2024 (£m) | 2023 (£m) | % change | |
| Research and development expenses | 98.9 | 103.8 | 4.7% |
Adjusting items: | |||
Employer’s social security taxes on pre-IPO share awards | 0.5 | 0.6 | |
| Adjusted R&D expenses | 99.4 | 104.4 | 4.9% |
| Amortisation of capitalised development costs | (23.7) | (18.4) | |
| Capitalised development costs | 34.7 | 19.5 | |
Total R&D expenses and capitalised development costs | 110.4 | 105.5 | (4.6)% |
2024 (£m) | 2023 (£m) | % change | |
Selling, general and administration expenses | 158.8 | 155.2 | (2.3)% |
Adjusting items: | |||
Share-based payment expense on Founder Long-Term Incentive Plan (LTIP) | 6.1 | (20.9) | |
Employer’s social security taxes on Founder LTIP and pre-IPO share awards | 2.3 | 0.3 | |
Adjusted selling, general and administration expenses | 167.2 | 134.6 | (24.2)% |
Key to Committees |
Audit and Risk Committee |
Nomination Committee |
Remuneration Committee |
Chair |
Board of Directors |
| Appointed: | 1 August 2022 |
| Tenure: | 2 years |
| Independent: | N/A |
Committee |
| Appointed: | 23 May 2005 |
| Tenure: | 19 years |
| Independent: | No |
Committee |
| Appointed: | 22 January 2024 |
| Tenure: | 1 year |
| Independent: | No |
| Committee | None |
| Group financial statements | Company financial statements | |
| Materiality | £3.5 million (2023: £3.3 million) | £2.8 million (2023: £2.64 million) |
Basis for determining materiality | 2% of Revenue (2023: 2% of Revenue) Using our professional judgement we have determined for the year ended 31 December 2024 that revenue is the key benchmark and determined Group materiality to be £3.5 million. | We determined materiality in a manner consistent with the approach to the Group financial statements, however capped this at 80% (2023: 80%) of Group materiality. This was such that the performance materiality for the Company audit aligns with the component performance materiality of the Company for the purposes of the Group audit. |
Rationale for the benchmark applied | Revenue reflects the manner in which business performance is reported and assessed by external users of the financial statements, particularly for a loss-making company. Recurring revenues of the Group continue to grow and are a key metric for users. We also considered other secondary benchmarks as part of determining materiality, which further supported the materiality used. |
Revenue |
Group materiality |
Note | 2024 Pence | 2023 Pence | |
| Loss per share | 8 | (16) | (19) |
| At 1 January 2023 | | ( | | |||
| Loss for the year | | | | ( | ( | |
| Other comprehensive (expense)/income | | | | ( | | ( |
| Total comprehensive loss for the year | | | | ( | ( | ( |
| Issue of share capital | | | | | ||
| Cost of share issue | ( | | | | ( | |
| Employee share-based payments | | | | | ||
| Tax in relation to share-based payments | | | ( | | | ( |
Total contributions by and distributions to owners | | | | |||
| At 31 December 2023 | ( | ( |
| Loss for the year | | | | ( | ( | |
| Other comprehensive (expense)/income | | | ( | | | |
| Total comprehensive loss for the year | | | ( | ( | ( | |
| Issue of share capital | | | | | | |
| Cost of share issue | ( | | | | ( | |
| Employee share-based payments | | | | | | |
| Tax in relation to share-based payments | | | | | | |
Total contributions by and distributions to owners | | | | | | |
| At 31 December 2024 | | ( | ( | |
| Amendments to IAS 7 and IFRS 7 | Supplier finance arrangements |
| Amendments to IAS 1 | Classification of liabilities as current or non-current; non-current liabilities with covenants |
| Amendments to IFRS 16 | Lease liabilities in a sale and leaseback |
| Amendments to IAS 21 | Lack of Exchangeability |
| IFRS 18 | Presentation and Disclosures in Financial Statements Amendments to IAS 1 |
| Leasehold improvements | over the shorter of the UEL and the term of the lease |
| Plant and machinery | 3–10 years straight line |
| Office equipment | 3 years straight line |
