2023 | 2022 | ||
Total | Total | ||
Note | £’000 | £’000 | |
Revenue | 5 | ||
Research and development (“R&D”) expenses | ( | ( | |
Included within R&D expenses: | |||
Restructuring programme expenses | 22 | ( | |
Employee-related share-based payment (“SBP”) expenses | 23 | ( | ( |
Administrative expenses | ( | ( | |
Included within administrative expenses: | |||
Restructuring programme expenses | 22 | ( | |
Listing service expense | ( | ||
Employee-related SBP expenses | 23 | ( | ( |
Other income | |||
Operating loss | ( | ( | |
Finance income | 8 | ||
Included within finance income: | |||
Fair value revaluation of warrants | 8 | ||
Finance expense | 9 | ( | ( |
Loss before taxation | ( | ( | |
Taxation | 10 | ||
Loss for the year | ( | ( | |
Basic and diluted loss per share, expressed in pence | 11 | ( | ( |
Weighted average ordinary shares outstanding, number | 11 | ||
Loss for the year | ( | ( | |
Other comprehensive expense that may be reclassified subsequently | |||
toprofit or loss: | |||
Foreign currency translation differences for foreign operations | |||
Total comprehensive loss for the year | ( | ( |
2023 | 2022 | ||
Note | £’000 | £’000 | |
Non-current assets | |||
Goodwill | 12 | ||
Intangible assets | 13 | ||
Property, plant and equipment | 14 | ||
Investments | 15 | ||
Right-of-use assets | 16 | ||
Trade and other receivables | 17 | ||
| |||
Current assets | |||
Trade and other receivables | 17 | ||
R&D tax receivable | |||
Short-term deposits | 18 | ||
Cash and cash equivalents | 18 | ||
| |||
Total assets | |||
Non-current liabilities | |||
Lease liabilities | 21 | ||
Provisions | 22 | ||
| |||
Current liabilities | |||
Trade and other payables | 19 | ||
Deferred income | 20 | ||
Warrants | |||
Lease liabilities | 21 | ||
Provisions | 22 | ||
| |||
Total liabilities | |||
Net assets | |||
Equity | |||
Called up share capital | 24 | ||
Share premium | |||
Share-based payments reserve | |||
Accumulated losses | ( | ( | |
Merger difference | ( | ( | |
Currency translation reserve | |||
Total equity |
Called up | Currency | |||||||
share | Share | SBP | Accumulated | Merger | translation | |||
capital | premium | reserve | losses | difference | reserve | Total equity | ||
Note(s) | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2022 | ( | |||||||
Loss for the year | ( | ( | ||||||
Foreign exchange difference | ||||||||
Transactions with owners, recorded directly in equity | ||||||||
Capital reorganisation of Odyssey Acquisition S.A. | ||||||||
(“Odyssey”) | ( | ( | ||||||
Repurchase and cancellation of G2Growth Shares | ( | |||||||
Equity of PIPE Financing and backstop facility, net of costs | ||||||||
Listing service SBP expense | ||||||||
Equity-settled employee-related | ||||||||
SBP transactions | ||||||||
Total contributions by and distributions to owners | ( | ( | ||||||
Balance at 31 December 2022 | ( | ( | ||||||
Balance at 1 January 2023 | ( | ( | ||||||
Loss for the year | ( | ( | ||||||
Foreign exchange difference | ||||||||
Transactions with owners, recorded directly in equity | ||||||||
Net settlement of restricted | ||||||||
stockunits (“RSUs”) | 23, 24 | ( | ( | |||||
Equity-settled employee-related | ||||||||
