Dec-24 | Dec-23 | ||
Re-presented 1 | |||
Notes | £'000 | £'000 | |
Continuing operations | |||
Revenue | 4 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Operating costs | ( | ( | |
Innovation costs | ( | ( | |
Commercial costs | ( | ( | |
Administration expenses | ( | ( | |
Impairment of assets | ( | ||
Other operating income | 4 | ||
(Loss)/ gain on sale and leaseback | ( | ||
Operating (loss) | ( | ( | |
Finance income | 6 | ||
Finance costs | 6 | ( | ( |
(Loss) before tax | ( | ( | |
Taxation (expense)/credit | 8 | ( | |
(Loss) for the period | ( | ( | |
Other comprehensive (expense) | |||
Foreign currency translation differences | ( | ( | |
Other comprehensive (expense) | ( | ( | |
Total comprehensive (expense) | ( | ( | |
(Loss) attributable to: | |||
Owners of the Company | ( | ( | |
Non-controlling interest | 34 | ( | ( |
( | ( | ||
Total comprehensive expense attributable to: | |||
Owners of the Company | ( | ( | |
Non-controlling interest | 34 | ( | ( |
( | ( | ||
Basic and Diluted (loss) per ordinary share | 9 | ( | ( |
Group | Company | |||||
Dec-24 | Dec-23 | Dec-24 | Dec-23 | |||
Notes | £'000 | £'000 | £'000 | £'000 | ||
Assets | ||||||
Non-current assets | ||||||
Intangible assets & goodwill | 11 | - | - | |||
Property, plant and equipment | 12 | 33,342 | 36,543 | |||
Investments in and loans to s ubsidiary undertakings | 13 | 243,560 | 246,738 | |||
Trade and other receivables | 15 | - | - | |||
276,902 | 283,281 | |||||
Current assets | ||||||
Inventories | 14 | - | - | |||
Trade and other receivables | 15 | - | - | |||
Cash and cash equivalents | 16 | 16,950 | 47 | |||
16,950 | 47 | |||||
Current liabilities | ||||||
Trade and other payables | 17 | 268 | 1,578 | |||
Provisions | 19 | - | - | |||
Contract liabilities | 18 | - | - | |||
Deferred income | 18 | - | - | |||
Loans | 20 | - | - | |||
Lease liabilities | 32 | 758 | 740 | |||
Put/ call option liability | 21 | - | - | |||
1,026 | 2,318 | |||||
Net current assets / (liabilities) | 15,924 | (2,272) | ||||
Non-current liabilities | ||||||
Provisions | 19 | 2,430 | 2,715 | |||
Contract liabilities | 18 | - | - | |||
Deferred income | 18 | - | - | |||
Loans | 20 | 39,790 | 38,534 | |||
Lease liabilities | 32 | 32,942 | 34,199 | |||
Put/ call option liability | 21 | - | - | |||
75,162 | 75,448 | |||||
Net assets | 217,664 | 205,561 | ||||
Equity attributable to owners of the parent | ||||||
Ordinary shares | 24 | 52,981 | 48,403 | |||
Share premium account | 25 | 394,856 | 380,333 | |||
Other reserves | 29 | ( | 5,706 | 1,580 | ||
Accumulated losses | 28 | ( | ( | (235,879) | (224,756) | |
Equity attributable to owners of the Company | 217,664 | 205,561 | ||||
Non-controlling interest | 34 | - | - | |||
Total equity | 217,664 | 205,561 |
Group | Company | ||||
2024 | 2023 | 2024 | 2023 | ||
Notes | £’000 | £’000 | £’000 | £’000 | |
Cash flows from operating activities | |||||
Cash (consumed in) operations | 30 | ( | ( | (2,046) | (9,847) |
Tax credit received | - | - | |||
Net cash used in operating activities | ( | ( | (2,046) | (9,847) | |
Cash flows from investing activities | |||||
Acquisition of subsidiary, net of cash acquired | 35 | - | - | ||
Purchases of property, plant and equipment | 12 | ( | ( | - | - |
Proceeds on disposal of property, plant | |||||
and equipment | 12 | - | - | ||
Loans from/(to) subsidiary | 9,142 | (2,318) | |||
Interest received | - | - | |||
Net cash generated from/(used) in investing activities | 9,142 | (2,318) | |||
Cash flows from financing activities | |||||
Proceeds from issue of ordinary share capital | 24,25 | 17,526 | 651 | ||
Interest paid | 20 | ( | ( | (4,090) | (4,136) |
Loans repaid | 20 | ( | - | ||
Payment of lease liabilities | 32 | ( | ( | (1,170) | (683) |
Payment of lease liabilities interest | 32 | ( | ( | (2,330) | (2,817) |
Net cash generated from/(used in) | |||||
financing activities | ( | 9,936 | (6,985) | ||
Net decrease in cash and cash equivalents | ( | ( | 17,032 | (19,150) | |
Cash and cash equivalents at 1 January | 16 | 47 | 19,197 | ||
Movement in foreign currency balances | ( | (129) | - | ||
Cash and cash equivalents at 31 December | 16 | 16,950 | 47 |
Reserves | ||||||||||
Share | Non- | |||||||||
Ordinary | premium | Other | Accumulated | controlling | Total | |||||
shares | account | Merger | Equity | Translation | losses | Total | interest | equity | ||
Group | Notes | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
At 1 January 2023 | ( | ( | ||||||||
Loss for period | ( | ( | ( | ( | ||||||
Foreign currency | ||||||||||
translation differences | ( | ( | ( | ( | ||||||
Other comprehensive expense | ( | ( | ( | ( | ||||||
Total comprehensive expense for the period | ( | ( | ( | ( | ( | |||||
Transactions with owners: | ||||||||||
Share options | ||||||||||
Proceeds from shares issued | ||||||||||
Value of employee services | ||||||||||
Total contributions | ||||||||||
Changes in ownership interests: | - | |||||||||
Put/ call option revaluation | ||||||||||
At 31 December 2023 | ( | ( | ||||||||
Loss for period | ( | ( | ( | ( | ||||||
Foreign currency | ||||||||||
translation differences | ( | ( | ( | ( | ||||||
Other comprehensive income | ( | ( | ( | ( | ||||||
