Dec-25 | Dec-24 | ||
| Notes | £'000 | £'000 | |
| Continuing operations | |||
| Revenue | 4 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Operating costs | ( | ( | |
Innovation costs | ( | ( | |
Commercial costs | ( | ( | |
Administration expenses | ( | ( | |
| Other operating income | 4 | ||
| Gain on bargain purchase | 4 | ||
Loss on sale and leaseback | ( | ||
Operating loss | ( | ( | |
| Finance income | 6 | ||
| Finance costs | 6 | ( | ( |
Loss before tax | ( | ( | |
| Taxation expense | 8 | ( | |
Loss for the period | ( | ( | |
| Other comprehensive expense | |||
Gain on hedged instruments | |||
Foreign currency translation differences | ( | ( | |
Other comprehensive expense | ( | ( | |
Total comprehensive expense | ( | ( | |
| Loss attributable to: | |||
Owners of the Company | ( | ( | |
| Non-controlling interest | 35 | ( | ( |
( | ( | ||
| Total comprehensive expense attributable to: | |||
Owners of the Company | ( | ( | |
| Non-controlling interest | 35 | ( | ( |
( | ( | ||
| Basic and Diluted (loss) per ordinary share | 9 | ( | ( |
Group | Company | ||||
Dec-25 | Dec-24 | Dec-25 | Dec-24 | ||
| Notes | £'000 | £'000 | £'000 | £'000 | |
| Assets | |||||
| Non-current assets | |||||
| Intangible assets & goodwill | 11 | - | - | ||
| Property, plant and equipment | 12 | 30,436 | 33,342 | ||
| Investments in and loans to subsidiary undertakings | 13 | 279,015 | 243,560 | ||
| Trade and other receivables | 15 | - | - | ||
309,451 | 276,902 | ||||
| Current assets | |||||
| Inventories | 14 | - | - | ||
| Trade and other receivables | 15 | - | - | ||
| Derivative financial instruments | 21 | 19 | - | ||
| Cash and cash equivalents | 16 | 36,167 | 16,950 | ||
36,186 | 16,950 | ||||
| Current liabilities | |||||
| Trade and other payables | 17 | 163 | 268 | ||
| Provisions | 19 | - | - | ||
| Contract liabilities | 18 | - | - | ||
| Deferred income | 18 | - | - | ||
| Loans | 20 | - | - | ||
| Lease liabilities | 33 | 823 | 758 | ||
| Put/ call option liability | 22 | - | - | ||
986 | 1,026 | ||||
Net current assets | 35,200 | 15,924 | |||
| Non-current liabilities | |||||
| Provisions | 19 | 2,317 | 2,430 | ||
| Contract liabilities | 18 | - | - | ||
| Deferred income | 18 | - | - | ||
| Loans | 20 | 41,488 | 39,790 | ||
| Lease liabilities | 33 | 32,144 | 32,942 | ||
75,949 | 75,162 | ||||
Net assets | 268,702 | 217,664 | |||
| Equity attributable to owners of the parent | |||||
| Ordinary shares | 25 | 60,377 | 52,981 | ||
| Share premium account | 26 | 445,849 | 394,856 | ||
| Other reserves | 30 | 5,706 | 5,706 | ||
| Accumulated losses | 29 | ( | ( | (243,230) | (235,879) |
Equity attributable to owners of the Company | 268,702 | 217,664 | |||
| Non-controlling interest | 35 | - | - | ||
Total equity | 268,702 | 217,664 |
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
| Notes | £’000 | £’000 | £’000 | £’000 | |
| Cash flows from operating activities | |||||
| Cash (Consumed in)/generated from | 31 | ( | ( | 700 | (2,046) |
R&D tax credit received | - | - | |||
Net cash generated/(consumed in) from operating activities | ( | 700 | (2,046) | ||
| Cash flows from investing activities | |||||
Acquisition of subsidiary, net of cash acquired | ( | - | - | ||
| Purchases of property, plant and equipment | 12 | ( | ( | - | - |
Equity investment in subsidiary | (17,135) | - | |||
Loans (to)/from subsidiary | (18,322) | 9,142 | |||
| Interest received | 6 | 560 | - | ||
Net cash (used in)/generated from investing activities | ( | (34,897) | 9,142 | ||
| Cash flows from financing activities | |||||
| Proceeds from issue of ordinary share capital | 25 / 26 | 58,058 | 17,526 | ||
Acquisition without change in control | ( | - | - | ||
Interest paid | ( | ( | (4,583) | (4,090) | |
Loans repaid | ( | ( | (38,539) | - | |
New loans undertaken | 41,954 | - | |||
Payment of lease liabilities capital | ( | ( | (732) | (1,170) | |
Payment of lease liabilities interest | ( | ( | (2,742) | (2,330) | |
Net cash generated from financing activities | 53,416 | 9,936 | |||
Net Increase/(decrease) in cash and cash equivalents | ( | 19,219 | 17,032 | ||
| Cash and cash equivalents at 1 January | 16 | 16,950 | 47 | ||
Movement in foreign currency balances | ( | ( | - | (129) | |
| Cash and cash equivalents at 31 December | 16 | 36,169 | 16,950 |
| Reserves | |||||||||||
| Share | Non- | ||||||||||
| Ordinary | premium | Other | Cash flow | Accumulated | controlling | Total | |||||
| shares | account | Merger | Equity | Translation | Hedge | losses | Total | interest | equity | ||
| Group | Notes | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
At 1 January 2024 | ( | ( | |||||||||
Loss for period | ( | ( | ( | ( | |||||||
| Foreign currency | |||||||||||
translation differences | ( | ( | ( | ( | |||||||
Other comprehensive expense | ( | ( | ( | ( | |||||||
| Total comprehensive | |||||||||||
expense for the period | ( | ( | ( | ( | ( | ||||||
| Transactions | |||||||||||
| with owners: | |||||||||||
| Share options | |||||||||||
Proceeds from shares issued | ( | ||||||||||
Value of employee services | |||||||||||
Total contributions | |||||||||||
Changes in ownership interests: | |||||||||||
NCI recapitalisation | ( | ( | |||||||||
| Put / Call | |||||||||||
Option revaluation | |||||||||||
At 31 December 2024 | ( | ( | |||||||||
Loss for period | ( | ( | ( | ( | |||||||
| Foreign currency | |||||||||||
translation differences | ( | ( | ( | ||||||||
Gain on hedged instruments | |||||||||||
| Other comprehensive | |||||||||||
(expense)/income | ( | ( | ( | ||||||||
