Dec-23 | Dec-22 | ||
| Notes | £'000 | £'000 | |
| Continuing operations | |||
| Revenue | 4 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Research and development costs | ( | ( | |
Bioprocessing costs | ( | ( | |
Administration expenses | ( | ( | |
Impairment of assets | ( | ||
| Other operating income | 4 | ||
Gain on sale and leaseback | |||
Change in fair value of available for sale assets | ( | ||
Operating (loss) | ( | ( | |
| Finance income | 6 | ||
| Finance costs | 6 | ( | ( |
(Loss) before tax | ( | ( | |
| Taxation | 8 | ||
(Loss) for the period | ( | ( | |
| Other comprehensive income | |||
Foreign currency translation differences | ( | ||
Other comprehensive income | ( | ||
Total comprehensive (expense) | ( | ( | |
| (Loss) attributable to: | |||
Owners of the Company | ( | ( | |
| Non-controlling interest | 34 | ( | ( |
( | ( | ||
| Total comprehensive income attributable to: | |||
Owners of the Company | ( | ( | |
| Non-controlling interest | 34 | ( | ( |
( | ( | ||
| Basic and Diluted (loss) per ordinary share | 9 | ( | ( |
Group | Company | ||||
Dec-23 | Dec-22 | Dec-23 | Dec-22 | ||
| Notes | £'000 | £'000 | £'000 | £'000 | |
| Assets | |||||
| Non-current assets | |||||
| Intangible assets & goodwill | 11 | - | - | ||
| Property, plant and equipment | 12 | 36,543 | 39,394 | ||
| Investments | 13 | 246,738 | 341,237 | ||
| Trade and other receivables | 15 | - | - | ||
283,281 | 380,631 | ||||
| Current assets | |||||
| Inventories | 14 | - | - | ||
| Trade and other receivables | 15 | - | - | ||
| Cash and cash equivalents | 16 | 47 | 19,197 | ||
47 | 19,197 | ||||
| Current liabilities | |||||
| Trade and other payables | 17 | 1,578 | 143 | ||
| Provisions | 19 | - | - | ||
| Contract liabilities | 18 | - | - | ||
| Deferred income | 18 | - | - | ||
| Lease liabilities | 32 | 740 | 683 | ||
| Deferred tax | 23 | - | - | ||
2,318 | 826 | ||||
Net current assets / (liabilities) | (2,272) | 18,371 | |||
| Non-current liabilities | |||||
| Provisions | 19 | 2,715 | 2,758 | ||
| Contract liabilities | 18 | - | - | ||
| Deferred income | 18 | - | - | ||
| Loans | 20 | 38,534 | 39,780 | ||
| Lease liabilities | 32 | 34,199 | 34,939 | ||
| Put option liability | 21 | - | - | ||
| Deferred tax liabilities | 23 | - | - | ||
75,448 | 77,477 | ||||
Net assets | 205,561 | 321,525 | |||
| Equity attributable to owners of the parent | |||||
| Ordinary shares | 24 | 48,403 | 48,132 | ||
| Share premium account | 25 | 380,333 | 379,953 | ||
| Other reserves | 29 | ( | ( | 1,580 | 26,843 |
| Accumulated losses | 28 | ( | ( | (224,756) | (133,403) |
Equity attributable to owners of the Company | 205,561 | 321,525 | |||
| Non-controlling interest | 34 | - | - | ||
Total equity | 205,561 | 321,525 |
Group | Company | ||||
2023 | 2022 | 2023 | 2022 | ||
| Notes | £’000 | £’000 | £’000 | £’000 | |
| Cash flows from operating activities | |||||
| Cash (consumed in)/generated from operations | 30 | ( | ( | (9,847) | 10,146 |
Tax credit received | - | - | |||
Net cash (used in)/generated from operating activities | ( | ( | (9,847) | 10,146 | |
| Cash flows from investing activities | |||||
Acquisition of subsidiary, net of cash acquired | ( | - | - | ||
| Purchases of property, plant and equipment | 12 | ( | ( | - | - |
| Proceeds on disposal of property, plant | |||||
| and equipment | 12 | - | - | ||
Loans to subsidiary | (2,318) | (153,603) | |||
Other initial direct costs in relation to leases | ( | - | (1,420) | ||
| Interest received | 6 | - | - | ||
Net cash generated / (used) in investing activities | ( | (2,318) | (155,023) | ||
| Cash flows from financing activities | |||||
| Proceeds from issue of ordinary share capital | 24,25 | 651 | 80,154 | ||
Costs of share issues | ( | - | (2,952) | ||
| Interest paid | 20 | ( | ( | (4,136) | (4,554) |
Loans repaid | ( | - | (31,424) | ||
Loan arrangement fees | ( | - | (3,224) | ||
| Payment of lease liabilities | 32 | ( | ( | (683) | - |
| Payment of lease liabilities interest | 32 | ( | ( | (2,817) | (422) |
Loans received | - | 64,866 | |||
Net cash (used in)/ generated from financing activities | ( | (6,985) | 102,444 | ||
Net (decrease) / increase in cash and cash equivalents | ( | (19,150) | (42,433) | ||
| Cash and cash equivalents at 1 January 2023 | 16 | 19,197 | 61,630 | ||
Movement in foreign currency balances | - | - | |||
Cash and cash equivalents at 31 December 2023 | 16 | 47 | 19,197 |
| Reserves | |||||||||||
| Share | Non- | ||||||||||
| premium | controlling | ||||||||||
| Ordinary | Other | Accumulated | Total | ||||||||
| shares | account | Merger | Equity Translation | losses | Total | interest | equity | ||||
| Group | Notes | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
At 1 January 2022 | ( | ||||||||||
Loss for period | ( | ( | ( | ( | |||||||
Foreign currency translation differences | |||||||||||
Other comprehensive income | |||||||||||
Total comprehensive income for the period | ( | ( | ( | ( | |||||||
| Transactions with owners: | |||||||||||
| Share options | |||||||||||
| Proceeds from shares issued | 24,25 | ( | |||||||||
| Value of employee services | 28 | ||||||||||
| Deferred tax on share options | 28 | ||||||||||
| Issue of shares excluding options | 24,25 | ||||||||||
| Cost of share issues | 25 | ( | ( | ( | |||||||
Total contributions | |||||||||||
Changes in ownership interests: | - | ||||||||||
| Acquisition of subsidiary with NCI | 34 | ||||||||||
| Acquisition of NCI without a change in control | 34 | ( | |||||||||