| Assets subject to operating leases | 2–5 years straight line |
| Development of Core Technology Platform | 3 years |
| Development of Sequencing Kits | 2 years |
2024 £000 | 2023 £000 | |
Geographical region | ||
| AMR | 63,143 | 61,542 |
| EMEAI | 79,608 | 74,037 |
| APAC | 40,440 | 34,089 |
| Total revenue | 183,191 | 169,668 |
2024 £000 | 2023 £000 | |
Category | ||
| Sale of goods | 154,095 | 141,907 |
| Rendering of services | 18,981 | 17,445 |
| Lease income | 10,115 | 10,316 |
| Total revenue | 183,191 | 169,668 |
2024 £000 | 2023 £000 | |
Timing of revenue recognition | ||
| At a point in time | 155,687 | 141,907 |
| Over time | 27,504 | 27,761 |
| Total revenue | 183,191 | 169,668 |
2024 £000 | 2023 £000 | |
| Revenue recognised that was included in the contract liability balance at the beginning of the year | 12,849 | 15,848 |
2024 £000 | 2023 £000 | |
| AMR | 15,733 | 13,130 |
| EMEAI | 126,963 | 101,883 |
| APAC | 2,309 | 1,055 |
| 145,005 | 116,068 |
| Revenue | Non-current assets | |||
2024 £000 | 2023 £000 | 2024 £000 | 2023 £000 | |
| UK | 21,126 | 18,340 | 125,771 | 101,411 |
| USA | 56,162 | 54,009 | 15,733 | 13,130 |
| China | 16,042 | 15,334 | ||
| Germany | 11,010 | 8,424 | ||
| UAE | 3,152 | 13,256 | ||
| Rest of World | 75,699 | 60,305 | 3,501 | 1,527 |
| 183,191 | 169,668 | 145,005 | 116,0 68 | |
2024 £000 | 2023 £000 | |
This is after charging/(crediting): | ||
| Amortisation of intangible assets | 23,955 | 18,491 |
| Depreciation of property, plant and equipment | 13,449 | 18,105 |
| Depreciation of right‑of‑use assets | 5,880 | 5,031 |
| Loss on disposal of property, plant and equipment | 7,513 | 3,663 |
| Cost of inventory | 61,286 | 49,162 |
| Write‑down of inventory | 805 | 9,839 |
| Short‑term lease costs | 971 | 928 |
| Impairment/(write‑back) of investment in associate | 724 | (144) |
| Net foreign exchange gain | (504) | (1,385) |
2024 Pence | 2023 Pence | |
Basic and diluted loss per share | ||
Total basic and diluted loss per share attributable to the ordinary equity holders of the Group from continuing operations | (16) | (19) |
2024 £000 | 2023 £000 | |
Reconciliation of earnings used in calculating earnings per share | ||
Loss attributable to the ordinary equity holders of the Group used in calculating basic and diluted loss per share from continuing operations | (146,188) | (154,507) |
2024 Number | 2023 Number | |
Weighted average number of shares used as the denominator | ||
Weighted average number of ordinary shares and potential ordinary shares used as the denominator in calculating basic and diluted earnings per share | 897,796,423 | 833,960,358 |
2024 £000 | 2023 £000 | |
| Audit of parent company and consolidated financial statements | 485 | 500 |
| Audit of the Company’s subsidiaries | 79 | 70 |
| Assurance‑related non‑audit services | 83 | 90 |
| 647 | 660 |
2024 £000 | 2023 £000 | |
| Wages and salaries | 124,388 | 99,111 |
| Social security costs | 12,981 | 10,361 |
| Pension costs | 4,911 | 4,113 |
| Share‑based payment expenses | 5,893 | 35,076 |
| Social security credits (share awards) | (1,972) | (168) |
| Other staff costs | 4,643 | 3,032 |
| 150,844 | 151,525 |
2024 £000 | 2023 £000 | |
| Salaries, bonuses and benefits in kind | 8,416 | 6,367 |
| Amounts paid as directors’ fees | 792 | 735 |
| Share‑based payment expenses | 555 | – |
| 9,763 | 7,102 |
2024 Number | 2023 Number | |
| Research and development | 512 | 464 |
| Production | 158 | 156 |
| Sales, general and administration | 645 | 513 |
| 1,133 |
2024 £000 | 2023 £000 | |
Finance income | ||
| Bank interest | 9,360 | 11,533 |
| Interest on treasury deposits | – | 2,047 |
| Interest on investment bonds | 5,481 | 5,273 |
| Total finance income | 14,841 | 18,853 |
Finance expense | ||
| Bank interest | (3) | (1) |
| Interest on leases | (3,562) | (2,205) |
| Total finance expense | (3,565) | (2,206) |
| Net finance income recognised in profit or loss | 11,276 | 16,647 |
2024 £000 | 2023 £000 | |
| Gain on investment bonds | 1,989 | 153 |
