| | | | | ii | | | |
| | | | | iii | | | |
| | | | | v | | | |
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 58 | | | |
| | | | | 73 | | | |
| | | | | 92 | | | |
| | | | | 102 | | | |
| | | | | 104 | | | |
| | | | | 108 | | | |
| | | | | 110 | | | |
| | | | | 127 | | | |
| | | | | 130 | | | |
| | | | | 139 | | | |
| | | | | 141 | | | |
| | | | | 142 | | | |
| | | | | 143 | | | |
| | | | | 144 | | | |
| | | | | 145 | | |
| | |
As of June 30, 2021
|
| |||||||||
| | |
Actual
|
| |
Pro Forma
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Cash and cash equivalents
|
| | | £ | 17,144 | | | | | £ | 205,545 | | |
Equity: | | | | | | | | | | | | | |
Share capital
|
| | | | — | | | | | | 15 | | |
Share premium
|
| | | | 25,739 | | | | | | 173,011 | | |
Other reserves
|
| | | | 4,117 | | | | | | 4,117 | | |
Accumulated loss
|
| | | | (27,536) | | | | | | (122,418) | | |
Total equity:
|
| | | | 2,320 | | | | | | 54,725 | | |
Debt: | | | | | | | | | | | | | |
Convertible Senior Secured Notes
|
| | | | — | | | | | | 136,509 | | |
Loan Notes
|
| | | | 25,000 | | | | | | — | | |
Total capitalization
|
| | | £ | 27,320 | | | | | £ | 191,234 | | |
| | |
Pro Forma Combined
|
| |||||||||
| | |
Number of Shares
|
| |
% Ownership
|
| ||||||
VAGL Shareholders(1)
|
| | | | 200,996,400 | | | | | | 92 | | |
Broadstone Public Shareholders
|
| | | | 1,571,409 | | | | | | 1 | | |
Sponsor
|
| | | | 7,632,575 | | | | | | 3 | | |
PIPE Investors
|
| | | | 9,400,000 | | | | | | 4 | | |
| | | | | | | | | | | 100% | | |
| | |
Vertical
(IFRS Historical) |
| |
Broadstone
(US GAAP, Restated, As Converted) |
| |
IFRS Policy
and Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro forma
combined |
| |||||||||||||||
ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| | | £ | 1,407 | | | | | £ | — | | | | | £ | — | | | | | £ | — | | | | | | | | | | | £ | 1,407 | | |
Right of use assets
|
| | | | 991 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 991 | | |
Intangible assets
|
| | | | 2,211 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 2,211 | | |
Investments held in Trust Account
|
| | | | — | | | | | | 221,233 | | | | | | — | | | | | | (11,386) | | | | |
|
A
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (209,847) | | | | |
|
B
|
| | | | | | | |
Non-current assets
|
| | | | 4,609 | | | | | | 221,233 | | | | | | — | | | | | | (221,233) | | | | | | | | | | | | 4,609 | | |
Trade and other receivables
|
| | | | 11,233 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 11,233 | | |
Non-financial assets
|
| | | | — | | | | | | — | | | | | | 90 | | | | | | — | | | | | | | | | | | | 90 | | |
Cash and cash equivalents
|
| | | | 17,144 | | | | | | 631 | | | | | | — | | | | | | 11,386 | | | | |
|
A
|
| | | | | 205,546 | | |
| | | | | | | | | | | | | | | | | | | | | | | 68,110 | | | | |
|
C
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (4,401) | | | | |
|
D
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (23,970) | | | | |
|
E
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (2,472) | | | | |
|
M
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 139,118 | | | | |
|
N
|
| | | | | | | |
Prepaid expenses
|
| | | | — | | | | | | 90 | | | | | | (90) | | | | | | — | | | | | | | | | | | | — | | |
Current assets
|
| | | | 28,377 | | | | | | 721 | | | | | | — | | | | | | 187,771 | | | | | | | | | | | | 216,869 | | |
TOTAL ASSETS
|
| | | £ | 32,986 | | | | | £ | 221,954 | | | | | £ | — | | | | | £ | (33,462) | | | | | | | | | | | £ | 221,478 | | |
EQUITY AND LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | £ | — | | | | | £ | — | | | | | £ | — | | | | | £ | 1 | | | | |
|
C
|
| | | | £ | 15 | | |
| | | | | | | | | | | | | | | | | | | | | | | — | | | | |
|
G
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 1 | | | | |
|
H
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | — | | | | |
|
I
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 13 | | | | |
|
J
|
| | | | | | | |
Share premium
|
| | | | 25,739 | | | | | | — | | | | | | — | | | | | | 68,109 | | | | |
|
C
|
| | | | | 173,011 | | |
| | | | | | | | | | | | | | | | | | | | | | | (20,086) | | | | |
|
E
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 7,054 | | | | |
|
F
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 11,368 | | | | |
|
G
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 25,000 | | | | |
|
I
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (13) | | | | |
|
J
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (31,554) | | | | |
|
K
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 87,394 | | | | |
|
L
|
| | | | | | | |
Class A ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
G
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | — | | | | |
|
H
|
| | | | | | | |
Class B ordinary shares
|
| | | | — | | | | | | 1 | | | | | | | | | | | | (1) | | | | |
|
H
|
| | | | | — | | |
Other reserves
|
| | | | 4,117 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 4,117 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | |
Vertical
(IFRS Historical) |
| |
Broadstone
(US GAAP, Restated, As Converted) |
| |
IFRS Policy
and Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro forma
combined |
| |||||||||||||||
Accumulated Loss
|
| | | | (27,536) | | | | | | (29,082) | | | | | | | | | | | | (7,488) | | | | |
|
E
|
| | | | | (122,418) | | |
| | | | | | | | | | | | | | | | | | | | | | | (2,472) | | | | |
|
M
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 31,554 | | | | |
|
K
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (87,394) | | | | |
|
L
|
| | | | | | | |
Equity
|
| | | | 2,320 | | | | | | (29,081) | | | | | | — | | | | | | 81,486 | | | | | | | | | | | | 54,725 | | |
COMMITMENTS AND CONTINGENCIES:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to redemption
|
| | | | — | | | | | | 221,215 | | | | | | (221,215) | | | | | | — | | | | | | | | | | | | — | | |
LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long term lease liabilities
|
| | | | 793 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 793 | | |
Long term Senior Secured Convertible notes (net of discount)
|
| | | | | | | | | | | | | | | | | | | | | | 71,153 | | | | |
|
N
|
| | | | | 71,153 | | |
Derivative liability
|
| | | | | | | | | | | | | | | | | | | | | | 65,357 | | | | |
|
N
|
| | | | | 65,357 | | |
Provisions
|
| | | | 91 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 91 | | |
Warrant liability
|
| | | | — | | | | | | 20,327 | | | | | | — | | | | | | (7,054) | | | | |
|
F
|
| | | | | 15,881 | | |
| | | | | | | | | | | | | | | | | | | | | | | 2,608 | | | | |
|
N
|
| | | | | | | |
Deferred underwriting commissions and transaction expenses
|
| | | | — | | | | | | 7,743 | | | | | | — | | | | | | (4,401) | | | | |
|
D
|
| | | | | 6,946 | | |
| | | | | | | | | | | | | | | | | | | | | | | 3,604 | | | | |
|
E
|
| | | | | | | |
Ordinary shares subject to possible redemption
|
| | | | — | | | | | | — | | | | | | 221,215 | | | | | | (11,368) | | | | |
|
G
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (209,847) | | | | |
|
B
|
| | | | | | | |
Non-current liabilities
|
| | | | 884 | | | | | | 28,070 | | | | | | 221,215 | | | | | | (89,948) | | | | | | | | | | | | 160,221 | | |
Accounts payable
|
| | | | — | | | | | | 59 | | | | | | (59) | | | | | | — | | | | | | | | | | | | — | | |
Accrued expenses
|
| | | | | | | | | | 1,691 | | | | | | (1,691) | | | | | | | | | | | | | | | | | | | | |
Current portion of long term lease liabilities
|
| | | | 175 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 175 | | |
Trade and other payables
|
| | | | 4,607 | | | | | | — | | | | | | 1,750 | | | | | | — | | | | | | | | | | | | 6,357 | | |
Convertible notes
|
| | | | 25,000 | | | | | | — | | | | | | — | | | | | | (25,000) | | | | |
|
I
|
| | | | | — | | |
Current liabilities
|
| | | | 29,782 | | | | | | 1,750 | | | | | | — | | | | | | (25,000) | | | | | | | | | | | | 6,532 | | |
Total liabilities
|
| | | | 30,666 | | | | | | 29,820 | | | | | | 221,215 | | | | | | (114,948) | | | | | | | | | | | | 166,753 | | |
TOTAL EQUITY AND LIABILITIES:
|
| | | £ | 32,986 | | | | | £ | 221,954 | | | | | £ | — | | | | | £ | (33,462) | | | | | | | | | | | £ | 221,478 | | |
|
| | |
Vertical
(IFRS Historical) |
| |
Broadstone
(US GAAP, Restated, As Converted) |
| |
IFRS Policy
and Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Proforma
combined |
| |||||||||||||||
Revenue
|
| | | £ | 66 | | | | | £ | — | | | | | £ | — | | | | | £ | — | | | | | | | | | | | £ | 66 | | |
Cost of sales
|
| | | | (25) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (25) | | |
Gross profit
|
| | | | 41 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 41 | | |
Research and development expenses
|
| | | | (7,747) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (7,747) | | |
General and administrative
|
| | | | (7,151) | | | | | | (2,203) | | | | | | — | | | | | | 79 | | | | |
|
BB
|
| | | | | (9,275) | | |
Related party administrative expenses
|
| | | | (127) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (127) | | |
Expense recognized on issue of Z shares at below fair value
|
| | | | (16,739) | | | | | | — | | | | | | — | | | | | | 16,739 | | | | |
|
DD
|
| | | | | — | | |
Other operating income
|
| | | | 9,686 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,686 | | |
Income earned on investments in Trust
Account |
| | | | — | | | | | | 12 | | | | | | — | | | | | | (12) | | | | |
|
AA
|
| | | | | — | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | (1,353) | | | | | | — | | | | | | 473 | | | | |
|
CC
|
| | | | | (880) | | |
Operating loss
|
| | | | (22,037) | | | | | | (3,544) | | | | | | — | | | | | | 17,279 | | | | | | | | | | | | (8,302) | | |
Interest on Convertible notes
|
| | | | | | | | | | | | | | | | | | | | | | (10,761) | | | | |
|
EE
|
| | | | | (10,761) | | |
Finance income
|
| | | | (37) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (37) | | |
Related party finance costs
|
| | | | (483) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (483) | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Loss before tax
|
| | | | (22,557) | | | | | | (3,544) | | | | | | — | | | | | | 6,518 | | | | | | | | | | | | (19,583) | | |
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
Net loss
|
| | | £ | (22,557) | | | | | £ | (3,544) | | | | | £ | — | | | | | £ | 6,518 | | | | | | | | | | | £ | (19,583) | | |
Basic and diluted net income per ordinary share – Class A
|
| | | | — | | | | | £ | (0.09) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Basic and diluted net income per ordinary share – Class B
|
| | | | | | | | | £ | (0.09) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma weighted average ordinary shares outstanding – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165,539,667 | | |
Historical and pro forma net loss per share – basic and diluted
|
| | | £ | (209.37) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | £ | (0.12) | | |
| | |
Vertical
(IFRS Historical) |
| |
Broadstone
(US GAAP, Restated, As Converted) |
| |
IFRS Policy
and Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro forma
combined |
| |||||||||||||||
Revenue
|
| | | £ | 87 | | | | | £ | — | | | | | £ | — | | | | | £ | — | | | | | | | | | | | £ | 87 | | |
Cost of sales
|
| | | | (44) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (44) | | |
Gross profit
|
| | | | 43 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 43 | | |
Research and development expenses
|
| | | | (9,971) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (9,971) | | |
General and administrative
|
| | | | (3,760) | | | | | | (715) | | | | | | — | | | | | | (7,488) | | | | |