SBP transactions | 23 | |||||||
Total contributions by and distributions to owners | ( | |||||||
Balance at 31 December 2023 | ( | ( |
2023 | 2022 | ||
Note(s) | £’000 | £’000 | |
Cash flows from operating activities | |||
Loss for the year | ( | ( | |
Non-cash adjustments for: | |||
Depreciation and amortisation charges | 13, 14, 16 | ||
Loss on disposal of property, plant and equipment | |||
Equity-settled employee-related SBP expense | 23 | ||
Non-cash listing service SBP expense | |||
Foreign exchange loss/(gain) | ( | ||
Finance expense | 9 | ||
Finance income | 8 | ( | ( |
Revaluation of investment | 15 | ||
R&D expenditure tax credit | ( | ( | |
Cash adjustments for: | |||
Gain on forward exchange settlement | 8 | ||
Cost of settling RSUs under net settlement arrangement | 23 | ( | |
Tax credit received | |||
Operating cash flow before changes in working capital | ( | ( | |
Increase in trade and other receivables | ( | ( | |
Increase/(decrease) in trade and other payables | ( | ||
Decrease in provisions | ( | ( | |
Net cash from operating activities | ( | ( | |
Cash flows from investing activities | |||
Acquisition of property, plant and equipment | ( | ( | |
Transfers into short-term deposits | ( | ( | |
Transfers from short-term deposits | |||
Interest received on bank deposits | |||
Net cash from investing activities | ( | ||
Cash flows from financing activities | |||
Principal repayment on lease liabilities | 21 | ( | ( |
Interest repayment on lease liabilities | 21 | ( | ( |
Equity issue of PIPE and backstop facility | |||
Expenses related to equity issue of PIPE and backstop facility | ( | ||
Payment of other finance expenses | 9 | ( | ( |
Loss on forward exchange settlement | ( | ||
Cash acquired from capital reorganisation | |||
Net cash from financing activities | ( | ||
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at 1 January | |||
Effect of exchange rate fluctuations on cash held | ( | ||
Cash and cash equivalents at 31 December | |||
Short-term deposits at 31 December | |||
Cash, cash equivalents and short-term deposits at 31 December | 18 |
Principal | Class of | |||
Registered office address | business | shares held | Ownership | |
BenevolentAI Limited | 4-8 Maple Street, London, W1T 5HD, | Holding | Ordinary | 100% |
United Kingdom | shares | |||
BenevolentAI Cambridge Limited | 4-8 Maple Street, London, W1T 5HD, | R&D | Ordinary | 100% |
United Kingdom | shares | |||
BenevolentAI Bio Limited | 4-8 Maple Street, London, W1T 5HD, | R&D | Ordinary | 100% |
United Kingdom | shares | |||
BenevolentAI Technology Limited | 4-8 Maple Street, London, W1T 5HD, | R&D | Ordinary | 100% |
United Kingdom | shares | |||
Benevolent Technology Inc | 15 MetroTech Center, 8th FL, NY 11201, | R&D | Ordinary | 100% |
United States | shares | |||
BenevolentAI Energy Limited | 4-8 Maple Street, London, W1T 5HD, | Dormant | Ordinary | 100% |
United Kingdom | shares | |||
Stratified Medical Limited | 4-8 Maple Street, London, W1T 5HD, | Dormant | Ordinary | 100% |
United Kingdom | shares |
2023 | 2022 | ||||||
Non- | Non- | ||||||
Normalised | normalised | Total | Normalised | normalised | Total | ||