| (Loss)/gain on derivative financial instruments | (151) | 2,125 |
| 1,838 | 2,278 |
2024 £000 | 2023 £000 | |
| Unrealised fair‑value gains on investment bonds | 4,577 | 4,177 |
| Reclassification to profit or loss on disposal of investment bonds | (1,989) | (153) |
| Fair value movements on investment bonds (included in other comprehensive income) | 2,588 | 4,024 |
2024 £000 | 2023 £000 | |
Current tax | ||
| Notional tax on R&D expenditure credit | 3,343 | 2,446 |
| Prior year adjustment in respect of notional tax on R&D expenditure credit | 117 | (48) |
| Prior year adjustment in respect of current tax | 196 | (822) |
| Tax payable on foreign subsidiaries | 331 | 2,949 |
| Total current tax | 3,987 | 4,525 |
Deferred tax | ||
| Origination and reversal of temporary differences | 2,240 | 214 |
| Total deferred tax | 2,240 | 214 |
| Total tax | 6,227 | 4,739 |
2024 £000 | 2023 £000 | |
| Deferred tax on investment bonds | 648 | 1,240 |
| Total tax | 648 | 1,240 |
2024 £000 | 2023 £000 | |
| Loss for the year | (146,188) | (154,507) |
| Income tax expense | 6,227 | 4,739 |
| Loss before income taxes | (139,961) | (149,768) |
| Tax rate in the UK for period as a percentage of losses at 25.0% (2023: 23.5%) | (34,990) | (35,196) |
| R&D incentives | 3,147 | 2,067 |
| Adjustment in respect of overseas tax rates | 124 | 410 |
| Adjustments to tax charge in respect of prior years | 295 | 133 |
| Impact of share options | (2,789) | 6,634 |
| Movement on unrecognised deferred tax | 39,380 | 29,775 |
| Other timing differences | (366) | (1,160) |
| Expenses not deductible for tax purposes | 1,426 | 2,076 |
| Total tax expense | 6,227 | 4,739 |
2024 £000 | 2023 £000 | |
| Corporation tax asset | 1,199 | 1,030 |
| 1,199 | 1,030 |
2024 £000 | 2023 £000 | |
Deferred tax assets | ||
| Provisions | 1,677 | 1,498 |
| Losses | 12,834 | 8,127 |
| Share awards (P&L) | 2,413 | 6,052 |
| Share awards (equity) | 203 | 180 |
| Other | 377 | – |
| Total recognised deferred tax assets | 17,504 | 15,857 |
| Deferred tax liabilities | ||
| Accelerated capital allowances | (2,816) | (2,276) |
| Share awards (P&L) | (258) | – |
| Investment bonds ‑ unrealised gain | (1,888) | (1,240) |
| Intangibles | (9,906) | (6,855) |
| Total recognised deferred tax liabilities | (14,868) | (10,371) |
| Net recognised deferred tax asset | 2,636 | 5,486 |
2024 £000 | 2023 £000 | |
| Balance at 1 January | 5,486 | 7,681 |
| Prior year adjustments | 18 | (1,002) |
| Charge to the statement of comprehensive income | (2,905) | (449) |
| (Charge)/credit to equity | 20 | (341) |
| Foreign exchange movements | 17 | (403) |
| At 31 December | 2,636 | 5,486 |
Provisions £000 | Losses £000 | Share awards (P&L) £000 | Share awards (equity) £000 | Accelerated capital allowances £000 | Investment bonds - unrealised gain £000 | Intangibles £000 | Other £000 | Total £000 | |
| Balance at 1 January 2023 | 2,487 | 5,912 | 6,360 | 543 | (1,741) | – | (5,880) | – | 7,681 |
| Credit/(charge) to income statement | (916) | 2, 211 | 5 | – | (640) | – | (975) | – | (315) |
Credit/(charge) to statement of comprehensive income | – | – | – | – | – | (1,240) | – | – | (1,240) |
| Credit/(charge) to statement of equity | – | – | – | (344) | – | – | – | – | (344) |
| Change in tax rate | 17 | 6 | 91 | 3 | (10) | – | – | – | 107 |
| Foreign exchange adjustments | (90) | (2) | (404) | (22) | 115 | – | – | – | (403) |
| Balance at 31 December 2023 | 1,498 | 8,127 | 6,052 | 180 | (2,276) | (1,240) | (6,855) | – | 5,486 |
| Credit/(charge) to income statement | 189 | 4,691 | (3,779) | – | (542) | – | (3,051) | 371 | (2 ,121) |
Credit/(charge) to statement of comprehensive income | – | – | – | – | – | (648) | – | – | (648) |
| Credit/(charge) to statement of equity | – | – | – | 24 | – | – | – | – | 24 |
| Change in tax rate | (33) | – | (139) | (4) | 55 | – | – | (2) | (123) |
| Foreign exchange adjustments | 23 | 16 | 21 | 3 | (53) | – | – | 8 | 18 |