|
BB
|
| | | | | (99,328) | | |
| | | | | | | | | | | | | | | | | | | | | | | 29 | | | | |
|
CC
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (87,394) | | | | |
|
DD
|
| | | | | | | |
Expense recognized on issuance of Z shares at less than fair value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,739) | | | | |
|
FF
|
| | | | | (16,739) | | |
Related party administrative expenses
|
| | | | (144) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (144) | | |
Other operating income
|
| | | | 2,317 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 2,317 | | |
Income earned on investments in Trust
Account |
| | | | — | | | | | | 6 | | | | | | — | | | | | | (6) | | | | |
|
AA
|
| | | | | — | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | (6,089) | | | | | | — | | | | | | 2,102 | | | | |
|
EE
|
| | | | | (3,987) | | |
Operating loss
|
| | | | (11,515) | | | | | | (6,798) | | | | | | — | | | | | | (109,496) | | | | | | | | | | | | (127,809) | | |
Interest on Convertible notes
|
| | | | | | | | | | | | | | | | | | | | | | (18,261) | | | | |
|
GG
|
| | | | | (18,261) | | |
Finance income
|
| | | | (98) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (98) | | |
Related party finance costs
|
| | | | (709) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (709) | | |
Loss before tax
|
| | | | (12,322) | | | | | | (6,798) | | | | | | — | | | | | | (127,757) | | | | | | | | | | | | (146,877) | | |
Income tax expense
|
| | | | (4) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (4) | | |
Net loss
|
| | | £ | (12,326) | | | | | £ | (6,798) | | | | | £ | — | | | | | £ | (127,757) | | | | | | | | | | | £ | (146,881) | | |
Basic and diluted net income per ordinary share – Class A
|
| | | | — | | | | | £ | (0.30) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Basic and diluted net income per ordinary shares – Class B
|
| | | | | | | | | £ | (0.30) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma weighted average ordinary shares outstanding – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165,539,667 | | |
Historical and pro forma net loss per share – basic and diluted
|
| | | £ | (123.26) | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | £ | (0.89) | | |
Name
|
| |
Class A
|
| |
Class B
|
| |
Class Z
|
| |
Total
|
| ||||||||||||
Stephen Fitzpatrick
|
| | | | 123,220 | | | | | | — | | | | | | — | | | | | | 123,220 | | |
Mark Yemm
|
| | | | — | | | | | | 4,714 | | | | | | — | | | | | | 4,714 | | |
Samuel Sugden
|
| | | | — | | | | | | 118 | | | | | | — | | | | | | 118 | | |
American Airlines
|
| | | | — | | | | | | — | | | | | | 5,804 | | | | | | 5,804 | | |
Subtotal – Shares outstanding as of June 30, 2021
|
| | | | 123,220 | | | | | | 4,832 | | | | | | 5,804 | | | | | | 133,856 | | |
Add: Pro forma adjustments | | | | | | | | | | | | | | | | | | | | | | | | | |
Microsoft (Loan note conversions into shares)
|
| | | | 7,736 | | | | | | — | | | | | | — | | | | | | 7,736 | | |
Rocket Internet SE (Loan note conversions into shares)
|
| | | | 5,157 | | | | | | — | | | | | | | | | | | | 5,157 | | |
| | | | | 136,113 | | | | | | 4,832 | | | | | | 5,804 | | | | | | 146,749 | | |
| | |
Shares
|
| |
(in 000s)
|
| ||||||
Broadstone shareholders
|
| | | | 1,571,409 | | | | | | | | |
Sponsor
|
| | | | 7,632,575 | | | | | | | | |
Total Ordinary Shares to be issued to Broadstone shareholders
|
| | | | 9,203,984 | | | | | | | | |
Fair value as of December 16, 2021
|
| | | $ | 10.75 | | | | | | | | |
Exchange rate on December 16, 2021
|
| | | £ | 0.75 | | | | | | | | |
Conversion of $ share price into GBP exchange rate on December 16, 2021
|
| | | £ | 8.07 | | | | | | | | |
Estimated market value of shares
|
| | | | | | | | | £ | 74,263 | | |
Net assets of Broadstone as of June 30, 2021
|
| | | | | | | | | | 192,134 | | |
Add: Effect of private warrant cancellation
|
| | | | | | | | | | 7,054 | | |
Less: Redemptions
|
| | | | | | | | | | (209,847) | | |
Less: Transaction costs to be paid for Broadstone
|
| | | | | | | | | | (2,472) | | |
Net liabilities of Broadstone as of June 30, 2021
|
| | | | | | | | | | (13,131) | | |
Difference – being IFRS 2 charge for listing services
|
| | | | | | | | | £ | 87,394 | | |
| | |
Initial fair value
(in 000s) |
| |||
Liabilities
|
| | | £ | 71,153 | | |
Derivative liability
|
| | | | 65,357 | | |
Derivative asset
|
| | | | — | | |
Warrant liability
|
| | | | 2,608 | | |
Total | | | | £ | 139,118 | | |
| | |
For the Six Months
Ended June 30, 2021 |
| |||
| | |
(in 000s, except share
and per share data) |
| |||
Numerator: | | | | | | | |
Pro forma net loss
|
| | | £ | (19,583) | | |
Denominator: | | | | | | | |
Vertical shareholders
|
| | | | 200,996,400 | | |
Broadstone public shareholders
|
| | | | 1,571,409 | | |
Sponsor
|
| | | | 7,632,575 | | |
PIPE Investors
|
| | | | 9,400,000 | | |
Less: Vertical Option Holders
|
| | | | (19,060,717) | | |
Less: Earn Out Shares
|
| | | | (35,000,000) | | |
Total weighted average shares outstanding – basic and diluted
|
| | | | 165,539,667 | | |
Net loss per share – basic and diluted
|
| | | £ | (0.12) | | |
| | |
For the Year Ended
December 31, 2020 |
| |||
| | |
(in 000s, except share
and per share data) |
| |||
Numerator: | | | | | | | |
Pro forma net loss
|
| | | £ | (146,881) | | |
Denominator: | | | | | | | |
Vertical shareholders
|
| | | | 200,996,400 | | |
Broadstone public shareholders
|
| | | | 1,571,409 | | |
Sponsor
|
| | | | 7,632,575 | | |
PIPE Investors
|
| | | | 9,400,000 | | |
Less: Vertical Option Holders
|
| | | | (19,060,717) | | |
Less: Earn Out Shares
|
| | | | (35,000,000) | | |
Total weighted average shares outstanding – basic and diluted
|
| | | | 165,539,667 | | |
Net loss per share – basic and diluted
|
| | | £ | (0.89) | | |
| | |
Six Months Ended
June 30, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
Change
|
| |||||||||
| | |
(in £ thousands)
|
| |
(%)
|
| ||||||||||||
Revenue
|
| | | | 66 | | | | | | 49 | | | | | | 35 | | |
Cost of sales
|
| | | | (25) | | | | | | (25) | | | | | | — | | |
Gross profit
|
| | | | 41 | | | | | | 24 | | | | | | 71 | | |
Research and development expenses
|
| | | | (7,747) | | | | | | (5,071) | | | | | | 53 | | |
Administrative expenses
|
| | | | (7,151) | | | | | | (1,997) | | | | | | 258 | | |
Related party administrative expenses
|
| | | | (127) | | | | | | (72) | | | | | | 76 | | |
Expense recognized on issue of Z shares at below fair value
|
| | | | (16,739) | | | | | | — | | | | | | — | | |
Other operating income
|
| | | | 9,686 | | | | | | — | | | | | | — | | |
Operating loss
|
| | | | (22,037) | | | | | | (7,116) | | | | | | 210 | | |
Finance costs
|
| | | | (37) | | | | | | (59) | | | | | | (37) | | |
Related party finance costs
|
| | | | (483) | | | | | | — | | | | | | — | | |
Total finance costs
|
| | | | (520) | | | | | | (59) | | | | | | 781 | | |
Loss before tax
|
| | | | (22,557) | | | | | | (7,175) | | | | | | 214 | | |
Income tax benefit/(expense)
|
| | | | — | | | | | | — | | | | | | — | | |
Net loss for the period and total comprehensive loss
|
| | | | (22,557) | | | | | | (7,175) | | | | | | 214 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
Change
|
| |||||||||
| | |
(in £ thousands)
|
| |
(%)
|
| ||||||||||||
Revenue
|
| | | | 87 | | | | | | 70 | | | | | | 24 | | |
Cost of sales
|
| | | | (44) | | | | | | (66) | | | | | | 33 | | |
Gross profit
|
| | | | 43 | | | | | | 4 | | | | | | 975 | | |
Research and development expenses
|
| | | | (9,971) | | | | | | (5,153) | | | | | | 93 | | |
Administrative expenses
|
| | | | (3,760) | | | | | | (2,554) | | | | | | 47 | | |
Related party administrative expenses
|
| | | | (144) | | | | | | (144) | | | | | | — | | |
Other operating income
|
| | | | 2,317 | | | | | | 399 | | | | | | 481 | | |
Operating loss
|
| | | | (11,515) | | | | | | (7,448) | | | | | | 55 | | |
Finance costs
|
| | | | (98) | | | | | | (66) | | | | | | 48 | | |
Related party finance costs
|
| | | | (709) | | | | | | — | | | | | | — | | |
Total finance costs
|
| | | | (807) | | | | | | (66) | | | | | | 1,123 | | |
Loss before tax
|
| | | | (12,322) | | | | | | (7,514) | | | | | | 64 | | |
Income tax (expense)/benefit
|
| | | | (4) | | | | | | 30 | | | | | | 87 | | |
Net income/(loss)
|
| | | | (12,326) | | | | | | (7,484) | | | | | | 65 | | |
| | |
Six Months Ended June 30
|
| |
Change
|
| |
Year Ended December 30
|
| |
Change
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
(%)
|
| |
2020
|
| |
2019
|
| |
(%)
|
| ||||||||||||||||||
| | |
(in £ thousands)
|
| |
(in £ thousands)
|
| ||||||||||||||||||||||||||||||
Net cash used in operating activities
|
| | | | (10,320) | | | | | | (6,478) | | | | | | (59) | | | | | | (12,012) | | | | | | (7,283) | | | | | | 65 | | |
Net cash used in investing activities
|
| | | | (496) | | | | | | (203) | | | | | | 144 | | | | | | (688) | | | | | | (2,833) | | | | | | (76) | | |
Net cash generated from financing activities
|
| | | | 27,121 | | | | | | 7,168 | | | | | | 278 | | | | | | 12,510 | | | | | | 10,873 | | | | | | 15 | | |
| | |
Payments Due by Period December 31, 2020
|
| |||||||||||||||||||||
| | |
Within 1 year
|
| |
Within 2 to 5 years
|
| |
After more than 5 years
|
| |
Total
|
| ||||||||||||
| | |
(in £ thousands)
|
| |||||||||||||||||||||
Total
|
| | | | 175 | | | | | | 700 | | | | | | 397 | | | | | | 1,272 | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Stephen Fitzpatrick | | |
44
|
| | Chairman, Founder and Chief Executive Officer | |
Vincent Casey | | |
38
|
| | Chief Financial Officer and Director | |
Michael Cervenka | | |
46
|
| | President and Director | |
Directors | | | | | | | |
Kathy Cassidy | | |
67
|
| | Director | |
Gur Kimchi | | |
53
|
| | Director | |
Marcus Waley Cohen | | |
44
|
| | Director | |
| | |
Number of Ordinary Shares
|
| |||||||||
Name of Beneficial Owner(1)
|
| |
Amount and Nature
of Beneficial Ownership |
| |
Percentage of
Outstanding shares(2) |
| ||||||
All 5% or Greater Shareholders, Directors and Named Executive Officers | | ||||||||||||
American Airlines Inc.(3)
|
| | | | 11,250,000 | | | | | | 5.4% | | |
Stephen Fitzpatrick(4)
|
| | | | 150,552,510 | | | | | | 72.0% | | |
Vincent Casey(5)
|
| | | | 7,501,407 | | | | | | 3.5% | | |
Michael Cervenka(6)
|
| | | | 717,566 | | | | | | *% | | |
Kathy Cassidy
|
| | | | — | | | | | | — | | |
Gur Kimchi
|
| | | | — | | | | | | — | | |
Marcus Waley-Cohen(7)
|
| | | | 663,282 | | | | | | *% | | |
All executive officers and directors as a group (6 persons)(8)
|
| | | | 159,409,329 | | | | | | 73.3% | | |
Name of Selling Securityholders
|
| |
Number of
Ordinary Shares Beneficially Owned Prior to Offering |
| |
Number of
Ordinary Shares Being Offered(1) |
| |
Number of
Ordinary Shares After Offering |
| |
Percentage of
Outstanding Ordinary Shares Owned Before Offering(2) |
| ||||||||||||
BROADSTONE SPONSOR LLP(3)
|
| | | | 8,132,575 | | | | | | 8,132,575 | | | | | | — | | | | | | 3.1% | | |
AMERICAN AIRLINES, INC.(4)
|
| | | | 11,250,000 | | | | | | 11,250,000 | | | | | | — | | | | | | 4.3% | | |
MICROSOFT CORPORATION(5)
|
| | | | 15,920,640 | | | | | | 15,920,640 | | | | | | — | | | | | | 3.8% | | |
ROCKET INTERNET SE(6)
|
| | | | 6,280,427 | | | | | | 6,280,427 | | | | | | — | | | | | | 2.4% | | |
KOUROS SA(7)
|
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | * | | |
STANDARD LATITUDE MASTER FUND LTD.(8)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | * | | |
ROLLS ROYCE PLC(9)
|
| | | | 1,400,000 | | | | | | 1,400,000 | | | | | | — | | | | | | * | | |
HONEYWELL INTERNATIONAL
INC.(10) |
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | * | | |
