7,500,000 Ordinary Shares Underlying Tranche A Public Warrants
7,500,000 Ordinary Shares Underlying Tranche B Public Warrants
5,000,000 Ordinary Shares Underlying Private Warrants
| | | | | | 1 | | | |
| | | | | | 4 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 13 | | | |
| | | | | | 25 | | | |
| | | | | | 28 | | | |
| | | | | | 30 | | | |
| | | | | | 35 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | | |
| | | | | | 39 | | | |
| | | | | | 40 | | | |
| | | | | | 41 | | | |
| | | | | | 42 | | |
| | | |
As of December 31,
2024 |
| |||
| | | |
(in £000)
|
| |||
|
Cash and cash equivalents
|
| | | | 22,556 | | |
| Equity: | | | | | | | |
|
Share capital
|
| | | | 55 | | |
|
Share premium
|
| | | | 554,391 | | |
|
Treasury share reserve
|
| | | | (803) | | |
|
Other reserves
|
| | | | 99,299 | | |
|
Accumulated deficit
|
| | | | 1,152,283 | | |
|
Total Shareholder’s (deficit)/equity:
|
| | | | 1,805,225 | | |
| Debt: | | | | | | | |
|
Derivative financial liabilities
|
| | | | 524,242 | | |
|
Long term lease liabilities
|
| | | | 1,620 | | |
|
Warrant liabilities
|
| | | | 434 | | |
|
Short term lease liabilities
|
| | | | 581 | | |
|
Total capitalization(1)
|
| | | | 2,332,102 | | |
| |
Exercise price per Tranche A Warrant for one ordinary shares
|
| | | | | | | | | $ | 6.00 | | |
| |
Net tangible book value per ordinary share as of December 31, 2024(1)
|
| | | $ | (9.00) | | | | | | | | |
| |
Increase in net tangible book value per ordinary share attributable to exercise in full for
cash of all Tranche A Warrants |
| | | $ | 1.46 | | | | | | | | |
| |
As adjusted net tangible book value per ordinary share after giving effect the exercise in full for cash of all Tranche A Warrants
|
| | | | | | | | | $ | (7.54) | | |
| |
Dilution in net tangible book value per ordinary share to new shareholders after exercise
in full for cash of all Tranche A Warrants |
| | | | | | | | | $ | 13.54 | | |
| |
Exercise price per Tranche B Warrant for one ordinary shares
|
| | | | | | | | | $ | 7.50 | | |
| |
Net tangible book value per ordinary share as of December 31, 2024(1)
|
| | | $ | (9.00) | | | | | | | | |
| |
Increase in net tangible book value per ordinary share attributable to exercise in full for
cash of all Tranche B Warrants |
| | | $ | 1.61 | | | | | | | | |
| |
As adjusted net tangible book value per ordinary share after giving effect the exercise in full for cash of all Tranche B Warrants
|
| | | | | | | | | $ | (7.39) | | |
| |
Dilution in net tangible book value per ordinary share to new shareholders after exercise
in full for cash of all Tranche B Warrants |
| | | | | | | | | $ | 14.89 | | |
| |
Exercise price per SF Warrant for one ordinary shares
|
| | | | | | | | | $ | 50.00 | | |
| |
Net tangible book value per ordinary share as of December 31, 2024(1)
|
| | | $ | (9.00) | | | | | | | | |
| |
Increase in net tangible book value per ordinary share attributable to exercise in full for
cash of all SF Warrants |
| | | $ | 3.96 | | | | | | | | |
| |
As adjusted net tangible book value per ordinary share after giving effect the exercise in full for cash of all SF Warrants
|
| | | | | | | | | $ | (5.04) | | |
| |
Dilution in net tangible book value per ordinary share to new shareholders after exercise
in full for cash of all SF Warrants |
| | | | | | | | | $ | 55.04 | | |
|
Name of Selling Securityholders
|
| |
Number of
Ordinary Shares Beneficially Owned prior to Offering |
| |
Number of
Ordinary Shares Being Offered(1) |
| |
Number of
Ordinary Shares After Offering |
| |
Percentage of
Ordinary Shares Beneficially Owned Before Offering(2) |
| ||||||||||||
|
AFFILIATES OF MUDRICK CAPITAL MANAGEMENT L.P.(3)
|
| | | | 93,274,116(4) | | | | | | 103,809,489 | | | | | | 11,554,904 | | | | | | 62.5% | | |
|
IMAGINATION AERO INVESTMENTS LIMITED(5)
|
| | | | 200,000 | | | | | | 5,200,000 | | | | | | — | | | | | | 3.5% | | |
|
Expenses
|
| |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 116,938.83 | | |
|
FINRA filing fee
|
| | | | 15,452.20(1) | | |
|
NYSE supplemental listing fee
|
| | | | 560,479.00(2) | | |
|
Legal and accounting fees and expenses
|
| | | | * | | |
|
Trustee and transfer agent fees and expenses
|
| | | | * | | |
|
Miscellaneous costs
|
| | | | * | | |
|
Total
|
| | | $ | * | | |