| | | |
Page
|
| |||
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 19 | | | |
| | | | | 81 | | | |
| | | | | 83 | | | |
| | | | | 89 | | | |
| | | | | 90 | | | |
| | | | | 93 | | | |
| | | | | 130 | | | |
| | | | | 131 | | | |
| | | | | 132 | | | |
| | | | | 133 | | | |
| | | | | 150 | | | |
| | | | | 155 | | | |
| | | | | 164 | | | |
| | | | | 168 | | | |
| | | | | 179 | | | |
| | | | | 182 | | | |
| | | | | 185 | | | |
| | | | | 186 | | | |
| | | | | 187 | | | |
| | | | | 188 | | | |
| | | | | 189 | | | |
| | | | | 190 | | | |
| | | | | F-1 | | | |
| | | |
For the Years Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Revenue
|
| | | | 322,921 | | | | | | 79,272 | | | | | | 16,034 | | |
|
Cost of care delivery
|
| | | | (289,672) | | | | | | (67,254) | | | | | | (19,810) | | |
|
Platform & application expenses
|
| | | | (42,829) | | | | | | (38,137) | | | | | | (23,569) | | |
|
Research & development expenses
|
| | | | (47,534) | | | | | | (54,711) | | | | | | (51,205) | | |
|
Sales, general & administrative expenses
|
| | | | (196,673) | | | | | | (94,681) | | | | | | (84,270) | | |
|
Recapitalization transaction expense
|
| | | | (148,722) | | | | | | — | | | | | | — | | |
|
Operating loss
|
| | | | (402,509) | | | | | | (175,511) | | | | | | (162,820) | | |
|
Finance costs
|
| | | | (14,291) | | | | | | (4,530) | | | | | | (1,116) | | |
|
Finance income
|
| | | | 326 | | | | | | 610 | | | | | | 1,015 | | |
|
Change in fair value of warrant liabilities
|
| | | | 27,811 | | | | | | — | | | | | | — | | |
|
Exchange gain / (loss)
|
| | | | 868 | | | | | | (2,836) | | | | | | 17,075 | | |
|
Net finance income (expense)
|
| | | | 14,714 | | | | | | (6,756) | | | | | | 16,974 | | |
|
Gain on sale of subsidiary
|
| | | | 3,917 | | | | | | — | | | | | | — | | |
|
Gain on remeasurement of equity interest
|
| | | | 10,495 | | | | | | — | | | | | | — | | |
|
Share of loss of equity-accounted investees
|
| | | | (2,602) | | | | | | (1,124) | | | | | | — | | |
|
Loss before taxation
|
| | | | (375,985) | | | | | | (183,391) | | | | | | (145,846) | | |
|
Tax benefit / (provision)
|
| | | | 1,474 | | | | | | (4,639) | | | | | | 5,559 | | |
|
Loss for the financial year
|
| | | | (374,511) | | | | | | (188,030) | | | | | | (140,287) | | |
| Loss per share | | | | | | | | | | | | | | | | | | | |
|
Net loss per share, Basic and Diluted
|
| | | | (1.36) | | | | | | (0.77) | | | | | | (0.58) | | |
|
Weighted average shares outstanding, Basic and Diluted
|
| | | | 271,321,235 | | | | | | 242,935,770 | | | | | | 241,903,166 | | |
| Selected Other Data (Unaudited): | | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDA(1)
|
| | | | (174,137) | | | | | | (146,155) | | | | | | (152,358) | | |
| | | |
For the Year ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Loss for the financial year
|
| | |
|
(374,511)
|
| | | |
|
(188,030)
|
| | | |
|
(140,287)
|
| |
| Adjustments to calculate EBITDA: | | | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization expenses.
|
| | | | 35,004 | | | | | | 14,487 | | | | | | 2,496 | | |
|
Finance costs and income.
|
| | | | 13,965 | | | | | | 3,920 | | | | | | 101 | | |
|
Tax (benefit) / provision
|
| | | | (1,474) | | | | | | 4,639 | | | | | | (5,559) | | |
|
EBITDA
|
| | | | (327,016) | | | | | | (164,984) | | | | | | (143,249) | | |
| Adjustments to calculate Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | |
|
Recapitalization transaction expense
|
| | | | 148,722 | | | | | | — | | | | | | — | | |
|
Share-based compensation
|
| | | | 46,307 | | | | | | 9,557 | | | | | | 7,966 | | |
|
Change in fair value of warrant liabilities.
|
| | | | (27,811) | | | | | | — | | | | | | — | | |
|
(Gain) on remeasurement of equity interest
|
| | | | (10,495) | | | | | | — | | | | | | — | | |
|
(Gain) on sale of subsidiary
|
| | | | (3,917) | | | | | | — | | | | | | — | | |
|
Impairment expense.
|
| | | | 941 | | | | | | 6,436 | | | | | | — | | |
|
Exchange loss / (gain)
|
| | | | (868) | | | | | | 2,836 | | | | | | (17,075) | | |
|
Adjusted EBITDA
|
| | | | (174,137) | | | | | | (146,155) | | | | | | (152,358) | | |
| | | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Non-current assets | | | | | | | | | | | | | |
|
Right-of-use assets
|
| | | | 7,844 | | | | | | 2,572 | | |
|
Property, plant and equipment
|
| | | | 24,990 | | | | | | 1,334 | | |
|
Investments in associates
|
| | | | — | | | | | | 8,876 | | |
|
Goodwill
|
| | | | 93,678 | | | | | | 17,832 | | |
|
Other intangible assets
|
| | | | 111,421 | | | | | | 78,853 | | |
|
Total non-current assets
|
| | | | 237,933 | | | | | | 109,467 | | |
| Current assets | | | | | | | | | | | | | |
|
Right-of-use assets
|
| | | | 3,999 | | | | | | 1,942 | | |
|
Trade and other receivables
|
| | | | 24,119 | | | | | | 13,525 | | |
|
Prepayments and contract assets
|
| | | | 26,000 | | | | | | 8,841 | | |
|
Cash and cash equivalents
|
| | | | 262,581 | | | | | | 101,757 | | |
|
Assets held for sale
|
| | | | — | | | | | | 3,282 | | |
|
Total current assets
|
| | | | 316,699 | | | | | | 129,347 | | |
|
Total assets
|
| | | | 554,632 | | | | | | 238,814 | | |
| EQUITY AND LIABILITIES | | | | | | | | | | | | | |
| EQUITY | | | | | | | | | | | | | |
|
Ordinary share capital
|
| | | | 16 | | | | | | 10 | | |
|
Preference share capital
|
| | | | — | | | | | | 3 | | |
|
Share premium
|
| | | | 922,897 | | | | | | 485,221 | | |
|
Share-based payment reserve
|
| | | | 80,371 | | | | | | 32,185 | | |
|
Retained earnings
|
| | | | (837,986) | | | | | | (469,504) | | |
|
Foreign currency translation reserve
|
| | | | (27) | | | | | | 1,675 | | |
|
Total capital and reserves
|
| | | | 165,271 | | | | | | 49,590 | | |
|
Non-controlling interests
|
| | | | — | | | | | | (1,231) | | |
|
Total equity
|
| | | | 165,271 | | | | | | 48,359 | | |
| LIABILITIES | | | | | | | | | | | | | |
| Non-current liabilities | | | | | | | | | | | | | |
|
Contract liabilities
|
| | | | 70,396 | | | | | | 57,274 | | |
|
Deferred grant income
|
| | | | 7,236 | | | | | | 7,488 | | |
|
Lease liabilities
|
| | | | 8,442 | | | | | | 2,011 | | |
|
Loans and borrowings
|
| | | | 168,601 | | | | | | — | | |
|
Deferred tax liability
|
| | | | 1,019 | | | | | | — | | |
|
Total non-current liabilities
|
| | | | 255,694 | | | | | | 66,773 | | |
| Current liabilities | | | | | | | | | | | | | |
|
Trade and other payables
|
| | | | 22,686 | | | | | | 7,745 | | |
|
Accruals and provisions
|
| | | | 36,856 | | | | | | 18,636 | | |
|
Claims payable
|
| | | | 24,628 | | | | | | 3,890 | | |
|
Contract liabilities
|
| | | | 23,786 | | | | | | 18,744 | | |
|
Deferred grant income
|
| | | | 1,208 | | | | | | — | | |
|
Lease liabilities
|
| | | | 4,190 | | | | | | 2,488 | | |
|
Loans and borrowings
|
| | | | 185 | | | | | | 70,357 | | |
|
Warrant liability
|
| | | | 20,128 | | | | | | — | | |
|
Liabilities directly associated with the assets held for sale