Total comprehensive expense for the period | ( | ( | ( | ( | ( | |||||
Transactions with owners: | ||||||||||
Shares | ||||||||||
Proceeds from shares issued | 24,25 | ( | ||||||||
Value of employee services | 28 | |||||||||
Total contributions | ||||||||||
Changes in ownership interests: | - | |||||||||
NCI recapitalisation | ( | ( | ||||||||
Put/ call option revaluation | 29 | |||||||||
At | ( | ( |
Freehold property | 10% |
Leasehold improvements | 10% |
(over remaining term of the lease if shorter) | |
Office equipment and computers | 20% - 33% |
Manufacturing and laboratory equipment | 14% - 20% |
Goodwill | Goodwill arising on the acquisition of subsidiaries is measured at cost less accumulated impairment losses. |
Developed | Developed technology acquired by the Group (see note 11) has a finite useful life. It is measured at cost less accumulated |
technology | amortisation and any accumulated impairment losses. |
Patents | Patents have finite useful lives and are measured at cost less accumulated amortisation and any accumulated |
2024 | 2023 | |
Group | £'000 | £'000 |
Net Cash | 20,579 | 65,182 |
Equity | 60,487 | 77,834 |
Net Cash/Equity | -34% | -84% |
2024 | 2023 | |
£'000 | £'000 | |
Manufacturing services (Previously Bioprocessing) | 68,350 | 51,050 |
Licence fees & incentives | 7,325 | 6,684 |
Development | 47,274 | 31,805 1 |
Procurement and storage services | 5,848 | - |
Total | 128,797 | 89,539 |
2024 | 2023 | |
£'000 | £'000 | |
Products and services transferred at a point in time | 13,016 | 6,684 |
Products and goods transferred over time | 115,781 | 82,855 |
Total revenue | 128,797 | 89,539 |
2024 | 2023 | |
£'000 | £'000 | |
Revenue remaining to be recognised on partially or fully unsatisfied performance obligations | 103,897 | 63,013 |
2024 | 2023 | |
Revenue by client location | £'000 | £'000 |
UK | 6,924 | 3,984 |
United States | 79,987 | 65,757 |
Europe | 41,886 | 19,798 |
Total revenue | 128,797 | 89,539 |
2024 | 2023 | |
Geographic split of operating (loss)/profit | £'000 | £'000 |
United Kingdom | 5,492 | (47,542) |
United States | (33,021) | (136,632) |
Europe | (11,846) | - |
Total operating loss | (39,375) | (184,174) |
2024 | 2023 | |
Geographic split of non-current assets | £'000 | £'000 |
United Kingdom | 47,801 | 60,881 |
United States | 44,395 | 50,132 |
Europe | 6,253 | - |
Total non-current assets | 98,449 | 111,013 |
2024 | 2023 | |
£'000 | £'000 | |
Rental income | 2,475 | 2,201 |
Negative goodwill | 1,721 | - |
Grant income | 1,058 | 602 |
Total other income | 5,254 | 2,803 |
2024 | 2023 | |
By activity | £'000 | £'000 |
Office and management | 133 | 122 |
Operational | 712 | 732 |
Total | 854 |
Wages and salaries 60,071 68,537 | ||
Social security costs | 7,189 | 5,378 |
Other pension costs | 3,738 | 3,764 |
Share based payments | 2,083 | 3,516 |
Total | 73,081 | 81,195 |
2024 | 2023 | |
Group | ||
2024 | 2023 | |
Finance income: | £'000 | £'000 |
Bank interest receivable | 3,236 | 4,910 |
Total finance income | 3,236 | 4,910 |
Finance costs: | ||
Unwinding of discount in provisions | (666) | (528) |
(Loss)/gain on foreign exchange | (621) | 1,936 |
Interest payable on loan | (4,515) | (4,570) |
Interest payable on finance leases | (5,324) | (6,101) |
Total finance costs | (11,126) | (9,263) |
Net finance costs | (7,890) | (4,353) |
2024 | 2023 | ||
Note | £'000 | £'000 | |
Employee benefit costs | 5 | 73,081 | 81,195 |
Depreciation of property, plant and equipment | 12 | 20,084 | 21,504 |
Amortisation | 11 | 2,343 | 7,206 |
Impairment of assets | - | 99,284 | |
Raw materials and consumables used in manufacturing services | 14,860 | 14,961 | |
Operating lease payments | 471 | 249 | |
Net gain on foreign exchange | (1,156) | (71) |
2024 | 2023 | |
Services provided by the Group's auditors | £'000 | £'000 |
Fees payable for the audit of the parent company & Group Financial Statements | 459 | 80 |
Fees payable for other services: | ||
The audit of the Company's subsidiaries | 525 | 817 |
Additional fees relating to prior period audit | 188 | - |
Review of interim results | 47 | 45 |
Total | 1,219 | 942 |
2024 | 2023 | |
Current tax | £'000 | £'000 |
Corporation tax | (1,809) | (1,487) |
Total | (1,809) | (1,487) |
Adjustments in respect of prior periods: | ||
France corporation tax research and development credit | 219 | - |
United Kingdom corporation tax research and development credit | 246 | (58) |
Current tax | (1,344) | (1,545) |
Deferred tax | ||
Deferred tax relating to the origination of timing differences | - | 5,910 |
Deferred tax | - | 5,910 |
Taxation (charge)/ credit | (1,344) | 4,365 |
2024 | 2023 | |
Total tax | £'000 | £'000 |
(Loss) on ordinary activities before tax | (47,265) | (188,527) |
(Loss) on ordinary activities before tax multiplied | ||
by the standard rate of corporation tax in the UK of 25% (2023 23.52%) | (11,816) | (44,342) |
Expenses not deductible for tax purposes | 308 | 2,624 |
Income not taxable | 3,498 | (288) |
Group relief | - | - |
Deferred tax not recognised | 10,974 | 43,496 |
Effects of overseas tax rates | (1,155) | (6,510) |
Adjustments in respect of prior periods | (465) | (58) |
Other | - | 503 |
Exempt items | - | 211 |
Total tax charge/(credit) for the period | 1,344 | (4,365) |