| Put Option recognition | 21 | ( | ( | ( | |||||||
| Put Option revaluation | 21 | ||||||||||
At 31 December 2022 | ( | ( | |||||||||
Loss for period | ( | ( | ( | ( | |||||||
Foreign currency translation differences | ( | ( | ( | ( | |||||||
Total comprehensive income for the period | ( | ( | ( | ( | ( | ||||||
| Transactions with owners: | |||||||||||
| Share options | |||||||||||
| Proceeds from shares issued | 24,25 | ||||||||||
| Value of employee services | 28 | ||||||||||
Total contributions | |||||||||||
Changes in ownership interests: | - | ||||||||||
| Put Option revaluation | 29 | ||||||||||
At 31 December 2023 | ( | ( | |||||||||
Freehold property | 10% |
Leasehold improvements | 10% |
| (over remaining term of the lease if shorter) | |
Office equipment and computers | 20-33% |
Bioprocessing and laboratory equipment | 14% -20% |
Goodwill | Goodwill arising on the acquisition of subsidiaries is measured at cost less accumulated impairment losses. |
| Developed | Developed technology acquired by the Group (see note 11) has a finite useful life. It is measured at cost less accumulated |
| technology | amortisation and any accumulated impairment losses. |
Patents | Patents have finite useful lives and are measured at cost less accumulated amortisation and any accumulated |
| impairment losses. |
31-Dec-23 Higher/ Longer | Lower/Shorter | |
£'ms | £'ms | |
Forecast revenues 10% higher or lower | 45.8 | (47.7) |
Operational expenditure 10% higher or lower | (30.4) | 29.8 |
Capital expenditure 10% higher or lower | (2.5) | 2.6 |
Group technology licencing charge 10% higher or lower | (2.3) | 2.4 |
Long term inflation rates 2% higher or lower | 27.7 | (17.8) |
Discount rate 3% higher or lower | (30.1) | 64.0 |
| Fair value | ||
Put option liability | Increase | Decrease |
31-Dec-23 | £'000s | £'000s |
Revenues of Oxford Biomedica (US) LLC 20% higher or lower | 1,900 | (1,900) |
Discount rate 2% lower or higher | 200 | (200) |
2023 | 2022 | |
Group | £'000 | £'000 |
Net Cash | 65,182 | 101,505 |
Equity | 77,834 | 236,192 |
Debt/Equity | -84% | -43% |
Platform | Product | Total | |
2023 | £'000 | £'000 | £'000 |
Revenue | 89,410 | 129 | 89,539 |
Other operating income | 2,803 | - | 2,803 |
Operating EBITDA | (45,081) | (7,742) | (52,823) |
Impairment of assets | (99,284) | - | (99,284) |
Depreciation, amortisation and share based payment | (30,652) | (1,489) | (32,141) |
Change in fair value of asset held at fair value through profit and loss | 74 | - | 74 |
Operating loss | (174,943) | (9,231) | (184,174) |
Net finance cost | (4,353) | ||
Loss before tax | (188,527) | ||
Platform | Product | Total | |
2022 | £'000 | £'000 | £'000 |
Revenue | 139,903 | 86 | 139,989 |
Other operating income | 2,307 | - | 2,307 |
Gain on sale and leaseback | 21,389 | - | 21,389 |
Operating EBITDA | 11,654 | (10,023) | 1,631 |
Depreciation, amortisation and share based payment | (29,551) | (2,250) | (31,801) |
Change in fair value of asset held at fair value through profit and loss | (51) | - | (51) |
Operating loss | (17,948) | (12,272) | (30,220) |
Net finance cost | (15,756) | ||
Loss before tax | (45,976) |
Platform | Product | Total | |
2023 | £'000 | £'000 | £'000 |
Bioprocessing/ Commercial development | 82,726 | 129 | 82,855 |
Licence fees & incentives | 6,684 | - | 6,684 |
Total | 89,410 | 129 | 89,539 |
Platform | Product | Total | |
2022 | £'000 | £'000 | £'000 |
Bioprocessing/ Commercial development | 127,994 | 86 | 128,080 |
Licence fees & incentives | 11,909 | - | 11,909 |
Total | 139,903 | 86 | 139,989 |
2023 | 2022 | |
£'000 | £'000 | |
Products and services transferred at a point in time | 6,684 | 11,909 |
Products and goods transferred over time | 82,855 | 128,080 |
Total revenue | 89,539 | 139,989 |
2023 | 2022 | |
£'000 | £'000 | |
Revenue remaining to be recognisedon partially or fully unsatified performance obligations | 63,013 | 59,643 |
Revenue by client location | 2023 | 2022 |
£'000 | £'000 | |
UK | 3,984 | 49,939 |
United States | 65,757 | 61,591 |
Europe | 19,798 | 28,063 |
Rest of World | - | 396 |
Total revenue | 89,539 | 139,989 |
2023 | 2022 | |
Geographic split of operating loss | £'000 | £'000 |
United Kingdom | (47,542) | (1,465) |
United States | (136,632) | (28,755) |
Total operating loss | (184,174) | (30,220) |
2023 | 2022 | |
Geographic split of non current assets | £'000 | £'000 |
United Kingdom | 60,881 | 94,997 |
United States | 50,132 | 149,679 |
Total non current assets | 111,013 | 244,676 |
2023 | 2022 | |
By activity | £'000 | £'000 |
Office and management | 122 | 117 |
| Research, development | ||
& bioprocessing | 732 | 812 |
Total | 854 | 929 |
2023 | 2022 | |
Employee benefit costs | £'000 | £'000 |
Wages and salaries | 68,537 | 70,042 |
Social security costs | 5,378 | 6,165 |
Other pension costs | 3,764 | 3,560 |
Share based payments | 3,516 | 6,471 |
Total | 81,195 | 86,238 |
2023 | 2022 | |
| Group | ||
2023 | 2022 | |
| Finance income: | £'000 | £'000 |
Bank interest receivable | 4,910 | 973 |
Total finance income | 4,910 | 973 |
| Finance costs: | ||
Unwinding of discount in provisions | (528) | (66) |
Loss/(gain) on foreign exchange | 1,936 | (7,975) |
Interest payable on loan | (4,570) | (5,564) |
Interest payable on finance leases | (6,101) | (3,124) |
Total finance costs | (9,263) | (16,729) |
Net finance costs | (4,353) | (15,756) |
2023 | 2022 | ||
| Note | £'000 | £'000 | |
| Employee benefit costs | 5 | 81,195 | 86,238 |
| Depreciation of property, plant and equipment | 12 | 21,504 | 20,271 |