|
| | | | — | | | | | | 1,822 | | |
|
Total current liabilities
|
| | | | 133,667 | | | | | | 123,682 | | |
|
Total liabilities
|
| | | | 389,361 | | | | | | 190,455 | | |
|
Total liabilities and equity
|
| | | | 554,632 | | | | | | 238,814 | | |
| | | |
As of December 31,
2021 |
| |||||||||
|
(in thousands)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
|
Cash
|
| | | $ | 262,581 | | | | | | 358,325 | | |
| Indebtedness(1) | | | | | 188,914 | | | | | | 284,658 | | |
| Equity | | | | | | | | | | | | | |
|
Share Capital
|
| | | | 16 | | | | | | 16 | | |
|
Share Premium
|
| | | | 922,897 | | | | | | 922,897 | | |
|
Share based payment reserve
|
| | | | 80,371 | | | | | | 80,371 | | |
|
Retained earnings
|
| | | | (837,986) | | | | | | (837,986) | | |
|
Foreign currency translation and non-controlling interests
|
| | | | (27) | | | | | | (27) | | |
|
Total Equity
|
| | | | 165,271 | | | | | | 165,271 | | |
|
Total Capitalization
|
| | | $ | 354,185 | | | | | $ | 449,929 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
| Revenue: | | | | | | | | | | | | | | | | | | | |
|
Value-based care
|
| | | | 220,852 | | | | | | 26,038 | | | | | | — | | |
|
Software licensing
|
| | | | 60,052 | | | | | | 24,603 | | | | | | 2,002 | | |
|
Clinical services
|
| | | | 42,017 | | | | | | 28,631 | | | | | | 14,032 | | |
|
Total revenue
|
| | | | 322,921 | | | | | | 79,272 | | | | | | 16,034 | | |
|
Cost of care delivery
|
| | | | (289,672) | | | | | | (67,254) | | | | | | (19,810) | | |
|
Platform & application expenses
|
| | | | (42,829) | | | | | | (38,137) | | | | | | (23,569) | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Research & development expenses
|
| | | | (47,534) | | | | | | (54,711) | | | | | | (51,205) | | |
|
Sales, general & administrative expenses
|
| | | | (196,673) | | | | | | (94,681) | | | | | | (84,270) | | |
|
Loss for the financial year
|
| | | | (374,511) | | | | | | (188,030) | | | | | | (140,287) | | |
|
EBITDA
|
| | | | (327,016) | | | | | | (164,984) | | | | | | (143,249) | | |
|
Adjusted EBITDA
|
| | | | (174,137) | | | | | | (146,155) | | | | | | (152,358) | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
Medicaid
|
| | | | 84% | | | | | | 88% | | | | | | — | | |
|
Medicare
|
| | | | 7% | | | | | | 12% | | | | | | — | | |
|
Commercial
|
| | | | 9% | | | | | | — | | | | | | — | | |
|
Total U.S. VBC Members
|
| | | | 166,518 | | | | | | 66,481 | | | | | | — | | |
|
Global Managed Care Members
|
| | | | 335,738 | | | | | | 155,253 | | | | | | 70,326 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Loss for the financial year
|
| | | | (374,511) | | | | | | (188,030) | | | | | | (140,287) | | |
| Adjustments to EBITDA: | | | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization expenses
|
| | | | 35,004 | | | | | | 14,487 | | | | | | 2,496 | | |
|
Finance costs and income
|
| | | | 13,965 | | | | | | 3,920 | | | | | | 101 | | |
|
Tax (benefit) / provision
|
| | | | (1,474) | | | | | | 4,639 | | | | | | (5,559) | | |
| EBITDA | | | | | (327,016) | | | | | | (164,984) | | | | | | (143,249) | | |
| Adjustments to Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | |
|
Recapitalization transaction expense
|
| | | | 148,722 | | | | | | — | | | | | | — | | |
|
Share-based compensation
|
| | | | 46,307 | | | | | | 9,557 | | | | | | 7,966 | | |
|
Change in fair value of warrant liabilities
|
| | | | (27,811) | | | | | | — | | | | | | — | | |
|
Gain on remeasurement of equity interest
|
| | | | (10,495) | | | | | | — | | | | | | — | | |
|
Gain on sale of subsidiary
|
| | | | (3,917) | | | | | | — | | | | | | — | | |
|
Impairment expense
|
| | | | 941 | | | | | | 6,436 | | | | | | — | | |
|
Exchange (gain) / loss
|
| | | | (868) | | | | | | 2,836 | | | | | | (17,075) | | |
|
Adjusted EBITDA
|
| | | | (174,137) | | | | | | (146,155) | | | | | | (152,358) | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2021
|
| |
2020*
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
| Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Value-based care
|
| | | | 220,852 | | | | | | 26,038 | | | | | | 194,814 | | | | | | 748.2% | | |
|
Software licensing
|
| | | | 60,052 | | | | | | 24,603 | | | | | | 35,449 | | | | | | 144.1% | | |
|
Clinical services
|
| | | | 42,017 | | | | | | 28,631 | | | | | | 13,386 | | | | | | 46.8% | | |
|
Total revenue
|
| | | | 322,921 | | | | | | 79,272 | | | | | | 243,649 | | | | | | 307.4% | | |
|
Cost of care delivery
|
| | | | (289,672) | | | | | | (67,254) | | | | | | (222,418) | | | | | | 330.7% | | |
|
Platform & application expenses
|
| | | | (42,829) | | | | | | (38,137) | | | | | | (4,692) | | | | | | 12.3% | | |
|
Research & development expenses
|
| | | | (47,534) | | | | | | (54,711) | | | | | | 7,177 | | | | | | (13.1)% | | |
|
Sales, general & administrative expenses
|
| | | | (196,673) | | | | | | (94,681) | | | | | | (101,992) | | | | | | 107.7% | | |
|
Recapitalization transaction expense
|
| | | | (148,722) | | | | | | — | | | | | | (148,722) | | | | | | NM | | |
|
Operating loss
|
| | | | (402,509) | | | | | | (175,511) | | | | | | (226,998) | | | | | | 129.3% | | |
|
Finance costs
|
| | | | (14,291) | | | | | | (4,530) | | | | | | (9,761) | | | | | | 215.5% | | |
|
Finance income
|
| | | | 326 | | | | | | 610 | | | | | | (284) | | | | | | (46.6)% | | |
|
Change in fair value of warrant liabilities
|
| | | | 27,811 | | | | | | — | | | | | | 27,811 | | | | | | NM | | |
|
Exchange gain / (loss)
|
| | | | 868 | | | | | | (2,836) | | | | | | 3,704 | | | | | | (130.6)% | | |
|
Net finance income (expense)
|
| | | | 14,714 | | | | | | (6,756) | | | | | | 21,470 | | | | | | (317.8)% | | |
|
Gain on sale of subsidiary
|
| | | | 3,917 | | | | | | — | | | | | | 3,917 | | | | | | NM | | |
|
Gain on remeasurement of equity interest
|
| | | | 10,495 | | | | | | — | | | | | | 10,495 | | | | | | NM | | |
|
Share of loss of equity-accounted investees
|
| | | | (2,602) | | | | | | (1,124) | | | | | | (1,478) | | | | | | 131.5% | | |
|
Loss before taxation
|
| | | | (375,985) | | | | | | (183,391) | | | | | | (192,594) | | | | | | 105.0% | | |
|
Tax benefit (provision)
|
| | | | 1,474 | | | | | | (4,639) | | | | | | 6,113 | | | | | | (131.8)% | | |
|
Loss for the financial year
|
| | | | (374,511) | | | | | | (188,030) | | | | | | (186,481) | | | | | | 99.2% | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Revenue: | | | | | | | | | | | | | |
|
Value-based care
|
| | | | 68.4% | | | | | | 32.9% | | |
|
Software licensing
|
| | | | 18.6% | | | | | | 31.0% | | |
|
Clinical services
|
| | | | 13.0% | | | | | | 36.1% | | |
|
Total revenue
|
| | | | 100.0% | | | | | | 100.0% | | |
|
Cost of care delivery
|
| | | | (89.7)% | | | | | | (84.8)% | | |
|
Platform & application expenses
|
| | | | (13.3)% | | | | | | (48.1)% | | |
|
Research & development expenses
|
| | | | (14.7)% | | | | | | (69.0)% | | |
|