| Total comprehensive | |||||||||||
expense for the period | ( | ( | ( | ( | ( | ||||||
| Transactions | |||||||||||
| with owners: | |||||||||||
| Shares | |||||||||||
Proceeds from shares issued | 25,26 | ( | |||||||||
Value of employee services | 29 | ||||||||||
ESOP reserve | ( | ( | ( | ||||||||
Total contributions | ( | ||||||||||
Changes in ownership interests: | |||||||||||
| Acquisition of NCI | |||||||||||
| without a change | |||||||||||
in control | ( | ||||||||||
| Put / Call | |||||||||||
| Option revaluation | 30 | ||||||||||
At | ( | ( |
Freehold property | 10% |
Leasehold improvements | 10% |
| (over remaining term of the lease if shorter) | |
Office equipment and computers | 20% - 33% |
Bioprocessing and laboratory equipment | 6.7% - 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. | |
| Gain on | Negative goodwill arises only when, after recognising and measuring all identifiable assets acquired and liabilities assumed at |
| bargain purchase | their acquisition‑date fair values, the fair value of the net assets exceeds the total consideration transferred. |
OXB US | OXB France | |||||
31-Dec-25 | Higher | Lower | Higher | Lower | ||
£'m | £'m | £'m | £'m | |||
Forecast revenues 10% higher or lower | 46.8 | (46.8) | 24.9 | (25.1) | ||
Operational expenditure 10% higher or lower | (31.5) | 31.5 | (17.3) | 17.2 | ||
Long term inflation rates 2% higher or lower | 2.9 | (2.9) | 1.3 | (1.3) | ||
Discount rate 1% higher or lower | (9.3) | 10.5 | (3.8) | 4.0 | ||
EBITDA Multiple 2.2x/6.2x higher or lower | 27.6 | (27.6) | 41.2 | (41.2) |
| At | |||||||
| 31 December | |||||||
| 2025 | Change in fair | ||||||
| Forward | value for | Carrying amount | |||||
| contract value: | Forward contract | recognising | of the | ||||
| Average USD/ | Foreign | value: Local | hedge | hedging instruments | |||
| GBP forward | currency | currency | ineffectiveness | assets/(liabilities) | |||
Currency | Maturity | Contract type | contract rate | $'000 | £'000 | £'000 | £'000 |
US Dollar | 1-6 months | Sell | 1.3377 | (20,349) | 15,207 | 78 | 78 |
US Dollar | 6-12 months | Sell | 1.3356 | (9,212) | 6,899 | 42 | 42 |
| More than one | |||||||
| US Dollar | year | Sell | 1.3333 | (5,500) | 4,125 | 27 | 27 |
2025 | 2024 | |
Group | £'000 | £'000 |
Net Cash | 55,396 | 20,579 |
Equity | 91,346 | 60,487 |
Net Cash/Equity | -61% | -34% |
2025 | 2024 | |
£'000 | £'000 | |
Manufacturing services | 81,060 | 68,350 |
Licence fees & incentives | 5,272 | 7,325 |
Development | 60,114 | 47,274 |
Procurement and storage services | 22,295 | 5,848 |
Total | 168,741 | 128,797 |
2025 | 2024 | |
£'000 | £'000 | |
Products and services transferred at a point in time | 27,567 | 13,016 |
Products and goods transferred over time | 141,174 | 115,781 |
Total revenue | 168,741 | 128,797 |
2025 | 2024 | |
£'000 | £'000 | |
Revenue remaining to be recognised on partially or fully unsatisfied performance obligations | 149,200 | 103,897 |
2025 | 2024 | |
Revenue by client location | £'000 | £'000 |
UK | 3,101 | 6,924 |
United States | 141,593 | 79,987 |
Europe | 23,883 | 41,886 |
Rest of world | 164 | - |
Total revenue | 168,741 | 128,797 |
2025 | 2024 | |
Geographic split of operating (loss)/profit | £'000 | £'000 |
United Kingdom | 792 | 5,492 |
United States | (16,538) | (33,021) |
Europe | (6,738) | (11,846) |
Total operating loss | (22,484) | (39,375) |
2025 | 2024 | |
Geographic split of non-current assets | £'000 | £'000 |
United Kingdom | 40,706 | 47,801 |
United States | 92,024 | 44,395 |
Europe | 7,341 | 6,253 |
Total non-current assets | 140,071 | 98,449 |
2025 | 2024 | ||
£'000 | £'000 | ||
Rental income | 558 | 2,475 | |
Gain on bargain purchase | 36 | 9,917 | 1,721 |
Grant income | 584 | 1,058 | |
Total other income | 11,059 | 5,254 |
By activity | 2025 | 2024 |
Office and management | 143 | 133 |
Operational | 764 | 712 |
Total | 845 |
2025 | 2024 | |
Employee benefit costs | £'000 | £'000 |
Wages and salaries | 66,714 | 60,071 |
Social security costs | 9,540 | 7,189 |
Other pension costs | 3,914 | 3,738 |
Share based payments | 4,943 | 2,083 |
Total | 85,111 | 73,081 |
2025 | 2024 | |
Key Management compensation | £'000 | £'000 |
Short- term employee benefits | 4,889 | 5,303 |
Post-employment benefits | 234 | 287 |
Share based payments | 1,251 | 676 |
Total | 6,374 | 6,266 |
| Group | ||
2025 | 2024 | |
£'000 | £'000 | |
| Finance income: | ||
Bank interest receivable | 2,375 | 3,236 |
Gain on foreign exchange | 2,807 | - |
Total finance income | 5,182 | 3,236 |
| Finance costs: | ||
Unwinding of discount in provisions | (642) | (666) |
Loss on foreign exchange | - | (621) |
Interest payable on loan | (5,527) | (4,515) |
Interest payable on finance leases | (8,334) | (5,324) |
Loss on financial derivatives | (131) | - |
Total finance costs | (14,634) | (11,126) |
Net finance costs | (9,452) | (7,890) |
2025 | 2024 | ||
| Note | £'000 | £'000 | |
| Employee benefit costs | 5 | 85,111 | 73,081 |
| Depreciation of property, plant and equipment | 12 | 17,575 | 20,084 |
| Amortisation | 11 | 2,270 | 2,343 |
Raw materials and consumables used in manufacturing services | 26,701 | 14,860 | |
Operating lease payments | 304 | 471 | |
Net gain on foreign exchange/(loss) | 4,577 | (1,156) |
2025 | 2024 | |
Services provided by the Group's auditors | £'000 | £'000 |
Fees payable for the audit of the parent company & Group Financial Statements | 419 | 459 |
| Fees payable for other services: | ||
The audit of the Company's subsidiaries | 556 | 525 |