Note | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Revenue | 5 | 7,331 | — | 7,331 | 10,560 | — | 10,560 |
R&D expenses | (56,909) | (3,867) | (60,776) | (71,884) | — | (71,884) | |
Included within R&D expenses: | — | ||||||
Restructuring programme expenses | 22 | — | (3,867) | (3,867) | — | — | — |
Employee-related SBP expenses | 23 | (441) | — | (441) | (6,791) | — | (6,791) |
Administrative expenses | (23,496) | (1,055) | (24,551) | (33,440) | (102,436) | (135,876) | |
Included within administrative expenses: | |||||||
Restructuring programme expenses | 22 | — | (1,055) | (1,055) | — | — | — |
Employee-related SBP expenses | 23 | (1,086) | — | (1,086) | (16,940) | (3,883) | (20,823) |
Listing service SBP expense | — | — | — | — | (83,067) | (83,067) | |
Transaction-related expenditure | — | — | — | — | (11,255) | (11,255) | |
Transaction-related stamp duty | — | — | — | — | (3,740) | (3,740) | |
Revaluation of investments | — | — | — | — | (491) | (491) | |
Other income | 423 | — | 423 | 166 | — | 166 | |
Operating loss | (72,651) | (4,922) | (77,573) | (94,598) | (102,436) | (197,034) |
2023 | 2022 | ||
Note(s) | £’000 | £’000 | |
Cash flows from operating activities | |||
Loss for the year | (63,317) | (163,928) | |
Non-cash adjustments for: | |||
Non-normalised operating expenses | 2.4 | 4,922 | 102,436 |
Depreciation and amortisation charges | 13, 14, 16 | 2,880 | 3,056 |
Loss on disposal of property, plant and equipment | 5 | 2 | |
Other employee-related SBP expense | 23 | 5,693 | 29,935 |
Foreign exchange loss/(gain) | 669 | (3,141) | |
Finance expense | 9 | 407 | 2,104 |
Finance income | 8 | (5,330) | (19,286) |
R&D expenditure tax credit | (9,780) | (16,119) | |
Cash adjustments for: | |||
Gain on forward exchange settlement | 8 | 198 | — |
Cost of settling RSUs under net settlement arrangement | 23 | (2,141) | — |
Tax credit received | 23 | 16,132 | 12,150 |
Normalised operating cash flow before changes in working capital | (49,662) | (52,791) | |
Increase in trade and other receivables | (3,102) | (1,460) | |
Increase/(decrease) in trade and other payables | 4,200 | (1,505) | |
Decrease in other provisions | (4,702) | (6,160) | |
Cash expended from operating activities before non-normalised items | (53,266) | (61,916) | |
Cash outflows in respect of restructuring programme expenses | (3,858) | — | |
Cash outflows in respect of Transaction-related expenditure | — | (11,255) | |
Cash outflows in respect of Transaction-related stamp duty | — | (3,740) | |
Net cash outflow from operating activities | (57,124) | (76,911) | |
1. The 2022 comparative has been aligned with the presentation used in 2023, involving reclassifications which Management believes results | |||
in more relevant information. |
Fair value | |
in £m | |
Class A shares (4.9 million shares at £8.22 per share) | 40.0 |
Class B shares 2/3 (5 million shares at £8.22 per share) | 41.1 |
Class B shares 1/3 (2.5 million shares at £2.87 per share) | 7.2 |
BAI Ltd’s shares deemed issued | 88.3 |
Less Odyssey’s net assets | (5.2) |
IFRS 2 non-cash listing service SBP expense | 83.1 |
Fair value in | |
£m at Closing | |
Cash | 41.6 |
Prepayments and other debtors | 0.2 |
Accruals and trade creditors | (18.5) |