| Amortisation | 11 | 7,206 | 6,088 |
Impairment of assets | 99,284 | - | |
Raw materials and consumables used in bioprocessing | 14,961 | 27,449 | |
Operating lease payments | 249 | 231 | |
Net (loss) on foreign exchange | (71) | (751) |
2023 | 2022 | |
Services provided by the Group's auditors | £'000 | £'000 |
Fees payable for the audit of the parent company & Financial Statements | 80 | 50 |
| Fees payable for other services: | ||
The audit of the Company's subsidiaries | 817 | 895 |
Additional fees relating to prior period audit | - | 98 |
Review of interim results | 45 | 35 |
Total | 942 | 1,078 |
2023 | 2022 | |
Current tax | £'000 | £'000 |
Corporation tax | (1,487) | (1,282) |
| Adjustments in respect of prior periods: | (1,487) | (1,282) |
United Kingdom corporation tax research and development credit | (58) | 307 |
Current tax | (1,545) | (975) |
| Deferred tax | ||
Deferred tax relating to the origination of timing differences | 5,910 | 1,792 |
Deferred tax | 5,910 | 1,792 |
Taxation (charge)/ credit | 4,365 | 817 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Current tax | £'000 | £'000 | £'000 | £'000 |
(Loss) on ordinary activities before tax | (188,527) | (45,976) | (119,947) | (4,804) |
| (Loss) on ordinary activities before tax multiplied | ||||
| by the standard rate of corporation tax in the UK of 23.52% | ||||
(2022 19%) | (44,342) | (8,734) | (28,211) | (913) |
Expenses not deductible for tax purposes | 2,624 | 1,985 | 2,101 | 28 |
Income not taxable | (288) | (376) | - | (1,272) |
Transfer pricing | - | 1,005 | - | 1,005 |
| Tax deduction for share options less than share option | ||||
accounting charge | - | 517 | - | 0 |
Group relief | - | - | - | 158 |
Deferred tax not recognised | 43,496 | - | 24,378 | (579) |
Rolled over gains | - | 4,753 | - | 1,573 |
Effects of overseas tax rates | (6,510) | 3,074 | - | - |
Tax losses carried forward to future periods | - | (2,734) | - | - |
Adjustments in respect of prior periods | (58) | (307) | - | - |
Other | 503 | - | - | - |
Exempt items | 211 | - | - | - |
Total tax credit for the period | (4,365) | (817) | - | - |
| Developed | |||||
| Goodwill | technology | Patents | Total | ||
| Note | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||
At 1 January 2022 | - | - | 5,636 | 5,636 | |
Acquisitions through business combinations | 610 | 102,869 | - | 103,479 | |
Retirements | - | - | (3,825) | (3,825) | |
Effects of movements in exchange rates | 51 | 8,536 | - | 8,587 | |
At 31 December 2022 | 661 | 111,405 | 1,811 | 113,877 | |
Effects of movements in exchange rates | (33) | (5,516) | - | (5,549) | |
At 31 December 2023 | 628 | 105,889 | 1,811 | 108,328 | |
| Amortisation and impairment | |||||
At 1 January 2022 | - | - | 5,584 | 5,584 | |
Charge for the period | - | 6,072 | 16 | 6,088 | |
Retirements | - | - | (3,797) | (3,797) | |
Effects of movements in exchange rates | - | 116 | - | 116 | |
At 31 December 2022 | - | 6,188 | 1,803 | 7,991 | |
Charge for the period | - | 7,205 | 2 | 7,207 | |
Impairment of assets | 628 | 61,972 | - | 62,600 | |
Effects of movements in exchange rates | - | (451) | - | (451) | |
At 31 December 2023 | 628 | 74,914 | 1,805 | 77,347 | |
Net book amount at 31 December 2023 | - | 30,975 | 6 | 30,981 | |
Net book amount at 31 December 2022 | 661 | 105,217 | 8 | 105,886 |
| Office | Bio-processing | Right-of-use | |||||
Freehold | Leasehold | equipment | and | assets | |||
| Laboratory | |||||||
property Improvements | and computers | equipment | Total | ||||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||
| Cost | |||||||
At 1 January 2023 | 9,848 | 60,228 | 12,420 | 48,596 | 57,146 | 188,238 | |
Additions at cost | - | 3,155 | 1,474 | 5,203 | 4,357 | 14,189 | |
Reallocation between asset classes | - | 943 | (222) | 2,999 | (3,720) | - | |
Disposals | (9,848) | (1,318) | (2,872) | (510) | (5,155) | (19,703) | |
Change of Estimate | - | - | - | - | (552) | (552) | |
Effects of movements in exchange rates | - | (1,945) | (429) | (1,328) | (1,310) | (5,012) | |
At 31 December 2023 | - | 61,063 | 10,371 | 54,960 | 50,766 | 177,160 | |
| Depreciation & Impairment | |||||||
At 1 January 2023 | 6,494 | 11,440 | 9,042 | 18,386 | 9,096 | 54,458 | |
Charge for the period | 336 | 5,760 | 1,765 | 8,034 | 5,609 | 21,504 | |
Reallocation between asset classes | - | 958 | (226) | 1,691 | (2,423) | - | |
Impairment of assets | - | 16,056 | 479 | 7,234 | 12,914 | 36,683 | |
Effects of movements in exchange rates | - | (194) | (8) | (129) | (190) | (521) | |
Disposals | (6,830) | (119) | (2,870) | (234) | (603) | (10,656) | |
At 31 December 2023 | - | 33,901 | 8,182 | 34,982 | 24,403 | 101,468 | |
Net book amount at 31 December 2023 | - | 27,162 | 2,189 | 19,978 | 26,363 | 75,692 | |
| Office | Bio-processing | Right-of-use | |||||
Freehold | Leasehold | equipment | and | assets | |||
| Laboratory | |||||||
propertyImprovements | and computers | equipment | Total | ||||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||
| Cost | |||||||
At 1 January 2022 | 25,409 | 28,145 | 10,663 | 29,505 | 18,411 | 112,133 | |
Additions at cost | 113 | 7,767 | 955 | 7,461 | 13,038 | 29,334 | |
Reallocations | 14 | (417) | (6) | 409 | - | - | |
Acquisitions through business combinations | - | 22,747 | 788 | 10,436 | 24,974 | 58,945 | |
Disposals | (15,688) | - | (45) | (127) | - | (15,860) | |
Change of Estimate | - | - | - | - | (1,349) | (1,349) | |
Effects of movements in exchange rates | - | 1,986 | 65 | 912 | 2,072 | 5,035 | |