Additional fees relating to prior period audit | 120 | 188 |
Review of interim results | 56 | 47 |
Total | 1,151 | 1,219 |
2025 | 2024 | |
Current tax | £'000 | £'000 |
Corporation tax | (1,541) | (1,809) |
Total | (1,541) | (1,809) |
| Adjustments in respect of prior periods: | ||
France corporation tax research and development credit | - | 219 |
United Kingdom corporation tax research and development credit | (231) | 246 |
Current tax | (1,772) | (1,344) |
| Deferred tax | ||
Deferred tax relating to the origination of timing differences | 3,063 | - |
Deferred tax | 3,063 | - |
Taxation credit/(charge) | 1,291 | (1,344) |
2025 | 2024 | |
Total tax | £'000 | £'000 |
(Loss) on ordinary activities before tax | (31,936) | (47,265) |
| (Loss) on ordinary activities before tax multiplied | ||
by the standard rate of corporation tax in the UK of 25% (2024 25%) | (7,984) | (11,816) |
Expenses not deductible for tax purposes | 928 | 308 |
Income not taxable | (900) | 3,498 |
Deferred tax not recognised | 6,787 | 10,974 |
Effects of overseas tax rates | (410) | (1,155) |
Adjustments in respect of prior periods | 231 | (465) |
Other | 57 | - |
Total (credit)/tax charge for the period | (1,291) | 1,344 |
| Developed | ||||
| Goodwill | technology | Patents | Total | |
£’000 | £’000 | £’000 | £’000 | |
| Cost | ||||
At | 636 | 107,484 | 1,820 | 109,940 |
Additions | - | - | 163 | 163 |
Effects of movements in exchange rates | (44) | (6,475) | - | (6,519) |
At 31 December 2025 | 592 | 101,009 | 1,983 | 103,584 |
| Amortisation and impairment | ||||
At 1 January 2025 | 636 | 78,278 | 1,807 | 80,721 |
Amortisation charge for the period | - | 2,265 | 5 | 2,270 |
Effects of movements in exchange rates | (44) | (4,531) | - | (4,575) |
At 31 December 2025 | 592 | 76,012 | 1,812 | 78,416 |
Net book amount at 31 December 2025 | - | 24,997 | 171 | 25,168 |
| Developed | ||||
| Goodwill | technology | Patents | Total | |
£’000 | £’000 | £’000 | £’000 | |
| Cost | ||||
At 1 January 2024 | 628 | 105,889 | 1,811 | 108,328 |
Retirements | - | 28 | 9 | 37 |
Effects of movements in exchange rates | 8 | 1,567 | - | 1,575 |
At 31 December 2024 | 636 | 107,484 | 1,820 | 109,940 |
| Amortisation and impairment | ||||
At 1 January 2024 | 628 | 74,914 | 1,805 | 77,347 |
Charge for the period | - | 2,341 | 2 | 2,343 |
Effects of movements in exchange rates | 8 | 1,023 | - | 1,031 |
At 31 December 2024 | 636 | 78,278 | 1,807 | 80,721 |
Net book amount at 31 December 2024 | - | 29,206 | 13 | 29,219 |
| Bio processing and | ||||||
| Leasehold | Office equipment | laboratory | Right of | |||
| Freehold property | improvements | and computers | equipment | use assets | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||||
At 1 January 2025 | 2,736 | 61,285 | 11,049 | 59,748 | 50,492 | 185,310 |
Additions at cost | 447 | 33 | 810 | 3,228 | 3,465 | 7,983 |
Additions through business combinations | - | 1,390 | 1,630 | 11,327 | 40,278 | 54,625 |
Disposals | - | (16) | (51) | (847) | (1,969) | (2,883) |
Change of Estimate | - | - | - | - | (1,016) | (1,016) |
Effects of movements in exchange rates | 129 | (2,080) | 43 | (630) | (1,469) | (4,007) |
At 31 December 2025 | 3,312 | 60,612 | 13,481 | 72,826 | 89,781 | 240,012 |
| Accumulated Depreciation | ||||||
| & Impairment | ||||||
At 1 January 2025 | 357 | 40,474 | 9,109 | 43,099 | 27,975 | 121,014 |
Charge for the period | 405 | 3,959 | 1,120 | 7,350 | 4,741 | 17,575 |
Effects of movements in exchange rates | 136 | (1,789) | (8) | (735) | (1,138) | (3,534) |
Disposals | - | (16) | (51) | (812) | (1,792) | (2,671) |
At 31 December 2025 | 898 | 42,628 | 10,170 | 48,902 | 29,786 | 132,384 |
Net book value at 31 December 2025 | 2,414 | 17,984 | 3,311 | 23,924 | 59,995 | 107,628 |
| Bio processing and | ||||||
| Freehold | Leasehold | Office equipment | laboratory | Right-of-use | ||
| property | improvements | and computers | equipment | assets | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||||
At 1 January 2024 | - | 61,063 | 10,371 | 54,960 | 50,766 | 177,160 |
Additions at cost | 1,333 | 194 | 1,224 | 4,707 | 260 | 7,718 |
Additions through business combinations | 1,456 | - | 205 | 644 | 1,545 | 3,850 |
Reallocation between asset classes | - | (354) | 12 | 342 | - | - |
Disposals | - | (11) | (759) | (996) | (1,063) | (2,829) |
Change of Estimate | - | - | - | - | (1,226) | (1,226) |
Effects of movements in exchange rates | (53) | 393 | (4) | 91 | 210 | 637 |
At 31 December 2024 | 2,736 | 61,285 | 11,049 | 59,748 | 50,492 | 185,310 |
| Accumulated Depreciation | ||||||
| & Impairment | ||||||
At 1 January 2024 | - | 33,901 | 8,182 | 34,982 | 24,403 | 101,468 |
Charge for the period | 364 | 7,201 | 869 | 8,483 | 3,167 | 20,084 |
Reallocation between asset classes | - | (958) | 782 | 176 | - | (0) |
Impairment of assets | - | (8) | - | - | 178 | 170 |
Effects of movements in exchange rates | (7) | 349 | 15 | 185 | 227 | 769 |
Disposals | - | (11) | (739) | (727) | - | (1,477) |
At 31 December 2024 | 357 | 40,474 | 9,109 | 43,099 | 27,975 | 121,014 |
Net book value at 31 December 2024 | 2,379 | 20,811 | 1,940 | 16,649 | 22,517 | 64,296 |
Right of Use | Total | |
Company | £'000 | £'000 |
| Cost | ||
At 1 January 2024 | 39,508 | 39,508 |
Change in estimate | (589) | (589) |
At 31 December 2024 | 38,919 | 38,919 |
Change in estimate | (324) | (324) |
At 31 December 2025 | 38,595 | 38,595 |
| Accumulated depreciation | ||
At 1 January 2024 | 2,964 | 2,964 |
Charge for the period | 2,613 | 2,613 |
At 31 December 2024 | 5,577 | 5,577 |