CHATSWORTH AVIATION LIMITED(11)
|
| | | | 5,557,600 | | | | | | 5,557,600 | | | | | | — | | | | | | 2.1% | | |
MAPLES TRUSTEE SERVICES (CAYMAN) LIMITED(12)
|
| | | | 6,086,000 | | | | | | 6,086,000 | | | | | | — | | | | | | 2.4% | | |
AFFILIATES OF MUDRICK CAPITAL MANAGEMENT L.P.(13)
|
| | | | 32,235,810 | | | | | | 32,235,810 | | | | | | — | | | | | | 12.4% | | |
VIRGIN ATLANTIC LIMITED(14)
|
| | | | 2,625,000 | | | | | | 2,625,000 | | | | | | — | | | | | | 1.0% | | |
STEPHEN FITZPATRICK
|
| | | | 150,552,510 | | | | | | 150,552,510 | | | | | | — | | | | | | 58.1 | | |
MARK NICHOLAS YEMM
|
| | | | 5,740,525 | | | | | | 5,740,525 | | | | | | — | | | | | | 2.2% | | |
WILLIAM SAMUEL SUGDEN
|
| | | | 143,696 | | | | | | 143,696 | | | | | | — | | | | | | * | | |
Redemption Date
(period to expiration of warrants) |
| |
Fair Market Value of Pubco Ordinary Shares
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
≤ $10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
≥ 18.00
|
| |||||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.280 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
Redemption Date
(period to expiration of warrants) |
| |
Fair Market Value of Pubco Ordinary Shares
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
≤ $10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
≥ 18.00
|
| |||||||||||||||||||||||||||||
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
Expenses
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 204,132.49 | | |
FINRA filing fee
|
| | | | * | | |
Transfer agent’s fee
|
| | | | * | | |
Printing and engraving expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Miscellaneous costs
|
| | | | * | | |
Total
|
| | | $ | * | | |
| | |
Page
|
| |||
Unaudited Condensed Consolidated Financial Statements of Vertical Aerospace Group Ltd. | | | | | | | |
Consolidated Financial Statements: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
Audited Consolidated Financial Statements of Vertical Aerospace Group Ltd. | | | | | | | |
| | | | F-12 | | | |
Consolidated Financial Statements: | | | | | | | |
| | | | F-13 | | | |
| | | | F-14 | | | |
| | | | F-15 | | | |
| | | | F-16 | | | |
| | | | F-17 | | | |
Unaudited Financial Statements of Broadstone Acquisition Corp. | | | | | | | |
Financial Statements: | | | | | | | |
| | | | F-45 | | | |
| | | | F-46 | | | |
| | | | F-47 | | | |
| | | | F-48 | | | |
| | | | F-49 | | | |
Audited Financial Statements of Broadstone Acquisition Corp. | | | | | | | |
| | | | F-65 | | | |
Financial Statements: | | | | | | | |
| | | | F-66 | | | |
| | | | F-67 | | | |
| | | | F-68 | | | |
| | | | F-69 | | | |
| | | | F-70 | | |
| | |
Note
|
| |
6 months ended
June 30, 2021 |
| |
6 months ended
June 30, 2020 |
| ||||||
| | | | | |
£ 000
|
| |
£ 000
|
| ||||||
Revenue
|
| |
5
|
| | | | 66 | | | | | | 49 | | |
Cost of sales
|
| | | | | | | (25) | | | | | | (25) | | |
Gross profit
|
| | | | | | | 41 | | | | | | 24 | | |
Research and development expenses
|
| |
7
|
| | | | (7,747) | | | | | | (5,071) | | |
Administrative expenses
|
| |
7
|
| | | | (7,151) | | | | | | (1,997) | | |
Related party administrative expenses
|
| |
7
|
| | | | (127) | | | | | | (72) | | |
Expense recognized on issue of Z shares at below fair value
|
| |
8
|
| | | | (16,739) | | | | | | — | | |
Other operating income
|
| |
6
|
| | | | 9,686 | | | | | | — | | |
Operating loss
|
| |
7
|
| | | | (22,037) | | | | | | (7,116) | | |
Finance costs
|
| | | | | | | (37) | | | | | | (59) | | |
Related party finance costs
|
| |
9
|
| | | | (483) | | | | | | — | | |
Total finance costs
|
| | | | | | | (520) | | | | | | (59) | | |
Loss before tax
|
| | | | | | | (22,557) | | | | | | (7,175) | | |
Income tax benefit/(expense)
|
| | | | | | | — | | | | | | — | | |
Net loss for the period and total comprehensive loss
|
| | | | | | | (22,557) | | | | | | (7,175) | | |
| | |
£
|
| |
£
|
| ||||||
Basic and diluted loss per share
|
| | | | (209.37) | | | | | | (71.75) | | |
| | |
Note
|
| |
June 30,
2021 |
| |
December 31,
2020 |
| | ||||||||
| | | | | |
£ 000
|
| |
£ 000
(Audited) |
| | ||||||||
Assets | | | | | | | | | | | | | | | | | | ||
Non-current assets | | | | | | | | | | | | | | | | | | ||
Property, plant and equipment
|
| | | | | | | 1,407 | | | | | | 1,422 | | | | ||
Right of use assets
|
| | | | | | | 991 | | | | | | 1,062 | | | | ||
Intangible assets
|
| | | | | | | 2,211 | | | | | | 2,030 | | | | ||
| | | | | | | | 4,609 | | | | | | 4,514 | | | | ||
Current assets
|
| | | | | | | | | | | | | | | | | ||
Trade and other receivables
|
| | | | | | | 11,233 | | | | | | 3,532 | | | | ||
Cash and cash equivalents
|
| | | | | | | 17,144 | | | | | | 839 | | | | ||
| | | | | | | | 28,377 | | | | | | 4,371 | | | | ||
Total assets
|
| | | | | | | 32,986 | | | | | | 8,885 | | | | ||
Equity | | | | | | | | | | | | | | | | | | ||
Share capital
|
| |
8
|
| | | | — | | | | | | — | | | | ||
Share premium
|
| | | | | | | 25,739 | | | | | | — | | | | ||
Net parent investment
|
| |
2
|
| | | | — | | | | | | — | | | | ||
Other reserves
|
| | | | | | | 4,117 | | | | | | 4,117 | | | | ||
Accumulated deficit
|
| | | | | | | (27,536) | | | | | | (5,055) | | | | ||
Total equity
|
| | | | | | | 2,320 | | | | | | (938) | | | | ||
Non-current liabilities | | | | | | | | | | | | | | | | | | ||
Long term lease liabilities
|
| | | | | | | 793 | | | | | | 846 | | | | ||
Provisions
|
| | | | | | | 91 | | | | | | 88 | | | | ||
| | | | | | | | 884 | | | | | | 934 | | | | ||
Current liabilities | | | | | | | | | | | | | | | | | | ||
Current portion of long term lease liabilities
|
| | | | | | | 175 | | | | | | 175 | | | | ||
Trade and other payables
|
| | | | | | | 4,607 | | | | | | 2,401 | | | | ||
Loans from related parties
|
| |
8
|
| | | | — | | | | | | 6,309 | | | | ||
Income tax liability
|
| | | | | | | — | | | | | | 4 | | | | | |
Convertible notes
|
| |
10
|
| | | | 25,000 | | | | | | — | | | | ||
| | | | | | | | 29,782 | | | | | | 8,889 | | | | ||
Total liabilities
|
| | | | | | | 30,666 | | | | | | 9,823 | | | | ||
Total equity and liabilities
|
| | | | | | | 32,986 | | | | | | 8,885 | | | |
| | |
Note
|
| |
6 months ended
June 30, 2021 |
| |
6 months ended
June 30, 2020 |
| ||||||
| | | | | |
£ 000
|
| |
£ 000
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | |
Loss for the period
|
| | | | | | | (22,557) | | | | | | (7,175) | | |
Adjustments to cash flows from non-cash items | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| |
7
|
| | | | 330 | | | | | | 251 | | |
Depreciation on right of use assets
|
| | | | | | | 70 | | | | | | 70 | | |
Finance costs
|
| | | | | | | 37 | | | | | | 59 | | |
Related party finance costs
|
| | | | | | | 483 | | | | | | — | | |
Share based payment transactions
|
| | | | | | | 76 | | | | | | — | | |
Expense recognized on issue of Z shares at below fair value
|
| | | | | | | 16,739 | | | | | | — | | |
| | | | | | | | (4,822) | | | | | | (6,795) | | |
Working capital adjustments | | | | | | | | | | | | | | | | |
(Increase)/decrease in trade and other receivables
|
| | | | | | | (7,654) | | | | | | 619 | | |
Increase/(decrease) in trade and other payables
|
| | | | | | | 2,160 | | | | | | (302) | | |
Cash generated from operations
|
| | | | | | | (10,316) | | | | | | (6,478) | | |
Income taxes paid
|
| | | | | | | (4) | | | | | | — | | |
Net cash flows used in operating activities
|
| | | | | | | (10,320) | | | | | | (6,478) | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | |
Acquisitions of property plant and equipment
|
| | | | | | | (147) | | | | | | (44) | | |
Acquisition of intangible assets
|
| | | | | | | (349) | | | | | | (159) | | |
Net cash flows used in investing activities
|
| | | | | | | (496) | | | | | | (203) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | |
Proceeds from related party borrowings
|
| |
9
|
| | | | 2,208 | | | | | | — | | |
Proceeds from issue of convertible notes
|
| |
10
|
| | | | 25,000 | | | | | | — | | |
Payments to finance lease creditors
|
| | | | | | | (87) | | | | | | (87) | | |
Movement in net parent investment
|
| | | | | | | — | | | | | | 7,255 | | |
Net cash flows generated from financing activities
|
| | | | | | | 27,121 | | | | | | 7,168 | | |
Net increase in cash and cash equivalents
|
| | | | | | | 16,305 | | | | | | 487 | | |
Cash and cash equivalents at January 1
|
| | | | | | | 839 | | | | | | 1,029 | | |
Cash and cash equivalents at June 30
|
| | | | | | | 17,144 | | | | | | 1,516 | | |
| | |
Note
|
| |
Share
capital |
| |
Share
premium |
| |
Net parent
investment |
| |
Other
reserves |
| |
Accumulated
deficit |
| |
Total
|
| ||||||||||||||||||
| | | | | |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| ||||||||||||||||||
At January 1, 2020
|
| | | | | | | — | | | | | | — | | | | | | 4,162 | | | | | | — | | | | | | — | | | | | | 4,162 | | |
Total comprehensive loss
|
| | | | | | | — | | | | | | — | | | | | | (7,175) | | | | | | — | | | | | | — | | | | | | (7,175) | | |
Movement in net parent investment
|
| |
2
|
| | | | — | | | | | | — | | | | | | 7,255 | | | | | | — | | | | | | — | | | | | | 7,255 | | |
At June 30, 2020
|
| | | | | | | — | | | | | | — | | | | | | 4,242 | | | | | | — | | | | | | — | | | | | | 4,242 | | |
| | |
Note
|
| |
Share
capital |
| |
Share
premium |
| |
Net parent
investment |
| |
Other
reserves |
| |
Accumulated
deficit |
| |
Total
|
| ||||||||||||||||||
| | | | | |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| ||||||||||||||||||
At January 1, 2021
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,117 | | | | | | (5,055) | | | | | | (938) | | |
Total comprehensive loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,557) | | | | | | (22,557) | | |
New share capital subscribed
|
| |
8
|
| | | | — | | | | | | 9,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,000 | | |
Share based payment transactions
|
| |
8
|
| | | | — | | | | | | 16,739 | | | | | | — | | | | | | — | | | | | | 76 | | | | | | 16,815 | | |
At June 30, 2021
|
| | | | | | | — | | | | | | 25,739 | | | | | | — | | | | | | 4,117 | | | | | | (27,536) | | | | | | 2,320 | | |
| | |
2021
|
| |
2020
|
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Rendering of engineering consultancy services
|
| | | | 66 | | | | | | 49 | | |
| | |
6 months ended
June 30, 2021 |
| |
6 months ended
June 30, 2020 |
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Government grants
|
| | | | 8,999 | | | | | | — | | |
R&D tax credit
|
| | | | 687 | | | | | | — | | |
| | | | | 9,686 | | | | | | — | | |
| | |
6 months ended
June 30, 2021 |
| |
6 months ended
June 30, 2020 |
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Staff costs excluding share based payments
|
| | | | 5,546 | | | | | | 3,580 | | |
Share based payment expenses
|
| | | | 76 | | | | | | — | | |
Software costs
|
| | | | 497 | | | | | | 271 | | |
Depreciation expense
|
| | | | 162 | | | | | | 134 | | |
Depreciation on right of use assets – Property
|
| | | | 70 | | | | | | 70 | | |
Amortization expense
|
| | | | 168 | | | | | | 117 | | |
Consultancy costs
|
| | | | 1,501 | | | | | | 523 | | |
Foreign exchange (losses)/gains
|
| | | | (16) | | | | | | 26 | | |
Expense on short term leases
|
| | | | 30 | | | | | | 36 | | |
Research and development components
|
| | | | 2,478 | | | | | | 1,909 | | |
Related party administrative expenses
|
| | | | 127 | | | | | | 72 | | |
Legal costs
|
| | | | 2,060 | | | | | | 8 | | |
Other administrative expenses
|
| | | | 1,574 | | | | | | 208 | | |
Other research and development costs
|
| | | | 625 | | | | | | 115 | | |
| | | | | 14,898 | | | | | | 7,068 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||||||||||||||
|
No.