| Balance at 31 December 2024 | 1,677 | 12,834 | 2,155 | 203 | (2,816) | (1,888) | (9,906) | 377 | 2,636 |
| 2024 | 2024 | 2023 | 2023 | |
Gross amount £000 | Tax effected £000 | Gross amount £000 | Tax effected £000 | |
| Losses | 765,151 | 191,288 | 619,990 | 154,998 |
| Provisions | 12,500 | 3,125 | 17,451 | 4,363 |
| Share awards | 22,490 | 5,622 | 71,338 | 17,83 4 |
| Share awards (equity) | 2,252 | 563 | 4,327 | 1,082 |
| Accelerated capital allowances | 45,367 | 11,342 | 27,476 | 6,869 |
| RDEC | 32,019 | 8,005 | 18,177 | 4,544 |
| Total unrecognised deferred tax assets | 879,779 | 219,945 | 758,759 | 189,690 |
2024 £000 | 2023 £000 | |
| At 1 January | 12,819 | 9,14 8 |
| Adjustment to R&D tax credit in respect of previous years | 372 | (203) |
| Cash receipt | (4,857) | (4,088) |
| R&D tax credit for the year | 13,374 | 10,408 |
| Notional tax charge on R&D tax credit for the year | (3,343) | (2,446) |
| At 31 December | 18,365 | 12,819 |
Capitalised development costs £000 | Patents and licences £000 | Total £000 | |
Cost | |||
| At 1 January 2023 | 57,663 | 446 | 58,109 |
| Additions | 19,522 | 1,862 | 21,384 |
| Foreign exchange movements | (22) | – | (22) |
| At 31 December 2023 | 77,163 | 2,308 | 79,471 |
| Additions | 34,693 | 239 | 34,932 |
| Foreign exchange movements | – | (77) | (77) |
| At 31 December 2024 | 111,856 | 2,470 | 114,326 |
Accumulated amortisation and impairment | |||
| At 1 January 2023 | 27,970 | 100 | 28,070 |
| Charge for the year | 18,419 | 72 | 18,491 |
| At 31 December 2023 | 46,389 | 172 | 46,561 |
| Charge for the year | 23,699 | 256 | 23,955 |
| Foreign exchange movements | – | (5) | (5) |
| At 31 December 2024 | 70,088 | 423 | 70,511 |
Net book value | |||
| At 31 December 2023 | 30,774 | 2,136 | 32,910 |
| At 31 December 2024 | 41,768 | 2,047 | 43,815 |
Leasehold improvements £000 | Plant and machinery £000 | Assets under construction £000 | Assets subject to operating leases £000 | Equipment £000 | Total £000 | |
Cost or valuation | ||||||
| At 1 January 2023 | 10,493 | 22,597 | 2,832 | 39,845 | 16,265 | 92,032 |
| Additions | 161 | 679 | 4,828 | 25,600 | 3,583 | 34,851 |
| Disposals | – | (63) | – | (9,785) | (4) | (9,852) |
| Transfers between classes | 1,106 | 4,982 | (6,162) | – | 74 | – |
| Foreign exchange movements | (27) | (26) | – | (902) | (88) | (1,043) |
| At 31 December 2023 | 11,733 | 28,169 | 1,498 | 54,758 | 19,830 | 115,988 |
| Additions | – | 104 | 13,738 | 20,566 | 2,801 | 37,209 |
| Disposals | – | – | – | (13,615) | – | (13,615) |
| Transfers between classes | 430 | 3,641 | (4,715) | – | 644 | – |
| Foreign exchange movements | 4 | 1 | 2 | 353 | 31 | 391 |
| At 31 December 2024 | 12,167 | 31,915 | 10,523 | 62,062 | 23,306 | 139,973 |
Accumulated depreciation and impairment | ||||||
| At 1 January 2023 | 4,608 | 14,314 | – | 23,504 | 12,312 | 54,738 |
| Charge for the year | 1,609 | 3,477 | – | 10,213 | 2,806 | 18,105 |
| Disposals | – | (63) | – | (6,122) | (4) | (6,189) |
| Foreign exchange movements | (8) | (22) | – | (462) | (64) | (556) |
| At 31 December 2023 | 6,209 | 17,706 | – | 27,133 | 15,050 | 66,098 |
| Charge for the year | 1,381 | 3,002 | – | 6,210 | 2,856 | 13,449 |
| Disposals | – | – | – | (6,103) | – | (6,103) |
| Foreign exchange movements | 5 | 4 | – | 165 | 24 | 198 |
| At 31 December 2024 | 7,595 | 20,712 | – | 27,405 | 17,930 | 73,642 |
Net book value | ||||||
| At 31 December 2023 | 5,524 | 10,463 | 1,498 | 27,625 | 4,780 | 49,890 |
| At 31 December 2024 | 4,572 | 11,203 | 10,523 | 34,657 | 5,376 | 66,331 |
Total £000 | |
Cost | |
| At 1 January 2023 | 35,419 |
| Additions | 12,024 |
| Disposals | (1,336) |
| Foreign exchange movements | (332) |
| At 31 December 2023 | 45,775 |
| Additions | 8,596 |
| Disposals | (2,456) |
| Foreign exchange movements | 84 |
| At 31 December 2024 | 51,999 |
Accumulated depreciation | |
| At 1 January 2023 | 9,513 |
| Charge for the year | 5,031 |
| Disposals | (1,142) |
| Foreign exchange movements | (153) |