At 31 December 2022 | 9,848 | 60,228 | 12,420 | 48,596 | 57,146 | 188,238 | |
| Depreciation & Impairment | |||||||
At 1 January 2022 | 12,652 | 6,226 | 6,863 | 12,519 | 4,145 | 42,405 | |
Charge for the period | 2,052 | 5,167 | 2,204 | 5,916 | 4,932 | 20,271 | |
Effects of movements in exchange rates | - | 47 | 2 | 40 | 19 | 108 | |
Disposals | (8,210) | - | (27) | (89) | - | (8,326) | |
At 31 December 2022 | 6,494 | 11,440 | 9,042 | 18,386 | 9,096 | 54,458 | |
Net book amount at 31 December 2022 | 3,354 | 48,788 | 3,378 | 30,210 | 48,050 | 133,780 | |
Right of Use | Total | |
Company | £'000 | £'000 |
| Cost | ||
At 1 January 2022 | - | - |
Additions at cost | 39,717 | 39,717 |
At 31 December 2022 | 39,717 | 39,717 |
Change in estimate | (209) | (209) |
Disposals | - | - |
At 31 December 2023 | 39,508 | 39,508 |
| Accumulated depreciation | ||
At 1 January 2022 | - | - |
Charge for the period | 323 | 323 |
At 31 December 2022 | 323 | 323 |
Charge for the period | 2,641 | 2,641 |
At 31 December 2023 | 2,964 | 2,964 |
Net book amount at 31 December 2023 | 36,544 | 36,544 |
Net book amount at 31 December 2022 | 39,394 | 39,394 |
2023 | 2022 | |||
| Note | £'000 | £'000 | ||
| Shares in Group undertakings | ||||
At 1 January and 31 December | 15,182 | 15,182 | ||
| Loans to Group Undertakings | ||||
At 1 January | 426,855 | 273,253 | ||
Loan advanced in period | 2,136 | 153,602 | ||
At 31 December | 428,991 | 426,855 | ||
Total investments in shares and loans to group undertakings | 444,173 | 442,037 | ||
| Accumulated impairment | ||||
At 1 January | 126,065 | 126,065 | ||
Impairment in period | 100,150 | - | ||
At 31 December | 226,215 | 126,065 | ||
Net book amount at 31 December | 217,958 | 315,972 | ||
| Capital contribution in respect of employee share schemes | ||||
At 1 January | 25,264 | 18,793 | ||
| Additions in the period | 26 | 3,516 | 6,471 | |
At 31 December | 28,780 | 25,264 | ||
Total investments | 246,738 | 341,237 |
| Country | Description of shares held | Proportion of nominal | Nature of business | |
| of incorporation | value of issued shares | |||
| held by the Group | ||||
| and Company | ||||
| Oxford Biomedica | Great Britain | 1p ordinary shares | 100% | Gene therapy |
| (UK) Limited | research development | |||
| and manufacturing | ||||
| Oxford Biomedica | Ireland | 1p ordinary shares | 100% | Product release |
| (Ireland) Limited | ||||
Oxxon Therapeutics Limited | Great Britain | 1p ordinary shares | 100% | Dormant |
Oxford Biomedica (US) LLC | United States | N/A | 80% | Gene therapy |
| research, development | ||||
| and manufacturing | ||||
Oxford Biomedica (US) Inc. | United States | 1c ordinary shares | 100% | Business Development |
Invivusbio Limited | Great Britain | 1p ordinary shares | 100% | Dormant |
2023 | 2022 | |
£'000 | £'000 | |
Raw materials | 12,872 | 12,625 |
Total Inventory | 12,872 | 12,625 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Current | £'000 | £'000 | £'000 | £'000 |
Trade receivables | 8,114 | 34,109 | - | - |
Contract assets | 5,228 | 10,897 | - | - |
Other receivables | 2,081 | 4,855 | - | - |
Other tax receivable | 4,962 | 7,757 | - | - |
Prepayments | 4,356 | 3,976 | - | - |
Total trade and other receivables | 24,741 | 61,594 | - | - |
2023 | 2022 | |
£'000 | £'000 | |
Sterling | 21,574 | 50,395 |
US Dollar | 7,507 | 16,186 |
29,081 | 66,581 |
2023 | 2022 | |
£'000 | £'000 | |
0 - 30 days | 1,054 | 171 |
30 - 60 days | 1,320 | 3 |
60+ days | 1,098 | 1,162 |
3,472 | 1,336 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£'000 | £'000 | £'000 | £'000 | |
Cash at bank and in hand | 103,716 | 141,285 | 47 | 19,197 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£'000 | £'000 | £'000 | £'000 | |
Trade payables | 6,052 | 13,604 | - | - |
Other taxation and social security | 1,478 | 2,347 | - | - |
Accruals | 10,272 | 20,628 | 1,578 | 143 |
Total Trade and other payables | 17,802 | 36,579 | 1,578 | 143 |
Years | 0-1 | 1-3 | 3-5 | 5-10 | Total |
At 31 December 2023 | £'000 | £'000 | £'000 | £'000 | £'000 |
Contract Liabilities | 21,598 | 4,467 | 27 | - | 26,092 |
Bioprocessing income | 18,784 | 3,738 | - | - | 22,522 |
Process development income | 2,798 | 697 | - | - | 3,495 |
Licence fees and incentives | 16 | 32 | 27 | - | 75 |
Deferred Income | 514 | 428 | 287 | 122 | 1,351 |
Grant | 514 | 428 | 287 | 122 | 1,351 |
0-1 | 1-3 | 3-5 | 5-10 | Total | |
At 31 December 2022 | £'000 | £'000 | £'000 | £'000 | £'000 |
Contract Liabilities | 18,370 | 32 | 32 | 12 | 18,446 |
Bioprocessing income | 10,218 | - | - | - | 10,218 |
Process development income | 3,136 | - | - | - | 3,136 |
Licence fees and incentives | 5,016 | 32 | 32 | 12 | 5,092 |
Deferred Income | 894 | 1,069 | - | - | 1,963 |
Grant | 894 | 1,069 | - | - | 1,963 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£'000 | £'000 | £'000 | £'000 | |
At 1 January | 8,424 | 6,244 | 2,758 | - |
Unwinding of discount | 528 | 66 | 167 | 28 |
New provision | 772 | 3,463 | - | 3,207 |
Change in estimate | (552) | (1,349) | (210) | (477) |
Derecognition | (715) | - | - | - |
At 31 December | 8,457 | 8,424 | 2,715 | 2,758 |
2023 | 2022 | 2023 | 2022 | |
£'000 | £'000 | £'000 | £'000 | |
Current | 747 | - | - | - |
Non-current | 7,710 | 8,424 | 2,715 | 2,758 |
Total provisions | 8,457 | 8,424 | 2,715 | 2,758 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£'000 | £'000 | £'000 | £'000 | |
At 1 January | 39,780 | - | 39,780 | - |
New loan | - | 64,866 | - | 64,866 |
Interest accrued | 4,570 | 5,564 | 4,570 | 5,564 |
