbank equity facility
|
| | | | 1,362 | | | | | | 1,362 | | |
|
Financial assets at FVOCI-investments held in financial assets
Financial assets at FVOCI-assets held for sale |
| | | |
2,554 1,095 |
| | | | |
2,554 1,095 |
| |
|
Total financial assets
|
| | | | 5,011 | | | | | | 5,011 | | |
| | | |
Unlisted
equity securities |
| |
Derivatives
at FVPL |
| |
Total
|
| |||||||||
| | | |
£’000
|
| |
£’000
|
| |
£’000
|
| |||||||||
|
Opening balance as at January 1, 2021
|
| | | | — | | | | | | — | | | | | | — | | |
|
Acquisitions
|
| | | | 3,349 | | | | | | — | | | | | | 3,349 | | |
|
Gains recognised in profit and loss
|
| | | | — | | | | | | 1,362 | | | | | | 1,362 | | |
|
Gains recognised in other comprehensive income
|
| | | | 300 | | | | | | — | | | | | | 300 | | |
|
Closing balance as at June 30, 2021
|
| | | | 3,649 | | | | | | 1,362 | | | | | | 5,011 | | |
| | | |
Deferred
fair value |
| |||
| | | |
£’000
|
| |||
|
Opening balance as at January 1, 2021
|
| | | | — | | |
|
Additions
|
| | | | 11,870 | | |
|
Amount recognised in profit and loss
|
| | | | (1,978) | | |
|
Closing balance as at June 30, 2021
|
| | | | 9,892 | | |
| | | |
Fair value at
June 30, 2021 |
| |
Unobservable inputs
|
| |
Range of
inputs |
| |
Relationship of
unobservable inputs to fair value |
|
| | | |
£’000
|
| | | | | | | | | |
| Unlisted equity securities | | |
3,649
|
| | Discount rate | | |
11% – 13%
|
| |
A 1% decrease would increase the fair value of the equities by £2,471,000.
|
|
| Unlisted equity securities | | |
3,649
|
| | Profit margin on drug sales | | |
44% – 45%
|
| |
A 1% decrease in the operating profit margin achieved on sale of any commercialised drugs decreases the fair value of the equities by £947,000.
|
|
| Derivatives at FVPL | | |
1,362
|
| | Share price volatility | | |
50%
|
| |
A 10% increase in the volatility of the underlying share value increases the fair value of the instrument by £2,164,000
|
|
| | | | | | | Discount for event probability | | |
60%
|
| |
A 10% increase in the likelihood of an exit event occurring decreases the fair value by £3,922,000.
|
|
| | | | | | | Counterparty credit risk discount | | |
1%
|
| |
A 1% increase in counterparty credit risk decreases the fair value by £392,000.
|
|
| | | | | | | Discount for lack of marketability | | |
10.3% – 11.2%
|
| |
A 1% increase in the discount for marketability of the underlying instrument decreases the fair value by £392,000.
|
|
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | | |
£
|
| |
£
|
| ||||||
| Issued and fully paid share capital | | | | | | | | | | | | | |
|
77,700 (2020: 97,324) Ordinary A shares of £0.001 each
|
| | | | 78 | | | | | | 97 | | |
|
30,255 (2020: 30,255) Series A Preference shares of £0.001 each
|
| | | | 30 | | | | | | 30 | | |
|
29,408 (2020: 29,408) Series B Preference shares of £0.001 each
|
| | | | 29 | | | | | | 30 | | |
|
4,685 (2020: 5,785) Ordinary B Shares of £0.001 each
|
| | | | 5 | | | | | | 6 | | |
|
10,123 (2020: 10,123) Junior Series C Shares of £0.001 each
|
| | | | 10 | | | | | | 10 | | |
|
57,295 (2020: 57,295) Series C Preference shares of £0.001 each
|
| | | | 57 | | | | | | 57 | | |
|
17,132 (2020: nil) Series C1 Preference shares of £0.001 each
|
| | | | 17 | | | | | | — | | |
|
88,634 (2020: nil) Series D1 Preference shares of £0.001 each
|
| | | | 89 | | | | | | — | | |
| | | | | | 315 | | | | | | 230 | | |
| | | |
December 31,
2020 |
| |
Issue of
shares |
| |
Re-designation
of shares |
| |
June 30,
2021 |
| ||||||||||||
|
Ordinary A shares
|
| | | | 97,324 | | | | | | — | | | | | | (19,624) | | | | | | 77,700 | | |
|
Series A Preference shares
|
| | | | 30,255 | | | | | | — | | | | | | — | | | | | | 30,255 | | |
|
Series B Preference shares
|
| | | | 29,408 | | | | | | — | | | | | | — | | | | | | 29,408 | | |
|
Ordinary B Shares
|
| | | | 5,785 | | | | | | 3,663 | | | | | | (4,763) | | | | | | 4,685 | | |
|
Junior Series C Shares
|
| | | | 10,123 | | | | | | — | | | | | | — | | | | | | 10,123 | | |
|
Series C Preference shares
|
| | | | 57,295 | | | | | | — | | | | | | — | | | | | | 57,295 | | |
|
Series C1 Preference shares
|
| | | | — | | | | | | 17,132 | | | | | | — | | | | | | 17,132 | | |
|
Series D1 Preference shares
|
| | | | — | | | | | | 64,247 | | | | | | 24,387 | | | | | | 88,634 | | |
| | | | | | 230,190 | | | | | | 85,042 | | | | | | — | | | | | | 315,232 | | |
| |
Vested outstanding share options
|
| | | | 12,793 | | |
| |
Weighted average exercise price
|
| | | £ | 3.72 | | |
| |
Exercise price
|
| |
£9.92
|
|
| |
Expected life
|
| |
6.0 years
|
|
| |
Expected volatility
|
| |
93.7%
|
|
| |
Risk-free rate
|
| |
0.91%
|
|
| |
Expected dividend rate
|
| |
—
|
|
| |
Fair value
|
| |
£1,321.06
|
|
| | | |
Number of
share options |
| |
Weighted
average exercise price |
| ||||||
|
Options held as at 01 January 2021
|
| | | | 24,839 | | | | | £ | 4.38 | | |
|
Granted
|
| | | | 9,665 | | | | | £ | 9.92 | | |
|
Exercised
|
| | | | (3,663) | | | | | £ | 3.66 | | |
|
Forfeited/Replaced
|
| | | | (2,150) | | | | | £ | 3.64 | | |
|
Options held as at June 30, 2021
|
| | | | 28,691 | | | | | £ | 6.39 | | |
| | | |
Number of
RSUs |
| |||
|
Awards held as at January 1, 2021
|
| | | | — | | |
|
Granted
|
| | | | 2,250 | | |
|
Awards held as at June 30, 2021
|
| | | | 2,250 | | |
| | | |
£’000
|
| |||
|
Assets under construction
|
| | | | 239 | | |
|
Plant & Equipment
|
| | | | 1,462 | | |
| | | | | | 1,701 | | |