| At 31 December 2023 | 13,249 |
| Charge for the year | 5,880 |
| Disposals | (2,060) |
| Foreign exchange movements | 71 |
| At 31 December 2024 | 17,140 |
Net book value | |
| At 31 December 2023 | 32,526 |
| At 31 December 2024 | 34,859 |
| Name of associate | Principal activities | Country of incorporation | Proportion of ownership held on 31 December | |
| 2024 | 2023 | |||
| Veiovia Limited | Technology development | UK | 26% | 26% |
2024 £000 | 2023 £000 | |
| Investment cost | 4,548 | 4,548 |
| Share of loss | (548) | (530) |
| Impairment | (4,000) | (3,276) |
| Carrying value of the interest in the associate | – | 742 |
2024 £000 | 2023 £000 | |
| At 1 January | 742 | 826 |
| Share of loss | (18) | (228) |
| (Increase)/decrease in impairment of investment | (724) | 144 |
| At 31 December | – | 742 |
2024 £000 | 2023 £000 | |
| Raw materials | 37,631 | 50,888 |
| Work in progress | 45,637 | 39,154 |
| Finished goods | 16,185 | 11,506 |
| 99,453 | 101,548 |
2024 £000 | 2023 £000 | |
| Trade receivables | 37,255 | 33,626 |
| Contract assets | 282 | 204 |
| Accrued income and other debtors | 6,429 | 7,750 |
| Accrued interest | 597 | 746 |
| Other taxes | 5,223 | 6,351 |
| Prepayments | 12,922 | 12,798 |
| 62,708 | 61,475 |
Not past due £000 | 30–60 days £000 | 61–90 days £000 | 91+ days £000 | Total £000 | |
| Gross receivable | 30,237 | 2,772 | 1,848 | 4,478 | 39,335 |
| Loss allowance | (397) | (141) | (125) | (1,417) | (2,080) |
| Trade receivables at 31 December 2024 | 29,840 | 2,631 | 1,723 | 3,061 | 37,255 |
| Gross receivable | 28,495 | 2,238 | 1,036 | 2,804 | 34,573 |
| Loss allowance | (227) | (87) | (55) | (578) | (947) |
| Trade receivables at 31 December 2023 | 28,268 | 2,151 | 981 | 2,226 | 33,626 |
£000 | |
| At 1 January 2023 | 2,614 |
| Net charges and releases to statement of comprehensive income | (1,425) |
| Foreign exchange movement | (242) |
| At 31 December 2023 | 947 |
| Net charges and releases to statement of comprehensive income | 1,132 |
| Foreign exchange movement | 1 |
| At 31 December 2024 | 2,080 |
2024 £000 | 2023 £000 | |
| Investment bonds | 211,838 | 256,534 |
| Other financial assets | 1,329 | 1,305 |
| 213,167 | 257, 839 |
2024 £000 | 2023 £000 | |
| Current | 138,853 | 49,514 |
| Non-current | 74,314 | 208,325 |
| 213,167 | 257, 839 |
2024 £000 | 2023 £000 | |
Derivative financial assets | ||
| Foreign currency forward contracts | – | 261 |
Derivative financial liabilities | ||
| Foreign currency forward contracts | (10) | – |
2024 £000 | 2023 £000 | |
| Trade payables | 31,300 | 25,184 |
| Share-based payments | 169 | 504 |
| Payroll taxation and social security | 4,474 | 4,507 |
| Accruals | 45,707 | 33,096 |
| Contract liabilities | 20,666 | 15,156 |
| 102,316 | 78,447 |
Dilapidation provisions £000 | Employer taxes £000 | Other £000 | Total provisions £000 | |
| At 31 December 2023 | 2,384 | 9,913 | 671 | 12,968 |
| Movement in provision | 56 | (1,973) | 854 | (1,063) |
| Payments | – | (3,275) | (1,381) | (4,656) |
| Foreign exchange movements | 4 | 1 | (9) | (4) |
| At 31 December 2024 | 2,444 | 4,666 | 135 | 7,245 |
| Current | – | 3,671 | 135 | 3,806 |
| Non-current | 2,444 | 995 | – | 3,439 |
| At 31 December 2024 | 2,444 | 4,666 | 135 | 7,245 |
| Current | – | 5,759 | 671 | 6,430 |
| Non-current | 2,384 | 4,154 | – | 6,538 |
| At 31 December 2023 | 2,384 | 9,913 | 671 | 12,968 |
2024 £000 | 2023 £000 | |
| Current | 5,358 | 4,322 |
| Non‑current | 40,606 | 37,333 |
| Lease liabilities included in the statement of financial position | 45,964 | 41,655 |
2024 £000 | 2023 £000 | |
Maturity analysis ‑ contractual undiscounted cash flows | ||
| Up to one year | 8,314 | 6,865 |
| Two to five years | 33,065 | 28,057 |
| Greater than five years | 20,536 | 21,358 |
| Total undiscounted lease liabilities at 31 December | 61,915 | 56,280 |
Nominal value | Number of shares issued | Aggregate nominal value £ | |
At 31 December 2024 | |||
Share class | |||
