v3.25.0.1
Financial instruments (Tables)
12 Months Ended
Dec. 31, 2024
Financial instruments  
Financial assets at amortized cost

    

Carrying value

    

Fair value

    

December 31, 

    

December 31, 

    

December 31, 

    

December 31, 

2024

2023

2024

2023

£ 000

£ 000

£ 000

£ 000

Cash and cash equivalents

 

22,556

 

48,680

 

22,556

 

48,680

Trade and other receivables

18,297

21,351

18,297

21,351

Restricted cash

 

1,700

 

1,700

 

1,700

 

1,700

 

42,553

 

71,731

 

42,553

 

71,731

Scheduled of financial liabilities by fair value hierarchy

Financial liabilities at amortized cost:

    

Carrying Value

    

Fair Value

    

December 31, 

    

December 31, 

    

December 31, 

    

December 31, 

2024

2023

2024

2023

£ 000

£ 000

£ 000

£ 000

Trade and other payables

 

15,585

 

19,794

 

15,585

 

19,794

Lease liabilities

 

2,201

 

2,620

 

2,201

 

2,620

 

17,786

 

22,414

 

17,786

 

22,414

All balances have been recognized in level 2 of the fair value hierarchy.

Financial liabilities at fair value through profit or loss:

    

Carrying Value

    

Fair Value

    

December 31, 

    

December 31, 

    

December 31, 

    

December 31, 

2024

2023

2024

2023

£ 000

£ 000

£ 000

£ 000

Convertible Senior Secured Notes

524,242

 

109,291

524,242

 

109,291

Warrant liabilities

434

 

907

434

 

907

524,676

 

110,198

524,676

 

110,198

Schedule of fair value measurement inputs for valuation of convertible loan notes

    

December 31, 

    

December 23, 

    

December 31, 

2024

2024

2023

Share price ($)

 

12.58

7.42

6.88

Conversion price ($)

3.50

3.50

110.00

Interest rate (%)

12.00

12.00

9.00

Credit spread (%)

40.64

41.04

27.50

Expected life (years)

 

4.00

4.00

3.00

Risk-free rate (%)

4.40

4.40

4.00

Dividend yield (%)

 

Volatility (%)

 

85.00

85.00

90.00