|
| |
£
|
| |
No.
|
| |
£
|
| ||||||||||||||
A ordinary of £0.00001 each
|
| | | | 123,220 | | | | | | 1.23 | | | | | | 100,000 | | | | | | 1.00 | | |
B ordinary of £0.00001 each
|
| | | | 4,832 | | | | | | 0.05 | | | | | | 4,832 | | | | | | 0.05 | | |
Z ordinary of £0.00001 each
|
| | | | 5,804 | | | | | | 0.06 | | | | | | — | | | | | | — | | |
| | | | | 133,856 | | | | | | 1.34 | | | | | | 104,832 | | | | | | 1.05 | | |
| | |
June 10,
2021 |
| |||
Share price at date of grant ($)
|
| | | | 9.93 | | |
Option strike price ($)
|
| | | | 18.00 | | |
Expected volatility (%)
|
| | | | 75.00 | | |
Maximum term to exercise (years)
|
| | | | 3 and 4 | | |
Risk-free interest rate (%)
|
| | | | 0.75 | | |
| | |
2021
|
| |
2020
|
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
As at January 1
|
| | | | 6,309 | | | | | | — | | |
Amounts advanced
|
| | | | 2,945 | | | | | | — | | |
Interest charge
|
| | | | 483 | | | | | | — | | |
Amounts repaid
|
| | | | (737) | | | | | | — | | |
Conversion to equity
|
| | | | (9,000) | | | | | | — | | |
As at June 30
|
| | | | — | | | | | | — | | |
| | |
Note
|
| |
2020
|
| |
2019
|
| |||||||||
| | | | | | | | |
£ 000
|
| |
£ 000
|
| ||||||
Revenue
|
| | | | 5 | | | | | | 87 | | | | | | 70 | | |
Cost of sales
|
| | | | | | | | | | (44) | | | | | | (66) | | |
Gross profit
|
| | | | | | | | | | 43 | | | | | | 4 | | |
Research and development expenses
|
| | | | 7 | | | | | | (9,971) | | | | | | (5,153) | | |
Administrative expenses
|
| | | | 7 | | | | | | (3,760) | | | | | | (2,554) | | |
Related party administrative expenses
|
| | | | 7 | | | | | | (144) | | | | | | (144) | | |
Other operating income
|
| | | | 6 | | | | | | 2,317 | | | | | | 399 | | |
Operating loss
|
| | | | | | | | | | (11,515) | | | | | | (7,448) | | |
Finance costs
|
| | | | 8 | | | | | | (98) | | | | | | (66) | | |
Related party finance costs
|
| | | | 8 | | | | | | (709) | | | | | | — | | |
Total finance costs
|
| | | | 8 | | | | | | (807) | | | | | | (66) | | |
Loss before tax
|
| | | | | | | | | | (12,322) | | | | | | (7,514) | | |
Income tax (expense)/benefit
|
| | | | 10 | | | | | | (4) | | | | | | 30 | | |
Net loss for the period and total comprehensive loss
|
| | | | | | | | | | (12,326) | | | | | | (7,484) | | |
| | | | | | | | |
£
|
| |
£
|
| ||||||
Basic and diluted loss per share
|
| | | | 9 | | | | | | (123.26) | | | | | | (74.84) | | |
| | |
Note
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
| | | | | | | | |
£ 000
|
| |
£ 000
|
| ||||||
Assets | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| | | | 11 | | | | | | 1,422 | | | | | | 1,545 | | |
Right of use assets
|
| | | | 12 | | | | | | 1,062 | | | | | | 1,202 | | |
Intangible assets
|
| | | | 13 | | | | | | 2,030 | | | | | | 2.060 | | |
| | | | | | | | | | | 4,514 | | | | | | 4,807 | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Trade and other receivables
|
| | | | 15 | | | | | | 3,532 | | | | | | 1,470 | | |
Cash and cash equivalents
|
| | | | | | | | | | 839 | | | | | | 1,029 | | |
| | | | | | | | | | | 4,371 | | | | | | 2,499 | | |
Total assets
|
| | | | | | | | | | 8,885 | | | | | | 7,306 | | |
Equity | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | 16 | | | | | | — | | | | | | — | | |
Other reserves
|
| | | | 16 | | | | | | 4,117 | | | | | | — | | |
Net parent investment
|
| | | | 2,16 | | | | | | — | | | | | | 4,162 | | |
Accumulated deficit
|
| | | | | | | | | | (5,055) | | | | | | — | | |
Total equity
|
| | | | | | | | | | (938) | | | | | | 4,162 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Long term lease liabilities
|
| | | | 18 | | | | | | 846 | | | | | | 947 | | |
Provisions
|
| | | | 19 | | | | | | 88 | | | | | | 83 | | |
Trade and other payables
|
| | | | 20 | | | | | | — | | | | | | 524 | | |
| | | | | | | | | | | 934 | | | | | | 1,554 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Current lease liabilities
|
| | | | 18 | | | | | | 175 | | | | | | 219 | | |
Trade and other payables
|
| | | | 20 | | | | | | 2,401 | | | | | | 1,371 | | |
Loans from related parties
|
| | | | 17 | | | | | | 6,309 | | | | | | — | | |
Income tax liability
|
| | | | 10 | | | | | | 4 | | | | | | — | | |
| | | | | | | | | | | 8,889 | | | | | | 1,590 | | |
Total liabilities
|
| | | | | | | | | | 9,823 | | | | | | 3,144 | | |
Total equity and liabilities
|
| | | | | | | | | | 8,885 | | | | | | 7,306 | | |
| | |
Note
|
| |
2020
|
| |
2019
|
| |||||||||
| | | | | | | | |
£ 000
|
| |
£ 000
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
Net loss for the period
|
| | | | | | | | | | (12,326) | | | | | | (7,484) | | |
Adjustments to cash flows from non-cash items | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 11,13 | | | | | | 542 | | | | | | 159 | | |
Depreciation on right of use assets
|
| | | | 12 | | | | | | 140 | | | | | | 171 | | |
Finance costs
|
| | | | 8 | | | | | | 98 | | | | | | 66 | | |
Related party finance costs
|
| | | | 8 | | | | | | 709 | | | | | | — | | |
Share based payment transactions
|
| | | | 22 | | | | | | 96 | | | | | | — | | |
Income tax expense/(benefit)
|
| | | | 10 | | | | | | 4 | | | | | | (30) | | |
| | | | | | | | | | | (10,737) | | | | | | (7,118) | | |
Working capital adjustments | | | | | | | | | | | | | | | | | | | |
Increase in trade and other receivables
|
| | | | 15 | | | | | | (2,062) | | | | | | (848) | | |
Increase in trade and other payables
|
| | | | 20 | | | | | | 787 | | | | | | 683 | | |
Net cash flows used in operating activities
|
| | | | | | | | | | (12,012) | | | | | | (7,283) | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
Acquisition of subsidiaries, net of cash acquired
|
| | | | | | | | | | — | | | | | | (731) | | |
Acquisitions of property plant and equipment
|
| | | | 11 | | | | | | (155) | | | | | | (1,527) | | |
Acquisition of intangible assets
|
| | | | 13 | | | | | | (233) | | | | | | (575) | | |
Deferred consideration payments
|
| | | | | | | | | | (300) | | | | | | — | | |
Net cash flows used in investing activities
|
| | | | | | | | | | (688) | | | | | | (2,833) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
Proceeds from related party borrowings
|
| | | | 17 | | | | | | 5,600 | | | | | | — | | |
Payments to finance lease creditors
|
| | | | 18 | | | | | | (220) | | | | | | (130) | | |
Movement in net parent investment
|
| | | | | | | | | | 7,130 | | | | | | 11,003 | | |
Net cash flows generated from financing activities
|
| | | | | | | | | | 12,510 | | | | | | 10,873 | | |
Net (decrease)/increase in cash and cash equivalents
|
| | | | | | | | | | (190) | | | | | | 757 | | |
Cash and cash equivalents at January 1
|
| | | | | | | | | | 1,029 | | | | | | 272 | | |
Cash and cash equivalents at December 31
|
| | | | | | | | | | 839 | | | | | | 1,029 | | |
| | |
Note
|
| |
Share
capital |
| |
Other
reserves |
| |
Net parent
investment |
| |
Accumulated
deficit |
| |
Total
|
| ||||||||||||||||||
| | | | | | | | |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |||||||||||||||
At January 1, 2019
|
| | | | | | | | | | — | | | | | | — | | | | | | 643 | | | | | | — | | | | | | 643 | | |
Total comprehensive loss
|
| | | | | | | | | | — | | | | | | — | | | | | | (7,484) | | | | | | — | | | | | | (7,484) | | |
Movement in net parent investment
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | 11,003 | | | | | | — | | | | | | 11,003 | | |
At December 31, 2019
|
| | | | | | | | | | — | | | | | | — | | | | | | 4,162 | | | | | | — | | | | | | 4,162 | | |
| | |
Note
|
| |
Share
capital |
| |
Other
reserves |
| |
Net parent
investment |
| |
Accumulated
deficit |
| |
Total
|
| ||||||||||||||||||
| | | | | | | | |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |||||||||||||||
At January 1, 2020
|
| | | | | | | | | | — | | | | | | — | | | | | | 4,162 | | | | | | — | | | | | | 4,162 | | |
Total comprehensive loss
|
| | | | | | | | | | — | | | | | | — | | | | | | (7,175) | | | | | | (5,151) | | | | | | (12,326) | | |
Share based payment transactions
|
| | | | 22 | | | | | | — | | | | | | — | | | | | | — | | | | | | 96 | | | | | | 96 | | |
Movement in net parent investment
|
| | | | | | | | | | — | | | | | | — | | | | | | 7,130 | | | | | | — | | | | | | 7,130 | | |
Transfer to Other reserves
|
| | | | | | | | | | — | | | | | | 4,117 | | | | | | (4,117) | | | | | | — | | | | | | — | | |
At December 31, 2020
|
| | | | | | | | | | — | | | | | | 4,117 | | | | | | — | | | | | | (5,055) | | | | | | (938) | | |
Name of subsidiary
|
| |
Principal activity
|
| |
Registered office
|
| |
Proportion of