Charge for the period | 2,582 | 2,582 |
At 31 December 2025 | 8,159 | 8,159 |
Net book amount at 31 December 2025 | 30,436 | 30,436 |
2025 | 2024 | ||
| Note | £'000 | £'000 | |
| Shares in subsidiary undertakings | |||
At 1 January | 164,076 | 15,182 | |
Additions | 17,137 | 148,894 | |
At 31 December | 181,213 | 164,076 | |
| Loans to subsidiary Undertakings | |||
At 1 January | 276,295 | 428,990 | |
Loan advanced in period | 14,674 | - | |
Loan repaid in period | - | (11,302) | |
Loans converted to equity | - | (141,393) | |
At 31 December | 290,969 | 276,295 | |
Total investments in and loans to subsidiary undertakings | 472,182 | 440,371 | |
| Accumulated impairment | |||
At 1 January | 227,673 | 226,215 | |
Impairment in the period | - | 1,458 | |
At 31 December | 227,673 | 227,673 | |
Net book amount at 31 December | 244,509 | 212,698 | |
| Capital contribution in respect of employee share schemes | |||
At 1 January | 30,862 | 28,779 | |
| Additions in the period | 29 | 3,644 | 2,083 |
At 31 December | 34,506 | 30,862 | |
Total investments in and loans to subsidiary undertakings | 279,015 | 243,560 |
| Country | Description of | Proportion of | Nature of business | |
| of incorporation | shares held | nominal value of | ||
| issued shares held | ||||
| by the Group | ||||
| and Company | ||||
Oxford Biomedica (UK) Limited | England | 1p ordinary shares | 100% | Gene therapy research development |
| and Wales | and manufacturing | |||
Oxford Biomedica (Ireland) Limited | Ireland | £1 ordinary shares | 100% | Product release |
Oxxon Therapeutics Limited | England | 1p ordinary shares | 100% | Dormant |
| and Wales | ||||
Oxford Biomedica (US) LLC | United States | N/A | 100% | Gene therapy research, development |
| and manufacturing | ||||
Oxford Biomedica (US) Inc. | United States | 1c ordinary shares | 100% | Business Development |
Invivusbio Limited | England | 1p ordinary shares | 100% | Dormant |
| and Wales | ||||
Oxford Biomedica (France) SAS | France | 1€ ordinary shares | 100% | Gene therapy research, development |
| and manufacturing |
2025 | 2024 | |
£'000 | £'000 | |
Raw materials | 17,330 | 13,573 |
Total Inventory | 17,330 | 13,573 |
2025 | 2024 | |
Current | £'000 | £'000 |
Trade receivables | 22,686 | 23,281 |
Contract assets | 25,195 | 18,048 |
Other receivables | 1,542 | 784 |
Other tax receivable | 15,753 | 12,914 |
Prepayments | 6,092 | 3,944 |
71,268 | 58,971 |
2025 | 2024 | |
£'000 | £'000 | |
Sterling | 44,335 | 48,035 |
US Dollar | 33,261 | 12,426 |
Euro | 947 | 3,444 |
78,543 | 63,905 |
2025 | 2024 | |
£'000 | £'000 | |
0 - 30 days | 2,179 | 3,022 |
30 - 60 days | 1,751 | 632 |
60+ days | 2,611 | 1,680 |
6,541 | 5,334 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£'000 | £'000 | £'000 | £'000 | |
Cash at bank and in hand | 96,884 | 60,650 | 36,167 | 16,950 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£'000 | £'000 | £'000 | £'000 | |
Trade payables | 14,208 | 9,612 | - | - |
Other taxation and social security | 2,183 | 1,513 | - | - |
Accruals | 18,973 | 15,044 | 163 | 268 |
Total Trade and other payables | 35,364 | 26,169 | 163 | 268 |
Current | Non-Current | Total | |
At 31 December 2025 | £'000 | £'000 | £'000 |
Manufacturing services income | 30,266 | - | 30,266 |
Process development income | 6,346 | 56 | 6,402 |
Procurement and storage services | 5,699 | - | 5,699 |
Licence fees and incentives | 16 | 29 | 45 |
Contract Liabilities | 42,327 | 85 | 42,412 |
Grant | 472 | 606 | 1,078 |
Deferred Income | 472 | 606 | 1,078 |
Current | Non-Current | Total | |
At 31 December 2024 | £'000 | £'000 | £'000 |
Manufacturing services income | 14,335 | 6 | 14,341 |
Process development income | 6,158 | - | 6,158 |
Procurement and storage services | 3,121 | - | 3,121 |
Licence fees and incentives | 16 | 44 | 60 |
Contract Liabilities | 23,630 | 50 | 23,680 |
Grant | 562 | 1,020 | 1,582 |
Deferred Income | 562 | 1,020 | 1,582 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£'000 | £'000 | £'000 | £'000 | |
At 1 January | 8,576 | 8,457 | 2,430 | 2,715 |
New provision | - | 563 | - | - |
Unwinding of discount | 642 | 661 | 213 | 210 |
Change in estimate | (1,016) | (1,105) | (326) | (495) |
Derecognition | (825) | - | - | - |
Foreign exchange movement | 14 | - | - | - |
At 31 December | 7,391 | 8,576 | 2,317 | 2,430 |
2025 | 2024 | 2025 | 2024 | |
£'000 | £'000 | £'000 | £'000 | |
Current | - | 1,152 | - | - |
Non-current | 7,391 | 7,424 | 2,317 | 2,430 |
Total provisions | 7,391 | 8,576 | 2,317 | 2,430 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£'000 | £'000 | £'000 | £'000 | |
At 1 January | 40,071 | 38,534 | 39,790 | 38,534 |
Loan repayment | (38,778) | (464) | (38,543) | - |
New loans drawn down | 41,954 | 756 | 41,954 | - |
Interest accrued | 4,670 | 4,515 | 4,670 | 4,515 |
Interest paid | (4,433) | (4,086) | (4,431) | (4,075) |
Amortised fees | 807 | 316 | 857 | 316 |
Foreign exchange movement | (2,803) | 500 | (2,809) | 500 |
At 31 December | 41,488 | 40,071 | 41,488 | 39,790 |
2025 | 2024 | 2025 | 2024 | |
£'000 | £'000 | £'000 | £'000 | |
Current | - | 281 | - | - |
Non-current | 41,488 | 39,790 | 41,488 | 39,790 |
Total Loans | 41,488 | 40,071 | 41,488 | 39,790 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£'000 | £'000 | £'000 | £'000 | |
| Derivative financial assets | ||||
| Derivatives that are designated and effective as hedging instruments | ||||
| carried at fair value: | ||||
Foreign currency forward contracts | 147 | - | - | - |
| Held for trading derivatives that are not designated in hedge | ||||