Developed | ||||
Goodwill | technology | Patents | Total | |
£’000 | £’000 | £’000 | £’000 | |
Cost | ||||
At | 628 | 105,889 | 1,811 | 108,328 |
Additions | - | 28 | 9 | 37 |
Effects of movements in exchange rates | 8 | 1,567 | - | 1,575 |
At 31 December 2024 | 636 | 107,484 | 1,820 | 109,940 |
Amortisation and impairment | ||||
At 1 January 2024 | 628 | 74,914 | 1,805 | 77,347 |
Charge for the period | - | 2,341 | 2 | 2,343 |
Effects of movements in exchange rates | 8 | 1,023 | - | 1,031 |
At 31 December 2024 | 636 | 78,278 | 1,807 | 80,721 |
Net book amount at 31 December 2024 | - | 29,206 | 13 | 29,219 |
Developed | ||||
Goodwill | technology | Patents | Total | |
£’000 | £’000 | £’000 | £’000 | |
Cost | ||||
At 1 January 2023 | 661 | 111,405 | 1,811 | 113,877 |
Effects of movements in exchange rates | (33) | (5,516) | - | (5,549) |
At 31 December 2023 | 628 | 105,889 | 1,811 | 108,328 |
Amortisation and impairment | ||||
At 1 January 2023 | - | 6,188 | 1,803 | 7,991 |
Charge for the period | - | 7,205 | 2 | 7,207 |
Impairment of assets | 628 | 61,972 | - | 62,600 |
Effects of movements in exchange rates | - | (451) | - | (451) |
At 31 December 2023 | 628 | 74,914 | 1,805 | 77,347 |
Net book amount at 31 December 2023 | - | 30,975 | 6 | 30,981 |
Office | Bio processing | |||||
Freehold | Leasehold | equipment and | and laboratory | Right of use | ||
property | improvements | computers | equipment | assets | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cost | ||||||
At 1 January 2024 | - | 61,063 | 10,371 | 54,960 | 50,766 | 177,160 |
Additions at cost | 1,333 | 194 | 1,224 | 4,707 | 260 | 7,718 |
Additions through business combinations | 1,456 | - | 205 | 644 | 1,545 | 3,850 |
Reallocation between asset classes | - | (354) | 12 | 342 | - | - |
Disposals | - | (11) | (759) | (996) | (1,063) | (2,829) |
Change of Estimate | - | - | - | - | (1,226) | (1,226) |
Effects of movements in exchange rates | (53) | 393 | (4) | 91 | 210 | 637 |
At 31 December 2024 | 2,736 | 61,285 | 11,049 | 59,748 | 50,492 | 185,310 |
Depreciation & Impairment | ||||||
At 1 January 2024 | - | 33,901 | 8,182 | 34,982 | 24,403 | 101,468 |
Charge for the period | 364 | 7,201 | 869 | 8,483 | 3,167 | 20,084 |
Reallocation between asset classes | - | (958) | 782 | 176 | - | (0) |
Impairment of assets | - | (8) | - | - | 178 | 170 |
Effects of movements in exchange rates | (7) | 349 | 15 | 185 | 227 | 769 |
Disposals | - | (11) | (739) | (727) | - | (1,477) |
At 31 December 2024 | 357 | 40,474 | 9,109 | 43,099 | 27,975 | 121,014 |
Net book value at 31 December 2024 | 2,379 | 20,811 | 1,940 | 16,649 | 22,517 | 64,296 |
Office | Bio processing | |||||
Freehold | Leasehold | equipment and | and laboratory | Right-of-use | ||
property | improvements | computers | equipment | assets | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cost | ||||||
At 1 January 2023 | 9,848 | 60,228 | 12,420 | 48,596 | 57,146 | 188,238 |
Additions at cost | - | 3,155 | 1,474 | 5,203 | 4,357 | 14,189 |
Reallocation between asset classes | - | 943 | (222) | 2,999 | (3,720) | - |
Disposals | (9,848) | (1,318) | (2,872) | (510) | (5,155) | (19,703) |
Change of Estimate | - | - | - | - | (552) | (552) |
Effects of movements in exchange rates | - | (1,945) | (429) | (1,328) | (1,310) | (5,012) |
At 31 December 2023 | - | 61,063 | 10,371 | 54,960 | 50,766 | 177,160 |
Depreciation & Impairment | ||||||
At 1 January 2023 | 6,494 | 11,440 | 9,042 | 18,386 | 9,096 | 54,458 |
Charge for the period | 336 | 5,760 | 1,765 | 8,034 | 5,609 | 21,504 |
Reallocation between asset classes | - | 958 | (226) | 1,691 | (2,423) | - |
Impairment of assets | - | 16,056 | 479 | 7,234 | 12,914 | 36,683 |
Effects of movements in exchange rates | - | (194) | (8) | (129) | (190) | (521) |
Disposals | (6,830) | (119) | (2,870) | (234) | (603) | (10,656) |
At 31 December 2023 | - | 33,901 | 8,182 | 34,982 | 24,403 | 101,468 |
Net book value at 31 December 2023 | - | 27,162 | 2,189 | 19,978 | 26,363 | 75,692 |
Right of Use | Total | |
Company | £'000 | £'000 |
Cost | ||
At 1 January 2023 | 39,717 | 39,717 |
change in estimate | (209) | (209) |
At 31 December 2023 | 39,508 | 39,508 |
Change in estimate | (589) | (589) |
Effects of movements in exchange rates | - | - |
Disposals | - | - |
At 31 December 2024 | 38,919 | 38,919 |
Accumulated depreciation | ||
At 1 January 2023 | 323 | 323 |
Charge for the period | 2,641 | 2,641 |
Impairment | - | - |
At 31 December 2023 | 2,964 | 2,964 |
Charge for the period | 2,613 | 2,613 |
At 31 December 2024 | 5,577 | 5,577 |
Net book amount at 31 December 2024 | 33,342 | 33,342 |
Net book amount at 31 December 2023 | 36,544 | 36,544 |
2024 | 2023 | ||
Note | £'000 | £'000 | |
Shares in subsidiary undertakings | |||
At 1 January | 15,182 | 15,182 | |
Additions | 148,894 | - | |
At 31 December | 164,076 | 15,182 | |
Loans to subsidiary Undertakings | |||
At 1 January | 428,990 | 426,855 | |
Loan advanced in period | - | 2,136 | |
Loan repaid in period | (11,302) | - | |
Loans converted to equity | (141,393) | - | |
At 31 December | 276,295 | 428,991 | |
Total investments in and loans to subsidiary undertakings | 440,371 | 444,173 | |
Accumulated impairment | |||
At 1 January | 226,215 | 126,065 | |
