| | | | | | S-i | | | |
| | | | | | S-iii | | | |
| | | | | | S-v | | | |
| | | | | | S-1 | | | |
| | | | | | S-5 | | | |
| | | | | | S-7 | | | |
| | | | | | S-13 | | | |
| | | | | | S-14 | | | |
| | | | | | S-15 | | | |
| | | | | | S-16 | | | |
| | | | | | S-28 | | | |
| | | | | | S-31 | | | |
| | | | | | S-35 | | | |
| | | | | | S-41 | | | |
| | | | | | S-49 | | | |
| | | | | | S-50 | | | |
| | | | | | S-50 | | | |
| | | | | | S-51 | | | |
| | | | | | S-52 | | | |
| | | | | | S-53 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 18 | | | |
| | | | | | 19 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 25 | | | |
| | | | | | 25 | | | |
| | | | | | 26 | | | |
| | | | | | 27 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | |
offering
| | | |
As of September 30, 2024
|
| ||||||
|
(in £ 000)
|
| |
Actual
|
| |
As Adjusted(1)
|
| |||
| | | |
(Unaudited)
|
| ||||||
|
Cash and cash equivalents
|
| | |
|
42,806
|
| | | | |
| Equity: | | | | | | | | | | |
|
Share capital
|
| | | | 17 | | | | | |
|
Share premium
|
| | | | 273,824 | | | | | |
|
Treasury share reserve
|
| | | | (803) | | | | | |
|
Other reserves
|
| | | | 111,828 | | | | | |
|
Accumulated deficit
|
| | | | (440,194) | | | | | |
|
Total Shareholder’s (deficit)/equity:
|
| | |
|
(55,328)
|
| | | | |
| Debt: | | | | | | | | | | |
|
Derivative financial liabilities
|
| | | | 108,636 | | | |
|
|
|
Long term lease liabilities
|
| | | | 1,588 | | | | | |
|
Warrant liabilities
|
| | | | 287 | | | | | |
|
Short term lease liabilities
|
| | | | 534 | | | | | |
|
Total capitalization
|
| | |
|
55,717
|
| | | | |
| |
Public offering price per Unit
|
| | | | | | | | | $ | | | |
| |
Net tangible book value per ordinary share as of September 30, 2024(1)
|
| | | $ | (3.36) | | | |
|
| |||
| |
Decrease/increase in net tangible book value per ordinary share attributable to this offering
|
| | | $ | | | | | | | | | |
| |
As adjusted net tangible book value per ordinary share after giving effect to this
offering |
| | | | | | | | | $ | | | |
| |
Dilution in net tangible book value per ordinary share to new investors participating in this offering
|
| | | | | | | | | $ | | | |
|
Name
|
| |
Number of Units
|
|
|
William Blair & Company, L.L.C.
|
| | | |
|
Canaccord Genuity LLC
|
| | | |
| Total: | | | | |
| | | |
Per Unit
|
| |
Total
|
| ||||||
|
Public offering price
|
| | | $ | | | | | $ | | | ||
|
Underwriting discounts and commissions to be paid by us(1)
|
| | | $ | | | | | $ | | | ||
|
Proceeds, before expenses, to us(2)
|
| | | $ | | | | | $ | | | | |
|
Expenses
|
| |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 26,568 | | |
|
FINRA filing fee
|
| | | $ | 27,500 | | |
|
NYSE supplemental listing fee
|
| | | $ | 80,000 | | |
|
Legal fees
|
| | | $ | 1,315,000 | | |
|
Accounting fees and expenses
|
| | | $ | 195,200 | | |
|
Miscellaneous costs
|
| | | $ | 17,400 | | |
|
Total
|
| | | $ | 1,661,668 | | |
Preferred Shares
Warrants
Rights
Units
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 18 | | | |
| | | | | | 19 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 25 | | | |
| | | | | | 25 | | | |
| | | | | | 26 | | | |
| | | | | | 27 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | |
|
Expenses
|
| |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 26,568 | | |
|
FINRA filing fee
|
| | | | * | | |
|
Legal and accounting fees and expenses
|
| | | | * | | |
|
Trustee and transfer agent fees and expenses
|
| | | | * | | |
|
Miscellaneous costs
|
| | | | * | | |
|
Total
|
| | | $ | * | | |