v3.26.1
Warrant Liability
3 Months Ended
Mar. 31, 2026
Warrants and Rights Note Disclosure [Abstract]  
Warrant liability

10. Warrant liability

 

 

Warrant liabilities

 

 

 

2026

 

 

2025

 

 

($'000)

 

 

($'000)

 

At January 1

 

$

38

 

 

$

821

 

Changes in fair value during the period

 

 

(17

)

 

 

(416

)

Foreign exchange

 

 

 

 

 

14

 

At March 31

 

$

21

 

 

$

419

 

As of March 31, 2026, the former lenders of the Company have warrants outstanding to purchase a total of 1,243,908 ordinary shares at an exercise price of £2.95 per share, exercisable until August 2027 and a total of 1,243,908 ordinary shares at an exercise price of $0.4144 per share, exercisable until dates between August 2027 and October 2028. These warrants outstanding are equivalent to 0.3% and 0.3% of the issued ordinary share capital of the Company as of March 31, 2026 and December 31, 2025, respectively. There were no warrants classified as liabilities exercised during the three months ended March 31, 2026 and 2025.

The fair value of each warrant is estimated using the Black-Scholes option pricing model using the following weighted average assumptions:

 

 

March 31,

 

 

December 31,

 

 

2026

 

 

2025

 

Market value of ADSs ($)

 

$

0.33

 

 

$

0.42

 

Risk-free interest rate (%)

 

 

4.44

%

 

 

3.93

%

Expected life (years)

 

 

1.5

 

 

 

1.8

 

Expected volatility (%)

 

 

129.30

%

 

 

129.58

%

Expected dividends (%)

 

 

0.00

%

 

 

0.00

%