Impairment in the period | 1,458 | 100,150 | |
At 31 December | 227,673 | 226,215 | |
Net book amount at 31 December | 212,698 | 217,958 | |
Capital contribution in respect of employee share schemes | |||
At 1 January | 28,779 | 25,264 | |
Additions in the period | 26 | 2,083 | 3,516 |
At 31 December | 30,862 | 28,780 | |
Total investments in and loans to subsidiary undertakings | 243,560 | 246,738 |
Country | Description of shares held | Proportion of nominal | Nature of business | |
of incorporation | value of issued shares | |||
held by the Group | ||||
and Company | ||||
Oxford Biomedica | Great Britain | 1p ordinary shares | 100% | Gene therapy research |
(UK) Limited | development and manufacturing | |||
Oxford Biomedica | Ireland | £1 ordinary shares | 100% | Product release |
(Ireland) Limited | ||||
Oxxon Therapeutics Limited | Great Britain | 1p ordinary shares | 100% | Dormant |
Oxford Biomedica (US) LLC | United States | N/A | 90% | Gene therapy research, |
development and manufacturing | ||||
Oxford Biomedica (US) Inc. | United States | 1c ordinary shares | 100% | Business Development |
Invivusbio Limited | Great Britain | 1p ordinary shares | 100% | Dormant |
Oxford Biomedica | France | 1€ ordinary shares | 100% | Gene therapy research, |
(France) SAS | development and manufacturing |
2024 | 2023 | |
£'000 | £'000 | |
Raw materials | 13,573 | 12,872 |
Total Inventory | 13,573 | 12,872 |
Group | ||
2024 | 2023 | |
Current | £'000 | £'000 |
Trade receivables | 23,281 | 8,114 |
Contract assets | 18,048 | 5,228 |
Other receivables | 784 | 2,081 |
Other tax receivable | 12,914 | 4,962 |
Prepayments | 3,944 | 4,356 |
58,971 | 24,741 |
2024 | 2023 | |
£'000 | £'000 | |
Sterling | 48,035 | 21,574 |
US Dollar | 12,426 | 7,507 |
Euro | 3,444 | - |
63,905 | 29,081 |
2024 | 2023 | |
£'000 | £'000 | |
0 - 30 days | 3,022 | 1,054 |
30 - 60 days | 632 | 1,320 |
60+ days | 1,680 | 1,098 |
5,334 | 3,472 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£'000 | £'000 | £'000 | £'000 | |
Cash at bank and in hand | 60,650 | 103,716 | 16,950 | 47 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£'000 | £'000 | £'000 | £'000 | |
Trade payables | 9,612 | 6,052 | - | - |
Other taxation and social security | 1,513 | 1,478 | - | - |
Accruals | 15,044 | 10,272 | 268 | 1,578 |
Total Trade and other payables | 26,169 | 17,802 | 268 | 1,578 |
Current | Non-Current | Total | |
At 31 December 2024 | £'000 | £'000 | £'000 |
Manufacturing services income | 14,335 | 6 | 14,341 |
Process development income | 6,158 | - | 6,158 |
Procurement and storage services | 3,121 | - | 3,121 |
Licence fees and incentives | 16 | 44 | 60 |
Contract Liabilities | 23,630 | 50 | 23,680 |
Grant | 562 | 1,020 | 1,582 |
Deferred Income | 562 | 1,020 | 1,582 |
Current | Non-Current | Total | |
At 31 December 2023 | £'000 | £'000 | £'000 |
Manufacturing services income | 18,784 | 3,738 | 22,521 |
Process development income | 2,798 | 697 | 3,494 |
Licence fees and incentives | 16 | 59 | 75 |
Contract Liabilities | 21,598 | 4,494 | 26,092 |
Grant | 514 | 837 | 1,351 |
Deferred Income | 514 | 837 | 1,351 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£'000 | £'000 | £'000 | £'000 | |
At 1 January | 8,457 | 8,424 | 2,715 | 2,758 |
New provision | 563 | 772 | - | - |
Unwinding of discount | 661 | 528 | 210 | 167 |
Change in estimate | (1,105) | (552) | (495) | (210) |
Derecognition | - | (715) | - | - |
At 31 December | 8,576 | 8,457 | 2,430 | 2,715 |
2024 | 2023 | 2024 | 2023 | |
£'000 | £'000 | £'000 | £'000 | |
Current | 1,152 | 747 | - | - |
Non-current | 7,424 | 7,710 | 2,430 | 2,715 |
Total provisions | 8,576 | 8,457 | 2,430 | 2,715 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£'000 | £'000 | £'000 | £'000 | |
At 1 January | 38,534 | 39,780 | 38,534 | 39,780 |
Acquisitions through business combinations | 756 | - | - | - |
Interest accrued | 4,515 | 4,570 | 4,515 | 4,570 |
Interest paid | (4,086) | (4,136) | (4,075) | (4,136) |
Foreign exchange movement | 502 | (2,003) | 502 | (2,003) |
Amortised fees | 316 | 323 | 316 | 323 |
Loan repayment | (466) | - | - | |
At 31 December | 40,071 | 38,534 | 39,792 | 38,534 |
2024 | 2023 | 2024 | 2023 | |
£'000 | £'000 | £'000 | £'000 | |
Current | 281 | - | - | - |
Non-current | 39,790 | 38,534 | 39,790 | 38,534 |
Total Loans | 40,071 | 38,534 | 39,790 | 38,534 |
2024 | 2023 | |
£'000 | £'000 | |
At 1 January | 9,348 | 38,182 |
Revaluation | (6,960) | (28,834) |
At 31 December | 2,388 | 9,348 |
Financial assets held at | Financial liabilities held at | Financial liabilities held at | |||||
amortised cost | amortised cost | fair value | |||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||
Note | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Cash and cash equivalents | 16 | 60,650 | 103,716 | - | - | - | - |
Trade receivables and other receivables | 15 | 63,905 | 24,628 | - | - | - | - |
Trade and other payables excluding tax | 17 | - | - | 24,656 | 16,324 | - | - |
Loan | 20 | - | - | 40,071 | 38,534 | - | - |
Put/ call option | 21 | - | - | - | - | 2,388 | 9,348 |
At 31 December | 124,555 | 128,344 | 64,727 | 54,858 | 2,388 | 9,348 |
Financial assets held at | Financial liabilities held at | ||||