Interest paid | (4,136) | (4,554) | (4,136) | (4,554) |
Foreign exchange movement | (2,003) | 7,964 | (2,003) | 7,964 |
Amortised fees | 323 | 588 | 323 | 588 |
Loan repayment | - | (31,424) | - | (31,424) |
Arrangement fees | - | (3,224) | - | (3,224) |
At 31 December | 38,534 | 39,780 | 38,534 | 39,780 |
2023 | 2022 | |
£'000 | £'000 | |
At 1 January | 38,182 | - |
Recognised at fair value | - | 38,996 |
Revaluation | (28,834) | (814) |
At 31 December | 9,348 | 38,182 |
| Financial assets at fair | Assets held at | Amortised costs, loans & | |||||
| value through profit & loss | amortised cost | other liabilities | |||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | ||
| Note | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
| Cash and cash equivalents | 16 | - | - | 103,716 | 141,285 | - | - |
| Trade receivables and other receivables | 15 | - | - | 24,628 | 62,605 | - | - |
Assets at fair value through profit & loss | 97 | 23 | - | - | - | - | |
| Trade and other payables excluding tax | 17 | - | - | - | - | 16,324 | 34,232 |
| Loan | 20 | - | - | - | - | 38,534 | 39,780 |
| Put Option | 21 | - | - | - | - | 9,348 | 38,182 |
At 31 December | 97 | 23 | 128,344 | 203,890 | 64,206 | 112,194 |
| Amortised costs, loans & | |||||
| Assets held at amortised cost | other liabilities | ||||
2023 | 2022 | 2023 | 2022 | ||
| Note | £'000 | £'000 | £'000 | £'000 | |
| Cash and cash equivalents | 16 | 47 | 19,197 | - | |
| Trade and other payables excluding tax | 17 | - | 1,578 | 143 | |
| Loan | 20 | - | 38,534 | 39,780 | |
Total | 47 | 19,197 | 40,112 | 39,923 |
2023 | 2022 | |
| period average | period average | |
| weighted | weighted | |
| average rate | average rate | |
Sterling | 4.50% | 1.67% |
US Dollars | 4.52% | 1.26% |
2023 | 2022 | |
£'000 | £'000 | |
Sterling | 92,634 | 117,247 |
Euro | 545 | 623 |
US Dollars | 10,537 | 23,415 |
103,716 | 141,285 |
| Significant | Inter-relationship between unobservable inputs and fair | ||
Type | Valuation technique | unobservable inputs | value measurement: |
Put option liability | Monte | Revenues of Oxford | — The revenues of Oxford Biomedica (US) LLC are based on the |
| Carlo simulation | Biomedica (US) LLC | management approved forecast up until the end of the option period. | |
| Should the forecast change or the actual results vary this may impact | |||
| the value of the put option liability. | |||
Discount rate | — The discount rate may be impacted by economic and market | ||
| factors, as well as changes to the risk free rate of return which | |||
| impacts debt borrowing rates. Should the discount rate calculated | |||
| by management be adjusted, this may impact the value of the put | |||
| option. Management has calculated the discount rate based on the | |||
| risk free rate, the expected return from similar companies and the | |||
| Group’s cost of debt. |
| Fair value | ||
Put option liability | Increase | Decrease |
31-Dec-23 | £'000s | £'000s |
Revenues of Oxford Biomedica (US) LLC 20% higher or lower | 1,900 | (1,900) |
Discount rate 2% lower or higher | 200 | (200) |
Group | Lease liability | Loans | Share capital | Share premium | Total |
£'000 | £'000 | £'000 | £'000 | £'000 | |
At 1 January 2022 | 9,341 | - | 43,088 | 307,765 | 360,194 |
Share options | - | - | 106 | 78 | 184 |
Issue of shares (exlcuding options) | - | - | 4,938 | 75,062 | 80,000 |
Cost of share issues | - | - | - | (2,952) | (2,952) |
Loans received | - | 64,866 | - | - | 64,866 |
Loans repaid | - | (31,424) | - | - | (31,424) |
Interest paid | - | (4,554) | - | - | (4,554) |
Arrangement fees | - | (3,224) | - | - | (3,224) |
Payments for the principal portion of lease liabilities | (1,120) | - | - | - | (1,120) |
Payments for the interest portion of lease liabilities | (3,124) | - | - | - | (3,124) |
Total change from financing cash flows | (4,244) | 25,664 | 5,044 | 72,188 | 98,652 |
| 0 | |||||
Other Changes | 0 | ||||
Acquisitions | 24,974 | - | - | - | 24,974 |
Additions | 39,193 | - | - | - | 39,193 |
Interest | 3,124 | 5,564 | - | - | 8,688 |
Fee amortisation | - | 588 | - | - | 588 |
Foreign exchange | 2,113 | 7,964 | - | - | 10,077 |
At 31 December 2022 | 74,501 | 39,780 | 48,132 | 379,953 | 542,366 |
Share options | - | - | 271 | 380 | 651 |
Interest paid | - | (4,136) | - | - | (4,136) |
Payments for the principal portion of lease liabilities | (3,118) | - | - | - | (3,118) |
Payments for the interest portion of lease liabilities | (6,101) | - | - | - | (6,101) |
Total change from financing cash flows | (9,219) | (4,136) | 271 | 380 | (12,704) |
| Other Changes | |||||
Additions | 4,525 | - | - | - | 4,525 |
Disposals | (1,744) | - | - | - | (1,744) |
Interest | 6,101 | 4,570 | - | - | 10,671 |
Fee amortisation | - | 323 | - | - | 323 |
Foreign exchange | (1,240) | (2,003) | - | - | (3,243) |
At 31 December 2023 | 72,924 | 38,534 | 48,403 | 380,333 | 540,194 |
Company | Lease liability | Loans | Share capital | Share premium | Total |
£'000 | £'000 | £'000 | £'000 | £'000 | |
At 1 January 2022 | - | - | 43,088 | 307,765 | 350,853 |
Share options | - | - | 106 | 78 | 184 |
Issue of shares (exlcuding options) | - | - | 4,938 | 75,062 | 80,000 |
Cost of share issues | - | - | - | (2,952) | (2,952) |
Loans received | - | 64,866 | - | - | 64,866 |
Loans repaid | - | (31,424) | - | - | (31,424) |
Interest paid | - | (4,554) | - | - | (4,554) |
Arrangement fees | - | (3,224) | - | - | (3,224) |
Payments for the principal portion of lease liabilities | 55 | - | - | - | 55 |