Sales, general & administrative expenses
|
| | | | (60.9)% | | | | | | (119.4)% | | |
|
Recapitalization transaction expense
|
| | | | (46.1)% | | | | | | —% | | |
|
Operating loss
|
| | | | (124.6)% | | | | | | (221.4)% | | |
|
Finance costs
|
| | | | (4.4)% | | | | | | (5.7)% | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
|
Finance income
|
| | | | 0.1% | | | | | | 0.8% | | |
|
Change in fair value of warrant liabilities
|
| | | | 8.6% | | | | | | —% | | |
|
Exchange gain / (loss)
|
| | | | 0.3% | | | | | | (3.6)% | | |
|
Net finance income (expense)
|
| | | | 4.6% | | | | | | (8.5)% | | |
|
Gain on sale of subsidiary
|
| | | | 1.2% | | | | | | —% | | |
|
Gain on remeasurement of equity interest
|
| | | | 3.3% | | | | | | —% | | |
|
Share of loss of equity-accounted investees
|
| | | | (0.8)% | | | | | | (1.4)% | | |
|
Loss before taxation
|
| | | | (116.4)% | | | | | | (231.3)% | | |
|
Tax benefit (provision)
|
| | | | 0.5% | | | | | | (5.9)% | | |
|
Loss for the financial year
|
| | | | (116.0)% | | | | | | (237.2)% | | |
| | |||||||||||||
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
| Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Value-based care
|
| | | | 220,852 | | | | | | 26,038 | | | | | | 194,814 | | | | | | 748.2% | | |
|
Software licensing
|
| | | | 60,052 | | | | | | 24,603 | | | | | | 35,449 | | | | | | 144.1% | | |
|
Clinical services
|
| | | | 42,017 | | | | | | 28,631 | | | | | | 13,386 | | | | | | 46.8% | | |
|
Total revenue
|
| | | | 322,921 | | | | | | 79,272 | | | | | | 243,649 | | | | | | 307.4% | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Cost of care delivery
|
| | | | (289,672) | | | | | | (67,254) | | | | | | (222,418) | | | | | | 330.7% | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Platform & application expenses
|
| | | | (42,829) | | | | | | (38,137) | | | | | | (4,692) | | | | | | 12.3% | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Research & development expenses
|
| | | | (47,534) | | | | | | (54,711) | | | | | | 7,177 | | | | | | (13.1)% | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Sales, general & administrative expenses
|
| | | | (196,673) | | | | | | (94,681) | | | | | | (101,992) | | | | | | 107.7% | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Recapitalization transaction expense
|
| | | | (148,722) | | | | | | — | | | | | | (148,722) | | | | | | NM | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Change in fair value of warrant liabilities
|
| | | | 27,811 | | | | | | — | | | | | | 27,811 | | | | | | NM | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Exchange gain / (loss)
|
| | | | 868 | | | | | | (2,836) | | | | | | 3,704 | | | | | | (130.6)% | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Gain on sale of subsidiary
|
| | | | 3,917 | | | | | | — | | | | | | 3,917 | | | | | | NM | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Gain on remeasurement of equity interest
|
| | | | 10,495 | | | | | | — | | | | | | 10,495 | | | | | | NM | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Tax benefit (provision)
|
| | | | 1,474 | | | | | | (4,639) | | | | | | 6,113 | | | | | | (131.8)% | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2020*
|
| |
2019*
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
| Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Value-based care
|
| | | | 26,038 | | | | | | — | | | | | | 26,038 | | | | | | NM | | |
|
Software licensing
|
| | | | 24,603 | | | | | | 2,002 | | | | | | 22,601 | | | | | | 1128.9% | | |
|
Clinical services
|
| | | | 28,631 | | | | | | 14,032 | | | | | | 14,599 | | | | | | 104.0% | | |
|
Total revenue
|
| | | | 79,272 | | | | | | 16,034 | | | | | | 63,238 | | | | | | 394.4% | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2020*
|
| |
2019*
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Cost of care delivery
|
| | | | (67,254) | | | | | | (19,810) | | | | | | (47,444) | | | | | | 239.5% | | |
|
Platform & application expenses
|
| | | | (38,137) | | | | | | (23,569) | | | | | | (14,568) | | | | | | 61.8% | | |
|
Research & development expenses
|
| | | | (54,711) | | | | | | (51,205) | | | | | | (3,506) | | | | | | 6.8% | | |
|
Sales, general & administrative expenses
|
| | | | (94,681) | | | | | | (84,270) | | | | | | (10,411) | | | | | | 12.4% | | |
|
Operating loss
|
| | | | (175,511) | | | | | | (162,820) | | | | | | (12,691) | | | | | | 7.8% | | |
|
Finance costs
|
| | | | (4,530) | | | | | | (1,116) | | | | | | (3,414) | | | | | | 305.9% | | |
|
Finance income
|
| | | | 610 | | | | | | 1,015 | | | | | | (405) | | | | | | (39.9)% | | |
|
Exchange (loss) / gain
|
| | | | (2,836) | | | | | | 17,075 | | | | | | (19,911) | | | | | | (116.6)% | | |
|
Net finance (expense) income
|
| | | | (6,756) | | | | | | 16,974 | | | | | | (23,730) | | | | | | (139.8)% | | |
|
Share of loss of equity-accounted investees
|
| | | | (1,124) | | | | | | — | | | | | | (1,124) | | | | | | NM | | |
|
Loss before taxation
|
| | | | (183,391) | | | | | | (145,846) | | | | | | (37,545) | | | | | | 25.7% | | |
|
Tax (provision) benefit
|
| | | | (4,639) | | | | | | 5,559 | | | | | | (10,198) | | | | | | (183.5)% | | |
|
Loss for the financial year
|
| | | | (188,030) | | | | | | (140,287) | | | | | | (47,743) | | | | | | 34.0% | | |
| | |||||||||||||||||||||||||
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| Revenue: | | | | | | | | | | | | | |
|
Value-based care
|
| | | | 32.8% | | | | | | —% | | |
|
Software licensing
|
| | | | 31.0% | | | | | | 12.5% | | |
|
Clinical services
|
| | | | 36.1% | | | | | | 87.5% | | |
|
Total revenue
|
| | | | 100.0% | | | | | | 100.0% | | |
|
Cost of care delivery
|
| | | | (84.8)% | | | | | | (123.5)% | | |
|
Platform & application expenses
|
| | | | (48.1)% | | | | | | (147.0)% | | |
|
Research & development expenses
|
| | | | (69.0)% | | | | | | (319.4)% | | |
|
Sales, general & administrative expenses
|
| | | | (119.4)% | | | | | | (525.6)% | | |
|
Operating loss
|
| | | | (221.4)% | | | | | | (1015.5)% | | |
|
Finance costs
|
| | | | (5.7)% | | | | | | (7.0)% | | |
|
Finance income
|
| | | | 0.8% | | | | | | 6.3% | | |
|
Exchange (loss) / gain
|
| | | | (3.6)% | | | | | | 106.5% | | |
|
Net finance (expense) income
|
| | | | (8.5)% | | | | | | 105.9% | | |
|
Share of loss of equity-accounted investees
|
| | | | (1.4)% | | | | | | —% | | |
|
Loss before taxation
|
| | | | (231.3)% | | | | | | (909.6)% | | |
|
Tax (provision) benefit
|
| | | | (5.9)% | | | | | | 34.7% | | |
|
Loss for the financial year
|
| | | | (237.2)% | | | | | | (874.9)% | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
| Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Value-based care
|
| | | | 26,038 | | | | | | — | | | | | | 26,038 | | | | | | NM | | |
|
Software licensing
|
| | | | 24,603 | | | | | | 2,002 | | | | | | 22,601 | | | | | | 1128.9% | | |
|
Clinical services
|