Warrants at fair value | (18.1) |
Net assets acquired | 5.2 |
2023 | 2022 | |
£’000 | £’000 | |
By category: | ||
Collaboration revenue | 7,331 | 10,560 |
7,331 | 10,560 |
2023 | 2022 | |
£’000 | £’000 | |
By geographical market: | ||
UK | 6,710 | 10,560 |
EU | 621 | — |
7,331 | 10,560 |
2023 | 2022 | ||
Note | £’000 | £’000 | |
Aggregate payroll costs, excluding SBP expenses | 7 | 41,191 | 38,096 |
Employee-related SBP expenses | 23 | 1,527 | 27,614 |
Depreciation of right-of-use assets | 16 | 1,596 | 1,682 |
Depreciation of property, plant and equipment | 14 | 1,279 | 1,371 |
Amortisation of intangible assets | 13 | 5 | 3 |
Listing service SBP expense arising from Transaction | — | 83,067 | |
Decrease in fair value of investments | 15 | — | 491 |
Auditors’ remuneration | 458 | 680 | |
Other expenses | 39,271 | 54,756 | |
Total operating expenses | 85,327 | 207,760 |
2023 | 2022 | |
£’000 | £’000 | |
Audit of these consolidated financial statements | 418 | 575 |
Audit of financial statements of subsidiary companies | 38 | 41 |
Advisory costs related to non-audit services | 2 | 64 |
458 | 680 |
Number of employees | ||
2023 | 2022 | |
Research and development | 277 | 293 |
Administration | 66 | 61 |
343 | 354 |
2023 | 2022 | ||
Note | £’000 | £’000 | |
Wages and salaries | 32,887 | 32,900 | |
Equity-settled employee-related SBP charge | 23 | 5,693 | 33,818 |
Social security costs | 3,723 | 3,804 | |
Settlement payments and other staff costs arising from restructuring activities | 3,149 | — | |
Contributions to defined contribution plans | 1,432 | 1,392 | |
Credit for social security provision in relation to equity-settled SBP | 23 | (4,166) | (6,204) |
42,718 | 65,710 |
2023 | 2022 | |
£’000 | £’000 | |
Interest income on bank deposits | 3,854 | 1,544 |
Gain on modification of lease liability | 920 | — |
Fair value revaluation of warrants | 352 | 17,737 |
Change in fair value of settled forward contract | 198 | — |
Unwinding of rent deposits | 6 | 5 |
5,330 | 19,286 |
2023 | 2022 | |
£’000 | £’000 | |
Interest expense on lease liabilities | 326 | 417 |
Other finance expenses | 81 | 122 |
Change in fair value of settled forward contract | — | 1,565 |
407 | 2,104 |
2023 | 2022 | |
£’000 | £’000 | |
Recognised in the consolidated statement of comprehensive income | ||
Current tax on income for the year | 9,333 | 15,924 |
Deferred tax | — | — |
Total tax credit | 9,333 | 15,924 |
Reconciliation of effective tax rate | ||
Loss for the year before taxation | (72,650) | (179,852) |
Tax using the UK corporation tax rate of 23.52% (2022: 19.00%) | (17,087) | (34,172) |
Surrender of tax losses for R&D tax credit refund | 9,058 | 4,946 |
Additional deduction for R&D expenditure | (9,581) | (11,820) |
R&D expenditure credits | 99 | 31 |
Expenses not deductible for tax purposes | 569 | 23,770 |
Deferred tax not recognised on trading losses | 7,609 | 1,311 |
Fixed asset differences | — | 10 |
Total tax refund included in consolidated financial statements | (9,333) | (15,924) |
2023 | 2022 | ||
Note | £’000 | £’000 | |
Basic and diluted loss per share, expressed in pence | (53.5p) | (150.2p) | |
Weighted average ordinary shares outstanding, number | 118,308,029 | 109,110,109 | |
