(To Prospectus dated January 8, 2026)
Convertible Preferred Shares
| | | | | | S-ii | | | |
| | | | | | S-iv | | | |
| | | | | | S-vi | | | |
| | | | | | S-1 | | | |
| | | | | | S-6 | | | |
| | | | | | S-9 | | | |
| | | | | | S-15 | | | |
| | | | | | S-16 | | | |
| | | | | | S-17 | | | |
| | | | | | S-18 | | | |
| | | | | | S-25 | | | |
| | | | | | S-33 | | | |
| | | | | | S-36 | | | |
| | | | | | S-37 | | | |
| | | | | | S-38 | | | |
| | | | | | S-38 | | | |
| | | | | | S-39 | | | |
| | | | | | S-40 | | | |
| | | | | | S-41 | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | | |
| | | | | | 30 | | | |
| | | | | | 31 | | | |
| | | | | | 33 | | |
| | | |
As of December 31, 2025
|
| |||||||||
|
(in £ 000)
|
| |
Actual
|
| |
As Adjusted(1)
|
| ||||||
|
Cash and cash equivalents
|
| | |
|
69,082
|
| | | |
|
86,574
|
| |
| Equity: | | | | | | | | | | | | | |
|
Share capital
|
| | | | 79 | | | | | | 119 | | |
|
Share premium
|
| | | | 660,019 | | | | | | 677,822 | | |
|
Treasury share reserve
|
| | | | (803) | | | | | | (803) | | |
|
Other reserves
|
| | | | 136,833 | | | | | | 136,833 | | |
|
Accumulated deficit
|
| | | | (917,573) | | | | | | (917,924) | | |
|
Total Shareholder’s deficit:
|
| | | | (121,445) | | | | | | (103,953) | | |
| Debt: | | | | | | | | | | | | | |
|
Financial liabilities at fair value through profit and loss
|
| | | | 188,526 | | | | | | 188,526 | | |
|
Non-current lease liabilities
|
| | | | 2,309 | | | | | | 2,309 | | |
|
Warrant liabilities
|
| | | | 287 | | | | | | 287 | | |
|
Current lease liabilities
|
| | | | 896 | | | | | | 896 | | |
|
Total capitalization
|
| | | | 70,573 | | | | | | 88,065 | | |
| |
Assumed public offering price per ordinary share
|
| | | | | | | | | $ | 0.60 | | |
| |
Net tangible book value per ordinary share as of December 31, 2025(1)
|
| | | $ | (1.61) | | | | | | | | |
| |
Increase in net tangible book value per ordinary share attributable to this offering
|
| | | $ | 0.71 | | | | | | | | |
| |
As adjusted net tangible book value per ordinary share after giving effect to this
offering |
| | | | | | | |
$(0.90)
|
| |||
| |
Dilution in net tangible book value per ordinary share to new investors participating in this offering
|
| | | | | | | | | $ | 1.50 | | |
|
Expenses
|
| |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 4,000 | | |
|
NYSE supplemental listing fee
|
| | | $ | 48,000 | | |
|
Legal fees
|
| | | $ | 300,000 | | |
|
Accounting fees and expenses
|
| | | $ | 100,000 | | |
|
Miscellaneous costs
|
| | | $ | 20,000 | | |
|
Total
|
| | | $ | 472,000 | | |
Preferred Shares
Warrants
Rights
Units
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | | |
| | | | | | 30 | | | |
| | | | | | 31 | | | |
| | | | | | 33 | | |
|
Expenses
|
| |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 27,620.00 | | |
|
FINRA filing fee
|
| | | | * | | |
|
Legal and accounting fees and expenses
|
| | | | * | | |
|
Trustee and transfer agent fees and expenses
|
| | | | * | | |
|
Miscellaneous costs
|
| | | | * | | |
|
Total
|
| | | $ | * | | |