| Ordinary Shares (issued and fully paid) | £0.0001 | 955,039,240 | 95,504 |
Nominal value | Number of shares issued | Aggregate nominal value £ | |
At 31 December 2023 | |||
Share class | |||
| Ordinary Shares (issued and fully paid) | £0.0001 | 859,224,047 | 85,922 |
| Issued Class A Limited Anti-takeover share of £1 | £1 | 1 | 1 |
| Issued Class B Limited Anti-takeover share of £1 | £1 | 1 | 1 |
| Issued Class C Limited Anti-takeover share of £1 | £1 | 1 | 1 |
85,925 |
2024 £000 | 2023 £000 | |
| At 1 January | 203,099 | 168,200 |
| Equity settled share-based payment transactions | 6,029 | 34,995 |
| Tax in relation to share-based payment transactions | 21 | (96) |
| At 31 December | 209,149 | 203,099 |
2024 £000 | 2023 £000 | |
Expense arising from share‑based payment transactions: | ||
| Included in research & development expenses | 4,633 | 5,897 |
| Included in selling, general & administrative expenses | 1,259 | 29,179 |
| 5,892 | 35,076 | |
| Equity settled share-based payment transactions | 6,029 | 34,995 |
| Cash settled share-based payment transactions | (137) | 81 |
| 5,892 | 35,076 |
| • | Oxford Nanopore Technologies Limited Share Option Plan |
| • | Oxford Nanopore Technologies Limited Share Option Plan 2018 |
| • | Oxford Nanopore Technologies Limited Long-Term Incentive Plan 2021 (“Founder LTIP”) |
| • | Oxford Nanopore Technologies plc Long-Term Incentive Plan 2021 (“plc LTIP”) |
| • | Oxford Nanopore Technologies Deferred Bonus Plan 2021 |
| • | Oxford Nanopore Technologies Share Incentive Plan 2021 |
| • | Oxford Nanopore Technologies 2021 Employee Stock Purchase Plan |
| 2024 | 2023 | |||
Number of share options | Weighted average exercise price (pence) | Number of share options | Weighted average exercise price (pence) | |
| At 1 January | 47,029,817 | 190 | 50,839,486 | 181 |
| Forfeited | (4,522,332) | 241 | (283,700) | 176 |
| Exercised | (3,361,043) | 85 | (3,525,969) | 60 |
| Outstanding at 31 December | 39,146,442 | 193 | 47,029,817 | 190 |
| Exercisable at 31 December | 39,146,4 42 | 193 | 43,794,843 | 182 |
| Grant year | Expiry year | Exercise price (pence) | 2024 Number | 2023 Number | |
| Oxford Nanopore Technologies Limited Share Option Plan | 2008–2018 | 2024–2028 | 73–140 | 10,224,650 | 13,700,109 |
Oxford Nanopore Technologies Limited Share Option Plan 2018 | 2019–2021 | 2029–2031 | 104–350 | 28,921,792 | 33,329,708 |
| 39,146,4 42 | 47,029,817 |
| Range of share prices | £2.65–£3.50 |
| Range of exercise prices | £2.12–£3.50 |
| Expected volatility range | 47%–50% |
| Expected life | 6.5 years |
| Risk-free rate range | 0% - 0.4% |
| Expected dividend yields | Nil |
| Weighted average share price | £2.65 |
| Weighted average exercise price | £2.12 |
| Expected volatility | 48% |
| Expected life | 2.5 years |
| Risk-free rate | 0% |
| Expected dividend yields | Nil |
| Monte Carlo | Black Scholes | |
| Share price at grant | £3.50 | £3.50 |
| Share price | £4.50 | n/a |
| Expected volatility | 50.14% | 50.14% |
| Expected term | 2.16 years | 5 years |
| Risk-free rate | 0.4% | 0.4% |
| Expected dividend yields | Nil | Nil |
| 2024 | 2023 | |||
Relative TSR vs. FTSE 350 excluding investment trusts | Relative TSR vs. sector comparator group | Relative TSR vs. FTSE 350 excluding investment trusts | Relative TSR vs. sector comparator group | |
| Grant date | 11 April | 11 April | ||
| Expected life (years) | 3 | 3 | ||
| Share price at grant date | £1.09 | £2.19 | ||
| Exercise price | £nil | £nil | ||
| Dividend yield | £nil | £nil | ||
| Risk-free rate | 4.29% | 3.58% | ||
| Projection period | 2.72 years | 2.72 years | ||
| Volatility – Company | 55.7% | 73.0% | ||
| Volatility – median comparator | 31% | 78% | 33% | 73% |
| Average correlation between Company and comparators TSR | 27% | 38% | 26% | 42% |
| Ranking of Company’s TSR during averaging period within comparator group | 265th of 265 companies | 15th of 17 companies | 247th of 268 companies | 11th of 18 companies |