Loss for the year | (63,317) | (163,928) | |
Adjustments for: | |||
Non-normalised items within operating expenses | 2.4 | 4,922 | 102,436 |
Fair value of warrants within finance income | 8 | (352) | (17,737) |
Normalised total loss | (58,747) | (79,229) | |
Normalised basic and diluted loss per ordinary share, expressed in pence | (49.7p) | (72.6p) |
£’000 | |
Cost | |
Balance at 1 January 2022 and 31 December 2022 | 23,479 |
Balance at 1 January 2023 and 31 December 2023 | 23,479 |
Net book value | |
At 31 December 2022 | 23,479 |
At 31 December 2023 | 23,479 |
Rights to | |||
future income | Software | Total | |
£’000 | £’000 | £’000 | |
Cost | |||
Balance at 1 January 2022 | 10,700 | 46 | 10,746 |
Disposals | — | (14) | (14) |
Balance at 31 December 2022 | 10,700 | 32 | 10,732 |
Additions | — | 4 | 4 |
Disposals | (10,700) | — | (10,700) |
Balance at 31 December 2023 | — | 36 | 36 |
Accumulated amortisation | |||
Balance at 1 January 2022 | 10,700 | 23 | 10,723 |
Amortisation charge | — | 3 | 3 |
Disposals | — | (14) | (14) |
Balance at 31 December 2022 | 10,700 | 12 | 10,712 |
Amortisation charge | — | 5 | 5 |
Disposals | (10,700) | — | (10,700) |
Balance at 31 December 2023 | — | 17 | 17 |
Net book value | |||
At 31 December 2022 | — | 20 | 20 |
At 31 December 2023 | — | 19 | 19 |
Lab | Leasehold | Assets under | Computer | Fixtures | ||
equipment | improvement | construction | equipment | & fittings | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cost | ||||||
Balance at 1 January 2022 | 3,120 | 1,960 | — | 1,636 | 697 | 7,413 |
Additions | 757 | — | — | 373 | 28 | 1,158 |
Disposals | (118) | — | — | (4) | — | (122) |
Balance at 31 December 2022 | 3,759 | 1,960 | — | 2,005 | 725 | 8,449 |
Additions | 832 | 6 | 95 | 76 | 9 | 1,018 |
Disposals | (210) | — | — | (69) | — | (279) |
Balance at 31 December 2023 | 4,381 | 1,966 | 95 | 2,012 | 734 | 9,188 |
Accumulated depreciation | ||||||
Balance at 1 January 2022 | 1,548 | 1,250 | — | 1,347 | 490 | 4,635 |
Depreciation charge | 615 | 394 | — | 230 | 132 | 1,371 |
Disposals | (115) | — | — | (3) | — | (118) |
Balance at 31 December 2022 | 2,048 | 1,644 | — | 1,574 | 622 | 5,888 |
Depreciation charge | 689 | 315 | — | 238 | 37 | 1,279 |
Disposals | (200) | — | — | (69) | — | (269) |
Balance at 31 December 2023 | 2,537 | 1,959 | — | 1,743 | 659 | 6,898 |
Net book value | ||||||
At 31 December 2022 | 1,711 | 316 | — | 431 | 103 | 2,561 |
At 31 December 2023 | 1,844 | 7 | 95 | 269 | 75 | 2,290 |
2023 | 2022 | |
£’000 | £’000 | |
Contracted capital commitments | 216 | 330 |
2023 | 2022 | |
£’000 | £’000 | |
Investments | 1,892 | 1,892 |
Leasehold | Computer | Fixtures & | ||
property | equipment | fittings | Total | |
£’000 | £’000 | £’000 | £’000 | |
Cost | ||||
Balance at 1 January 2022 | 11,933 | 20 | 21 | 11,974 |
Additions | 363 | — | 12 | 375 |
Balance at 31 December 2022 | 12,296 | 20 | 33 | 12,349 |
Additions | 3,352 | — | — | 3,352 |
Disposals | (2,626) | — | — | (2,626) |
Remeasurement arising from lease modification | (3,077) | — | — | (3,077) |
Balance at 31 December 2023 | 9,945 | 20 | 33 | 9,998 |
Accumulated depreciation | ||||
Balance at 1 January 2022 | 4,738 | 12 | 2 | 4,752 |