ownership interest and voting rights held 2020 |
| |
2019
|
|
Vertical Advanced
Engineering Ltd |
| |
Sale of engineering
consultancy services |
| |
140-142 Kensington Church
Street, London, W8 4BN UK |
| | 100% | | | 100% | |
Asset class
|
| |
Depreciation method and rate
|
|
Leasehold property
|
| |
Straight line over term of lease
|
|
Asset class
|
| |
Depreciation method and rate
|
|
Computer equipment
|
| | 3 years straight line | |
Leasehold improvements
|
| | 5 – 9 years straight line | |
Asset class
|
| |
Amortization method and rate
|
|
IT software
|
| | 3 years straight line | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Rendering of engineering consultancy services
|
| | | | 87 | | | | | | 70 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Government grants
|
| | | | 1,989 | | | | | | — | | |
R&D tax credit
|
| | | | 328 | | | | | | 399 | | |
| | | | | 2,317 | | | | | | 399 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Staff costs excluding share based payment expenses
|
| | | | 8,445 | | | | | | 3,642 | | |
Share based payment expenses
|
| | | | 96 | | | | | | — | | |
Software costs
|
| | | | 579 | | | | | | 191 | | |
Depreciation expense
|
| | | | 279 | | | | | | 89 | | |
Depreciation on right of use assets – Property
|
| | | | 140 | | | | | | 171 | | |
Amortisation expense
|
| | | | 263 | | | | | | 70 | | |
Consultancy costs
|
| | | | 745 | | | | | | 518 | | |
Foreign exchange gains/(losses)
|
| | | | 26 | | | | | | (6) | | |
Expense on short term leases
|
| | | | 64 | | | | | | 8 | | |
Research and development components
|
| | | | 2,095 | | | | | | 1,933 | | |
Related party administrative expenses
|
| | | | 144 | | | | | | 144 | | |
Other administrative expenses
|
| | | | 539 | | | | | | 929 | | |
Other research and development costs
|
| | | | 460 | | | | | | 163 | | |
Total administrative and research and development expenses
|
| | | | 13,875 | | | | | | 7,851 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Finance costs | | | | | | | | | | | | | |
Interest on loans from related parties
|
| | | | (709) | | | | | | — | | |
Discount unwind on deferred consideration
|
| | | | (19) | | | | | | (14) | | |
Interest expense on leases-Property
|
| | | | (74) | | | | | | (46) | | |
Other finance costs
|
| | | | (5) | | | | | | (6) | | |
Total finance costs
|
| | | | (807) | | | | | | (66) | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Net loss for the period
|
| | | | (12,326) | | | | | | (7,484) | | |
| | |
2020
No. of shares |
| |
2019
No. of shares |
| ||||||
Weighted average issued shares
|
| | | | 100,000 | | | | | | 100,000 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
£
|
| |
£
|
| ||||||
Basic and diluted loss per share
|
| | | | (123.26) | | | | | | (74.84) | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Current taxation | | | | | | | | | | | | | |
UK corporation tax
|
| | | | (4) | | | | | | 30 | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Loss before tax
|
| | | | (12,322) | | | | | | (7,514) | | |
Corporation tax benefit at standard rate
|
| | | | 2,341 | | | | | | 1,428 | | |
Decrease in tax benefit from effect of expenses not deductible in determining taxable profit (tax loss)
|
| | | | (135) | | | | | | — | | |
Decrease in tax benefit from tax losses for which no deferred tax asset was recognised
|
| | | | (841) | | | | | | — | | |
Decrease in tax benefit arising from group relief tax reconciliation (pre Reorganization)
|
| | | | (1,369) | | | | | | (1,428) | | |
Deferred tax credit from unrecognised temporary difference from a prior period
|
| | | | — | | | | | | 30 | | |
Total tax (expense)/benefit
|
| | | | (4) | | | | | | 30 | | |
| | |
Note
|
| |
Leasehold
improvements |
| |
Office equipment
|
| |
Total
|
| ||||||||||||
| | | | | | | | |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |||||||||
Cost or valuation | | | | | | | | | | | | | | | | | | | | | |||||
At January 1, 2019
|
| | | | | | | | | | 25 | | | | | | 53 | | | | | | 78 | | |
Additions
|
| | | | | | | | | | 1,311 | | | | | | 216 | | | | | | 1,527 | | |
Acquired through business combinations
|
| | | | 14 | | | | | | 14 | | | | | | 35 | | | | | | 49 | | |
December 31, 2019
|
| | | | | | | | | | 1,350 | | | | | | 304 | | | | | | 1,654 | | |
Additions
|
| | | | | | | | | | 18 | | | | | | 137 | | | | | | 155 | | |
December 31, 2020
|
| | | | | | | | | | 1,368 | | | | | | 441 | | | | | | 1,809 | | |
Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | |
At January 1, 2019
|
| | | | | | | | | | 1 | | | | | | 18 | | | | | | 19 | | |
Charge for year
|
| | | | | | | | | | 31 | | | | | | 58 | | | | | | 89 | | |
At December 31, 2019
|
| | | | | | | | | | 32 | | | | | | 76 | | | | | | 108 | | |
Charge for the year
|
| | | | | | | | | | 174 | | | | | | 105 | | | | | | 279 | | |
At December 31, 2020
|
| | | | | | | | | | 206 | | | | | | 181 | | | | | | 387 | | |
Net book value | | | | | | | | | | | | | | | | | | | | | | | | | |
At December 31, 2020
|
| | | | | | | | | | 1,162 | | | | | | 260 | | | | | | 1,422 | | |
At December 31, 2019
|
| | | | | | | | | | 1,318 | | | | | | 227 | | | | | | 1,545 | | |
At January 1, 2019
|
| | | | | | | | | | 24 | | | | | | 35 | | | | | | 59 | | |
| | |
Property
|
| |||
| | |
£ 000
|
| |||
Cost or valuation | | | | | | | |
At January 1, 2019
|
| | | | 867 | | |
Additions
|
| | | | 578 | | |
At December 31, 2019
|
| | | | 1,445 | | |
At December 31, 2020
|
| | | | 1,445 | | |
Depreciation | | | | | | | |
At January 1, 2019
|
| | | | 72 | | |
Charge for year
|
| | | | 171 | | |
At December 31, 2019
|
| | | | 243 | | |
Charge for the year
|
| | | | 140 | | |
At December 31, 2020
|
| | | | 383 | | |
Net book value | | | | | | | |
At December 31, 2020
|
| | | | 1,062 | | |
At December 31, 2019
|
| | | | 1,202 | | |
As at January 1, 2019
|
| | | | 795 | | |
| | |
Note
|
| |
Goodwill
|
| |
IT software
|
| |
Total
|
| ||||||||||||
| | | | | | | | |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |||||||||
Cost or valuation | | | | | | | | | | | | | | | | | | | | | | | | | |
At January 1, 2019
|
| | | | | | | | | | — | | | | | | 56 | | | | | | 56 | | |
Additions
|
| | | | | | | | | | — | | | | | | 575 | | | | | | 575 | | |
Acquired through business combinations
|
| | | | 14 | | | | | | 1,473 | | | | | | 51 | | | | | | 1,524 | | |
At December 31, 2019
|
| | | | | | | | | | 1,473 | | | | | | 682 | | | | | | 2,155 | | |
Additions
|
| | | | | | | | | | — | | | | | | 233 | | | | | | 233 | | |
At December 31, 2020
|
| | | | | | | | | | 1,473 | | | | | | 915 | | | | | | 2,388 | | |
Amortisation | | | | | | | | | | | | | | | | | | | | | | | | | |
At January 1, 2019
|
| | | | | | | | | | — | | | | | | 25 | | | | | | 25 | | |
Amortisation charge
|
| | | | | | | | | | — | | | | | | 70 | | | | | | 70 | | |
At December 31, 2019
|
| | | | | | | | | | — | | | | | | 95 | | | | | | 95 | | |
Amortisation charge
|
| | | | | | | | | | — | | | | | | 263 | | | | | | 263 | | |
At December 31, 2020
|
| | | | | | | | | | — | | | | | | 358 | | | | | | 358 | | |
Net book value | | | | | | | | | | | | | | | | | | | | | | | | | |
At December 31, 2020
|
| | | | | | | | | | 1,473 | | | | | | 557 | | | | | | 2,030 | | |
At December 31, 2019
|
| | | | | | | | | | 1,473 | | | | | | 587 | | | | | | 2,060 | | |
At January 1, 2019
|
| | | | | | | | | | — | | | | | | 31 | | | | | | 31 | | |
| | |
December 31,
2019 |
| |||
| | |
£ 000
|
| |||
Assets and liabilities acquired | | | | | | | |
Financial assets
|
| | | | 352 | | |
Property, plant and equipment
|
| | | | 49 | | |
Identifiable intangible assets
|
| | | | 51 | | |
Financial liabilities
|
| | | | (96) | | |
Total identifiable net assets
|
| | | | 356 | | |
Goodwill
|
| | | | 1,473 | | |
Total consideration
|
| | | | 1,829 | | |
Satisfied by: | | | | | | | |
Cash
|
| | | | 1,009 | | |
Fair value of deferred consideration
|
| | | | 820 | | |
Total consideration transferred
|
| | | | 1,829 | | |
Cash flow analysis: | | | | | | | |
Cash consideration
|
| | | | 1,009 | | |
Less: cash and cash equivalent balances acquired
|
| | | | (278) | | |
Net cash outflow arising on acquisition
|
| | | | 731 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Trade receivables
|
| | | | — | | | | | | 41 | | |
Government grants receivable
|
| | | | 1,989 | | | | | | — | | |
Prepayments
|
| | | | 733 | | | | | | 334 | | |
Other receivables
|
| | | | 810 | | | | | | 1,095 | | |
| | | | | 3,532 | | | | | | 1,470 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||||||||||||||
| | |
No.
|
| |
£
|
| |
No.