amortised cost | amortised cost | ||||
2024 | 2023 | 2024 | 2023 | ||
Note | £'000 | £'000 | £'000 | £'000 | |
Cash and cash equivalents | 16 | 16,950 | 47 | - | - |
Trade and other payables excluding tax | 17 | - | - | 268 | 1,578 |
Loan | 20 | - | - | 39,790 | 38,534 |
Total | 16,950 | 47 | 40,058 | 40,112 |
2024 | 2023 | |
period average | period average | |
weighted | weighted | |
average rate | average rate | |
Sterling | 5.38% | 4.50% |
US Dollars | 4.56% | N/A |
2024 | 2023 | |
£'000 | £'000 | |
Sterling | 29,428 | 92,634 |
Euro | 2,653 | 545 |
US Dollars | 28,569 | 10,537 |
60,650 | 103,716 |
Significant | Inter-relationship between unobservable inputs and fair | ||
Type | Valuation technique | unobservable inputs | value measurement: |
Put/ call option liability | Monte | Revenues of OXB US | — The revenues of OXB US are based on the management approved |
Carlo simulation | forecast up until the end of the option period. Should the forecast | ||
change or the actual results vary this may impact the value of the put/ | |||
call option liability. | |||
Discount rate | — The discount rate may be impacted by economic and market | ||
factors, as well as changes to the risk free rate of return which | |||
impacts debt borrowing rates. Should the discount rate calculated | |||
by management be adjusted, this may impact the value of the put/ | |||
call option. Management has calculated the discount rate based on | |||
the risk free rate, the expected return from similar companies and the | |||
Group’s cost of debt. |
Share | |||||
Group | Lease liability | Loans | Share capital | premium | Total |
£'000 | £'000 | £'000 | £'000 | £'000 | |
At 1 January 2023 | 74,501 | 39,780 | 48,132 | 379,953 | 542,366 |
Share options | - | - | 271 | 380 | 651 |
Interest paid | - | (4,136) | - | - | (4,136) |
Payments for the principal portion of lease liabilities | (3,118) | - | - | - | (3,118) |
Payments for the interest portion of lease liabilities | (6,101) | - | - | - | (6,101) |
Total change from financing cash flows | (9,219) | (4,136) | 271 | 380 | (12,704) |
Other Changes | |||||
Additions | 4,518 | - | - | - | 4,518 |
Disposals | - | - | - | - | - |
Interest | 6,097 | 4,570 | - | - | 10,667 |
Fee amortisation | (1,701) | 323 | - | - | (1,378) |
Foreign exchange | (1,272) | (2,003) | - | - | (3,275) |
At 31 December 2023 | 72,924 | 38,534 | 48,403 | 380,333 | 540,194 |
Issue of shares | - | - | 4,578 | 14,523 | 19,101 |
Interest accrued | - | 4,515 | - | - | 4,515 |
Loans repaid | - | (466) | - | - | (466) |
Interest paid | - | (4,086) | - | - | (4,086) |
Payments for the principal portion of lease liabilities | (4,725) | - | - | - | (4,725) |
Payments for the interest portion of lease liabilities | (5,343) | - | - | - | (5,343) |
Total change from financing cash flows | (10,068) | (37) | 4,578 | 14,523 | 8,996 |
Other Changes | |||||
Other | 1,758 | - | - | - | 1,758 |
Additions | (156) | 756 | - | - | 600 |
Disposals | (1,377) | - | - | - | (1,377) |
Interest Accrued | 5,343 | - | - | - | 5,343 |
Fee amortisation | - | 316 | - | - | 316 |
Foreign exchange | 266 | 502 | - | - | 768 |
At 31 December 2024 | 68,690 | 40,071 | 52,981 | 394,856 | 556,598 |
Share | |||||
Company | Lease liability | Loans | Share capital | premium | Total |
£'000 | £'000 | £'000 | £'000 | £'000 | |
At 1 January 2023 | 35,622 | 39,780 | 48,132 | 379,953 | 503,487 |
Share options | - | - | 271 | 380 | 651 |
Interest paid | - | (4,136) | - | - | (4,136) |
Payments for the principal portion of lease liabilities | (683) | - | - | - | (683) |
Payments for the interest portion of lease liabilities | (2,817) | - | - | - | (2,817) |
Total change from financing cash flows | (3,500) | (4,136) | 271 | 380 | (6,985) |
Other Changes | |||||
Interest | - | 4,570 | - | - | 4,570 |
Fee amortisation | 2,817 | 323 | - | - | 3,140 |
Foreign exchange | - | (2,003) | - | - | (2,003) |
At 31 December 2023 | 34,939 | 38,534 | 48,403 | 380,333 | 502,209 |
Issue of shares | - | - | 4,578 | 14,523 | 19,101 |
Interest paid | - | (4,090) | - | - | (4,090) |
Payments for the principal portion of lease liabilities | (1,170) | - | - | - | (1,170) |
Payments for the interest portion of lease liabilities | (2,330) | - | - | - | (2,330) |
Total change from financing cash flows | (3,500) | (4,090) | 4,578 | 14,523 | 11,511 |
Other Changes | |||||
Additions | (69) | - | - | - | (69) |
Interest | 2,330 | 4,515 | - | - | 6,845 |
Fee amortisation | - | 316 | - | - | 316 |
Foreign exchange | - | 514 | - | - | 514 |
At 31 December 2024 | 33,700 | 39,789 | 52,981 | 394,856 | 521,326 |
Contracted Cashflows | |||||||
Group | Carrying Amount | Total | 2m or less | 2-12 months | 1-2 yrs | 2-5 yrs | >5 yrs |
At 31 December 2024 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
Lease Liabilities | 68,690 | 115,787 | - | 10,072 | 47,601 | 36,197 | 21,917 |
Loans | 40,071 | 48,049 | - | 4,367 | 43,682 | - | - |
Contracted Cashflows | |||||||
Group | Carrying Amount | Total | 2m or less | 2-12 months | 1-2 yrs | 2-5 yrs | >5 yrs |
At 31 December 2023 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
Lease Liabilities | 72,924 | 113,286 | 508 | 8,931 | 9,474 | 31,422 | 62,951 |
Loans | 38,534 | 53,961 | - | 4,306 | 4,294 | 45,361 | - |