| accounting relationships: | ||||
Interest rate swaps | 19 | - | 19 | - |
At 31 December | 166 | - | 19 | - |
2025 | 2024 | |
£'000 | £'000 | |
At 1 January | 2,388 | 9,348 |
Revaluation | (390) | - |
Settlement of option | (1,998) | (6,960) |
At 31 December | - | 2,388 |
| Financial assets held at | Financial liabilities held at | ||||
| amortised cost | amortised cost | ||||
2025 | 2024 | 2025 | 2024 | ||
| Note | £'000 | £'000 | £'000 | £'000 | |
| Cash and cash equivalents | 16 | 96,884 | 60,650 | - | - |
| Trade receivables and other receivables | 15 | 56,698 | 47,047 1 | - | - |
| Trade and other payables excluding tax | 17 | - | - | 33,180 | 24,656 |
| Lease liabilities | 33 | - | - | 106,640 | 68,690 |
| Loan | 20 | - | - | 41,488 | 40,071 |
At 31 December | 153,582 | 107,697 | 181,308 | 133,417 |
| Financial assets held at fair value | Financial liabilities held at fair value | ||||
| through profit or loss | through profit or loss | ||||
2025 | 2024 | 2025 | 2024 | ||
| Note | £'000 | £'000 | £'000 | £'000 | |
| Put/ call option | 22 | - | - | - | 2,388 |
| Derivative financial instruments | 21 | 166 | - | - | - |
At 31 December | 166 | - | - | 2,388 |
| Financial assets held at | Financial liabilities held at | ||||
| amortised cost | amortised cost | ||||
2025 | 2024 | 2025 | 2024 | ||
| Note | £'000 | £'000 | £'000 | £'000 | |
| Cash and cash equivalents | 16 | 36,167 | 16,950 | - | - |
| Trade and other payables excluding tax | 17 | - | - | 163 | 268 |
| Lease liabilities | 33 | - | - | 32,967 | 33,700 |
| Loan | 20 | - | - | 41,488 | 39,790 |
Total | 36,167 | 16,950 | 74,618 | 73,758 |
2025 | 2024 | |
| period average | period average | |
| weighted | weighted | |
| average rate | average rate | |
Sterling | 3.12% | 5.38% |
US Dollars | 4.66% | 4.56% |
| Carrying value | |||
2025 | 2024 | ||
Level | £'000 | £'000 | |
Put/ call option | 3 | - | 2,388 |
Foreign currency forward contracts | 2 | 147 | - |
Interest rate cap | 2 | 19 | - |
At 31 December | 166 | 2,388 |
2025 | 2024 | |
£'000 | £'000 | |
Sterling | 46,734 | 29,428 |
Euro | 6,718 | 2,653 |
US Dollars | 43,432 | 28,569 |
Total | 96,884 | 60,650 |
| Significant | |||
| unobservable | Inter-relationship between unobservable inputs | ||
Type | Valuation technique | inputs | and fair value measurement: |
| Foreign currency | Discounted cashflow | N/A | N/A |
| forward contracts | The Group's foreign currency contract rates are not | ||
| traded in active markets. These have been fair valued | |||
| using observable currency rates. The effects of non- | |||
| observable inputs are not significant. | |||
| Counterparty banks perform valuations of foreign | |||
| currency forward contracts for financial reporting | |||
| purposes, determined by discounting the future cash | |||
| flows at rates determined by year‑end spot and | |||
| forward rate. | |||
Interest rate cap | Discounted cashflow | N/A | N/A |
| Future cash flows are estimated based on forward | |||
| interest rates (from observable forward SOFR rates | |||
| at the end of the reporting period) and contracted | |||
| interest rates. | |||
| Put/ call | Monte Carlo simulation | Revenues of | — The revenues of OXB US are based on the |
| option liability | OXB US | 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/ call 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/ call 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. |
Group | Lease liability | Loans | Share capitalShare premium | Total | |
£'000 | £'000 | £'000 | £'000 | £'000 | |
At 1 January 2024 | 72,924 | 38,534 | 48,403 | 380,333 | 540,194 |
Issue of shares | - | - | 4,578 | 14,523 | 19,101 |
Interest accrued | - | 4,515 | - | - | 4,515 |
Loans repaid | - | (466) | - | - | (466) |
Interest paid | - | (4,086) | - | - | (4,086) |
Payments for the principal portion of lease liabilities | (4,725) | - | - | - | (4,725) |
Payments for the interest portion of lease liabilities | (5,343) | - | - | - | (5,343) |
Total change from financing cash flows | (10,068) | (37) | 4,578 | 14,523 | 8,996 |
| Other Changes | |||||
Other | 1,758 | - | - | - | 1,758 |
Additions | (156) | 756 | - | - | 600 |
Disposals | (1,377) | - | - | - | (1,377) |
Interest Accrued | 5,343 | - | - | - | 5,343 |
Fee amortisation | - | 316 | - | - | 316 |
Foreign exchange | 266 | 502 | - | - | 768 |
At 31 December 2024 | 68,690 | 40,071 | 52,981 | 394,856 | 556,598 |
Issue of shares | - | - | 7,396 | 50,993 | 58,389 |
Loan Drawn down | - | 41,954 | - | - | 41,954 |
Loans repaid | - | (38,778) | - | - | (38,778) |
Interest paid | - | (4,433) | - | - | (4,433) |
Arrangement Fees | - | - | - | - | - |
Payments for the principal portion of lease liabilities | (4,064) | - | - | - | (4,064) |
Payments for the interest portion of lease liabilities | (8,334) | - | - | - | (8,334) |
Total change from financing cash flows | (12,398) | (1,257) | 7,396 | 50,993 | 44,734 |
| Other Changes | |||||
Acquisitions | 40,278 | - | - | - | 40,278 |
Additions | 1,241 | - | - | - | 1,241 |
Interest Accrued | 8,334 | 4,670 | - | - | 13,004 |
Fee amortisation | - | 807 | - | - | 807 |
Modification | 2,146 | - | - | - | 2,146 |
Foreign exchange | (1,651) | (2,803) | - | - | (4,454) |
At 31 December 2025 | 106,640 | 41,488 | 60,377 | 445,849 | 654,354 |
Company | Lease liability | Loans | Share capitalShare premium | Total | |
£'000 | £'000 | £'000 | £'000 | £'000 | |
At 1 January 2024 | 34,939 | 38,534 | 48,403 | 380,333 | 502,209 |
Issue of shares | - | - | 4,578 | 14,523 | 19,101 |
Interest paid | - | (4,090) | - | - | (4,090) |
