![[MISSING IMAGE: lg_vertical-bw.jpg]](https://www.sec.gov/Archives/edgar/data/0001867102/000110465925087863/lg_vertical-bw.jpg)
| | | | | S-ii | | | |
| | | | | S-iv | | | |
| | | | | S-vi | | | |
| | | | | S-1 | | | |
| | | | | S-3 | | | |
| | | | | S-5 | | | |
| CAPITALIZATION | | | | | S-9 | | |
| | | | | S-11 | | | |
| | | | | S-12 | | | |
| | | | | S-13 | | | |
| | | | | S-15 | | | |
| | | | | S-20 | | | |
| | | | | S-22 | | | |
| | | | | S-23 | | | |
| | | | | S-23 | | | |
| | | | | S-24 | | | |
| | | | | S-25 | | | |
| | | | | S-26 | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 32 | | |
| | |
As of June 30, 2025
|
| |||||||||||||||
(in £ 000)
|
| |
Actual
|
| |
As Adjusted for
July 2025 Offering(1) |
| |
As Further Adjusted
for this Offering(2) |
| |||||||||
| | |
(Unaudited)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | | 61,984 | | | | | | 109,915 | | | | | | 180,497 | | |
Equity: | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | 67 | | | | | | 77 | | | | | | 92 | | |
Share premium
|
| | | | 598,468 | | | | | | 646,909 | | | | | | 717,863 | | |
Treasury share reserve
|
| | | | (803) | | | | | | (803) | | | | | | (803) | | |
Other reserves
|
| | | | 126,778 | | | | | | 126,778 | | | | | | 126,778 | | |
Accumulated deficit
|
| | | | (900,615) | | | | | | (901,134) | | | | | | (901,522) | | |
Total Shareholder’s (deficit)/equity:
|
| | | | (176,105) | | | | | | (128,173) | | | | | | (57,592) | | |
Debt: | | | | | | | | | | | | | | | | | | | |
Financial liabilities at fair value through profit
and loss |
| | | | 239,776 | | | | | | 239,776 | | | | | | 239,776 | | |
Non-current lease liabilities
|
| | | | 1,491 | | | | | | 1,491 | | | | | | 1,491 | | |
Warrant liabilities
|
| | | | 704 | | | | | | 704 | | | | | | 704 | | |
Current lease liabilities
|
| | | | 699 | | | | | | 699 | | | | | | 699 | | |
Total capitalization
|
| | | | 66,565 | | | | | | 114,497 | | | | | | 185,078 | | |
|
Public offering price per ordinary share
|
| | | | | | | | | $ | 4.85 | | |
|
Net tangible book value per ordinary share as of June 30, 2025(1)
|
| | | $ | (2.85) | | | | | | | | |
|
increase in net tangible book value per ordinary share attributable to the July 2025 Offering and this offering
|
| | | $ | 2.19 | | | | | | | | |
|
As adjusted net tangible book value per ordinary share after giving effect to the July 2025
Offering and this offering |
| | | | | | | | | $ | (0.66) | | |
|
Dilution in net tangible book value per ordinary share to new investors participating in this offering (taking into account the July 2025 Offering)
|
| | | | | | | | | $ | 5.51 | | |
Expenses
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 15,310 | | |
NYSE supplemental listing fee
|
| | | $ | 96,000 | | |
Legal fees
|
| | | $ | 300,000 | | |
Accounting fees and expenses
|
| | | $ | 100,000 | | |
Miscellaneous costs
|
| | | $ | 20,000 | | |
Total
|
| | | $ | 531,310 | | |
![[MISSING IMAGE: lg_vertical-bw.jpg]](https://www.sec.gov/Archives/edgar/data/0001867102/000110465925087863/lg_vertical-bw.jpg)
Preferred Shares
Warrants
Rights
Units
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 32 | | |
Expenses
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 30,620 | | |
FINRA filing fee
|
| | | | * | | |
Legal and accounting fees and expenses
|
| | | | * | | |
Trustee and transfer agent fees and expenses
|
| | | | * | | |
Miscellaneous costs
|
| | | | * | | |
Total
|
| | | $ | * | | |
![[MISSING IMAGE: lg_vertical-bw.jpg]](https://www.sec.gov/Archives/edgar/data/0001867102/000110465925087863/lg_vertical-bw.jpg)