Contracted Cashflows | |||||||
Company | Carrying Amount | Total | 2m or less | 2-12 months | 1-2 yrs | 2-5 yrs | >5 yrs |
At 31 December 2024 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
Lease Liabilities | 33,700 | 56,226 | - | 3,500 | 7,000 | 8,696 | 37,030 |
Loans | 39,789 | 47,817 | - | 4,135 | 43,682 | - | - |
Contracted Cashflows | |||||||
Company | Carrying Amount | Total | 2m or less | 2-12 months | 1-2 yrs | 2-5 yrs | >5 yrs |
At 31 December 2023 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
Lease Liabilities | 34,939 | 59,726 | - | 3,500 | 3,500 | 10,998 | 41,728 |
Loans | 38,534 | 53,961 | - | 4,306 | 4,294 | 45,361 | - |
Trading | |||||
temporary | Intangible | ||||
Group - recognised | differences | Fixed assets | Tax losses | asset | Total |
Deferred tax (assets)/ | |||||
liabiltiies - recognised | £'000 | £'000 | £'000 | £'000 | £'000 |
At 1 January 2024 | (2,202) | 1,560 | (1,749) | 2,391 | - |
Arising on acquisition | - | - | - | - | - |
Foreign exchange | - | - | - | - | - |
Income statement credit | 1,394 | (408) | (1,109) | 123 | - |
At 31 December 2024 | (808) | 1,152 | (2,858) | 2,514 | - |
At 1 January 2023 | (1,256) | 3,357 | (3,490) | 7,502 | 6,113 |
Arising on acquisition | - | - | - | - | - |
Foreign exchange | - | - | - | - | - |
Income statement credit | (946) | (1,797) | 1,741 | (5,111) | (6,113) |
At 31 December 2023 | (2,202) | 1,560 | (1,749) | 2,391 | - |
Trading | |||||||
temporary | Loan | Share | |||||
Group - not recognised | differences | Intangibles | relationships | Provisions | Tax losses | options | Total |
Deferred tax (assets)/ | |||||||
liabiltiies - not recognised | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
At 1 January 2024 | (385) | (31,533) | - | (194) | (37,342) | (2,306) | (71,760) |
Origination and reversal of temporary differences | 424 | (5,581) | - | (81) | (14,976) | (1,560) | (21,774) |
At 31 December 2024 | 39 | (37,114) | - | (275) | (52,318) | (3,866) | (93,534) |
At 1 January 2023 | - | (4,819) | - | (248) | (18,249) | (2,305) | (25,621) |
Origination and reversal of temporary differences | (385) | (26,714) | - | 54 | (19,093) | (1) | (46,139) |
At 31 December 2023 | (385) | (31,533) | - | (194) | (37,342) | (2,306) | (71,760) |
Group and Company | 2024 | 2023 |
Issued and fully paid | £'000 | £'000 |
Ordinary shares of 50p each At 1 January - 96,804,353 (2023: 96,263,165) shares | 48,403 | 48,132 |
Allotted for cash in placing and subscription - 8,350,481 shares | 4,175 | - |
Allotted on exercise of share options - 806,365 (2023: 541,188) shares | 403 | 271 |
At 31 December - 105,961,199 (2023: 96,804,353) | 52,981 | 48,403 |
2024 | 2023 | |
Group and Company | £'000 | £'000 |
At 1 January | 380,333 | 379,953 |
Premium on shares issued for cash in placing and subscription | 14,485 | - |
Premium on exercise of share options | 38 | 380 |
At 31 December | 394,856 | 380,333 |
2024 | Number of shares | 2023 | Number of shares | Exercise price | Date from | Expiry date |
per share | which exercisable | |||||
0 | 14,942 | 100p to 200p | Vested | Expired | ||
18,420 | 25,926 | 490p | Vested | 13/03/25 to 10/06/25 | ||
17,863 | 38,944 | 275p | Vested | 16/05/26 to 13/10/26 | ||
58,867 | 78,334 | 495p | Vested | 13/07/27 | ||
87,585 | 104,253 | 502p to 904p | Vested | 15/02/28 to 07/08/28 | ||
200,303 | 292,483 | 618p to 705p | Vested | 04/01/29 to 12/09/29 | ||
264,220 | 408,113 | 760p to 817p | Vested | 26/06/30 to 05/10/30 | ||
647,258 | 962,995 |
2024 | Number of shares | 2023 | Number of shares | Exercise price | Date from | Expiry date |
per share | which exercisable | |||||
0 | 60,513 | 672p | 31/10/23 | Expired | ||
16,481 | 34,232 | 1226p | 20/10/24 | 20/04/25 | ||
350,910 | 471,553 | 294p | 19/10/25 | 19/04/26 | ||
210,612 | - | 333p | 22/11/27 | 22/05/28 | ||
578,003 | 566,298 |
2024 | Number of shares | 2023 | Number of shares | Exercise price | Date from | Expiry date |
per share | which exercisable | |||||
0 | 4,378 | 50p | Vested | Expired | ||
0 | 43,824 | 0p | Vested | 10/01/25 | ||
26,210 | 82,185 | 0p | Vested | 16/05/26 | ||
19,540 1 | 123,754 | 0p | Vested | 17/07/27 to 25/09/27 | ||
7,357 2 | 31,714 | 0p | Vested | 15/02/28 to 07/08/28 | ||
24,515 2 | 77,062 | 0p | Vested | 18/04/29 to 12/09/29 | ||
76,545 2 | 99,807 | 0p | Vested | 26/06/30 | ||
131,940 2 | 208,250 | 0p | 08/06/24 | 08/06/31 | ||
64,193 3 | 179,197 | 0p | 08/06/24 | 08/06/31 | ||
196,003 2 | 486,616 | 0p | 29/04/25 | 29/04/32 | ||
423,331 3 | 711,740 | 0p | 10/09/22 to 20/12/26 | 18/03/32 to 20/12/32 | ||
719,867 2 | 979,634 | 0p | 04/10/26 to 24/11/28 | 04/10/33 to 24/11/33 | ||
970,226 3 | 1,752,761 | 0p | 04/10/24 to 04/10/27 | 04/10/33 | ||
1,305,092 4 | - | 0p | 02/02/27 to 03/10/29 | 02/02/34 to 22/11/34 | ||
126,042 4 | - | 0p | 03/10/27 | 03/10/34 | ||
4,090,861 | 4,780,922 | |||||
5,316,122 | 6,310,215 |
2024 | Number of shares | 2023 | Number of shares | Exercise price per share | Date from | Expiry date |
which exercisable | ||||||
0 | 25,000 | 0p | Exercisable | Expired | ||
0 | 27,402 | 0p | Exercisable | 04/05/25 | ||
0 | 32,010 | 0p | Exercisable | 14/05/26 | ||
6,402 | 27,696 | 0p | Exercisable | 11/07/27 | ||
5,156 | 31,815 | 0p | Exercisable | 07/08/28 | ||