| | | | 28,631 | | | | | | 14,032 | | | | | | 14,599 | | | | | | 104.0% | | |
|
Total revenue
|
| | | | 79,272 | | | | | | 16,034 | | | | | | 63,238 | | | | | | 394.4% | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Cost of care delivery
|
| | | | (67,254) | | | | | | (19,810) | | | | | | (47,444) | | | | | | 239.5% | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Platform & application expenses
|
| | | | (38,137) | | | | | | (23,569) | | | | | | (14,568) | | | | | | 61.8% | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Research & development expenses
|
| | | | (54,711) | | | | | | (51,205) | | | | | | (3,506) | | | | | | 6.8% | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Sales, general & administrative expenses
|
| | | | (94,681) | | | | | | (84,270) | | | | | | (10,411) | | | | | | 12.4% | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Exchange (loss) / gain
|
| | | | (2,836) | | | | | | 17,075 | | | | | | (19,911) | | | | | | (116.6)% | | |
| | | |
Year Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| | | | | | | |||||||||
|
Tax (provision) benefit
|
| | | | (4,639) | | | | | | 5,559 | | | | | | (10,198) | | | | | | (183.5)% | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Net cash used in operating activities
|
| | | | (145,868) | | | | | | (143,430) | | | | | | (143,614) | | |
|
Net cash used in investing activities
|
| | | | (54,795) | | | | | | (72,226) | | | | | | (36,936) | | |
|
Net cash provided by financing activities
|
| | | | 362,203 | | | | | | 100,058 | | | | | | 352,521 | | |
|
Net (decrease) increase in cash and cash equivalents
|
| | | | 161,540 | | | | | | (115,598) | | | | | | 171,971 | | |
|
Cash and cash equivalents beginning of the year
|
| | | | 101,757 | | | | | | 214,888 | | | | | | 46,031 | | |
|
Effect of exchange rates
|
| | | | (716) | | | | | | 2,467 | | | | | | (3,114) | | |
|
Cash and cash equivalents end of the year
|
| | | | 262,581 | | | | | | 101,757 | | | | | | 214,888 | | |
|
Name
|
| |
Age
|
| |
Position(s)
|
|
| Executive Officers | | | | | | | |
| Ali Parsadoust | | |
57
|
| | Chief Executive Officer and Director | |
| Charlie Steel | | |
37
|
| | Chief Financial Officer | |
| Paul-Henri Ferrand | | |
58
|
| | Chief Business Officer | |
| Steve Davis | | |
55
|
| | Chief Technology Officer | |
| Yon Nuta | | |
41
|
| | Chief Product Officer | |
| Darshak Sanghavi | | |
51
|
| | Chief Medical Officer | |
| Employee Director | | | | | | | |
| Mairi Johnson | | |
56
|
| | Chief Partnerships Officer and Director | |
| Non-Executive Directors | | | | | | | |
| Mohannad AlBlehed | | |
35
|
| | Director | |
| Per Brilioth | | |
52
|
| | Director | |
| Georgi Ganev | | |
45
|
| | Director | |
| David Warren | | |
68
|
| | Director | |
|
Beneficial Owner
|
| |
Class A
Ordinary Shares |
| |
Percentage
of Class A Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Percentage
of Class B Ordinary Shares |
| |
Percentage
of Voting Power(1) |
| |||||||||||||||
| Directors and Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ali Parsadoust(2)
|
| | | | 76,512,016 | | | | | | 22.8% | | | | | | 79,637,576 | | | | | | 100.0% | | | | | | 83.1% | | |
|
Charlie Steel(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Paul-Henri Ferrand(4)
|
| | | | 1,988,727 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Steve Davis(5)
|
| | | | 1,332,071 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Darshak Sanghavi
|
| | | | 62,874 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Yon Nuta
|
| | | | 106,200 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Mohannad AlBlehed
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Per Brilioth(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Georgi Ganev
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Mairi Johnson(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
David Warren
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
All executive officers and directors as a group (11 persons)
|
| | | | 80,001,888 | | | | | | 23.7% | | | | | | 79,637,576 | | | | | | 100.0% | | | | | | 83.3% | | |
| 5% or more Holders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Invik S.A.(8)
|
| | | | 54,942,568 | | | | | | 16.4% | | | | | | — | | | | | | — | | | | | | 3.6% | | |
|
Entities affiliated with VNV Global AB (publ)(9)
|
| | | | 56,495,750 | | | | | | 16.9% | | | | | | — | | | | | | — | | | | | | 3.7% | | |
|
Public Investment Fund(10)
|
| | | | 35,410,789 | | | | | | 10.6% | | | | | | — | | | | | | — | | | | | | 2.3% | | |
|
NNS Holding S.a.r.l(11)
|
| | | | 19,627,756 | | | | | | 5.9% | | | | | | — | | | | | | — | | | | | | 1.3% | | |
|
Hanging Gardens Limited(12)
|
| | | | 16,820,250 | | | | | | 5.0% | | | | | | — | | | | | | — | | | | | | 1.1% | | |
| | | |
Class A Ordinary Shares
Beneficially Owned Prior to Offering |
| |
Class A Ordinary Shares
Beneficially Owned After the Registered Shares are Sold |
| ||||||||||||||||||
|
Name of Registered Holder
|
| |
Number
|
| |
Percentage(1)
|
| |
Number
|
| |
Percentage(1)
|
| ||||||||||||
|
William Wrigley, Jr., as Trustee of Trust #101(2)(3)
|
| | | | 1,161,548 | | | | | | * | | | | | | — | | | | | | * | | |
|
Flare Capital Partners I, LP(2)(4)
|
| | | | 1,009,818 | | | | | | * | | | | | | — | | | | | | * | | |
|
Flare Capital Partners I-A, LP(2)(4)
|
| | | | 151,672 | | | | | | * | | | | | | — | | | | | | * | | |
|
7wire Ventures Fund, L.P.(2)(5)
|
| | | | 1,036,392 | | | | | | * | | | | | | — | | | | | | * | | |
|
7wire Ventures Wanxiang Strategic Fund I, LLC(2)(5)
|
| | | | 52,677 | | | | | | * | | | | | | — | | | | | | * | | |
|
Amy Holmes(6)
|
| | | | 6,122 | | | | | | * | | | | | | — | | | | | | * | | |
|
Jordan Chang(6)
|
| | | | 2,260 | | | | | | * | | | | | | — | | | | | | * | | |
|
Expense
|
| |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 834 | | |
|
Printing expenses
|
| | | | 200,000 | | |
|
Legal fees and expenses
|
| | | | 200,000 | | |
|
Accounting fees and expenses
|
| | | | 125,000 | | |
|
Miscellaneous
|
| | | | 74,166 | | |
|
Total
|
| | | $ | 600,000 | | |
| | Babylon Holdings Limited Audited Consolidated Financial Statements | | | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-8 | | |
| | | | | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | | | | |
2021
|
| |
2020*
|
| |
2019*
|
| |||||||||
| | | |
Notes
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Revenue
|
| |
8
|
| | | | 322,921 | | | | | | 79,272 | | | | | | 16,034 | | |
|
Cost of care delivery
|
| | | | | | | (289,672) | | | | | | (67,254) | | | | | | (19,810) | | |
|
Platform & application expenses
|
| |
11
|
| | | | (42,829) | | | | | | (38,137) | | | | | | (23,569) | | |
|
Research & development expenses
|
| |
12
|
| | | | (47,534) | | | | | | (54,711) | | | | | | (51,205) | | |
|
Sales, general & administrative expenses
|
| |
13
|
| | | | (196,673) | | | | | | (94,681) | | | | | | (84,270) | | |
|
Recapitalization transaction expense