Payments for the principal portion of lease liabilities | (1,170) | - | - | - | (1,170) |
Payments for the interest portion of lease liabilities | (2,330) | - | - | - | (2,330) |
Total change from financing cash flows | (3,500) | (4,090) | 4,578 | 14,523 | 11,511 |
| Other Changes | |||||
Additions | (69) | - | - | - | (69) |
Interest | 2,330 | 4,515 | - | - | 6,845 |
Fee amortisation | - | 316 | - | - | 316 |
Foreign exchange | - | 514 | - | - | 514 |
At 31 December 2024 | 33,700 | 39,789 | 52,981 | 394,856 | 521,326 |
Issue of shares | - | - | 7,396 | 50,993 | 58,389 |
Loans received | - | 41,954 | - | - | 41,954 |
Loans repaid | - | (38,543) | - | - | (38,543) |
Interest paid | - | (4,432) | - | - | (4,432) |
Payments for the principal portion of lease liabilities | (733) | - | - | - | (733) |
Payments for the interest portion of lease liabilities | (2,742) | - | - | - | (2,742) |
Total change from financing cash flows | (3,475) | (1,021) | 7,396 | 50,993 | 53,893 |
| Other Changes | |||||
Interest | 2,742 | 4,670 | - | - | 7,412 |
Fee amortisation | - | 807 | - | - | 807 |
Foreign exchange | - | (2,808) | - | - | (2,808) |
At 31 December 2025 | 32,967 | 41,437 | 60,377 | 445,849 | 580,630 |
| Contracted Cashflows | |||||||
Group | Carrying Amount | Total | 2m or less | 2-12 months | 1-2 yrs | 2-5 yrs | >5 yrs |
At 31 December 2025 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
Lease Liabilities | 106,640 | 165,731 | - | 15,697 | 15,814 | 51,814 | 82,407 |
Loans | 41,488 | 85,008 | - | 6,648 | 6,666 | 71,694 | - |
| Contracted Cashflows | |||||||
Group | Carrying Amount | Total | 2m or less | 2-12 months | 1-2 yrs | 2-5 yrs | >5 yrs |
At 31 December 2024 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
Lease Liabilities | 68,690 | 115,787 | - | 10,072 | 47,601 | 36,197 | 21,917 |
Loans | 40,071 | 48,049 | - | 4,367 | 43,682 | - | - |
| Contracted Cashflows | |||||||
Company | Carrying Amount | Total | 2m or less | 2-12 months | 1-2 yrs | 2-5 yrs | >5 yrs |
At 31 December 2025 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
Lease Liabilities | 32,967 | 52,726 | 875 | 2,625 | 2,800 | 14,095 | 32,331 |
Loans | 41,488 | 85,008 | - | 6,648 | 6,666 | 71,694 | - |
| Contracted Cashflows | |||||||
Company | Carrying Amount | Total | 2m or less | 2-12 months | 1-2 yrs | 2-5 yrs | >5 yrs |
At 31 December 2024 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
Lease Liabilities | 33,700 | 56,226 | - | 3,500 | 7,000 | 8,696 | 37,030 |
Loans | 39,789 | 47,817 | - | 4,135 | 43,682 | - | - |
| Trading | |||||
| temporary | Intangible | ||||
| Group - recognised | differences | Fixed assets | Tax losses | asset | Total |
| Deferred tax (assets)/ | |||||
liabiltiies - recognised | £'000 | £'000 | £'000 | £'000 | £'000 |
At 1 January 2025 | (808) | 1,152 | (2,858) | 2,514 | - |
Origination and reversal of temporary differences | - | 2,911 | 152 | - | 3,063 |
Income statement credit | 808 | (3,889) | 2,532 | (2,514) | (3,063) |
At 31 December 2025 | - | 174 | (174) | - | - |
At 1 January 2024 | (2,202) | 1,560 | (1,749) | 2,391 | - |
Arising on acquisition | - | - | - | - | - |
Foreign exchange | - | - | - | - | - |
Income statement credit | 1,394 | (408) | (1,109) | 123 | - |
At 31 December 2024 | (808) | 1,152 | (2,858) | 2,514 | - |
| Trading | |||||||
| temporary | Share | ||||||
Group - not recognised | Intangibles | Fixed assets | differences | Provisions | Tax losses | options | Total |
| Deferred tax (assets)/ | |||||||
liabiltiies - not recognised | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
At 1 January 2025 | (37,114) | - | 39 | (275) | (52,318) | (3,866) | (93,534) |
Origination and reversal of temporary differences | 32,160 | (4,901) | (5,002) | (436) | (8,089) | - | 13,732 |
At 31 December 2025 | (4,954) | (4,901) | (4,963) | (711) | (60,407) | (3,866) | (79,802) |
At 1 January 2024 | (31,533) | - | (385) | (194) | (37,342) | (2,306) | (71,760) |
Origination and reversal of temporary differences | (5,581) | - | 424 | (81) | (14,976) | (1,560) | (21,774) |
At 31 December 2024 | (37,114) | - | 39 | (275) | (52,318) | (3,866) | (93,534) |
Group and Company | 2025 | 2024 |
Issued and fully paid | £'000 | £'000 |
Ordinary shares of 50p each At 1 January -105,961,199 (2024:96,804,353) shares | 52,981 | 48,403 |
Allotted for cash in equity raise - shares | 6,961 | 4,175 |
Allotted on exercise of share options - shares | 435 | 403 |
At 31 December - 120,752,962 (2024: 105,961,199) | 60,377 | 52,981 |
2025 | 2024 | |
Group and Company | £'000 | £'000 |
At 1 January | 394,856 | 380,333 |
Premium on shares issued for cash in equity raise | 50,472 | 14,485 |
Premium on exercise of share options | 521 | 38 |
At 31 December | 445,849 | 394,856 |
2025 | Number of shares | 2024 | Number of shares | Exercise price | Date from | Expiry date |
| per share | which exercisable | |||||
0 | 18,420 | 490p | Vested | Expired | ||
9,837 | 17,863 | 275p | Vested | 16/05/26 to 13/10/26 | ||
46,192 | 58,867 | 495p | Vested | 13/07/27 | ||
70,883 | 87,585 | 502p to 904p | Vested | 15/02/28 to 07/08/28 | ||
178,167 | 200,303 | 618p to 705p | Vested | 04/01/29 to 12/09/29 | ||
239,411 | 264,220 | 760p to 817p | Vested | 26/06/30 to 05/10/30 | ||
544,490 | 647,258 |
2025 | Number of shares | 2024 | Number of shares | Exercise price | Date from | Expiry date |
| per share | which exercisable | |||||
0 | 16,481 | 1226p | 20/10/24 | Expired | ||
142,316 | 350,910 | 294p | 19/10/25 | 19/04/26 | ||
202,486 | 210,612 | 333p | 22/11/27 | 22/05/28 | ||