Payments for the interest portion of lease liabilities | (477) | - | - | - | (477) |
Total change from financing cash flows | (422) | 25,664 | 5,044 | 72,188 | 102,474 |
| Other Changes | |||||
Acquisitions | - | - | - | - | - |
Company | Lease liability | Loans | Share capital | Share premium | Total |
£'000 | £'000 | £'000 | £'000 | £'000 | |
Additions | 35,567 | - | - | - | 35,567 |
Interest | 477 | 5,564 | - | - | 6,041 |
Fee amortisation | - | 588 | - | - | 588 |
Foreign exchange | - | 7,964 | - | - | 7,964 |
At 31 December 2022 | 35,622 | 39,780 | 48,132 | 379,953 | 503,487 |
Share options | - | - | 271 | 380 | 651 |
Interest paid | - | (4,136) | - | - | (4,136) |
Payments for the principal portion of lease liabilities | (683) | - | - | - | (683) |
Payments for the interest portion of lease liabilities | (2,817) | - | - | - | (2,817) |
Total change from financing cash flows | (3,500) | (4,136) | 271 | 380 | (6,986) |
| Other Changes | |||||
Interest | - | 4,570 | - | - | 4,570 |
Fee amortisation | 2,817 | 323 | - | - | 3,141 |
Foreign exchange | - | (2,003) | - | - | (2,003) |
At 31 December 2023 | 34,939 | 38,534 | 48,403 | 380,333 | 502,209 |
| Group | |||||||
| At 31 December 2023 | |||||||
Exposure to Liquidity Risk | Contracted Cashflows | ||||||
Carrying Amount | Total | 2m or less | 2-12 months | 1-2 yrs | 2-5 yrs | >5 yrs | |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Lease Liabilities | 72,924 | 113,286 | 508 | 8,931 | 9,474 | 31,422 | 62,951 |
Loans | 38,534 | 53,961 | - | 4,306 | 4,294 | 45,361 | - |
| Group | |||||||
| At 31 December 2022 | |||||||
Exposure to Liquidity Risk | Contracted Cashflows | ||||||
Carrying Amount | Total | 2m or less | 2-12 months | 1-2 yrs | 2-5 yrs | >5 yrs | |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Lease Liabilities | 74,501 | 119,496 | - | 9,179 | 18,681 | 24,353 | 67,283 |
Loans | 39,780 | 59,082 | - | 4,294 | 4,306 | 50,482 | - |
| Company | |||||||
| At 31 December 2023 | |||||||
Exposure to Liquidity Risk | Contracted Cashflows | ||||||
Carrying Amount | Total | 2m or less | 2-12 months | 1-2 yrs | 2-5 yrs | >5 yrs | |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Lease Liabilities | 34,939 | 59,726 | - | 3,500 | 3,500 | 10,998 | 41,728 |
Loans | 38,534 | 53,961 | - | 4,306 | 4,294 | 45,361 | - |
| Company | |||||||
| At 31 December 2022 | |||||||
Exposure to Liquidity Risk | Contracted Cashflows | ||||||
Carrying Amount | Total | 2m or less | 2-12 months | 1-2 yrs | 2-5 yrs | >5 yrs | |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Lease Liabilities | 35,622 | 63,226 | - | 3,500 | 7,000 | 6,300 | 46,426 |
Loans | 39,780 | 59,082 | - | 4,294 | 4,306 | 50,482 | - |
| Trading | |||||||
| temporary | Intangible | ||||||
| Deferred tax (assets)/ | differences | Fixed assets | Tax losses | asset | Total | ||
liabiltiies - recognised | £'000 | £'000 | £'000 | £'000 | £'000 | ||
At 1 January 2023 | (1,256) | 3,357 | (3,490) | 7,502 | 6,113 | ||
Foreign exchange | - | - | - | (206) | (206) | ||
Income statement credit | (946) | (1,797) | 1,741 | (4,905) | (5,907) | ||
At 31 December 2023 | (2,202) | 1,560 | (1,749) | 2,391 | - | ||
At 1 January 2022 | - | 3,051 | (3,051) | - | - | ||
Arising on acquisition | - | - | - | 7,397 | 7,397 | ||
Foreign exchange | - | - | - | 508 | 508 | ||
Income statement credit | (1,256) | 306 | (439) | (403) | (1,792) | ||
At 31 December 2022 | (1,256) | 3,357 | (3,490) | 7,502 | 6,113 | ||
| Trading | |||||||
| temporary | Loan | Share | |||||
| Group - not recognised | differences | Intangibles | relationships | Provisions | Tax losses | options | Total |
| Deferred tax (assets)/ | |||||||
liabiltiies - not recognised | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
At 1 January 2023 | - | (4,819) | - | (248) | (18,249) | (2,305) | (25,621) |
Origination and reversal of temporary differences | (385) | (26,714) | - | 54 | (19,093) | (1) | (46,139) |
At 31 December 2023 | (385) | (31,533) | - | (194) | (37,342) | (2,306) | (71,760) |
At 1 January 2022 | - | - | (1,668) | (298) | (21,760) | (6,176) | (29,902) |
Origination and reversal of temporary differences | - | (4,819) | 1,668 | 50 | 3,511 | 3,871 | 4,281 |
At 31 December 2022 | - | (4,819) | - | (248) | (18,249) | (2,305) | (25,621) |
Group and Company | 2023 | 2022 | |
Issued and fully paid | £'000 | £'000 | |
Ordinary shares of 50p each At 1 January - 96,263,165 (86,175,055) | shares | 48,132 | 43,088 |
Allotted for cash in placing and subscription - (2022:9,876,544) shares | - | 4,938 | |
Allotted on exercise of share options -541,188 (2022: 212,646) shares | 271 | 106 | |
At 31 December - 96,804,353 (2022: 96,263,165) | 48,403 | 48,132 |
2023 | 2022 | |
Group and Company | £'000 | £'000 |
At 1 January | 379,953 | 307,765 |
Premium on shares issued for cash in placing and subscription | - | 75,062 |
Premium on exercise of share options | 380 | 78 |
Costs associated with the issue of shares | - | (2,952) |
At 31 December | 380,333 | 379,953 |
2023 | Number of shares | 2022 | Number of shares | Exercise price per share | Date from | Expiry date |
| which exercisable | ||||||
- | 12,860 | 80p to 140p | Vested | Expired | ||
14,942 | 16,518 | 100p to 200p | Vested | 03/06/24 to 17/10/24 | ||
| 25,926 | 38,170 | 490p | Vested | 13/03/25 to 10/06/25 | ||
| 38,944 | 52,689 | 275p | Vested | 16/05/26 to 13/10/26 | ||
| 78,334 | 95,927 | 495p | Vested | 13/07/27 | ||
| 104,253 | 120,903 | 502p to 904p | Vested | 15/02/28 to 07/08/28 | ||
| 292,483 | 326,889 | 618p to 705p | Vested | 04/01/29 to 12/09/29 | ||
