v3.24.1
Consolidated Statements of Cash Flows
12 Months Ended
Dec. 31, 2023
GBP (£)
Dec. 31, 2022
GBP (£)
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss £ (5,906,953) £ (1,313,601)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 596,726 714,550
Amortization of intangible assets 36,282 55,046
Share-based compensation expense 444,459 1,123,250
Loss on modification of convertible loan 645,845 140,344
Change in fair value of derivative liability (8,052,581) (16,064,945)
Net foreign exchange loss 80,070 120,974
Noncash interest expense 71,568 6,628,406
Loss on disposal of property, plant, and equipment, net 8,646
Changes in operating assets and liabilities:    
Change in corporation tax receivable 676,407 (312,801)
Change in prepaid expenses and other current assets (1,275,269) (37,503)
Change in operating lease right of use assets 189,505 196,577
Change in accounts payable and accrued liabilities 2,272,782 (1,944,557)
Change in lease liabilities (323,711) (762,150)
Change in deferred income (3,844,533)
Net cash used in operating activities (10,544,870) (15,292,297)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property, plant, and equipment (110,353) (240,712)
Disposal of property, plant, and equipment 55,000
Purchase of intangible assets (98,436) (124,485)
Net cash used in investing activities (208,789) (310,197)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from issuance of convertible loan, net of issuance costs 18,110
Repayment of convertible loan (2,632,324)
Proceeds from sale of warrants 5,127,260 18,806,153
Issuance of ordinary shares 4,186,862 3,369,877
Ordinary shares and warrants issuance costs (793,746) (908,602)
Net cash provided by financing activities 8,520,376 18,653,214
Foreign exchange (loss) gain on cash and cash equivalents (112,168) 190,652
NET CHANGE IN CASH (2,345,451) 3,241,372
Cash - Beginning of period 4,808,060 1,566,688
Cash - End of period £ 2,462,609 £ 4,808,060

Source