v3.26.1
Deferred consideration
12 Months Ended
Dec. 31, 2025
Deferred Consideration  
Deferred consideration

 

16Deferred consideration

               
   2025
£’000
   2024
£’000
   2023
£’000
 
Current            
Opening provision at 1 January   1,844         
On acquisition of licence       1,997     
Payments   (689)   (274)    
Interest expense   159    144     
Foreign exchange   (106)   (23)    
    1,208    1,844     
Less: non-current portion   645    1,306     
Current portion   563    538     

 

On 25 April 2024 the Company entered into a LCA with Emtora, relating to the license of eRapa. Under the LCA the Company is obligated to make quarterly payments to Emtora of $0.25 million less 75% of any research sales by Emtora until the handover trigger event occurs. The obligation meets the definition of a financial liability in accordance with IAS32 and is measured at fair value in accordance with IFRS9.

 

This financial liability is measured on Level 3, the fair value is derived using a discounted cash flow approach. The discount rate applied to the obligation was 11.64% (2024: 11.64%).

 

A 1% increase or decrease in the discount rate would decrease or increase the liability by approximately £0.13 million (2024: £0.03 million) and £0.01 million (2024: £0.03 million), respectively. An increase in the liability would result in a loss in the revaluation of financial instruments, while a decrease would result in a gain.

 

There were no transfers between Level 1 and 2 in the period.