|
| |
15
|
| | | | (148,722) | | | | | | — | | | | | | — | | |
|
Operating loss
|
| | | | | | | (402,509) | | | | | | (175,511) | | | | | | (162,820) | | |
|
Finance costs
|
| |
14
|
| | | | (14,291) | | | | | | (4,530) | | | | | | (1,116) | | |
|
Finance income
|
| |
14
|
| | | | 326 | | | | | | 610 | | | | | | 1,015 | | |
|
Change in fair value of warrant liabilities
|
| |
29
|
| | | | 27,811 | | | | | | — | | | | | | — | | |
|
Exchange gain / (loss)
|
| | | | | | | 868 | | | | | | (2,836) | | | | | | 17,075 | | |
|
Net finance income (expense)
|
| | | | | | | 14,714 | | | | | | (6,756) | | | | | | 16,974 | | |
|
Gain on sale of subsidiary
|
| |
7
|
| | | | 3,917 | | | | | | — | | | | | | — | | |
|
Gain on remeasurement of equity interest
|
| |
6
|
| | | | 10,495 | | | | | | — | | | | | | — | | |
|
Share of loss of equity-accounted investees
|
| | | | | | | (2,602) | | | | | | (1,124) | | | | | | — | | |
|
Loss before taxation
|
| | | | | | | (375,985) | | | | | | (183,391) | | | | | | (145,846) | | |
|
Tax benefit / (provision)
|
| |
16
|
| | | | 1,474 | | | | | | (4,639) | | | | | | 5,559 | | |
|
Loss for the financial year
|
| | | | | | | (374,511) | | | | | | (188,030) | | | | | | (140,287) | | |
| Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | |
| Items that may be reclassified subsequently to profit or loss: | | | | | | | | | | | | | | | | | | | | | | |
|
Currency translation differences
|
| | | | | | | (1,702) | | | | | | 3,579 | | | | | | (9,693) | | |
|
Other comprehensive gain / (loss) for the year, net of income tax
|
| | | | | | | (1,702) | | | | | | 3,579 | | | | | | (9,693) | | |
|
Total comprehensive loss for the year
|
| | | | | | | (376,213) | | | | | | (184,451) | | | | | | (149,980) | | |
| Loss attributable to: | | | | | | | | | | | | | | | | | | | | | | |
|
Equity holders of the parent
|
| | | | | | | (368,482) | | | | | | (186,799) | | | | | | (140,287) | | |
|
Non-controlling interest
|
| | | | | | | (6,029) | | | | | | (1,231) | | | | | | — | | |
| | | | | | | | | (374,511) | | | | | | (188,030) | | | | | | (140,287) | | |
| Total comprehensive loss attributable to: | | | | | | | | | | | | | | | | | | | | | | |
|
Equity holders of the parent
|
| | | | | | | (370,184) | | | | | | (183,220) | | | | | | (149,980) | | |
|
Non-controlling interest
|
| | | | | | | (6,029) | | | | | | (1,231) | | | | | | — | | |
| | | | | | | | | (376,213) | | | | | | (184,451) | | | | | | (149,980) | | |
| Loss per share | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss per share, Basic and Diluted
|
| |
32
|
| | | | (1.36) | | | | | | (0.77) | | | | | | (0.58) | | |
|
Weighted average shares outstanding, Basic and Diluted
|
| |
32
|
| | | | 271,321,253 | | | | | | 242,935,770 | | | | | | 241,903,166 | | |
| | | | | | |
As of December 31,
|
| |||||||||
| | | | | | |
2021
|
| |
2020
|
| ||||||
| | | |
Notes
|
| |
$’000
|
| |
$’000
|
| ||||||
| ASSETS | | | | | | | | | | | | | | | | |
| Non-current assets | | | | | | | | | | | | | | | | |
|
Right-of-use assets
|
| |
25
|
| | | | 7,844 | | | | | | 2,572 | | |
|
Property, plant and equipment
|
| |
17
|
| | | | 24,990 | | | | | | 1,334 | | |
|
Investments in associates
|
| |
19
|
| | | | — | | | | | | 8,876 | | |
|
Goodwill
|
| |
18
|
| | | | 93,678 | | | | | | 17,832 | | |
|
Other intangible assets
|
| |
18
|
| | | | 111,421 | | | | | | 78,853 | | |
|
Total non-current assets
|
| | | | | | | 237,933 | | | | | | 109,467 | | |
| Current assets | | | | | | | | | | | | | | | | |
|
Right-of-use assets
|
| |
25
|
| | | | 3,999 | | | | | | 1,942 | | |
|
Trade and other receivables
|
| |
20
|
| | | | 24,119 | | | | | | 13,525 | | |
|
Prepayments and contract assets
|
| |
20
|
| | | | 26,000 | | | | | | 8,841 | | |
|
Cash and cash equivalents
|
| |
24
|
| | | | 262,581 | | | | | | 101,757 | | |
|
Assets held for sale
|
| |
33
|
| | | | — | | | | | | 3,282 | | |
|
Total current assets
|
| | | | | | | 316,699 | | | | | | 129,347 | | |
|
Total assets
|
| | | | | | | 554,632 | | | | | | 238,814 | | |
| EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | |
| EQUITY | | | | | | | | | | | | | | | | |
|
Ordinary share capital
|
| |
28
|
| | | | 16 | | | | | | 10 | | |
|
Preference share capital
|
| |
28
|
| | | | — | | | | | | 3 | | |
|
Share premium
|
| |
28
|
| | | | 922,897 | | | | | | 485,221 | | |
|
Share-based payment reserve
|
| |
28
|
| | | | 80,371 | | | | | | 32,185 | | |
|
Retained earnings
|
| | | | | | | (837,986) | | | | | | (469,504) | | |
|
Foreign currency translation reserve
|
| |
28
|
| | | | (27) | | | | | | 1,675 | | |
|
Total capital and reserves
|
| | | | | | | 165,271 | | | | | | 49,590 | | |
|
Non-controlling interests
|
| | | | | | | — | | | | | | (1,231) | | |
|
Total equity
|
| | | | | | | 165,271 | | | | | | 48,359 | | |
| LIABILITIES | | | | | | | | | | | | | | | | |
| Non-current liabilities | | | | | | | | | | | | | | | | |
|
Loans and borrowings
|
| |
26
|
| | | | 168,601 | | | | | | — | | |
|
Contract liabilities
|
| |
8
|
| | | | 70,396 | | | | | | 57,274 | | |
|
Lease liabilities
|
| |
25
|
| | | | 8,442 | | | | | | 2,011 | | |
|
Deferred grant income
|
| |
22
|
| | | | 7,236 | | | | | | 7,488 | | |
|
Deferred tax liability
|
| |
16
|
| | | | 1,019 | | | | | | — | | |
|
Total non-current liabilities
|
| | | | | | | 255,694 | | | | | | 66,773 | | |
| Current liabilities | | | | | | | | | | | | | | | | |
|
Trade and other payables
|
| |
21
|
| | | | 22,686 | | | | | | 7,745 | | |
|
Accruals and provisions
|
| |
21
|
| | | | 36,856 | | | | | | 18,636 | | |
|
Claims payable
|
| |
23
|
| | | | 24,628 | | | | | | 3,890 | | |
|
Contract liabilities
|
| |
8
|
| | | | 23,786 | | | | | | 18,744 | | |
|
Warrant liability
|
| |
29
|
| | | | 20,128 | | | | | | — | | |
|
Lease liabilities
|
| |
26
|
| | | | 4,190 | | | | | | 2,488 | | |
|
Deferred grant income
|
| |
22
|
| | | | 1,208 | | | | | | — | | |
|
Loans and borrowings
|
| |
26
|
| | | | 185 | | | | | | 70,357 | | |
|
Liabilities directly associated with the assets held for sale
|
| |
33
|
| | | | — | | | | | | 1,822 | | |
|
Total current liabilities
|
| | | | | | | 133,667 | | | | | | 123,682 | | |
|
Total liabilities
|
| | | | | | | 389,361 | | | | | | 190,455 | | |
|
Total liabilities and equity
|
| | | | | | | 554,632 | | | | | | 238,814 | | |
| | | | | | |
Share
capital |
| |
Share
premium |
| |
Share-based
payment reserve |
| |
Retained
earnings |
| |
Foreign
exchange revaluation reserve |
| |
Equity
attributable to owners of the parent company |
| |
Non-
controlling Interest |
| |
Total
equity |
| ||||||||||||||||||||||||
| | | |
Notes
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| ||||||||||||||||||||||||
|
Balance at January 1, 2019
|
| | | | | | | 10 | | | | | | 76,833 | | | | | | 7,302 | | | | | | (142,418) | | | | | | 7,789 | | | | | | (50,484) | | | | | | — | | | | | | (50,484) | | |
|