| Fair value per award | £0.35 | £0.63 | £1.36 | £1.65 |
| 2024 | 2023 | |
| Share price volatility | 55.7% | 73.0% |
| Holding period term | 2 years | 2 years |
| Dividend yield | 0% | 0% |
| Discount applied to fair value | 18.4% | 24.6% |
Disclosure | 20242023 Number of share awards Weighted Average Exercise Price Number of share awards Weighted Average Exercise Price |
| Outstanding, beginning of year | 11,245,325 £0.00 4,934,159 £0.00 |
| Granted | 17,626,601 £0.00 6,871,659 £0.00 |
| Forfeited | (1,983,840) £0.00 (105,047) £0.00 |
| Vested | (1,293,403) £0.00 (455,446) £0.00 |
| Outstanding, end of year | 25,594,683 £0.00 11,245,325 £0.00 |
2024 £000 | 2023 £000 | |
| Cash and cash equivalents | 199,517 | 220,536 |
2024 £000 | 2023 £000 | |
| Loss before tax | (139,961) | (149,768) |
| Depreciation on property, plant and equipment | 13,449 | 18,105 |
| Depreciation on right-of-use assets | 5,880 | 5,031 |
| Amortisation on intangible assets | 23,955 | 18,491 |
| Loss on disposal of property, plant and equipment and right-of-use assets | 7,513 | 3,854 |
| Research and development expenditure credit | (13,863) | (10,157) |
| Foreign exchange movements | (1,405) | (519) |
| Interest on leases | 3,562 | 2,205 |
| Interest income | (14,838) | (18,852) |
| Movements on investment bonds | (1,491) | 337 |
| Movements on derivatives | 271 | 836 |
| Impairment/(write-back) of investment in associate | 724 | (144) |
| Share of losses in associate | 18 | 228 |
| Employee share benefit costs including employer’s social security taxes | 3,919 | 34,908 |
| Operating cash flows before movements in working capital | (112,267) | (95,445) |
| (Increase)/decrease in receivables | (1,825) | 118 |
| Increase in inventory and assets subject to operating leases | (21,176) | (43,060) |
| Increase in payables | 21,171 | 1,502 |
| Cash used in operations | (114,097) | (136,885) |
| Research and development expenditure credit received | 4,857 | 4,088 |
| Foreign tax paid | (645) | (4,505) |
| Net cash outflow from operating activities | (109,885) | (137,302) |
Lease liabilities £000 | |
| At 1 January 2023 | 34,098 |
Non‑cash changes | |
| New leases | 12,024 |
| Interest | 2,205 |
| Foreign exchange movements | (176) |
Cash changes | |
| Principal repaid | (4,291) |
| Interest paid | (2,205) |
| At 31 December 2023 | 41,655 |
Non‑cash changes | |
| New leases | 8,596 |
| Lease surrendered | (395) |
| Interest and rent accrued | 3,475 |
| Foreign exchange movements | (40) |
Cash changes | |
| Principal repaid | (4,685) |
| Interest paid | (2,642) |
| At 31 December 2024 | 45,964 |
| Amortised cost £000 | FVTPL £000 | FVTOCI £000 | Total carrying value £000 | Fair value £000 | |
31 December 2024 | |||||
Financial assets | |||||
| Investment bonds | – | – | 211,838 | 211,838 | 211,838 |
| Other financial assets | – | 1,329 | – | 1,329 | 1,329 |
| Cash and cash equivalents | 199,517 | – | – | 199,517 | 199,517 |
| Trade and other receivables | 44,563 | – | – | 44,563 | 44,563 |
Financial liabilities | |||||
| Trade and other payables | (97,673) | – | – | (97,673) | (97,673) |
| Derivative financial liabilities | – | (10) | – | (10) | (10) |
| Amortised cost £000 | FVTPL £000 | FVTOCI £000 | Total carrying value £000 | Fair value £000 | |
31 December 2023 | |||||
Financial assets | |||||
| Investment bonds | – | – | 256,534 | 256,534 | 256,534 |
| Derivative financial assets | – | 261 | – | 261 | 261 |
| Other financial assets | – | 1,305 | – | 1,305 | 1,305 |
| Cash and cash equivalents | 220,536 | – | – | 220,536 | 220,536 |
| Trade and other receivables | 42,326 | – | – | 42,326 | 42,326 |
Financial liabilities | |||||
| Trade and other payables | (73,436) | – | – | (73,436) | (73,436) |
| Level 1 | Level 2 | Level 3 | Total | |
| Investment bonds | 211,838 | – | – | 211,838 |
| Other financial assets | – | – | 1,329 | 1,329 |
| At 31 December 2024 | 211,838 | – | 1,329 | 213,167 |
| Level 1 | Level 2 | Level 3 | Total | |
| Investment bonds | 256,534 | – | – | 256,534 |
