![[MISSING IMAGE: lg_vertical-bwlr.jpg]](https://www.sec.gov/Archives/edgar/data/0001867102/000110465925005662/lg_vertical-bwlr.jpg)
| | |
Price to public
|
| |
Underwriting
discounts and commissions(1) |
| |
Proceeds, before
expenses, to Us(2) |
| |||||||||
Per Unit
|
| | | $ | 6.00 | | | | | $ | 0.29 | | | | | $ | 5.71 | | |
Total
|
| | | $ | 90,000,000 | | | | | $ | 4,338,000 | | | | | $ | 85,662,000 | | |
| William Blair | | |
Canaccord Genuity
|
|
| | | | | 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-34 | | | |
| | | | | S-40 | | | |
| | | | | S-48 | | | |
| | | | | S-49 | | | |
| | | | | S-49 | | | |
| | | | | S-50 | | | |
| | | | | S-51 | | | |
| | | | | S-52 | | |
| | | | | 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 | | | | | | 105,382 | | |
Equity: | | | | | | | | | | | | | |
Share capital
|
| | | | 17 | | | | | | 28 | | |
Share premium
|
| | | | 273,824 | | | | | | 337,678 | | |
Treasury share reserve
|
| | | | (803) | | | | | | (803) | | |
Other reserves
|
| | | | 111,828 | | | | | | 111,828 | | |
Accumulated deficit
|
| | | | (440,194) | | | | | | (441,483) | | |
Total Shareholder’s (deficit)/equity:
|
| | | | (55,328) | | | | | | 7,248 | | |
Debt: | | | | | | | | | | | | | |
Derivative financial liabilities
|
| | | | 108,636 | | | | | | 108,636 | | |
Long term lease liabilities
|
| | | | 1,588 | | | | | | 1,588 | | |
Warrant liabilities
|
| | | | 287 | | | | | | 287 | | |
Short term lease liabilities
|
| | | | 534 | | | | | | 534 | | |
Total capitalization
|
| | | | 55,717 | | | | | | 118,293 | | |
|
Public offering price per Unit
|
| | | | | | | | | $ | 6.00 | | |
|
Net tangible book value per ordinary share as of September 30, 2024(1)
|
| | | $ | (3.36) | | | | | | | | |
|
Increase in net tangible book value per ordinary share attributable to this offering
|
| | | $ | 3.61 | | | | | | | | |
|
As adjusted net tangible book value per ordinary share after giving effect to this
offering |
| | | | | | | | | $ | 0.25 | | |
|
Dilution in net tangible book value per ordinary share to new investors participating in this offering
|
| | | | | | | | | $ | 5.75 | | |
Name
|
| |
Number of Units
|
| |||
William Blair & Company, L.L.C.
|
| | | | 10,950,000 | | |
Canaccord Genuity LLC
|
| | | | 4,050,000 | | |
Total:
|
| | | | 15,000,000 | | |
| | |
Per Unit
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 6.00 | | | | | $ | 90,000,000 | | |
Underwriting discounts and commissions to be paid by us(1)
|
| | | $ | 0.29 | | | | | $ | 4,338,000 | | |
Proceeds, before expenses, to us(2)
|
| | | $ | 5.71 | | | | | $ | 85,662,000 | | |
Expenses
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 28,290 | | |
FINRA filing fee
|
| | | $ | 29,188 | | |
NYSE supplemental listing fee
|
| | | $ | 144,000 | | |
Legal fees
|
| | | $ | 1,315,000 | | |
Accounting fees and expenses
|
| | | $ | 195,200 | | |
Miscellaneous costs
|
| | | $ | 17,400 | | |
Total
|
| | | $ | 1,729,078 | | |
![[MISSING IMAGE: lg_vertical-bwlr.jpg]](https://www.sec.gov/Archives/edgar/data/0001867102/000110465925005662/lg_vertical-bwlr.jpg)
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
|
| | | $ | * | | |
![[MISSING IMAGE: lg_vertical-bwlr.jpg]](https://www.sec.gov/Archives/edgar/data/0001867102/000110465925005662/lg_vertical-bwlr.jpg)
|
William Blair
|
| |
Canaccord Genuity
|
|