7,634 | 59,177 | 0p | Exercisable | 18/04/29 | ||
8,427 | 54,237 | 0p | Exercisable | 20/06/30 | ||
9,087 | 53,046 | 0p | Exercisable | 08/06/31 | ||
77,601 | 161,124 | 0p | 29/04/23 to 29/04/25 | 29/04/32 | ||
256,707 | 329,443 | 0p | 04/10/24 to 04/10/26 | 04/10/33 | ||
371,014 | 800,950 |
LTIP awards | LTIPs awarded | LTIPs awarded |
(Model used: Black Scholes) | 3-Oct-24 | 22-Nov-24 |
Share price at grant date | 380.0p | 420.0p |
Exercise price | 0p | 0p |
Vesting period (years) | 3 | 3 |
Total number of shares under option | 679,486 | 53,724 |
Expected volatility (weighted average) | 47.5% | 48.0% |
Expected life (years) | 3 | 3 |
Risk free rate (weighted average) | 3.7% | 4.1% |
Fair value per option | 380.0p | 420.0p |
2024 | 2023 | ||||
Weighted average | Weighted average | ||||
Share options excluding LTIP | Number | exercise price | Number | exercise price | |
in pence | |||||
Outstanding at 1 January | 1,529,293 | 586.2p | 2,102,654 | 565.3p | |
Granted | 210,612 | 333.0p | - | 0.0p | |
Forfeited | (408,988) | 656.7p | (254,588) | 878.8p 1 | |
Exercised | (19,334) | 235.1p | (110,550) | 109 | 3.1p |
Cancelled | (86,322) | 412.2p | (208,223) | 521.4p 1 | |
Outstanding at 31 December | 1,225,261 | 536.9p | 1,529,293 | 586.2p 1 | |
Exercisable at 31 December | 663,739 | 729.8p | 1,023,508 | 699.2p 1 | |
Exercisable and where market price exceeds exercise | 17,863 | 274.7p | 14,942 | 151.3p | |
price at 31 December |
2024 | 2023 | |
LTIP awards (options exercisable at par value 1p or nil cost) | Number | Number |
Outstanding at 1 January | 4,780,922 | 3,078,692 |
Granted | 1,442,937 | 2,772,592 |
Expired | (1,588,978) | (666,360) |
Exercised | (544,020) | (404,002) |
Outstanding at 31 December | 4,090,861 | 4,780,922 |
Exercisable at 31 December | 350,300 | 462,724 |
average | ||||||
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£'000 | £'000 | £'000 | £'000 | |
At 1 January | (352,918) | (198,545) | (253,534) | (133,403) |
Loss for the period | (43,190) | (157,490) | (12,810) | (119,947) |
Share based payments | 2,079 | 3,117 | - | |
Acquisition of NCI without a change in control | (5,077) | - | - | - |
Exercise of nil cost options | (394) | - | (396) | (184) |
At 31 December | (399,500) | (352,918) | (266,740) | (253,534) |
Translation | ||||
Reserve | Other Equity | Merger reserve | Total | |
Group | £'000 | £'000 | £'000 | £'000 |
At 1 January 2024 | 3,956 | (8,059) | 2,291 | (1,812) |
Put/ call option revaluation | - | 7,083 | - | 7,083 |
Foreign currency translation differences | (688) | - | - | (688) |
Acquition of OXB France | - | - | 4,126 | 4,126 |
At 31 December 2024 | 3,268 | (976) | 6,417 | 8,709 |
Translation | ||||
Reserve | Other Equity | Merger reserve | Total | |
Group | £'000 | £'000 | £'000 | £'000 |
At 1 January 2023 | 7,825 | (35,003) | 2,291 | (24,887) |
Put/ call option revaluation | - | 26,944 | - | 26,944 |
Foreign currency translation differences | (3,869) | - | - | (3,869) |
At 31 December 2023 | 3,956 | (8,059) | 2,291 | (1,812) |
Share Scheme | |||
Merger reserve | reserve | Total | |
Company | £'000 | £'000 | £'000 |
At 1 January 2024 | 1,580 | 28,779 | 30,359 |
Acquisition of OXB France | 4,126 | - | 4,126 |
Share based payments | - | 2,083 | 2,083 |
At 31 December 2024 | 5,706 | 30,862 | 36,568 |
Share Scheme | |||
Merger reserve | reserve | Total | |
Company | £'000 | £'000 | £'000 |
At 1 January 2023 | 1,580 | 25,263 | 26,843 |
Share based payments | - | 3,516 | 3,516 |
At 31 December 2023 | 1,580 | 28,779 | 30,359 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£'000 | £'000 | £'000 | £'000 | |
Continuing operations | ||||
Loss before tax | (47,265) | (188,527) | (12,810) | (119,947) |
Adjustment for: | ||||
Depreciation | 20,084 | 21,504 | 2,604 | 2,641 |
Amortisation of intangible assets | 2,343 | 7,206 | - | - |
Impairment charge | 179 | 99,285 | 1,458 | 100,150 |
Loss on disposal of property, plant and equipment | 289 | 197 | - | - |
Gain on sale and leaseback | - | (1,018) | - | - |
Net finance costs | 7,890 | 4,353 | 7,626 | 5,551 |
Charge in relation to employee share schemes | 1,690 | 3,516 | 1,688 | - |
Non-cash loss/(gains) | (1,493) | - | (1,303) | - |
Changes in working capital: 1 | ||||
(Increase)/Decrease in contract assets and trade and other receivables | (33,338) | 28,793 | - | - |
Increase/(Decrease) in trade and other payables | 2,893 | (18,125) | (1,309) | 1,758 |
(Decrease)/Increase in contract liabilities | (6,048) | 7,034 | - | - |
(Decrease)/Increase in provisions | (83) | 2 | - | - |
Decrease/(Increase) in inventory | 2,193 | (247) | - | - |
Net cash used in operations | (50,666) | (36,027) | (2,046) | (9,847) |
Laboratory | |||||
Property | Equipment | IT Equipment | Motor Vehicles | Total | |
£'000 | £'000 | £'000 | £'000 | £'000 | |
Balance at 1 January 2024 | 26,363 | - | - | - | 26,363 |
Acquisitions | 1,431 | - | 54 | 60 | 1,545 |
Reclassifications | (55) | 55 | - | - | - |
Additions | 217 | - | - | 43 | 260 |
Disposals | (1,057) | - | (4) | (2) | (1,063) |
Impairment of assets | (178) | - | - | - | (178) |
Change in estimate | (1,226) | - | - | - | (1,226) |
Depreciation charge for the period | (3,093) | (27) | (14) | (33) | (3,167) |