| Derivative financial instruments | 261 | – | – | 261 |
| Other financial assets | – | – | 1,305 | 1,305 |
| At 31 December 2023 | 256,795 | – | 1,305 | 258,100 |
2024 £000 | 2023 £000 | |
Derivative financial assets | ||
| Foreign currency forward contracts | – | 261 |
Derivative financial liabilities | ||
| Foreign currency forward contracts | (10) | – |
2024 £000 | 2023 £000 | |
| Expiring within one year | 12,120 | 13,295 |
| Expiring after more than one year | 57,040 | 55,953 |
| 69,160 | 69,248 |
| Assets | Liabilities | |||
2024 £000 | 2023 £000 | 2024 £000 | 2023 £000 | |
| Financial assets and liabilities | 83,024 | 57,841 | (36,538) | (32,367) |
2024 £000 | 2023 £000 | |
| Within one year | 4,026 | 4,530 |
| In the second to fifth years inclusive | 1,395 | 2,295 |
| 5,421 | 6,825 |
H1 2024 £000 | H2 2024 £000 | 2024 £000 | H1 2023 £000 | H2 2023 £000 | 2023 £000 | |
| Revenue | 84,082 | 99,109 | 183,191 | 86,002 | 83,666 | 169,668 |
Adjusting items: | ||||||
| EGP revenue | (304) | (1,474) | (1,778) | (4,911) | (7,0 45) | (11,956) |
| COVID sequencing revenue | (1,163) | (1,016) | (2,179) | (5,454) | (2,512) | (7,966) |
| Underlying revenue | 82,615 | 96,619 | 179,234 | 75,637 | 74,109 | 149,746 |
| Underlying growth | 9.2% | 30.4% | 19.7% | 53.1% | 27.5% | 39.3% |
| Impact of foreign exchange | 2,416 | 2,913 | 5,329 | (3,371) | 3,231 | (140) |
| Underlying revenue on a constant currency basis | 85,031 | 99,532 | 184,563 | 72,265 | 77,341 | 149,606 |
| Underlying growth on a constant currency basis | 12.4% | 34.3% | 23.3% | 46.3% | 33.0% | 39.1% |
| 2024 | 2023 | |
| Gross margin | 57.5% | 53.3% |
Adjusting Items: | ||
| EGP contract | – | 2.3% |
| Write-off of COVID sequencing kits and legacy devices | – | 2.3% |
| Impact of compute upgrade on large PromethION devices | – | 0.9% |
| Underlying gross margin | 57. 5% | 58.8% |
2024 £000 | 2023 £000 | |
| Research and development expenses | 98,921 | 103,842 |
Adjusting Items: | ||
| Employer’s social security taxes on Founder LTIP and pre-IPO share awards | 455 | 604 |
| Adjusted research and development expenses | 99,376 | 104,446 |
| Amortisation of capitalised development costs | (23,699) | (18,419) |
| Capitalised development costs | 34,693 | 19,522 |
| Adjusted R&D expenses and capitalised development costs | 110,370 | 105,549 |
2024 £000 | 2023 £000 | |
| Selling, general and administrative expenses | 158,807 | 155,248 |
Adjusting Items: | ||
| Share-based payment expense on Founder LTIP | 6,146 | (20,886) |
| Employer’s social security taxes on Founder LTIP and pre-IPO share awards | 2,275 | 285 |
| Adjusted selling, general and administrative expenses | 167,228 | 134,647 |
H1 2024 £000 | H2 2024 £000 | 2024 £000 | H1 2023 £000 | H2 2023 £000 | 2023 £000 | |
| Loss for the period | (74,652) | (71,536) | (146,188) | (70,099) | (84,408) | (154,507) |
| Taxation | 3,296 | 2,931 | 6,227 | 3,540 | 1,199 | 4,739 |
| Finance income | (7,666) | ( 7,175) | (14,841) | (7,239) | (11,614) | (18,853) |
| Interest expense | – | 3 | 3 | – | 1 | 1 |
| Interest on lease | 1,948 | 1,614 | 3,562 | 1,069 | 1,136 | 2,205 |
| Depreciation and amortisation | 19,782 | 23,502 | 43,284 | 19,869 | 21,758 | 41,627 |
| EBITDA | (57,292) | (50,661) | (107,953) | (52,860) | (71,928) | (124,788) |
| Share-based payments (Founder LTIP) | 1,037 | (7,183) | (6,146) | 14,908 | 5,978 | 20,886 |
Employer’s social security credit on Founder LTIP and pre-IPO share-based awards | (5,507) | 2,777 | (2,730) | (1,277) | 389 | (888) |
| Impairment in/(write-back of) investment in associate | 145 | 579 | 724 | (144) | – | (144) |
| Adjusted EBITDA | (61,617) | (54,488) | (116,105) | (39,373) | (65,561) | (104,934) |
2024 £000 | 2023 £000 | |
| Cash and cash equivalents | 199,517 | 220,536 |
| Investment bonds | 211,838 | 256,534 |
| Less: fair value movements on investment bonds | (7, 548) | (4,960) |
| Cash, cash equivalents and other liquid investments | 403,807 | 472,110 |