Loss for the financial year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (140,287) | | | | | | — | | | | | | (140,287) | | | | | | — | | | | | | (140,287) | | |
|
Foreign exchange movement
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,693) | | | | | | (9,693) | | | | | | — | | | | | | (9,693) | | |
|
Issuance of shares
|
| |
28
|
| | | | 3 | | | | | | 377,270 | | | | | | — | | | | | | — | | | | | | — | | | | | | 377,273 | | | | | | — | | | | | | 377,273 | | |
|
Equity-settled share-based payment transactions
|
| |
27
|
| | | | — | | | | | | — | | | | | | 7,966 | | | | | | — | | | | | | — | | | | | | 7,966 | | | | | | — | | | | | | 7,966 | | |
|
Equity issuance costs
|
| | | | | | | — | | | | | | (11,048) | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,048) | | | | | | — | | | | | | (11,048) | | |
|
Effect of share redenomination
|
| | | | | | | — | | | | | | 70 | | | | | | — | | | | | | — | | | | | | — | | | | | | 70 | | | | | | — | | | | | | 70 | | |
|
Balance at December 31, 2019
|
| | | | | | | 13 | | | | | | 443,125 | | | | | | 15,268 | | | | | | (282,705) | | | | | | (1,904) | | | | | | 173,797 | | | | | | — | | | | | | 173,797 | | |
|
Loss for the financial year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (186,799) | | | | | | — | | | | | | (186,799) | | | | | | (1,231) | | | | | | (188,030) | | |
|
Foreign exchange movement
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,579 | | | | | | 3,579 | | | | | | — | | | | | | 3,579 | | |
|
Issuance of shares
|
| |
28
|
| | | | — | | | | | | 11,907 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,907 | | | | | | — | | | | | | 11,907 | | |
|
Conversion of convertible debt
|
| |
26, 28
|
| | | | — | | | | | | 30,189 | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,189 | | | | | | — | | | | | | 30,189 | | |
|
Equity-settled share-based payment transactions
|
| |
27
|
| | | | — | | | | | | — | | | | | | 16,917 | | | | | | — | | | | | | — | | | | | | 16,917 | | | | | | — | | | | | | 16,917 | | |
|
Balance at December 31, 2020
|
| | | | | | | 13 | | | | | | 485,221 | | | | | | 32,185 | | | | | | (469,504) | | | | | | 1,675 | | | | | | 49,590 | | | | | | (1,231) | | | | | | 48,359 | | |
|
Loss for the financial year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (368,482) | | | | | | — | | | | | | (368,482) | | | | | | (6,029) | | | | | | (374,511) | | |
|
Foreign exchange movement
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,702) | | | | | | (1,702) | | | | | | — | | | | | | (1,702) | | |
|
Issuance of shares in the Merger and PIPE financing
|
| |
5, 15, 28
|
| | | | 2 | | | | | | 347,021 | | | | | | — | | | | | | — | | | | | | — | | | | | | 347,023 | | | | | | — | | | | | | 347,023 | | |
|
Fair value of non-controlling interests upon consolidation
|
| |
6
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 64,274 | | | | | | 64,274 | | |
|
Acquisition of non-controlling interests
|
| |
6
|
| | | | — | | | | | | 51,033 | | | | | | — | | | | | | — | | | | | | — | | | | | | 51,033 | | | | | | (57,014) | | | | | | (5,981) | | |
|
Equity issuance costs
|
| |
15
|
| | | | — | | | | | | (32,787) | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,787) | | | | | | — | | | | | | (32,787) | | |
|
Conversion of convertible debt
|
| |
26, 28
|
| | | | 1 | | | | | | 69,999 | | | | | | — | | | | | | — | | | | | | — | | | | | | 70,000 | | | | | | — | | | | | | 70,000 | | |
|
Equity issued as consideration for
acquisitions |
| |
6
|
| | | | — | | | | | | 2,349 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,349 | | | | | | — | | | | | | 2,349 | | |
|
Equity-settled share-based payment transactions
|
| |
27
|
| | | | — | | | | | | — | | | | | | 48,186 | | | | | | — | | | | | | — | | | | | | 48,186 | | | | | | — | | | | | | 48,186 | | |
|
Issuance of shares in connection with option exercises
|
| | | | | | | — | | | | | | 61 | | | | | | — | | | | | | — | | | | | | — | | | | | | 61 | | | | | | — | | | | | | 61 | | |
|
Balance at December 31, 2021
|
| | | | | | | 16 | | | | | | 922,897 | | | | | | 80,371 | | | | | | (837,986) | | | | | | (27) | | | | | | 165,271 | | | | | | — | | | | | | 165,271 | | |
| | | | | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | | | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
Notes
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
| Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | |
|
Loss for the year
|
| | | | | | | (374,511) | | | | | | (188,030) | | | | | | (140,287) | | |
| Adjustments to reconcile Loss for the year to net cash used in operating activities: | | | | | | | | | | | | | | | | | | | | | | |
|
Recapitalization transaction expense
|
| |
15
|
| | | | 148,722 | | | | | | — | | | | | | — | | |
|
Share-based compensation
|
| |
27
|
| | | | 46,307 | | | | | | 9,557 | | | | | | 7,966 | | |
|
Depreciation and amortization
|
| |
17, 18, 25
|
| | | | 35,004 | | | | | | 14,487 | | | | | | 2,496 | | |
|
Change in fair value of warrant liabilities
|
| |
29
|
| | | | (27,811) | | | | | | — | | | | | | — | | |
|
Gain on remeasurement of equity interest
|
| |
6
|
| | | | (10,495) | | | | | | — | | | | | | — | | |
|
Finance costs
|
| |
14
|
| | | | 14,291 | | | | | | 4,530 | | | | | | 1,116 | | |
|
Gain on sale of subsidiary
|
| |
7
|
| | | | (3,917) | | | | | | — | | | | | | — | | |
|
Share of loss of equity-accounted investees
|
| | | | | | | 2,602 | | | | | | 1,124 | | | | | | — | | |
|
Taxation
|
| |
16
|
| | | | (1,474) | | | | | | 4,639 | | | | | | (5,559) | | |
|
Impairment expense
|
| |
18
|
| | | | 941 | | | | | | 6,436 | | | | | | — | | |
|
Exchange (gain) / loss
|
| | | | | | | (868) | | | | | | 2,836 | | | | | | (17,075) | | |
|
Finance income
|
| |
14
|
| | | | (326) | | | | | | (610) | | | | | | (1,015) | | |
| | | | | | | | | (171,535) | | | | | | (145,031) | | | | | | (152,358) | | |
| Working capital adjustments | | | | | | | | | | | | | | | | | | | | | | |
|
(Increase) / Decrease in trade and other receivables
|
| |
20
|
| | | | (21,829) | | | | | | 738 | | | | | | (9,308) | | |
|
Increase / (Decrease) in trade and other payables
|
| |
8, 21
|
| | | | 47,496 | | | | | | 2,323 | | | | | | 18,052 | | |
|
(Increase) / Decrease in assets held for sale
|
| |
33
|
| | | | — | | | | | | (3,282) | | | | | | — | | |
|
Increase / (Decrease) liabilities directly associated with the assets held for sale
|
| |
33
|
| | | | — | | | | | | 1,822 | | | | | | — | | |
|
Net cash used in operating activities
|
| | | | | | | (145,868) | | | | | | (143,430) | | | | | | (143,614) | | |
| Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | |
|
Development costs capitalized
|
| |
18
|
| | | | (32,120) | | | | | | (36,509) | | | | | | (36,036) | | |
|
Acquisitions, net of cash acquired
|
| |
6
|
| | | | (13,798) | | | | | | (25,671) | | | | | | — | | |
|
Capital expenditure
|
| |
17
|
| | | | (8,103) | | | | | | (719) | | | | | | (1,915) | | |
|