|
| |
£
|
| ||||||||||||
A ordinary of £0.00001 each
|
| | | | 100,000 | | | | | | 1.00 | | | | | | 100,000 | | | | | | 1.00 | | |
B ordinary of £0.00001 each
|
| | | | 4,832 | | | | | | 0.05 | | | | | | 4,832 | | | | | | 0.05 | | |
| | | | | 104,832 | | | | | | 1.05 | | | | | | 104,832 | | | | | | 1.05 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Current loans and borrowings | | | | | | | | | | | | | |
Loans from related parties
|
| | | | 6,309 | | | | | | — | | |
| | |
2020
|
| |
2019
|
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
As at January 1
|
| | | | — | | | | | | — | | |
Amounts advanced
|
| | | | 5,600 | | | | | | — | | |
Interest charged
|
| | | | 709 | | | | | | — | | |
As at December 31
|
| | | | 6,309 | | | | | | — | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Long term lease liabilities
|
| | | | 846 | | | | | | 947 | | |
Current lease liabilities
|
| | | | 175 | | | | | | 219 | | |
| | | | | 1,021 | | | | | | 1,166 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Less than one year
|
| | | | 175 | | | | | | 219 | | |
Within 2 – 5 years
|
| | | | 700 | | | | | | 700 | | |
More than 5 years
|
| | | | 397 | | | | | | 572 | | |
Total lease liabilities (undiscounted)
|
| | | | 1,272 | | | | | | 1,491 | | |
Payment
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Right of use assets
|
| | | | 220 | | | | | | 130 | | |
Low value leases
|
| | | | — | | | | | | 2 | | |
Short term leases
|
| | | | 64 | | | | | | 8 | | |
Total cash outflow
|
| | | | 284 | | | | | | 140 | | |
| | |
£000
|
| |||
As at January 1, 2019
|
| | | | 673 | | |
Additions due to changes in estimates
|
| | | | 577 | | |
Interest element of payments to finance lease creditors
|
| | | | (46) | | |
Principal element of payments to finance lease creditors
|
| | | | (84) | | |
Interest expense on leases
|
| | | | 46 | | |
As at December 31, 2019
|
| | | | 1,166 | | |
Interest element of payments to finance lease creditors
|
| | | | (74) | | |
Principal element of payments to finance lease creditors
|
| | | | (145) | | |
Interest expense on leases
|
| | | | 74 | | |
As at December 31, 2020
|
| | | | 1,021 | | |
| | |
Dilapidation
Provision |
| |||
| | |
£ 000
|
| |||
As at January 1, 2019
|
| | | | 77 | | |
Unwinding of discount
|
| | | | 6 | | |
As at December 31, 2019
|
| | | | 83 | | |
Unwinding of discount
|
| | | | 5 | | |
As at December 31, 2020
|
| | | | 88 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Trade payables
|
| | | | 846 | | | | | | 703 | | |
Accrued expenses
|
| | | | 1,226 | | | | | | 356 | | |
Amounts due to related parties
|
| | | | 56 | | | | | | 4 | | |
Social security and other taxes
|
| | | | 203 | | | | | | — | | |
Outstanding defined contribution pension costs
|
| | | | 70 | | | | | | — | | |
Other payables
|
| | | | — | | | | | | 8 | | |
Deferred consideration payable
|
| | | | — | | | | | | 300 | | |
| | | | | 2,401 | | | | | | 1,371 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Deferred consideration payable
|
| | | | — | | | | | | 524 | | |
| | |
December 31,
2020 |
| |||
| | |
Number
|
| |||
Outstanding, start of period
|
| | | | — | | |
Granted during the period
|
| | | | 16,817 | | |
Outstanding, end of period
|
| | | | 16,817 | | |
| | |
December 31,
2020 |
| |||
| | |
£ 000
|
| |||
Outstanding, start of period
|
| | | | — | | |
Granted during the period
|
| | | | 143.28 | | |
Outstanding, end of period
|
| | | | 143.28 | | |
| | |
31 December
2020 |
| |||
Weighted average exercise price (£)
|
| | | | 143.28 | | |
Number of share options outstanding
|
| | | | 16,817 | | |
Expected weighted average remaining vesting period (years)
|
| | | | 1.13 | | |
| | |
December 31,
2020 |
| |||
Share price at date of grant (£)
|
| | | | 40.36 | | |
Expected volatility (%)
|
| | | | 50.00 | | |
Vesting period in years
|
| | | | 1.13 | | |
Option life in years
|
| | | | 4.00 | | |
Risk-free interest rate (%)
|
| | | | (0.13) | | |
| | |
Carrying value
|
| |
Fair value
|
| ||||||||||||||||||
| | |
December 31,
2020 |
| |
December 31,
2019 |
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||||||||
| | |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| ||||||||||||
Cash and cash equivalents
|
| | | | 839 | | | | | | 1,029 | | | | | | 839 | | | | | | 1,029 | | |
Trade and other receivables
|
| | | | 2,799 | | | | | | 1,316 | | | | | | 2,799 | | | | | | 1,316 | | |
| | | | | 3,638 | | | | | | 2,165 | | | | | | 3,638 | | | | | | 2,165 | | |
| | |
Carrying Value
|
| |
Fair Value
|
| ||||||||||||||||||
| | |
December 31,
2020 |
| |
December 31,
2019 |
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||||||||
| | |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| ||||||||||||
Trade and other payables
|
| | | | 2,128 | | | | | | 1,895 | | | | | | 2,128 | | | | | | 1,895 | | |
Borrowings
|
| | | | 6,309 | | | | | | — | | | | | | 6,309 | | | | | | — | | |
Lease liabilities
|
| | | | 1,021 | | | | | | 1,166 | | | | | | 1,021 | | | | | | 1,166 | | |
| | | | | 9,458 | | | | | | 3,061 | | | | | | 9,458 | | | | | | 3,061 | | |
| | |
Maturity analysis
|
| |
Between 2 and 5
years |
| |
After more than
5 years |
| |
Total
|
| ||||||||||||
2020
|
| |
Within 1 year
|
| |||||||||||||||||||||
| | |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| ||||||||||||
Trade and other payables
|
| | | | 2,401 | | | | | | — | | | | | | — | | | | | | 2,401 | | |
Lease liabilities
|
| | | | 175 | | | | | | 700 | | | | | | 397 | | | | | | 1,272 | | |
Other borrowings
|
| | | | 6,309 | | | | | | — | | | | | | — | | | | | | 6,309 | | |
| | | | | 8,885 | | | | | | 700 | | | | | | 397 | | | | | | 9,982 | | |
2019
|
| |
Within 1 year
|
| |
Between 2 and 5
years |
| |
After more than
5 years |
| |
Total
|
| ||||||||||||
| | |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| |
£ 000
|
| ||||||||||||
Trade and other payables
|
| | | | 1,371 | | | | | | 524 | | | | | | — | | | | | | 1,895 | | |
Lease liabilities
|
| | | | 219 | | | | | | 700 | | | | | | 572 | | | | | | 1,491 | | |
| | | | | 1,590 | | | | | | 1,224 | | | | | | 572 | | | | | | 3,386 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
£ 000
|
| |
£ 000
|
| ||||||
Salaries and other short term employee benefits
|
| | | | 374 | | | | | | 181 | | |
Payments to defined contribution pension schemes
|
| | | | 39 | | | | | | 24 | | |
Share-based payments
|
| | | | 92 | | | | | | — | | |
| | | | | 504 | | | | | | 205 | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 707,084 | | | | | $ | 1,605,045 | | |
Prepaid expenses
|
| | | | 95,417 | | | | | | 187,865 | | |
Total current assets
|
| | | | 802,501 | | | | | | 1,792,910 | | |
Investment held in Trust Account
|
| | | | 305,332,346 | | | | | | 305,311,303 | | |
Total Assets
|
| | | $ | 306,134,847 | | | | | $ | 307,104,213 | | |
Liabilities, Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 80,274 | | | | | $ | 155,683 | | |
Accrued expenses
|
| | | | 2,762,980 | | | | | | 219 | | |
Total current liabilities
|
| | | | 2,843,254 | | | | | | 155,902 | | |
Warrant liabilities
|
| | | | 25,240,908 | | | | | | 26,175,756 | | |
Deferred underwriting commissions
|
| | | | 10,685,605 | | | | | | 10,685,605 | | |
Total liabilities
|
| | | | 38,769,767 | | | | | | 37,017,263 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A ordinary shares; 30,530,301 shares subject to possible redemption at $10 per share as of September 30, 2021 and December 31, 2020
|
| | | | 305,303,010 | | | | | | 305,303,010 | | |
Shareholders’ deficit | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 1,000,000 shares authorized; zero issued and outstanding
|
| | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized;
zero non-redeemable shares issued and outstanding at September 30, 2021 and December 31, 2020 |
| | | | — | | | | | | — | | |
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 7,632,575 shares issued and outstanding at September 30, 2021 and December 31, 2020
|
| | | | 763 | | | | | | 763 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (37,938,693) | | | | | | (35,216,823) | | |
Total shareholders’ deficit
|
| | | | (37,937,930) | | | | | | (35,216,060) | | |
Total Liabilities, Class A Ordinary Shares Subject to Possible Redemption
and Shareholders’ Deficit |
| | | $ | 306,134,847 | | | | | $ | 307,104,213 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020(1)
|
| ||||||||||||
General and administrative expenses
|
| | | $ | 620,994 | | | | | $ | 732,832 | | | | | $ | 3,675,107 | | | | | $ | 743,564 | | |
Loss from operations
|
| | | | (620,994) | | | | | | (732,832) | | | | | | (3,675,107) | | | | | | (743,564) | | |
Other income (expense) | | | | | | ||||||||||||||||||||
Income earned on investments in Trust Account
|
| | | | 4,611 | | | | | | 2,200 | | | | | | 21,043 | | | | | | 2,200 | | |
Change in fair value of warrant liabilities
|
| | | | 2,812,651 | | | | | | 76,000 | | | | | | 934,848 | | | | | | 76,000 | | |
Foreign exchange gain/(loss)
|
| | | | — | | | | | | — | | | | | | (2,654) | | | | | | — | | |
Total other income (expense), net
|
| | | | 2,817,262 | | | | | | 78,200 | | | | | | 953,237 | | | | | | 78,200 | | |
Net income (loss)
|
| | | $ | 2,196,268 | | | | | $ | (654,632) | | | | | $ | (2,721,870) | | | | | $ | (665,364) | | |
Weighted average ordinary shares outstanding, basic and diluted – Class A
|
| | | | 30,530,301 | | | | | | 5,309,618 | | | | | | 30,530,301 | | | | | | 3,404,255 | | |
Basic and diluted net income (loss) per ordinary share – Class A
|
| | | $ | 0.06 | | | | | $ | (0.05) | | | | | $ | (0.07) | | | | | $ | (0.06) | | |
Weighted average ordinary shares outstanding, basic and diluted – Class B
|
| | | | 7,632,575 | | | | | | 8,625,000 | | | | | | 7,632,575 | | | | | | 8,255,357 | | |
Basic and diluted net income (loss) per ordinary share – Class B
|
| | | $ | 0.06 | | | | | $ | (0.05) | | | | | $ | (0.07) | | | | | $ | (0.06) | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A(1)
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 7,632,575 | | | | | $ | 763 | | | | | $ | — | | | | | $ | (35,216,823) | | | | | $ | (35,216,060) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,810,764 | | | | | | 9,810,764 | | |
Balance – March 31, 2021 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 7,632,575 | | | | | $ | 763 | | | | | $ | — | | | | | $ | (25,406,059) | | | | | $ | (25,405,296) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,728,902) | | | | | | (14,728,902) | | |
Balance – June 30, 2021 (unaudited)
|
| | | | — | | | | | | — | | | | | | 7,632,575 | | | | | $ | 763 | | | | | $ | — | | | | | $ | (40,134,961) | | | | | $ | (40,134,198) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,196,268 | | | | | | 2,196,268 | | |
Balance – September 30, 2021 (unaudited)
|
| | |
|
—
|
| | | |
$
|
—
|
| | | | | 7,632,575 | | | | | $ | 763 | | | | |
$
|
—
|
| | | | $ | (37,938,693) | | | | | $ | (37,937,930) | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Class A(1)
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – May 13, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B ordinary shares to
Sponsor |
| | | | — | | | | | | — | | | | | | 8,625,000 | | | | | | 863 | | | | | | 24,137 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,732) | | | | | | (10,732) | | |
Balance – June 30, 2020 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | 24,137 | | | | | $ | (10,732) | | | | | $ | 14,268 | | |