233,910 | - | 510p | 20/11/28 | 21/05/29 | ||
578,712 | 578,003 |
2025 | Number of shares | 2024 | Number of shares | Exercise price | Date from | Expiry date |
| per share | which exercisable | |||||
0 | 26,210 | 0p | Vested | 16/05/26 | ||
19,540 1 | 19,540 | 0p | Vested | 17/07/27 to 25/09/27 | ||
7,357 2 | 7,357 | 0p | Vested | 15/02/28 to 07/08/28 | ||
14,192 2 | 24,515 | 0p | Vested | 18/04/29 to 12/09/29 | ||
13,815 2 | 76,545 | 0p | Vested | 26/06/30 | ||
14,754 2 | 131,940 | 0p | Vested | 08/06/31 | ||
38,417 3 | 64,193 | 0p | Vested | 08/06/31 | ||
21,244 2 | 196,003 | 0p | Vested | 29/04/32 | ||
134,460 3 | 423,331 | 0p | 10/09/22 to 20/12/26 | 18/03/32 to 20/12/32 | ||
719,867 2 | 719,867 | 0p | 04/10/26 to 24/11/28 | 04/10/33 to 24/11/33 | ||
786,909 3 | 970,226 | 0p | 04/10/24 to 04/10/27 | 04/10/33 | ||
1,253,286 4 | 1,305,092 | 0p | 02/02/27 to 03/10/29 | 02/02/34 to 22/11/34 | ||
59,045 4 | 126,042 | 0p | 03/10/27 | 03/10/34 | ||
1,076,460 5 | 0 | 0p | 16/05/28 | 16/05/35 | ||
952,069 5 | 0 | 0p | 16/05/28 | 16/05/35 | ||
5,111,415 | 4,090,861 | |||||
6,234,617 | 5,316,122 |
2025 | Number of shares | 2024 | Number of shares | Exercise price per share Date from which exercisable | Expiry date | |
6,402 | 6,402 | 0p | Exercisable | 11/07/27 | ||
5,156 | 5,156 | 0p | Exercisable | 07/08/28 | ||
7,634 | 7,634 | 0p | Exercisable | 18/04/29 | ||
5,497 | 8,427 | 0p | Exercisable | 20/06/30 | ||
4,944 | 9,087 | 0p | Exercisable | 08/06/31 | ||
16,321 | 77,601 | 0p | Exercisable | 29/04/32 | ||
143,912 | 256,707 | 0p | 04/10/24 to 04/10/26 | 04/10/33 | ||
179,264 | 0 | 0p | 16/05/28 to 16/05/30 | 16/05/35 | ||
369,130 | 371,014 |
Sharesave Scheme awards | Options awarded |
(Model used: Black Scholes) | 21-Nov-25 |
Share price at grant date | 592.0p |
Exercise price | 510.0p |
Vesting period (years) | 3 |
Total number of shares under option | 233,910 |
Expected volatility (weighted average) | 47.30% |
Expected life (years) | 3 |
Risk free rate (weighted average) | 4.00% |
Fair value per option | 510.0p |
LTIP awards | LTIPs awarded |
(Model used: Black Scholes) | 16-May-25 |
Share price at grant date | 302.0p |
Exercise price | 0p |
Vesting period (years) | 3 |
Total number of shares under option | 991,272 |
Expected volatility (weighted average) | 47.3% |
Expected life (years) | 3 |
Risk free rate (weighted average) | 4.0% |
Fair value per option | 302.0p |
2025 | 2024 | |||
| Weighted average | Weighted average | |||
Share options excluding LTIP | Number | exercise price | Number | exercise price |
| in pence | ||||
Outstanding at 1 January | 1,225,261 | 536.9p | 1,529,293 | 586.2p |
Granted | 233,910 | 510.0p | 210,612 | 333.0p |
Forfeited | (109,051) | 759.3p | (408,988) | 656.7p |
Exercised | (206,850) | 302.0p | (19,334) | 235.1p |
Cancelled | (20,068) | 302.4p | (86,322) | 412.2p |
Outstanding at 31 December | 1,123,202 | 557.2p | 1,225,261 | 536.9p |
Exercisable at 31 December | 686,806 | 639.3p | 663,739 | 729.8p |
| Exercisable and where market price exceeds exercise | 198,345 | 340.5p | 17,863 | 274.7p |
| price at 31 December |
2025 | 2024 | |
LTIP awards (options exercisable at par value 1p or nil cost) | Number | Number |
Outstanding at 1 January | 4,090,861 | 4,780,922 |
Granted | 2,094,011 | 1,442,937 |
Lapsed | (590,806) | (1,588,978) |
Exercised | (482,651) | (544,020) |
Outstanding at 31 December | 5,111,415 | 4,090,861 |
Exercisable at 31 December | 241,801 | 350,300 |
2025 | 2024 | |||||
| Weighted | Weighted | |||||
Weighted | average | Weighted | average | |||
average | Number | remaining | average | Number | remaining | |
| Range of exercise prices | exercise price | of shares | life (years) | exercise price | of shares | life (years) |
| in pence | in pence | |||||
| LTIP: | ||||||
Exercisable at par or at nil cost | 0p | 5,111,415 | 8.5 | 0p | 4,090,861 | 8.6 |
| Deferred bonus: | ||||||
Exercisable at par or at nil cost | 0p | 369,130 | 8.1 | 0p | 371,014 | 8.1 |
| Options: | ||||||
50p to 150p | 0p | - | - | 0p | - | - |
150p to 250p | 0p | - | - | 0p | - | - |
250p to 350p | 315.9p | 354,639 | 7.8 | 307.8p | 579,385 | 8.4 |
350p to 650p | 507.8p | 280,102 | 8.5 | 494.4p | 77,287 | 2.0 |
650+p | 760.7p | 488,461 | 3.8 | 776.1p | 568,589 | 4.8 |
At 31 December | 6,603,747 | 5,687,136 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£'000 | £'000 | £'000 | £'000 | |
At 1 January | (399,500) | (352,918) | (266,740) | (253,534) |
Loss for the period | (30,128) | (43,190) | (10,664) | (12,810) |
Share based payments | 4,684 | 2,079 | - | - |
Acquisition of NCI without a change in control | 2,924 | (5,077) | - | - |
Exercise of nil cost options | (331) | (394) | (331) | (396) |
At 31 December | (422,351) | (399,500) | (277,735) | (266,740) |
| Translation | Cash flow | ||||
Reserve | Other Equity | Merger Reserve | Hedge Reserve | Total | |
Group | £'000 | £'000 | £'000 | £'000 | £'000 |
At 1 January 2025 | 3,268 | (976) | 6,417 | - | 8,709 |
Put/ call option revaluation | - | 375 | - | - | 375 |
Foreign currency translation differences | (3,156) | - | - | - | (3,156) |
Gain on hedged instruments | - | - | - | 147 | 147 |
Treasury share reserve | - | (179) | - | - | (179) |
Acquisition of NCI without change in control | 974 | 601 | - | - | 1,575 |
At 31 December 2025 | 1,086 | (179) | 6,417 | 147 | 7,471 |
| Translation | ||||
Reserve | Other Equity | Merger Reserve | Total | |
Group | £'000 | £'000 | £'000 | £'000 |
At 1 January 2024 | 3,956 | (8,059) | 2,291 | (1,812) |
Put/ call option revaluation | - | 7,083 | - | 7,083 |