Depreciation charge | 1,667 | 4 | 11 | 1,682 |
Balance at 31 December 2022 | 6,405 | 16 | 13 | 6,434 |
Depreciation charge | 1,582 | 4 | 10 | 1,596 |
Disposals | (2,624) | — | — | (2,624) |
Balance at 31 December 2023 | 5,363 | 20 | 23 | 5,406 |
Net book value | ||||
At 31 December 2022 | 5,891 | 4 | 20 | 5,915 |
At 31 December 2023 | 4,582 | — | 10 | 4,592 |
2023 | 2022 | |
£’000 | £’000 | |
Non-current | ||
Rent deposit | 171 | — |
171 | — | |
Current | ||
Other taxation and social security | 3,158 | 1,186 |
Prepayments | 2,927 | 3,526 |
Accrued income | 2,123 | 563 |
Other receivables | 476 | 322 |
Rent deposit | 31 | 187 |
8,715 | 5,784 |
2023 | 2022 | |
£’000 | £’000 | |
Cash and cash equivalents | 36,477 | 88,442 |
Short-term deposits | 36,429 | 41,740 |
72,906 | 130,182 |
2023 | 2022 | |
£’000 | £’000 | |
Accruals | 6,851 | 9,832 |
Trade payables | 2,281 | 3,578 |
Taxation and social security | 802 | 964 |
Other payables | 422 | 503 |
10,356 | 14,877 |
£’000 | |
Balance at 1 January 2022 | 31 |
Additions | 13,143 |
Released to revenue | (10,300) |
Balance at 31 December 2022 | 2,874 |
Additions | 13,463 |
Released to revenue | (4,742) |
Balance at 31 December 2023 | 11,595 |
Note | £’000 | |
Balance at 1 January 2022 | 8,794 | |
Repayment of lease liabilities 1 | (2,233) | |
Interest expense on lease liabilities | 9 | 417 |
Additions | 16 | 375 |
Balance at 31 December 2022 | 7,353 | |
Current | 1,665 | |
Non-current | 5,688 | |
Balance at 1 January 2023 | 7,353 | |
Repayment of lease liabilities 1 | (2,010) | |
Interest expense on lease liabilities | 9 | 326 |
Additions | 3,075 | |
Remeasurement arising from lease modification | (3,996) | |
Balance at 31 December 2023 | 4,748 | |
Current | 925 | |
Non-current | 3,823 |
2023 | 2022 | ||
Note | £’000 | £’000 | |
Recognised in the consolidated statement of comprehensive income | |||
Depreciation expense on right-of-use assets | 16 | 1,596 | 1,682 |
Interest expense on lease liabilities | 9 | 326 | 417 |
Gain on modification of lease liability | 8 | 920 | — |
2,842 | 2,099 |
Dilapidation | Liquidation | ||||
on leased | of Odyssey | Tax related | Restructuring | ||
office premises | Acquisition B.V. | to SBP | programme | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2022 | 251 | — | 12,374 | — | 12,625 |
Provision acquired through the Transaction | — | 32 | — | — | 32 |
Additional provisions made/(released) | 73 | — | (6,204) | — | (6,132) |
Provision utilised | — | (29) | — | — | (29) |
Balance at 31 December 2022 | 324 | 3 | 6,170 | — | 6,497 |
Current | 324 | 3 | 5,544 | — | 5,871 |
Non-current | — | — | 626 | — | 626 |
Balance at 1 January 2023 | 324 | 3 | 6,170 | — | 6,497 |
Restructuring provision recognised | — | — | — | 5,290 | 5,290 |
Additional provisions made/(released) | 304 | (3) | (4,166) | (368) | (4,233) |
Provisions utilised | — | — | (623) | (4,072) | (4,695) |
Balance at 31 December 2023 | 628 | — | 1,381 | 850 | 2,859 |
Current | 59 | — | 1,250 | 850 | 2,159 |
Non-current | 569 | — | 131 | — | 700 |
BEIS | LTIP | |||
Weighted | Weighted | |||
average | average | |||
Number | exercise price | Number | exercise price | |