Effects of movements in exchange rates | (10) | (3) | (2) | (2) | (17) |
Balance at 31 December 2024 | 22,392 | 25 | 34 | 66 | 22,517 |
Company | Property | Total |
£'000 | £'000 | |
Balance at 1 January 2024 | 36,544 | 36,544 |
Change in estimate | (589) | (589) |
Depreciation charge for the period | (2,613) | (2,613) |
Disposals | - | - |
Balance at 31 December 2024 | 33,342 | 33,342 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£'000 | £'000 | £'000 | £'000 | |
Maturity analysis - contractual undiscounted | ||||
cash flows | ||||
Less than one year | 10,072 | 9,439 | 3,500 | 3,500 |
One to five years | 47,601 | 40,896 | 15,696 | 14,498 |
Six to ten years | 36,197 | 43,090 | 23,491 | 23,491 |
More than ten years | 21,917 | 19,861 | 13,538 | 18,236 |
Total undiscounted cash flows | 115,787 | 113,286 | 56,226 | 59,726 |
2024 | 2023 | 2024 | 2023 | |
£'000 | £'000 | £'000 | £'000 | |
Lease liabilities included in the Statement of Financial Position | ||||
Current | 4,139 | 3,654 | 758 | 740 |
Non-current | 64,551 | 69,270 | 32,942 | 34,199 |
Total lease liabilities at 31 December | 68,690 | 72,924 | 33,700 | 34,939 |
2024 | 2023 | 2024 | 2023 | |
£'000 | £'000 | £'000 | £'000 | |
Amounts recognised in statement of comprehensive income | ||||
Interest on lease liabilities | 5,343 | 6,101 | 2,330 | 2,817 |
Expense relating to short-term leases | 24 | 234 | - | - |
2024 | 2023 | 2024 | 2023 | |
£'000 | £'000 | £'000 | £'000 | |
Amounts recognised in the statement of cash flows | ||||
Total cash outflow for leases | (10,068) | (9,219) | (3,500) | (3,500) |
2024 | 2023 | |
£'000 | £'000 | |
NCI percentage | 10% | 20% |
Non-current assets | 60,113 | 50,282 |
Current assets | 10,451 | 11,813 |
Non-current liabilities | (20,594) | (22,479) |
Current liabilities | (15,560) | (20,477) |
Net assets | 34,410 | 19,139 |
Net assets attritutable to NCI | 3,441 | 3,828 |
Revenue | 3,290 | 26,813 |
Loss | (34,624) | (133,361) |
Other comprehensive expense | (384) | (7,190) |
Total comprehensive expense | (35,008) | (140,551) |
Loss allocated to NCI | (5,419) | (26,672) |
Other comprehensive expense allocated to NCI | (49) | (1,438) |
Cash flows from operating activities | (24,516) | (15,105) |
Cash flows from investment activities | (19,397) | 3,077 |
Cash flow from financing activities (dividends to NCI: nil) | 45,469 | (3,717) |
Net increase in cash and cash equivalents | 1,556 | (15,745) |
Consideration transferred: | Dec 24 |
£'000 | |
Fair value of shares in OXB issued to Institut Mérieux | 5,700 |
Total consideration transferred | 5,700 |
Acquired net | Fair value of net | ||
Identifiable assets acquired and liabilities assumed: | assets | Fair value adj | assets |
£'000 | £'000 | £'000 | |
Property plant and equipment | 8,018 | (4,168) | 3,850 |
Intangible assets | 832 | (832) | - |
Long term receivables | 191 | - | 191 |
Inventory | 2,894 | - | 2,894 |
Cash and cash equivalents | 9,004 | - | 9,004 |
Prepayments and accrued income | 2,145 | - | 2,145 |
Trade and other receivables | 1,384 | - | 1,384 |
Lease liabilities | (1,548) | - | (1,548) |
Payroll and other taxes | (2,568) | - | (2,568) |
Other liabilities | (7,931) | - | (7,931) |
Total identifiable net assets acquired: | 12,421 | (5,000) | 7,421 |
Acquired net | |
Goodwill | assets |
£'000 | |
Consideration transferred | 5,700 |
Fair value of identifiable assets | 7,421 |
Negative goodwill | (1,721) |
Transactions | Balance outstanding | |||
2024 | 2023 | 2024 | 2023 | |
£'000 | £'000 | £'000 | £'000 | |
Sales of goods and services | ||||
Q32 (formerly Homology Medicines, Inc) | 145 | 23,664 | - | 2,429 |
Purchase of services | ||||
Q32 (formerly Homology Medicines, Inc)– rental income | - | 387 | - | 17 |
Other Other: Q32 (formerly Homology Medicines, Inc)– rental income | 1,743 | 1,074 | - | 258 |
2024 | 2023 | |
Company: period-end balance of loan | £'000 | £'000 |
Loan to subsidiary : Oxford Biomedica (UK) Ltd | 276,290 | 287,592 |
Loan to subsidiary: Oxford Biomedica (US) Inc. | 3 | 141,398 |
Re- | 2023 as | |||
023 | Re- 2 | presentation | previously | |
presented | Impact | reported | ||
£'000 | £'000 | £'000 | ||
Revenue | 89,539 | - | 89,539 | |
Cost of sales | (49,812) | - | (49,812) | |
Gross Profit | 39,727 | - | 39,727 | |
Operating costs | (86,163) | 86,163 | - | |
Bioprocessing costs | - | (43,746) | (43,746) | |
Research and Development costs | - | (59,353) | (59,353) | |
Innovation costs | (11,471) | 11,471 | - | |
Commercial costs | (3,911) | 3,911 | - | |
Administration expenses | (26,893) | 1,480 | (25,413) | |
Impairment of assets | (99,284) | - | (99,284) | |
Other operating income | 2,803 | - | 2,803 | |
Gain/loss on sale and leaseback | 1,018 | - | 1,018 | |
Change in fair value of available for sale assets | - | 74 | 74 | |
Operating loss | (184,174) | - | (184,174) | |
Finance income | 4,910 | - | 4,910 | |
Finance costs | (9,263) | - | (9,263) | |
Loss before tax | (188,527) | - | (188,527) | |
Taxation | 4,365 | - | 4,365 | |
Loss for the period | (184,162) | - | (184,162) | |
Other comprehensive income | ||||
Foreign currency translation differences | (5,307) | - | (5,307) | |
Other comprehensive income | (5,307) | - | (5,307) | |
Total comprehensive expense | (189,469) | - | (189,469) |