Foreign currency translation differences | (688) | - | 4,126 | 3,438 |
At 31 December 2024 | 3,268 | (976) | 6,417 | 8,709 |
| Share | |||
| Merger reserve | Scheme reserve | Total | |
Company | £'000 | £'000 | £'000 |
At 1 January 2025 | 5,706 | 30,862 | 36,568 |
Share based payments | - | 3,642 | 3,642 |
At 31 December 2025 | 5,706 | 34,504 | 40,210 |
| Share | |||
| Merger reserve | Scheme reserve | Total | |
Company | £'000 | £'000 | £'000 |
At 1 January 2024 | 1,580 | 28,779 | 30,359 |
Shares issued | 4,126 | - | 4,126 |
Share based payments | - | 2,083 | 2,083 |
At 31 December 2024 | 5,706 | 30,862 | 36,568 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£'000 | £'000 | £'000 | £'000 | |
| Continuing operations | ||||
Loss before tax | (31,936) | (47,265) | (10,663) | (12,810) |
| Adjustment for: | ||||
Depreciation | 17,575 | 20,084 | 2,582 | 2,604 |
Amortisation of intangible assets | 2,270 | 2,343 | - | - |
Impairment charge | - | 179 | - | 1,458 |
Loss on disposal of property, plant and equipment | 20 | 289 | - | - |
Net finance costs | 9,452 | 7,890 | 5,241 | 7,626 |
Charge in relation to employee share schemes | 4,683 | 1,690 | 3,645 | 1,688 |
Non-cash gains | (9,917) | (1,493) | - | (1,303) |
Changes in working capital: 1 | ||||
(Increase) in contract assets and trade and other receivables | (21,658) | (33,338) | - | - |
Increase (Decrease) in trade and other payables | 8,723 | 2,893 | (105) | (1,309) |
Increase (Decrease) in contract liabilities and deferred income | 18,175 | (6,048) | - | - |
(Decrease) in provisions | (163) | (83) | - | - |
(Increase)/Decrease in inventory | (1,847) | 2,193 | - | - |
Net cash (used in)/Generated from operations | (4,623) | (50,666) | 700 | (2,046) |
| Laboratory | |||||
| Property | Equipment | IT Equipment | Motor Vehicles | Total | |
£'000 | £'000 | £'000 | £'000 | £'000 | |
Balance at 1 January 2025 | 22,392 | 25 | 34 | 66 | 22,517 |
Additions | 3,422 | - | - | 43 | 3,465 |
Disposals | (177) | - | - | - | (177) |
Business combination | 40,278 | - | - | - | 40,278 |
Change in estimate | (1,016) | - | - | - | (1,016) |
Depreciation charge for the period | (4,666) | (25) | (14) | (36) | (4,741) |
Effects of changes in foreign exchange | (325) | - | (2) | (4) | (331) |
Balance at 31 December 2025 | 59,908 | - | 18 | 69 | 59,995 |
Company | Property | Total |
£'000 | £'000 | |
Balance at 1 January 2025 | 33,342 | 33,342 |
Change in estimate | (324) | (324) |
Depreciation charge for the period | (2,582) | (2,582) |
Balance at 31 December 2025 | 30,436 | 30,436 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£'000 | £'000 | £'000 | £'000 | |
| Maturity analysis - contractual undiscounted cash flows | ||||
Less than one year | 15,696 | 10,072 | 3,500 | 3,500 |
One to five years | 67,622 | 47,601 | 16,894 | 15,696 |
Six to ten years | 65,390 | 36,197 | 23,491 | 23,491 |
More than ten years | 17,022 | 21,917 | 8,840 | 13,538 |
Total undiscounted cash flows | 165,730 | 115,787 | 52,725 | 56,226 |
2025 | 2024 | 2025 | 2024 | |
£'000 | £'000 | £'000 | £'000 | |
| Lease liabilities included in the Statement of Financial Position | ||||
Current | 6,057 | 4,139 | 823 | 758 |
Non-current | 100,583 | 64,551 | 32,144 | 32,942 |
Total lease liabilities at 31 December | 106,640 | 68,690 | 32,967 | 33,700 |
2025 | 2024 | 2025 | 2024 | |
£'000 | £'000 | £'000 | £'000 | |
| Amounts recognised in statement of comprehensive income | ||||
Interest on lease liabilities | 8,334 | 5,343 | 2,742 | 2,330 |
Expense relating to short-term leases | 12 | 24 | - | - |
2025 | 2024 | 2025 | 2024 | |
£'000 | £'000 | £'000 | £'000 | |
| Amounts recognised in the statement of cash flows | ||||
Total cash outflow for leases | (12,392) | (10,068) | (3,500) | (3,500) |
2025 | 2024 | |
£'000 | £'000 | |
NCI percentage | 0% | 10% |
Non-current assets | - | 60,113 |
Current assets | - | 10,451 |
Non-current liabilities | - | (20,594) |
Current liabilities | - | (15,560) |
Net assets | - | 34,410 |
Net assets attritutable to NCI | - | 3,441 |
Revenue | 1,306 | 3,290 |
Loss | (5,174) | (34,624) |
Other comprehensive expense | - | (384) |
Total comprehensive expense | (5,174) | (35,008) |
Profit allocated to NCI | (517) | (5,419) |
Other comprehensive expense allocated to NCI | - | (49) |
Cash flows from operating activities | (4,508) | (24,516) |
Cash flows from investment activities | - | (19,397) |
Cash flow from financing activities (dividends to NCI: nil) | (600) | 45,469 |
Net increase in cash and cash equivalents | (5,108) | 1,556 |
Consideration transferred: | Dec 25 |
| £'000 | |
Cash consideration | 3,338 |
Total consideration transferred | 3,338 |
| Book value | |||
| of acquired | Fair value of | ||
| Identifiable assets acquired and liabilities assumed: | net assets | Fair value adj | net assets |
£'000 | £'000 | £'000 | |
Property plant and equipment | 7,795 | 6,553 | 14,348 |
Right of use asset | - | 40,278 | 40,278 |
Inventory | 2,380 | (469) | 1,911 |
Lease liability | - | (40,278) | (40,278) |
Deferred tax liability | - | (3,004) | (3,004) |
Total identifiable net assets acquired: | 10,175 | 3,080 | 13,255 |
| Book value | |
| of acquired | |
| Gain on bargain purchase | net assets |
| £'000 | |
Consideration transferred | 3,338 |
Fair value of identifiable assets | 13,255 |
Gain on bargain purchase | 9,917 |
2025 | 2024 | |
Company: period-end balance of loan | £'000 | £'000 |
Loan to subsidiary : Oxford Biomedica (UK) Ltd | 290,966 | 276,290 |
Loan to subsidiary: Oxford Biomedica (US) Inc. | 3 | 3 |