Equity awards held in BenevolentAI | of Awards | (£) | of Awards | (£) |
Awards outstanding at 1 January 2022 | 19,043,911 | 0.1 | — | — |
Granted | 1,499,144 | 0.0 | 1,795,405 | — |
Exercised/settled | — | — | — | — |
Forfeited | (1,171,459) | 0.2 | (35,824) | — |
Outstanding at 31 December 2022 | 19,371,596 | 0.1 | 1,759,581 | — |
Exercisable at 31 December 2022 | — | — | — | — |
Awards outstanding at 1 January 2023 | 19,371,596 | 0.1 | 1,759,581 | — |
Granted | — | — | 3,060,106 | — |
Exercised/settled | (4,451,162) | 0.0 | — | — |
Withheld by the Company | (2,607,989) | 0.0 | — | — |
Forfeited | (1,542,249) | 0.0 | (673,834) | — |
Outstanding at 31 December 2023 | 10,770,196 | 0.2 | 4,145,853 | — |
Exercisable at 31 December 2023 | — | — | — | — |
BEIS | LTIP | |||
Weighted average for awards granted during the year 2023 | 2022 | 2023 | 2022 | |
Market value at date of grant | — | £5.22 | £1.04 | £3.53 |
Exercise price at grant date | — | £0.1 | — | — |
Volatility | — | 60% | 60% | 50% |
Time to exercise (years) | — | 1.8 | 2.0 | 1.9 |
Risk-free rate | — | 0.97% | 4.42% | 1.88% |
Employee turnover | — | 12% | 12% | 11% |
LTIP | ||
Weighted average for awards granted during the year 2023 | 2022 | |
Market value at date of grant | £0.77 | £5.50 |
Exercise price at grant date | — | — |
Volatility | 60% | 50% |
Time to exercise (years) | 2.5 | 2.7 |
Risk-free rate | 4.40% | 1.77% |
2023 | 2022 | |
Employee-related share-based payment | £’000 | £’000 |
SBP expenses | 5,693 | 30,249 |
Transaction-related SBP expenses | — | 3,569 |
5,693 | 33,818 | |
Credit to statement of comprehensive income for social security provision in relation to SBP | (4,166) | (6,518) |
Transaction-related social security provision in relation to SBP | — | 314 |
(4,166) | (6,204) |
BenevolentAI Limited (£0.10 par value) | BenevolentAI (€0.001 par value) | |||||||
Ordinary | A Preference | G2 Growth | Ordinary | Sponsor | Treasury | |||
shares | shares | shares | Total | shares | shares 1 | shares 1 | Total | |
At 1 January 2022 | 1,831,829 | 506,594 | 87,984 | 2,426,407 | ||||
Odyssey shares in issue | ||||||||
prior to the Transaction | — | — | — | — | 30,000,000 | 7,500,000 | — | 37,500,000 |
Redemptions | — | — | — | — | (25,137,581) | — | 25,137,581 | — |
Equity Backstop facility | — | — | — | — | 4,000,000 | — | — | 4,000,000 |
Cancellation of growth shares | — | — | (87,984) | (87,984) | — | — | — | — |
Capital reorganisation | (1,831,829) | (506,594) | — | (2,338,423) | 90,012,909 | — | — | 90,012,909 |
Equity PIPE Financing | — | — | — | — | 13,613,394 | — | — | 13,613,394 |
Conversion of two-thirds | ||||||||
of Sponsor shares | — | — | — | — | 5,000,000 | (5,000,000) | — | — |
Shares in issue at 22 April 2022 and 31 December 2022 | — | — | — | — | 117,488,722 | 2,500,000 | 25,137,581 | 145,126,303 |
Shares issued under net settlement | ||||||||
arrangement | — | — | — | — | 4,451,162 | — | (4,451,162) | — |
Shares in issue at 31 December 2023 | — | — | — | — | 121,939,884 | 2,500,000 | 20,686,419 | 145,126,303 |
Number | Nominal | Number of | Aggregate | |
of shares | value | shares issued | nominal value | |
31 December 2023 | authorised | € | and fully paid | £ |
