| | | | | | S-ii | | | |
| | | | | | S-iv | | | |
| | | | | | S-vi | | | |
| | | | | | S-1 | | | |
| | | | | | S-6 | | | |
| | | | | | S-9 | | | |
| | CAPITALIZATION | | | | | S-14 | | |
| | | | | | S-16 | | | |
| | | | | | S-17 | | | |
| | | | | | S-18 | | | |
| | | | | | S-20 | | | |
| | | | | | S-27 | | | |
| | | | | | S-35 | | | |
| | | | | | S-38 | | | |
| | | | | | S-40 | | | |
| | | | | | S-41 | | | |
| | | | | | S-41 | | | |
| | | | | | S-42 | | | |
| | | | | | S-43 | | | |
| | | | | | S-44 | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | | |
| | | | | | 30 | | | |
| | | | | | 31 | | | |
| | | | | | 33 | | |
| | | |
As of March 31, 2026
|
| |||||||||||||||
|
(in £ 000)
|
| |
Actual
|
| |
Adjusted for Facility
Drawdown and Other Transactions(1)(2) |
| |
As Adjusted(3)(4)
|
| |||||||||
|
Cash and cash equivalents
|
| | | | 73,087 | | | | | | 126,980 | | | | | | 144,990 | | |
| Equity: | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | | 99 | | | | | | 124 | | | | | | 165 | | |
|
Share premium
|
| | | | 699,935 | | | | | | 724,591 | | | | | | 742,749 | | |
|
Treasury share reserve
|
| | | | (803) | | | | | | (803) | | | | | | (803) | | |
|
Other reserves
|
| | | | 145,005 | | | | | | 145,005 | | | | | | 145,005 | | |
|
Accumulated deficit
|
| | | | (856,550) | | | | | | (857,669) | | | | | | (857,858) | | |
|
Total Shareholder’s deficit:
|
| | | | (12,314) | | | | | | 11,248 | | | | | | 29,258 | | |
| Debt: | | | | | | | | | | | | | | | | | | | |
|
Financial liabilities at fair value through profit and loss
|
| | | | 87,036 | | | | | | 117,367 | | | | | | 117,367 | | |
|
Non-current lease liabilities
|
| | | | 2,165 | | | | | | 2,165 | | | | | | 2,165 | | |
|
Warrant liabilities
|
| | | | 405 | | | | | | 405 | | | | | | 405 | | |
|
Current lease liabilities
|
| | | | 841 | | | | | | 841 | | | | | | 841 | | |
|
Total capitalization
|
| | | | 78,133 | | | | | | 132,026 | | | | | | 150,036 | | |
| |
Assumed public offering price per ordinary share
|
| | | | | | | | | $ | 0.60 | | |
| |
Net tangible book value per ordinary share as of March 31, 2026(1)
|
| | | $ | (0.13) | | | | | | | | |
| |
Increase in net tangible book value per ordinary share attributable to the August 2026 Offering and this offering(2)(3)
|
| | | $ | 0.30 | | | | | | | | |
| |
As adjusted net tangible book value per ordinary share after giving effect to the August 2026
Offering and this offering(2)(3) |
| | | | | | | | | $ | 0.17 | | |
| |
Dilution in net tangible book value per ordinary share to new investors participating in the August 2026 Offering and this offering
|
| | | | | | | | | $ | 0.43 | | |
|
Expenses
|
| |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 4,000 | | |
|
Legal fees
|
| | | $ | 125,000 | | |
|
Accounting fees and expenses
|
| | | $ | 110,000 | | |
|
Miscellaneous costs
|
| | | $ | 11,000 | | |
|
Total
|
| | | $ | 250,000 | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | | |
| | | | | | 30 | | | |
| | | | | | 31 | | | |
| | | | | | 33 | | |
|
Expenses
|
| |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 27,620.00 | | |
|
FINRA filing fee
|
| | | | * | | |
|
Legal and accounting fees and expenses
|
| | | | * | | |
|
Trustee and transfer agent fees and expenses
|
| | | | * | | |
|
Miscellaneous costs
|
| | | | * | | |
|
Total
|
| | | $ | * | | |