Purchase of shares in associates and joint ventures
|
| | | | | | | (5,000) | | | | | | (10,000) | | | | | | — | | |
|
Cash assumed upon consolidation through control
|
| | | | | | | 3,792 | | | | | | — | | | | | | — | | |
|
Proceeds from sale of investment in subsidiary
|
| |
7
|
| | | | 2,213 | | | | | | — | | | | | | — | | |
|
Payment of lease deposit
|
| | | | | | | (2,105) | | | | | | — | | | | | | — | | |
|
Interest received
|
| |
14
|
| | | | 326 | | | | | | 673 | | | | | | 1,015 | | |
|
Net cash used in investing activities
|
| | | | | | | (54,795) | | | | | | (72,226) | | | | | | (36,936) | | |
| Cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | |
|
Proceeds from issuance of notes and warrants
|
| |
26
|
| | | | 270,563 | | | | | | — | | | | | | — | | |
|
Proceeds from issuance of share capital
|
| |
28
|
| | | | 229,311 | | | | | | 12,096 | | | | | | 320,334 | | |
|
Repayment of cash loan
|
| |
26
|
| | | | (82,000) | | | | | | — | | | | | | (1,231) | | |
|
Payment of equity and debt issuance costs
|
| | | | | | | (36,043) | | | | | | (10,245) | | | | | | (773) | | |
|
Repayments of borrowings
|
| | | | | | | (7,431) | | | | | | — | | | | | | — | | |
|
Interest paid
|
| |
14
|
| | | | (5,219) | | | | | | (252) | | | | | | (851) | | |
|
Principal payments on leases
|
| |
25
|
| | | | (4,156) | | | | | | (1,541) | | | | | | (1,228) | | |
|
Payments to acquire non-controlling interests
|
| | | | | | | (2,352) | | | | | | — | | | | | | — | | |
|
Proceeds from issuance of convertible loan notes
|
| |
26
|
| | | | — | | | | | | 100,000 | | | | | | 51,064 | | |
|
Repayment of convertible loan notes
|
| | | | | | | — | | | | | | — | | | | | | (14,794) | | |
|
Other financing activities, net
|
| | | | | | | (470) | | | | | | — | | | | | | — | | |
|
Net cash provided by financing activities
|
| | | | | | | 362,203 | | | | | | 100,058 | | | | | | 352,521 | | |
|
Net increase / (decrease) in cash and cash equivalents
|
| | | | | | | 161,540 | | | | | | (115,598) | | | | | | 171,971 | | |
|
Cash and cash equivalents at January 1,
|
| | | | | | | 101,757 | | | | | | 214,888 | | | | | | 46,031 | | |
|
Effect of movements in exchange rate on cash held
|
| | | | | | | (716) | | | | | | 2,467 | | | | | | (3,114) | | |
|
Cash and cash equivalents at December 31,
|
| | | | | | | 262,581 | | | | | | 101,757 | | | | | | 214,888 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
| Non-cash financing and investing activities: | | | | | | | | | | | | | | | | | | | |
|
Acquisition date fair value of Higi upon consolidation
|
| | | | 86,043 | | | | | | — | | | | | | — | | |
|
Conversion of borrowings
|
| | | | 70,000 | | | | | | — | | | | | | — | | |
|
Acquisitions of non-controlling interests
|
| | | | (54,662) | | | | | | — | | | | | | — | | |
|
Fair value of warrants issued in Merger
|
| | | | (31,009) | | | | | | — | | | | | | — | | |
|
Fair value of warrants issued in connection with Loans and borrowings
|
| | | | (16,930) | | | | | | — | | | | | | — | | |
|
Equity and debt issuance costs in accruals and provisions
|
| | | | (4,521) | | | | | | — | | | | | | — | | |
|
Equity issued as consideration for acquisitions
|
| | | | (2,349) | | | | | | — | | | | | | — | | |
|
Share-based compensation expense capitalized in development costs
|
| | | | (1,879) | | | | | | (7,616) | | | | | | — | | |
| | | |
For the Year Ended December 31, 2020
|
| |||||||||||||||
| | | |
As previously
reported |
| |
Adjustment
|
| |
As reported
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Platform & application expenses
|
| | | | (48,664) | | | | | | 10,527 | | | | | | (38,137) | | |
|
Research & development expenses
|
| | | | (35,524) | | | | | | (19,187) | | | | | | (54,711) | | |
|
Sales, general & administrative expenses
|
| | | | (103,341) | | | | | | 8,660 | | | | | | (94,681) | | |
|
Operating loss
|
| | | | (175,511) | | | | | | — | | | | | | (175,511) | | |
|
Loss for the financial year
|
| | | | (188,030) | | | | | | — | | | | | | (188,030) | | |
| |
–
Computer equipment
|
| | 3 years | |
| |
–
Fixtures and fittings
|
| | 3 – 5 years | |
| |
–
Deployed machinery
|
| | 4 years | |
| |
–
Development costs
|
| | 1 – 10 years | |
| |
–
Developed technology
|
| | 5 years | |
| |
–
Customer relationships
|
| | 15 years | |
| |
–
Trade names
|
| | 5 – 11 years | |
| |
–
Physician network
|
| | 3 – 10 years | |
| |
–
Licenses
|
| | 1 – 2 years | |
| | | |
Recognized
values on acquisition |
| |||
| | | |
$’000
|
| |||
|
Carrying value of existing equity interest
|
| | | | 11,274 | | |
|
Gain on remeasurement of existing equity interest
|
| | | | 10,495 | | |
|
Fair value of non-controlling interest
|
| | | | 64,274 | | |
|
Acquisition date fair value of Higi
|
| | | | 86,043 | | |
|
Accounts receivable
|
| | | | 2,314 | | |
|
Property, plant and equipment
|
| | | | 17,618 | | |
|
License arrangements
|
| | | | 2,650 | | |
|
Trade names
|
| | | | 3,100 | | |
|
Developed technology
|
| | | | 5,900 | | |
|
Deferred tax liability
|
| | | | (730) | | |
|
Other assets and liabilities, net
|
| | | | (5,983) | | |
|
Net assets acquired
|
| | | | 24,869 | | |
| Goodwill | | | | | 61,174 | | |
| | | |
Recognized
values on acquisition |
| |||
| | | |
$’000
|
| |||
|
Cash paid, net of cash acquired
|
| | | | 13,798 | | |
|
Issuance of warrants
|
| | | | 2,349 | | |
|
Aggregate purchase price
|
| | | | 16,147 | | |
|
Accounts receivable
|
| | | | 751 | | |
|
Customer relationships
|
| | | | 11,600 | | |
|
Physician’s network
|
| | | | 3,500 | | |
|
Trademark
|
| | | | 1,900 | | |
|
License
|
| | | | 590 | | |
|
Claims payable
|
| | | | (13,436) | | |
|
Deferred tax liability
|
| | | | (2,610) | | |
|
Other assets and liabilities, net
|
| | | | (817) | | |
|
Net assets acquired
|
| | | | 1,478 | | |
| Goodwill | | | | | 14,669 | | |
| | | |
Recognized
values on acquisition |
| |||
| | | |
$’000
|
| |||
| Acquiree’s net assets at the acquisition date: | | | | | | | |
|
Intangible assets
|
| | | | 7,900 | | |
|
Right-of-use asset
|
| | | | 153 | | |
|
Lease liability
|
| | | | (153) | | |
|
Net identifiable assets and liabilities
|
| | | | 7,900 | | |
|
Goodwill
|
| | | | 17,771 | | |
|
Consideration paid
|
| | | | 25,671 | | |
| | | |
For the Year Ended
December 31, 2021 |
| |||
| | | |
$’000
|
| |||
|
Cash and cash equivalents
|
| | | | (57) | | |
|
Prepayments and contract assets
|
| | | | (1,322) | | |
|
Property, plant and equipment
|
| | | | (922) | | |
|
Right-of-use assets
|
| | | | (797) | | |
|
Trade and other receivables
|
| | | | (619) | | |
|
Accruals and provisions
|
| | | | 658 | | |
|
Lease liabilities
|
| | | | 837 | | |
|
Borrowings
|
| | | | 3,075 | | |
|
Trade and other payables
|
| | | | 588 | | |
|
Net assets and liabilities derecognized
|
| | | | 1,441 | | |
|
Consideration received
|
| | | | 2,344 | | |
|
Working capital adjustment
|
| | | | 132 | | |
|
Gain on disposal
|