Ordinary shares | 205,544,124 | 0.001 | 121,939,884 | 101,373 |
Sponsor shares | 2,500,000 | 0.001 | 2,500,000 | 2,076 |
208,044,124 | 124,439,884 | 103,449 | ||
Treasury shares | — | 0.001 | 20,686,419 | — |
208,044,124 | 145,126,303 | 103,449 |
Number | Nominal | Number of | Aggregate | |
of shares | value | shares issued | nominal value | |
31 December 2022 | authorised | € | and fully paid | £ |
Ordinary shares | 205,544,124 | 0.001 | 117,488,722 | 97,574 |
Sponsor shares | 2,500,000 | 0.001 | 2,500,000 | 2,076 |
208,044,124 | 119,988,722 | 99,650 | ||
Treasury shares | — | 0.001 | 25,137,581 | — |
208,044,124 | 145,126,303 | 99,650 |
Carrying | Carrying | ||
amount | amount | ||
2023 | 2022 | ||
Note | £’000 | £’000 | |
Financial assets | |||
Financial assets measured at fair value | |||
Investment | 15 | 1,892 | 1,892 |
Financial assets measured at amortised cost | |||
Short-term deposits | 36,429 | 41,740 | |
Cash and cash equivalents | 36,477 | 88,442 | |
Trade and other receivables | 17 | 2,801 | 1,072 |
Total financial assets | 77,599 | 133,146 | |
Financial liabilities | |||
Financial liabilities measured at fair value | |||
Warrants | 2 | 352 | |
Financial liabilities measured at amortised cost | |||
Trade and other payables | 19 | 9,554 | 13,914 |
Lease liabilities | 21 | 4,748 | 7,353 |
Provisions | 22 | 2,859 | 6,497 |
Total financial liabilities | 17,163 | 28,116 |
Contractual cash flows | ||||||
Carrying | 5 years | |||||
amount | Total | 1 year or less | 1 to <2 years | 2 to <5 years | and over | |
31 December 2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Non-derivative financial liabilities | ||||||
Trade and other payables | 9,554 | 9,554 | 9,554 | — | — | — |
Lease liabilities | 4,748 | 5,406 | 1,275 | 1,533 | 2,598 | — |
Carrying | 5 years | |||||
amount | Total | 1 year or less | 1 to <2 years | 2 to <5 years | and over | |
31 December 2022 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Non-derivative financial liabilities | ||||||
Trade and other payables | 13,914 | 13,914 | 13,914 | — | — | — |
Lease liabilities | 7,353 | 8,830 | 1,996 | 1,801 | 1,599 | 3,434 |
Euro | US Dollar | British Pound | Total | |
31 December 2023 | £’000 | £’000 | £’000 | £’000 |
Cash and cash equivalents | 1,655 | 3,315 | 31,507 | 36,477 |
Short-term deposits | 1,692 | 1,178 | 33,559 | 36,429 |
Trade payables | (195) | (511) | (1,575) | (2,281) |
Net exposure | 3,152 | 3,982 | 63,491 | 70,625 |
Euro | US Dollar | British Pound | Total | |
31 December 2022 | £’000 | £’000 | £’000 | £’000 |
Cash and cash equivalents | 3,230 | 4,719 | 80,493 | 88,442 |
Short-term deposits | 3,861 | 2,479 | 35,400 | 41,740 |
Trade payables | (1,030) | (665) | (1,883) | (3,578) |
Net exposure | 6,061 | 6,533 | 114,010 | 126,604 |
2023 | 2022 | |
Sensitivity analysis | £’000 | £’000 |
€ | (315) | (606) |
$ | (398) | (653) |
2023 | 2022 | |
£’000 | £’000 | |
Annual fees/salaries | 1,331 | 1,032 |
Bonus | — | 280 |
Other compensation | 545 | — |
Social security costs | 27 | 133 |
Benefits, including pension | 25 | 34 |
Equity-settled employee-related SBP charge | 63 | 12,912 |
Credit for social security provision in relation to equity-settled SBP | (1,889) | (3,953) |
102 | 10,438 |