Excess fair value of private placement
warrants |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,654,167 | | | | | | — | | | | | | 1,654,167 | | |
Accretion of Class A ordinary shares
to redemption amount |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,678,304) | | | | | | (26,264,790) | | | | | | (27,943,094) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (654,632) | | | | | | (654,632) | | |
Balance – September 30, 2020 (unaudited)
|
| | | | — | | | | | $ | — | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | | | | | $ | (26,930,154) | | | | | $ | (26,929,291) | | |
| | |
Nine Months Ended
September 30, 2021 |
| |
For the Period
from May 13, 2020 (inception) through September 30, 2020 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (2,721,870) | | | | | $ | (665,364) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | |||||
General and administrative expenses paid by related parties
|
| | | | — | | | | | | 12,232 | | |
Income earned on investments in Trust Account
|
| | | | (21,043) | | | | | | (2,200) | | |
Change in fair value of warrant liabilities
|
| | | | (934,848) | | | | | | (76,000) | | |
Transactions allocated to warrant liabilities
|
| | | | — | | | | | | 677,570 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 92,488 | | | | | | (225,767) | | |
Accounts payable
|
| | | | (75,409) | | | | | | 16,194 | | |
Accrued expenses
|
| | | | 2,762,761 | | | | | | 2.300 | | |
Net cash used in operating activities
|
| | | | (897,961) | | | | | | (261,035) | | |
Cash Flows from Investing Activities: | | | | ||||||||||
Cash deposited in Trust Account
|
| | | | — | | | | | | (300,000,000) | | |
Net cash used in investing activities
|
| | | | — | | | | | | (300,000,000) | | |
Cash Flows from Financing Activities: | | | | ||||||||||
Repayment of note payable to related parties
|
| | | | — | | | | | | (132,713) | | |
Proceeds received from initial public offering, gross
|
| | | | — | | | | | | 300,000,000 | | |
Proceeds received from private placement
|
| | | | — | | | | | | 8,000,000 | | |
Offering costs paid
|
| | | | — | | | | | | (5,923,016) | | |
Net cash provided by financing activities
|
| | | | — | | | | | | 301,994,271 | | |
Net change in cash
|
| | | | (897,961) | | | | | | 1,683,236 | | |
Cash – beginning of the period
|
| | |
|
1,605,045
|
| | | |
|
—
|
| |
Cash – ending of the period
|
| | | $ | 707,084 | | | | | | 1,683,236 | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | |
Deferred underwriting commissions
|
| | | | | | | | | $ | 10,500,000 | | |
Initial measurement of warrants issued in connection with initial public offering and private placement accounted for as liabilities
|
| | | | | | | | | $ | 18,323,000 | | |
Offering costs paid in exchange for issuance of Class B ordinary shares
to sponsor |
| | | | | | | | | $ | 25,000 | | |
Offering costs included in accrued expenses
|
| | | | | | | | | $ | 75,000 | | |
Offering costs included in note payable
|
| | | | | | | | | $ | 120,481 | | |
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Balance Sheet as of March 31, 2021 | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption
|
| | | $ | 274,897,708 | | | | | $ | 30,405,302 | | | | | $ | 305,303,010 | | |
Class A ordinary shares
|
| | | | 304 | | | | | | (304) | | | | | | — | | |
Additional paid-in capital
|
| | | | 3,954,702 | | | | | | (3,954,702) | | | | | | — | | |
Retained earnings (accumulated deficit)
|
| | | | 1,044,237 | | | | | | (26,450,296) | | | | | | (25,406,059) | | |
Total shareholders’ equity (deficit)
|
| | | $ | 5,000,006 | | | | | $ | (30,405,302) | | | | | $ | (25,405,296) | | |
Balance Sheet as of June 30, 2021 | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption
|
| | | $ | 260,168,806 | | | | | $ | 45,134,204 | | | | | $ | 305,303,010 | | |
Class A ordinary shares
|
| | | | 451 | | | | | | (451) | | | | | | — | | |
Additional paid-in capital
|
| | | | 18,683,457 | | | | | | (18,683,457) | | | | | | — | | |
Accumulated deficit
|
| | | | (13,684,665) | | | | | | (26,450,296) | | | | | | (40,134,961) | | |
Total shareholders’ equity (deficit)
|
| | | $ | 5,000,006 | | | | | $ | (45,134,204) | | | | | $ | (40,134,198) | | |
Balance Sheet as of September 30, 2021 | | | | | | | | | | | | | | | | | | | |
Accrual expenses
|
| | | $ | 5,097,232 | | | | | $ | (2,334,252) | | | | | $ | 2,762,980 | | |
Total current liabilities
|
| | | | 5,177,506 | | | | | | (2,334,252) | | | | | | 2,843,254 | | |
Total liabilities
|
| | | | 41,104,019 | | | | | | (2,334,252) | | | | | | 38,769,767 | | |
Accumulated deficit
|
| | | | (40,272,945) | | | | | | 2,334,252 | | | | | | (37,938,693) | | |
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Total shareholders’ deficit
|
| | | $ | (40,272,182) | | | | | $ | 2,334,252 | | | | | $ | (37,937,930) | | |
Statement of Operations for the three months ending September 30, 2021
|
| | | | | | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 2,955,246 | | | | | $ | (2,334,252) | | | | | $ | 620,994 | | |
Loss from operations
|
| | | | (2,955,246) | | | | | | 2,334,252 | | | | | | (620,994) | | |
Net income (loss)
|
| | | | (137,984) | | | | | | 2,334,252 | | | | | | 2,196,268 | | |
Basic and diluted net income per ordinary share, Class A
|
| | | | 0.00 | | | | | | 0.06 | | | | | | 0.06 | | |
Basic and diluted net income per ordinary share, Class B
|
| | | $ | 0.00 | | | | | $ | 0.06 | | | | | $ | 0.06 | | |
Statement of Operations for the nine months ending September 30, 2021
|
| | | | | | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 6,009,359 | | | | | $ | (2,334,252) | | | | | $ | 3,675,107 | | |
Loss from operations
|
| | | | (6,009,359) | | | | | | 2,334,252 | | | | | | (3,675,107) | | |
Net loss
|
| | | | (5,056,122) | | | | | | 2,334,252 | | | | | | (2,721,870) | | |
Basic and diluted net loss per ordinary share, Class A
|
| | | | (0.13) | | | | | | 0.06 | | | | | | (0.07) | | |
Basic and diluted net loss per ordinary share, Class B
|
| | | $ | (0.13) | | | | | $ | 0.06 | | | | | $ | (0.07) | | |
Statement of Cash Flows for the three months ended March 31, 2021
|
| | | | | | | | | | | | | | | | | | |
Supplemental disclosure of non-cash investing and financing activities:
|
| | | | | | | | | | | | | | | | | | |
Change in value of Class A ordinary shares subject to redemption
|
| | | $ | 9,810,764 | | | | | $ | (9,810,764) | | | | | $ | — | | |
Statement of Cash Flows for the six months ended June 30, 2021
|
| | | | | | | | | | | | | | | | | | |
Supplemental disclosure of non-cash investing and financing activities:
|
| | | | | | | | | | | | | | | | | | |
Change in value of Class A ordinary shares subject to redemption
|
| | | $ | (4,897,138) | | | | | $ | 4,897,138 | | | | | $ | — | | |
Statement of Cash Flows for the nine months ended September 30, 2021
|
| | | | | | | | | | | | | | | | | | |
Cash Flows from Operating Activities: | | | | | | | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (5,056,122) | | | | | $ | 2,334,252 | | | | | $ | (2,721,870) | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 5,097,013 | | | | | $ | (2,334,252) | | | | | $ | 2,762,761 | | |
| | |
For the three months
ended September 30, 2021 |
| |
For the nine months ended
September 30, 2021 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net loss per ordinary share | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss), as adjusted
|
| | | $ | 1,757,014 | | | | | $ | 439,254 | | | | | $ | (2,177,496) | | | | | $ | (544,374) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 30,530,301 | | | | | | 7,632,575 | | | | | | 30,530,301 | | | | | | 7,632,575 | | |
Basic and diluted net income (loss), per ordinary share
|
| | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | (0.07) | | | | | $ | (0.07) | | |
| | |
For the three months
ended September 30, 2020 |
| |
For the period
from May 13, 2020 (inception) through September 30, 2020 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net loss per ordinary share | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net loss, as adjusted
|
| | | $ | (246,740) | | | | | $ | (407,892) | | | | | $ | (194,223) | | | | | $ | (471,141) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 5,217,391 | | | | | | 8,625,000 | | | | | | 3,404,255 | | | | | | 8,255,357 | | |
Basic and diluted net loss per ordinary share
|
| | | $ | (0.05) | | | | | $ | (0.05) | | | | | $ | (0.06) | | | | | $ | (0.06) | | |
Description
|
| |
Level
|
| |
September 30,
2021 |
| ||||||
Assets: | | | | | | | | | | | | | |
Marketable securities held in the Trust Account(1)
|
| | | | 1 | | | | | $ | 305,332,346 | | |
Liabilities: | | | | | | | | | | | | | |
Private Placement Warrants(2)
|
| | | | 2 | | | | | | 8,754,545 | | |
Public Warrants(2)
|
| | | | 1 | | | | | | 16,486,363 | | |
Description
|
| |
Level
|
| |
December 31,
2020 |
| ||||||
Assets: | | | | | | | | | | | | | |
Marketable securities held in the Trust Account(1)
|
| | | | 1 | | | | | $ | 305,311,303 | | |
Liabilities: | | | | | | | | | | | | | |
Private Placement Warrants(2)
|
| | | | 2 | | | | | | 9,078,787 | | |
Public Warrants(2)
|
| | | | 1 | | | | | | 17,096,969 | | |
| | |
Private
Placement Warrants |
| |
Public
Warrants |
| |
Warrant
Liabilities(2) |
| |||||||||
Fair value as of December 31, 2020
|
| | | $ | 9,078,787 | | | | | $ | 17,096,969 | | | | | $ | 26,175,756 | | |
Change in valuation inputs or other assumptions(1)
|
| | | | (324,242) | | | | | | (610,606) | | | | | | (934,848) | | |
Fair value as of September 30, 2021
|
| | | $ | 8,754,545 | | | | | $ | 16,486,363 | | | | | $ | 25,240,908 | | |
| Assets | | | | | | | |
| Current assets: | | | | | | | |
|
Cash
|
| | | $ | 1,605,045 | | |
|
Prepaid expenses
|
| | | | 187,865 | | |
|
Total current assets
|
| | | | 1,792,910 | | |
|
Investment held in Trust Account
|
| | | | 305,311,303 | | |
|
Total Assets
|
| | | $ | 307,104,213 | | |
| Liabilities and Shareholders’ Equity | | | | | | | |
| Current liabilities: | | | | | | | |
|
Accounts payable
|
| | | $ | 155,683 | | |
|
Accrued expenses
|
| | | | 219 | | |
|
Total current liabilities
|
| | | | 155,902 | | |
|
Warrant liability
|
| | | | 26,175,756 | | |
|
Deferred underwriting commissions
|
| | | | 10,685,605 | | |
|
Total liabilities
|
| | | | 37,017,263 | | |
| Commitments and Contingencies | | | | | | | |
|
Class A ordinary shares; 30,530,301 shares subject to possible redemption at redemption value
|
| | | | 305,303,010 | | |
| Shareholders’ Equity | | | | | | | |
|
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; zero shares issued and outstanding
|
| | | | — | | |
|
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 7,632,575 shares issued and outstanding
|
| | | | 763 | | |
|
Additional paid-in capital
|
| | | | — | | |
|
Accumulated deficit
|
| | | | (35,216,823) | | |
|
Total shareholders’ deficit
|
| | | | (35,216,060) | | |
|
Total Liabilities, Class A Ordinary Shares Subject to Possible Redemption and Shareholders’
Deficit |
| | | $ | 307,104,213 | | |
|
General and administrative expenses
|
| | | $ | 922,064 | | |
|
Loss from operations
|
| | | | (922,064) | | |
| Other income (expense) | | | | | | | |
|
Income earned on investments in Trust Account
|
| | | | 8,293 | | |
|
Change in fair value of warrant liabilities
|
| | | | (7,852,756) | | |