| 408,113 | 458,426 | 760p to 817p | Vested | 26/06/30 to 05/10/30 |
2023 | Number of shares | 2022 | Number of shares | Exercise price per share | Date from | Expiry date |
| which exercisable | ||||||
962,995 | 1,122,382 |
2023 | Number of shares | 2022 | Number of shares | Exercise price per share | Date from | Expiry date |
| which exercisable | ||||||
- | 187,396 | 422p | Vested | Expired | ||
60,513 | 98,670 | 672p | Vested | 30/04/24 | ||
34,232 | 71,109 | 1226p | 20-10-2024 | 20/04/25 | ||
471,553 | 623,097 | 294p | 19-10-2025 | 19/04/26 | ||
566,298 | 980,272 | |||||
| Options granted under the Oxford Biomedica 2007 and 2015 Long Term Incentive Plans | ||||||
2023 | Number of shares | 2022 | Number of shares | Exercise price per share | Date from | Expiry date |
| which exercisable | ||||||
- | 55,774 | 50p | Vested | Expired | ||
4,378 | 29,524 | 50p | Vested | 20/06/24 to 17/10/24 | ||
43,824 | 43,824 | 0p | Vested | 10/01/25 | ||
82,185 | 82,185 | 0p | Vested | 16/05/26 | ||
| 123,754 | 123,754 | 0p | Vested | 17/07/27 to 25/09/27 | ||
| 31,714 | 39,652 | 0p | Vested | 15/02/28 to 07/08/28 | ||
| 77,062 | 109,658 | 0p | Vested | 18/04/29 to 12/09/29 | ||
| 99,807 | 260,577 | 0p | Vested | 26/06/30 | ||
| 208,250 | 263,297 | 0p | 08/06/24 | 08/06/31 | ||
179,197 3 | 205,562 | 0p | 08/06/24 | 08/06/31 | ||
| 486,616 | 460,986 | 0p | 29/04/25 | 29/04/32 | ||
| 711,740 | 1,403,899 | 0p | 10/09/22 to 20/12/26 | 18/03/32 to 20/12/32 | ||
| 979,634 | - | 0p | 04/10/26 to 24/11/28 | 04/10/33 to 24/11/33 | ||
1,752,761 3 | - | 0p | 04/10/24 to 04/10/27 | 04/10/33 | ||
4,780,922 | 3,078,692 | |||||
6,310,215 | 5,181,346 |
2023 | Number of shares | 2022 | Number of shares | Exercise price per share | Date from | Expiry date |
| which exercisable | ||||||
25,000 | 68,725 | 0p | Exercisable | 15/06/24 and 14/10/24 | ||
27,402 | 27,402 | 0p | Exercisable | 04/05/25 | ||
32,010 | 32,010 | 0p | Exercisable | 14/05/26 | ||
27,696 | 27,696 | 0p | Exercisable | 11/07/27 | ||
31,815 | 31,815 | 0p | Exercisable | 07/08/28 | ||
59,177 | 67,793 | 0p | Exercisable | 18/04/29 | ||
54,237 | 64,701 | 0p | Exercisable | 20/06/30 | ||
53,046 | 58,943 | 0p | 08/06/22 to 08/06/24 | 08/06/31 | ||
161,124 | 175,958 | 0p | 29/04/23 to 29/04/25 | 29/04/32 | ||
329,443 | - | 0p | 04/10/24 to 04/10/26 | 04/10/33 | ||
800,950 | 555,043 |
LTIP awards | LTIPs awarded | LTIPs awarded |
(Model used: Monte Carlo) | 4-Oct-23 | 24-Nov-23 |
Share price at grant date | 300p | 178p |
Exercise price | 0p | 0p |
Vesting period (years) | 3 | 5 |
Total number of shares under option | 913,197 | 66,437 |
Expected volatility (weighted average) | 43.98% | 46.57% |
Expected life (years) | 3 | 5 |
Risk free rate (weighted average) | 4.54% | 4.12% |
Fair value per option | 220.29p | 113.77p |
2023 | Weighted | 2022 | Weighted | ||
Share options excluding LTIP | Number | average exercise | Number | average exercise | |
| price | price in pence | ||||
Outstanding at 1 January | 2,102,654 | 565.3p | 1,845,904 | 695.5p | |
Granted | - | 0.0p | 626,154 | 294.4p | |
Forfeited | (254,588) | 829.1p | (182,828) | 718.5p | |
Exercised | (110,550) | 109 | 3.1p | (19,195) | 467.0p |
Cancelled | (208,223) | 27.5p | (167,381) | 829.9p | |
Outstanding at 31 December | 1,529,293 | 441.4p | 2,102,654 | 565.3p | |
Exercisable at 31 December | 1,023,508 | 659.5p | 524,463 | 520.0p | |
| Exercisable and where market | 14,942 | 151.3p | 269,463 | 520.0p | |
| price exceeds exercise price | |||||
| at 31 December |
2023 | 2022 | |
LTIP awards (options exercisable at par value 1p or nil cost) | Number | Number |
Outstanding at 1 January | 3,078,692 | 1,590,364 |
Granted | 2,772,592 | 2,053,897 |
Expired | (666,360) | (299,132) |
Exercised | (404,002) | (266,437) |
Outstanding at 31 December | 4,780,922 | 3,078,692 |
Exercisable at 31 December | 462,724 | 484,371 |
2023 | Weighted | 2022 | Weighted | |||
Weighted | average | Weighted | average | |||
average | Number | remaining | average | Number | remaining | |
| exercise | exercise | |||||
| Range of exercise prices | price in | of shares | life (years) | price in | of shares | life (years) |
| pence | pence | |||||
| LTIP: | ||||||
Exercisable at par or at nil cost | 0p | 4,780,922 | 8.7 | 1.4p | 3,078,692 | 8.2 |
| Deferred bonus: | ||||||
Exercisable at par or at nil cost | 0p | 800,950 | 7.5 | 0p | 555,043 | 6.5 |
| Options: | ||||||
50p to 150p | 102p | 7,386 | 0.4 | 101p | 21,822 | 0.9 |
150p to 250p | 200p | 7,556 | 0.8 | 200p | 7,556 | 1.8 |
250p to 350p | 21p | 510,497 | 8.3 | 293p | 675,786 | 9.3 |
350p to 650p | 494p | 104,260 | 3.0 | 452p | 321,493 | 5.6 |
650+p | 679p | 899,594 | 6.0 | 782p | 1,075,997 | 7.0 |
At 31 December | 7,111,165 | 5,736,389 |
Group | Company | ||||
2023 | 2022 | 2023 | 2022 | ||
| Note | £'000 | £'000 | £'000 | £'000 | |
At 1 January | (198,545) | (165,806) | (133,403) | (128,584) | |
Loss for the period | (157,490) | (39,157) | (119,947) | (4,804) | |
Share based payments | 3,117 | 5,922 | - | - | |
Acquisition of NCI without a change in control | - | 400 | - | - | |
Tax on share options | - | 125 | - | - | |
Exercise of nil cost options | - | (29) | (184) | (15) | |
At 31 December | (352,918) | (198,545) | (253,534) | (133,403) |
| Translation | ||||
Reserve | Other Equity | Merger reserve | Total | |
Group | £'000 | £'000 | £'000 | £'000 |
At 1 January 2023 | 7,825 | (35,003) | 2,291 | (24,887) |
Put option revaluation | - | 26,944 | - | 26,944 |
