XML 38 R30.htm IDEA: XBRL DOCUMENT v3.23.2
Financial Instruments (Tables)
6 Months Ended
Jun. 30, 2023
Financial Instruments [Abstract]  
Schedule of Financial Assets, Other than Cash and Short-Term Deposits Set out below is an overview of financial assets, other than cash and short-term deposits, held by the Group as at June 30, 2023 and December 31, 2022:
    At
June 30
2023
£’000
    At
December 31 2022
£’000
 
Financial assets at amortized cost            
Trade receivables     18,888       24,475  
Contract assets     263       248  
Lease deposits     4,356       5,664  
      23,507       30,387  
                 
Current     19,151       24,723  
Non-current     4,356       5,664  
Schedule of Interest-Bearing Loans and Borrowings Interest-bearing loans and borrowings
            At
June 30
2023
    At
December 31
2022
 
    Interest rate %   Maturity   £’000     £’000  
Current                        
Convertible Notes   2%   Within one year     1,248       1,301  
Stocking loans   Base rate + 0.5% – 2%   On earlier of sale or 180 days     82,350       161,592  
Subscription facilities   Base rate + 1.7%   Within one year     763       14,983  
Secured asset financing   3% – 12%   Within one year     1,024       1,479  
Bank loans       Within one year           30  
Lease liabilities   1% – 13%   Within one year     17,972       28,596  
              103,357       207,981  
                         
Non-current                        
Convertible Notes   2%   2027     275,169       265,631  
Secured asset financing   3% – 12%   2026 – 2027     2,338       4,113  
Lease liabilities   1% – 13%   2024 – 2042     76,056       88,864  
              353,563       358,608  

 

Schedule of Other Financial Liabilities Other financial liabilities
   At
June 30
2023
  

At
December 31

2022

 
   £’000   £’000 
Financial liabilities at fair value through profit or loss        
Warrants   16    515 
Embedded derivative   78,978    82,108 
    78,994    82,623 
           
Current   
    
 
Non-current   78,994    82,623 
Schedule of Fair Value Measurement Hierarchy The following table provides the fair value measurement hierarchy of the Group’s financial assets and financial liabilities as at June 30, 2023
   Level 1   Level 2   Level 3   Total 
At June 30, 2023  £’000   £’000   £’000   £’000 
Warrants   
    
    16    16 
Embedded derivative   
    
    78,978    78,978 
    
    
    78,994    78,994 

 

Schedule of Fair Value of the Private Warrants and the Embedded Derivative The following information is relevant in the determination of fair value of the warrants and the embedded derivative at June 30, 2023
   Warrants   Embedded
derivative
 
         
Expected term (years)   7    4 
Expected volatility   81.1%   79.6%
Dividend yield   Nil    Nil 
Risk free interest rate   4.08%   4.38%
Schedule of Fair Value Movements The fair value movements are set out as follows
     Warrants      Embedded derivative   Total   
   £’000     £’000    £’000   
At January 1, 2023   515    82,108    82,623 
                
Fair value movement   (478)   226    (252)
Foreign exchange movements   (21)   (3,356)   (3,377)
At June 30, 2023   16    78,978    78,994