|
Total other income (expense), net
|
| | | | (7,844,463) | | |
|
Net loss
|
| | | $ | (8,766,527) | | |
|
Weighted average ordinary shares outstanding, basic and diluted – Class A
|
| | | | 14,320,851 | | |
|
Basic and diluted net loss per ordinary share – Class A
|
| | | $ | (0.39) | | |
|
Weighted average ordinary shares outstanding, basic and diluted – Class B
|
| | | | 8,113,263 | | |
|
Basic and diluted net loss per ordinary share – Class B
|
| | | $ | (0.39) | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||
|
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance – May 13, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B ordinary shares to Sponsor
|
| | | | — | | | | | | — | | | | | | 8,625,000 | | | | | | 863 | | | | | | 24,137 | | | | | | — | | | | | | 25,000 | | |
Excess of cash received over fair value of private placement warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,654,167 | | | | | | — | | | | | | 1,654,167 | | |
Forfeited Class B ordinary shares
|
| | | | — | | | | | | — | | | | | | (992,425) | | | | | | (100) | | | | | | — | | | | | | — | | | | | | (100) | | |
Accretion of Class A ordinary shares to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,678,304) | | | | | | (26,450,296) | | | | | | (28,128,600) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,766,527) | | | | | | (8,766,527) | | |
Balance – December 31, 2020
|
| | |
|
—
|
| | | |
$
|
—
|
| | | | | 7,632,575 | | | | | $ | 763 | | | | | $ | — | | | | | $ | (35,216,823) | | | | | $ | (35,216,060) | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (8,766,527) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
|
Income earned on investments in Trust Account
|
| | | | (8,293) | | |
|
General and administrative expenses funded with note payable to related party
|
| | | | 12,232 | | |
|
Change in fair value of warrant liabilities
|
| | | | 7,852,756 | | |
|
Transaction costs allocable to warrant liabilities
|
| | | | 677,570 | | |
| Changes in operating assets and liabilities: | | | | | | | |
|
Prepaid expenses
|
| | | | (187,865) | | |
|
Accounts payable
|
| | | | 155,683 | | |
|
Accrued expenses
|
| | | | (74,781) | | |
|
Net cash used in operating activities
|
| | | | (339,225) | | |
| Cash Flows from Investing Activities: | | | | | | | |
|
Cash deposited in Trust Account
|
| | | | (305,303,010) | | |
|
Net cash used in investing activities
|
| | | | (305,303,010) | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Repayment of note payable to related party
|
| | | | (132,713) | | |
|
Proceeds received from initial public offering, gross
|
| | | | 305,303,010 | | |
|
Proceeds received from private placement
|
| | | | 8,106,060 | | |
|
Offering costs paid
|
| | | | (6,029,077) | | |
|
Net cash provided by financing activities
|
| | | | 307,247,280 | | |
|
Net change in cash
|
| | | | 1,605,045 | | |
|
Cash – beginning of the period
|
| | |
|
—
|
| |
|
Cash – ending of the period
|
| | | $ | 1,605,045 | | |
| Supplemental disclosure of non-cash investing and financing activities: | | | | | | | |
|
Offering costs paid in exchange for issuance of Class B ordinary shares to
Sponsor |
| | | $ | 25,000 | | |
|
Offering costs included in accrued expenses
|
| | | $ | 75,000 | | |
|
Offering costs included in note payable
|
| | | $ | 120,481 | | |
|
Deferred underwriting commissions
|
| | | $ | 10,685,605 | | |
|
Initial measurement of warrants issued in connection with initial public offering and private placement accounted for as liabilities
|
| | | $ | 18,620,362 | | |
| | |
As Reported
As Previously Restated in 10 K/A Amendment No. 1 |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Balance Sheet as of September 15, 2020 (unaudited) | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption
|
| | | $ | 268,023,290 | | | | | $ | 31,976,710 | | | | | $ | 300,000,000 | | |
Class A ordinary shares
|
| | | | 320 | | | | | | (320) | | | | | | — | | |
Additional paid-in capital
|
| | | | 5,711,600 | | | | | | (5,711,600) | | | | | | — | | |
Retained earnings (accumulated deficit)
|
| | | | (712,775) | | | | | | (26,264,790) | | | | | | (26,977,565) | | |
Total shareholders’ equity (deficit)
|
| | | $ | 5,000,008 | | | | | $ | (31,976,710) | | | | | $ | (26,976,702) | | |
Balance Sheet as of September 30, 2020 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption
|
| | | $ | 268,070,700 | | | | | $ | 31,929,300 | | | | | $ | 300,000,000 | | |
Class A ordinary shares
|
| | | | 319 | | | | | | (319) | | | | | | — | | |
Additional paid-in capital
|
| | | | 5,664,191 | | | | | | (5,664,191) | | | | | | — | | |
Retained earnings (accumulated deficit)
|
| | | | (665,364) | | | | | | (26,264,790) | | | | | | (26,930,154) | | |
Total shareholders’ equity (deficit)
|
| | | $ | 5,000,009 | | | | | $ | (31,929,300) | | | | | $ | (26,929,291) | | |
Balance Sheet as of October 14, 2020 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption
|
| | | $ | 272,992,338 | | | | | $ | 32,310,672 | | | | | $ | 305,303,010 | | |
Class A ordinary shares
|
| | | | 324 | | | | | | (324) | | | | | | — | | |
Additional paid-in capital
|
| | | | 5,859,953 | | | | | | (5,859,953) | | | | | | — | | |
Retained earnings (accumulated deficit)
|
| | | | (861,137) | | | | | | (26,450,395) | | | | | | (27,366,562) | | |
Total shareholders’ equity (deficit)
|
| | | $ | 5,000,003 | | | | | $ | (32,310,672) | | | | | $ | (27,310,669) | | |
Balance Sheet as of December 31, 2020
|
| | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption
|
| | | $ | 265,086,944 | | | | | $ | 40,216,066 | | | | | $ | 305,303,010 | | |
Class A ordinary shares
|
| | | | 402 | | | | | | (402) | | | | | | — | | |
Additional paid-in capital
|
| | | | 13,765,368 | | | | | | (13,765,368) | | | | | | — | | |
Retained earnings (accumulated deficit)
|
| | | | (8,766,527) | | | | | | (26,450,296) | | | | | | (35,216,823) | | |
Total shareholders’ equity (deficit)
|
| | | $ | 5,000,006 | | | | | $ | (40,216,066) | | | | | $ | (35,216,060) | | |
Statement of Operations for the three months ended September 30, 2020 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (654,632) | | | | | $ | — | | | | | $ | (654,632) | | |
Weighted average shares outstanding – Class A
|
| | | | 30,000,000 | | | | | | (24,690,382) | | | | | | 5,309,618 | | |
Basic and diluted net loss per ordinary share – Class A
|
| | | $ | 0.00 | | | | | $ | (0.05) | | | | | $ | (0.05) | | |
Weighted average shares outstanding – Class B
|
| | | | 8,625,000 | | | | | | — | | | | | | 8,625,000 | | |
Basic and diluted net loss per ordinary share – Class B
|
| | | $ | (0.01) | | | | | $ | (0.04) | | | | | $ | (0.05) | | |
Statement of Operations for the period from May 13, 2020 (inception) through September 30, 2020 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (665,364) | | | | | $ | — | | | | | $ | (665,364) | | |
Weighted average shares outstanding – Class A
|
| | | | 30,000,000 | | | | | | (26,752,096) | | | | | | 3,247,904 | | |
Basic and diluted net loss per ordinary share – Class A
|
| | | $ | 0.00 | | | | | $ | (0.06) | | | | | $ | (0.06) | | |
Weighted average shares outstanding – Class B
|
| | | | 8,625,000 | | | | | | (369,643) | | | | | | 8,255,357 | | |
Basic and diluted net loss per ordinary share – Class B
|
| | | $ | (0.01) | | | | | $ | (0.05) | | | | | $ | (0.06) | | |
| | |
As Reported
As Previously Restated in 10 K/A Amendment No. 1 |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Statement of Operations for the period from May 13, 2020 (inception) through December 31, 2020
|
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (8,766,527) | | | | | $ | — | | | | | $ | (8,766,527) | | |
Weighted average shares outstanding – Class A
|
| | | | 30,387,905 | | | | | | (16,067,054) | | | | | | 14,320,851 | | |
Basic and diluted net loss per ordinary share – Class A
|
| | | $ | 0.00 | | | | | $ | (0.39) | | | | | $ | (0.39) | | |
Weighted average shares outstanding – Class B
|
| | | | 7,539,714 | | | | | | 573,549 | | | | | | 8,113,263 | | |
Basic and diluted net loss per ordinary share – Class B
|
| | | $ | (1.16) | | | | | $ | 0.77 | | | | | $ | (0.39) | | |
Statement of Cash Flows for the period from May 13, 2020 (inception) through September 30, 2020
|
| | | | | | | | | | | | | | | | | | |
Supplemental disclosure of non-cash investing and financing activities:
|
| | | | | | | | | | | | | | | | | | |
Initial value of Class A ordinary shares subject to possible redemption
|
| | | $ | 267,994,700 | | | | | $ | (267,994,700) | | | | | $ | — | | |
Change in value of Class A ordinary shares subject to possible redemption
|
| | | $ | 76,000 | | | | | $ | (76,000) | | | | | $ | — | | |
Statement of Cash Flows for the period from May 13, 2020 (inception) through December 31, 2020
|
| | | | | | | | | | | | | | | | | | |
Supplemental disclosure of non-cash investing and financing activities:
|
| | | | | | | | | | | | | | | | | | |
Initial value of Class A ordinary shares subject to possible redemption
|
| | | $ | 268,023,290 | | | | | $ | (268,023,290) | | | | | $ | — | | |
Change in value of Class A ordinary shares subject to possible redemption
|
| | | $ | (2,936,346) | | | | | $ | 2,936,346 | | | | | $ | — | | |
| | |
For the period From
May 13, 2020 (inception) through December 31, 2020 |
| |||||||||
| | |
Class A
|
| |
Class B
|
| ||||||
Basic and diluted net loss per ordinary share | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Allocation of net loss, as adjusted
|
| | | $ | (5,596,126) | | | | | $ | (3,170,401) | | |
Denominator: | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 14,320,851 | | | | | | 8,113,263 | | |
Basic and diluted net loss per ordinary share
|
| | | $ | (0.39) | | | | | $ | (0.39) | | |
|
Gross Proceeds
|
| | | $ | 305,303,010 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants
|
| | | | (11,955,000) | | |
|
Class A Ordinary Shares issuance costs
|
| | | | (16,173,600) | | |
| Add: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 28,128,600 | | |
|
Class A Ordinary Shares subject to possible redemption at December 31, 2020
|
| | | $ | 305,303,010 | | |
Description
|
| |
Level
|
| |
December 31,
2020 |
| ||||||
Assets: | | | | | | | | | | | | | |
Marketable securities held in Trust Account(1)
|
| | | | 1 | | | | | $ | 305,311,303 | | |
Liabilities: | | | | | | | | | | | | | |
Private Placement Warrants(2)
|
| | | | 2 | | | | | | 9,078,787 | | |
Public Warrants(2)
|
| | | | 1 | | | | | | 17,096,969 | | |
Input
|
| |
September 15,
2020 (Initial Measurement) |
| |||
Risk-free interest rate
|
| | | | 0.28% | | |
Expected term (years)
|
| | | | 5.19 | | |
Expected volatility
|
| | | | 16.0% | | |
Exercise price
|
| | | $ | 11.50 | | |
Fair value of Units
|
| | | $ | 9.60 | | |
| | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of May 13, 2020 (inception)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Initial measurement on September 15, 2020
|
| | | | 6,368,000 | | | | | | 11,955,000 | | | | | | 18,323,000 | | |
Initial measurement on October 14, 2020
|
| | | | 83,893 | | | | | | 209,469 | | | | | | 293,362 | | |
Change in valuation inputs or other assumptions(1)
|
| | | | 2,626,894 | | | | | | 4,932,500 | | | | | | 7,559,394 | | |
Fair value as of December 31, 2020
|
| | | $ | 9,078,787 | | | | | $ | 17,096,969 | | | | | $ | 26,175,756 | | |