| | | |
Per Unit
|
| |
Total
|
| ||||||
|
Offering price
|
| | | $ | 1.05 | | | | | $ | 35,000,001 | | |
|
Underwriting discounts and commissions(1)
|
| | | $ | 0.0735 | | | | | $ | 2,450,000 | | |
|
Proceeds, before offering expenses, to us(2)
|
| | | $ | 0.9765 | | | | | $ | 32,550,001 | | |
| | | | | | S-ii | | | |
| | | | | | S-iv | | | |
| | | | | | S-vi | | | |
| | | | | | S-1 | | | |
| | | | | | S-6 | | | |
| | | | | | S-8 | | | |
| | CAPITALIZATION | | | | | S-14 | | |
| | | | | | S-16 | | | |
| | | | | | S-17 | | | |
| | | | | | S-18 | | | |
| | | | | | S-20 | | | |
| | | | | | S-22 | | | |
| | | | | | S-28 | | | |
| | | | | | S-36 | | | |
| | | | | | S-36 | | | |
| | | | | | S-37 | | | |
| | | | | | S-38 | | | |
| | | | | | S-39 | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 21 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | | |
| | | | | | 30 | | | |
| | | | | | 31 | | | |
| | | | | | 32 | | | |
| | | | | | 35 | | | |
| | | | | | 35 | | | |
| | | | | | 36 | | | |
| | | | | | 37 | | | |
| | | | | | 38 | | | |
| | | | | | 39 | | |
| | | |
As of March 31, 2026
|
| |||||||||||||||
|
(in £000)
|
| |
Actual
|
| |
Adjusted for
Facility Drawdown and Other Transactions(1) |
| |
As Adjusted for this
Offering(2)(3) |
| |||||||||
|
Cash and cash equivalents
|
| | | | 73,087 | | | | | | 120,537 | | | | | | 144,990 | | |
| Equity: | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | | 99 | | | | | | 140 | | | | | | 165 | | |
|
Share premium
|
| | | | 699,935 | | | | | | 718,093 | | | | | | 742,749 | | |
|
Treasury share reserve
|
| | | | (803) | | | | | | (803) | | | | | | (803) | | |
|
Other reserves
|
| | | | 145,005 | | | | | | 145,005 | | | | | | 145,005 | | |
|
Accumulated deficit
|
| | | | (856,550) | | | | | | (857,630) | | | | | | (857,858) | | |
|
Total Shareholder’s (deficit)/equity:
|
| | | | (12,314) | | | | | | 4,805 | | | | | | 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 | | | | | | 125,583 | | | | | | 150,036 | | |
| |
Offering price per Unit
|
| | | | | | | | | $ | 1.05 | | |
| |
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 Converted Preferred Shares and this offering(2)
|
| | | $ | 0.30 | | | | | | | | |
| |
As adjusted net tangible book value per ordinary share after giving effect to the Converted
Preferred Shares and this offering(2) |
| | | | | | | | | $ | 0.17 | | |
| |
Dilution in net tangible book value per ordinary share to new investors participating in this offering (taking into account the Converted Preferred Shares)
|
| | | | | | | | | $ | 0.88 | | |
|
Underwriter
|
| |
Number of
Units |
| |||
|
Jefferies LLC
|
| | | | 33,333,334 | | |
|
Total
|
| | | | 33,333,334 | | |
| | | |
Per Unit
|
| |
Total
|
| ||||||
|
Offering price
|
| | | $ | 1.05 | | | | | $ | 35,000,001 | | |
|
Underwriting discounts and commissions paid by us
|
| | | $ | 0.0735 | | | | | $ | 2,450,000 | | |
|
Proceeds to us, before expenses(1)
|
| | | $ | 0.9765 | | | | | $ | 32,550,001 | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 21 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | | |
| | | | | | 30 | | | |
| | | | | | 31 | | | |
| | | | | | 32 | | | |
| | | | | | 35 | | | |
| | | | | | 35 | | | |
| | | | | | 36 | | | |
| | | | | | 37 | | | |
| | | | | | 38 | | | |
| | | | | | 39 | | |
|
Expenses
|
| |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 69,050 | | |
|
FINRA filing fee
|
| | | | * | | |
|
Legal and accounting fees and expenses
|
| | | | * | | |
|
Trustee and transfer agent fees and expenses
|
| | | | * | | |
|
Miscellaneous costs
|
| | | | * | | |
|
Total
|
| | | $ | * | | |