Foreign currency translation differences | (3,869) | - | - | (3,869) |
At 31 December 2023 | 3,956 | (8,059) | 2,291 | (1,812) |
| Translation | ||||
Reserve | Other Equity | Merger reserve | Total | |
Group | £'000 | £'000 | £'000 | £'000 |
At 1 January 2022 | - | - | 2,291 | 2,291 |
Put option recognition | - | (38,996) | - | (38,996) |
Put option revaluation | - | 3,993 | - | 3,993 |
Foreign currency translation differences | 7,825 | - | - | 7,825 |
At 31 December 2022 | 7,825 | (35,003) | 2,291 | (24,887) |
| Share Scheme | |||
| Merger reserve | reserve | Total | |
Company | £'000 | £'000 | £'000 |
At 1 January 2023 | 1,580 | 25,263 | 26,843 |
Exercise of options | - | 3,516 | 3,516 |
At 31 December 2023 | 1,580 | 28,779 | 30,359 |
| Share Scheme | |||
| Merger reserve | reserve | Total | |
Company | £'000 | £'000 | £'000 |
At 1 January 2022 | 1,580 | 18,792 | 20,372 |
Credit in relation to employee share schemes | - | 6,471 | 6,471 |
At 31 December 2022 | 1,580 | 25,263 | 26,843 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£'000 | £'000 | £'000 | £'000 | |
| Continuing operations | ||||
Loss before tax | (188,527) | (45,976) | (119,947) | (4,804) |
| Adjustment for: | ||||
Depreciation | 21,504 | 20,271 | 2,641 | 323 |
Amortisation of intangible assets | 7,206 | 6,088 | - | - |
Impairment charge | 99,285 | - | 100,150 | - |
Loss on disposal of property, plant and equipment | 197 | 28 | - | - |
Gain on sale and leaseback | (1,018) | (21,389) | - | - |
Loss on disposal of intangible | - | 27 | - | - |
Amortisation of loan fees | - | 588 | - | 588 |
Net finance costs | 4,353 | 15,756 | 5,551 | 14,033 |
Charge in relation to employee share schemes | 3,516 | 6,471 | - | - |
Non-cash loss | - | 51 | - | - |
| Changes in working capital: | ||||
Decrease/(increase) in contract assets and trade and other receivables | 28,793 | (17,876) | - | - |
(Decrease)/increase in trade and other payables | (18,125) | 16,959 | 1,758 | 6 |
Increase in contract liabilities | 7,034 | 5,852 | - | - |
(Decrease) in deferred income | - | (691) | - | - |
Increase in provisions | 2 | - | - | - |
(Increase)/decrease in inventory | (247) | 668 | - | - |
Net cash used in operations | (36,027) | (13,173) | (9,847) | 10,146 |
Property | Equipment | Total | ||
£'000 | £'000 | £'000 | ||
Balance at 1 January 2023 | 46,000 | 2,050 | 48,050 | |
Additions | 4,357 | - | 4,357 | |
Disposals | (4,544) | (1,305) | (5,849) | |
Impairment of assets | (12,914) | - | (12,914) | |
Change in estimate | (552) | - | (552) | |
Depreciation charge for the period | (4,864) | (745) | (5,609) | |
Effects of movements in exchange rates | (1,120) | - | (1,120) | |
Balance at 31 December 2023 | 26,363 | - | 26,363 | |
Company | Property | Total | ||
£'000 | £'000 | |||
Balance at 1 January 2023 | 39,394 | 39,394 | ||
Change in estimate | (209) | (209) | ||
Depreciation charge for the period | (2,642) | (2,642) | ||
Balance at 31 December 2023 | 36,543 | 36,543 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£'000 | £'000 | £'000 | £'000 | |
| Maturity analysis - contractual undiscounted cash flows | ||||
Less than one year | 9,439 | 9,179 | 3,500 | 3,500 |
One to five years | 40,896 | 43,035 | 14,498 | 13,300 |
Six to ten years | 43,090 | 42,224 | 23,491 | 23,491 |
More than ten years | 19,861 | 25,059 | 18,236 | 22,935 |
Total undiscounted cash flows | 113,286 | 119,497 | 59,726 | 63,226 |
2023 | 2022 | 2023 | 2022 | |
£'000 | £'000 | £'000 | £'000 | |
| Lease liabilities included in the Statement of Financial Position | ||||
Current | 3,654 | 3,295 | 740 | 683 |
Non-current | 69,270 | 71,206 | 34,199 | 34,939 |
Total lease liabilities at 31 December 2023 | 72,924 | 74,501 | 34,939 | 35,622 |
2023 | 2022 | 2023 | 2022 | |
£'000 | £'000 | £'000 | £'000 | |
| Amounts recognised in statement of comprehensive income | ||||
Interest on lease liabilities | 6,101 | 3,124 | 2,817 | 477 |
Expense relating to short-term leases | 234 | 178 | - | - |
2023 | 2022 | 2023 | 2022 | |
£'000 | £'000 | £'000 | £'000 | |
| Amounts recognised in the statement of cash flows | ||||
Total cash outflow for leases | 9,219 | 4,244 | 3,500 | 422 |
2023 | 2022 | |
£'000 | £'000 | |
NCI percentage | 20% | 20% |
Non-current assets | 50,282 | 171,419 |
Current assets | 11,813 | 29,732 |
Non-current liabilities | (22,479) | (7,473) |
Current liabilities | (20,477) | (35,979) |
Net assets | 19,139 | 157,699 |
Net assets attritutable to NCI | 3,828 | 31,539 |
Revenue | 26,813 | 23,722 |
Profit | (133,361) | (30,011) |
OCI | (7,190) | 13,756 |
Total comprehensive income | (140,551) | (16,255) |
Profit allocated to NCI | (26,672) | (6,002) |
OCI allocated to NCI | (1,438) | 2,750 |
2023 | 2022 | |
£'000 | £'000 | |
Cash flows from operating activities | (15,105) | (9,732) |
Cash flows from investment activities | 3,077 | 30,867 |
Cash flow from financing activities (dividends to NCI: nil) | (3,717) | (2,293) |
Net increase in cash and cash equivalents | (15,745) | 18,842 |
Transactions | Balance outstanding | |||
2023 | 2022 | 2023 | 2022 | |
£'000 | £'000 | £'000 | £'000 | |
| Sales of goods and services | ||||
Homology Medicines, Inc | 23,664 | 23,252 | 2,429 | 4,334 |
| Purchase of services | ||||
Homology Medicines, Inc | 387 | 4,258 | 17 | 1,158 |
Other Homology Medicines, Inc - rental income | 1,074 | 1,085 | 258 | 424 |
2023 | 2022 | |
Company: period-end balance of loan | £'000 | £'000 |
Loan to subsidiary : Oxford Biomedica (UK) Ltd | 287,592 | 278,091 |
Loan to subsidiary: Oxford Biomedica (US) Inc. | 141,398 | 148,764 |