XML 65 R55.htm IDEA: XBRL DOCUMENT v3.22.1
Warrants (Tables)
12 Months Ended
Dec. 31, 2021
Warrants [Abstract]  
Schedule of warrants outstanding
 

Public
Number

 

Private placement Number

 

Total
Number

At December 31, 2019

 

 

 

At December 31, 2020

 

 

 

At December 31, 2021

 

20,124,748

 

21,129,818

 

41,254,566

Schedule of public warrants are classified as Level

At December 31, 2021

 

Level 1

 

Level 2

 

Level 3

 

Total

   

£’000

 

£’000

 

£’000

 

£’000

Warrants

 

13,418

 

 

29,274

 

42,692

Schedule of fair value of the warrants
 

Private placement

Number of warrants

 

 

21,129,818

 

Exercise price

 

$

11.50

 

Expected term (years)

 

 

7

 

Expected volatility

 

 

47.1

%

Dividend yield

 

 

Nil

 

Risk free interest rate

 

 

1.40

%

Schedule of fair value movements
 

Public

 

Private placement

 

Total

   

£’000

 

£’000

 

£’000

At December 31, 2019

 

 

 

 

 

 

     

 

   

 

   

 

At December 31, 2020

 

 

 

 

 

 

     

 

   

 

   

 

Warrants issued upon acquisition of Drover

 

 

 

6,566

 

 

6,566

 

Fair value movement

 

 

 

102

 

 

102

 

Exercise of warrants

 

 

 

(6,667

)

 

(6,667

)

Warrants issued in the Transaction

 

22,475

 

 

46,887

 

 

69,362

 

Fair value movement

 

(9,057

)

 

(17,614

)

 

(26,671

)

At December 31, 2021

 

13,418

 

 

29,274

 

 

42,692