| | | | 3,917 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Value-based care
|
| | | | 220,852 | | | | | | 26,038 | | | | | | — | | |
|
Software licensing
|
| | | | 60,052 | | | | | | 24,603 | | | | | | 2,002 | | |
|
Clinical services
|
| | | | 42,017 | | | | | | 28,631 | | | | | | 14,032 | | |
| | | | | | 322,921 | | | | | | 79,272 | | | | | | 16,034 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
$’000
|
| |
$’000
|
| ||||||
|
Trade receivables (Note 20)
|
| | | | 8,278 | | | | | | 4,674 | | |
|
Contract assets (Note 20)
|
| | | | 4,484 | | | | | | 2,378 | | |
|
Contract liabilities (Note 8 iii)
|
| | | | 94,182 | | | | | | 76,018 | | |
| | | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
and beyond |
| |
Total
|
| ||||||||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| ||||||||||||||||||
|
As of December 31, 2021
|
| | | | 23,786 | | | | | | 18,918 | | | | | | 19,349 | | | | | | 17,852 | | | | | | 14,277 | | | | | | 94,182 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
$’000
|
| |
$’000
|
| ||||||
|
Balance on January 1
|
| | | | 76,018 | | | | | | 81,584 | | |
|
Amounts billed but not recognized
|
| | | | 61,176 | | | | | | 18,080 | | |
|
Revenue recognized
|
| | | | (43,012) | | | | | | (23,646) | | |
|
Balance on December 31
|
| | | | 94,182 | | | | | | 76,018 | | |
| | | |
For the Year Ended December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | | |
UK
|
| |
US
|
| |
All other
segments |
| |
Total
segments |
| |
Reconciliation
adjustments |
| |
Total as
per statement of profit and loss |
| ||||||||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| ||||||||||||||||||
|
Revenue
|
| | | | 88,967 | | | | | | 232,296 | | | | | | 1,610 | | | | | | 322,873 | | | | | | 48 | | | | | | 322,921 | | |
|
Inter-segment revenue
|
| | | | 2,205 | | | | | | (3,964) | | | | | | 1,756 | | | | | | (3) | | | | | | 3 | | | | | | 0 | | |
|
Segment revenue
|
| | | | 91,172 | | | | | | 228,332 | | | | | | 3,366 | | | | | | 322,870 | | | | | | 51 | | | | | | 322,921 | | |
|
Cost of care delivery
|
| | | | (41,542) | | | | | | (253,998) | | | | | | (1,590) | | | | | | (297,130) | | | | | | 7,458 | | | | | | (289,672) | | |
|
Other operating expenses, excluding
amortization and depreciation |
| | | | (114,975) | | | | | | (105,602) | | | | | | (171,951) | | | | | | (392,528) | | | | | | (8,226) | | | | | | (400,754) | | |
|
Change in fair value of warrant liabilities
|
| | | | — | | | | | | — | | | | | | 27,811 | | | | | | 27,811 | | | | | | — | | | | | | 27,811 | | |
|
Exchange (loss) / gain
|
| | | | (1,844) | | | | | | 189 | | | | | | 1,390 | | | | | | (265) | | | | | | 1,133 | | | | | | 868 | | |
|
Gain on sale of subsidiary
|
| | | | — | | | | | | — | | | | | | 2,687 | | | | | | 2,687 | | | | | | 1,230 | | | | | | 3,917 | | |
|
Gain on remeasurement of equity interest
|
| | | | — | | | | | | — | | | | | | 10,495 | | | | | | 10,495 | | | | | | — | | | | | | 10,495 | | |
|
Share of loss of equity-accounted investees
|
| | | | — | | | | | | (2,602) | | | | | | — | | | | | | (2,602) | | | | | | — | | | | | | (2,602) | | |
|
Segment EBITDA
|
| | | | (67,189) | | | | | | (133,681) | | | | | | (127,792) | | | | | | (328,662) | | | | | | 1,646 | | | | | | (327,016) | | |
|
Depreciation and amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (35,004) | | |
|
Change in fair value of warrant liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (27,811) | | |
|
Exchange gain
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (868) | | |
|
Gain on sale of subsidiary
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,917) | | |
|
Gain on remeasurement of equity interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (10,495) | | |
|
Share of loss of equity-accounted investees
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,602 | | |
|
Operating loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (402,509) | | |
| | | |
For the Year Ended December 31, 2020
|
| |||||||||||||||||||||||||||||||||
| | | |
UK
|
| |
US
|
| |
All other
segments |
| |
Total
segments |
| |
Reconciliation
adjustments |
| |
Total as
per statement of profit and loss |
| ||||||||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| ||||||||||||||||||
|
Revenue
|
| | | | 44,000 | | | | | | 32,226 | | | | | | 2,968 | | | | | | 79,194 | | | | | | 78 | | | | | | 79,272 | | |
|
Inter-segment revenue
|
| | | | 1,194 | | | | | | (3,094) | | | | | | 1,766 | | | | | | (134) | | | | | | 134 | | | | | | 0 | | |
|
Segment revenue
|
| | | | 45,194 | | | | | | 29,132 | | | | | | 4,734 | | | | | | 79,060 | | | | | | 212 | | | | | | 79,272 | | |
|
Cost of care delivery
|
| | | | (34,600) | | | | | | (34,381) | | | | | | (7,205) | | | | | | (76,186) | | | | | | 8,932 | | | | | | (67,254) | | |
|
Other operating expenses, excluding amortization and depreciation
|
| | | | (127,762) | | | | | | (27,190) | | | | | | (3,990) | | | | | | (158,942) | | | | | | (14,100) | | | | | | (173,042) | | |
|
Exchange (loss) / gain
|
| | | | 403 | | | | | | (246) | | | | | | 17,060 | | | | | | 17,217 | | | | | | (20,053) | | | | | | (2,836) | | |
|
Share of loss of equity-accounted investees
|
| | | | — | | | | | | — | | | | | | (1,124) | | | | | | (1,124) | | | | | | — | | | | | | (1,124) | | |
|
Segment EBITDA
|
| | | | (116,765) | | | | | | (32,685) | | | | | | 9,475 | | | | | | (139,975) | | | | | | (25,009) | | | | | | (164,984) | | |
|
Depreciation and amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (14,487) | | |
|
Exchange loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,836 | | |
|
Share of loss of equity-accounted investees
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,124 | | |
|
Operating loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (175,511) | | |
| | | |
For the Year Ended December 31, 2019
|
| |||||||||||||||||||||||||||||||||
| | | |
UK
|
| |
US
|
| |
All other
segments |
| |
Total
segments |
| |
Reconciliation
adjustments |
| |
Total as
per statement of profit and loss |
| ||||||||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| ||||||||||||||||||
|
External revenue
|
| | | | 14,633 | | | | | | — | | | | | | 1,410 | | | | | | 16,043 | | | | | | (9) | | | | | | 16,034 | | |
|
Inter-segment revenue
|
| | | | 4,081 | | | | | | (2,669) | | | | | | (1,382) | | | | | | 30 | | | | | | (30) | | | | | | — | | |
|
Segment revenue
|
| | | | 18,714 | | | | | | (2,669) | | | | | | 28 | | | | | | 16,073 | | | | | | (39) | | | | | | 16,034 | | |
|
Cost of care delivery
|
| | | | (25,707) | | | | | | (160) | | | | | | (373) | | | | | | (26,240) | | | | | | 6,430 | | | | | | (19,810) | | |
|
Other operating expenses, excluding amortization and depreciation
|
| | | | (119,895) | | | | | | (23,273) | | | | | | (5,340) | | | | | | (148,508) | | | | | | (8,040) | | | | | | (156,548) | | |
|
Exchange (loss) / gain
|
| | | | 314 | | | | | | (83) | | | | | | 16,584 | | | | | | 16,815 | | | | | | 260 | | | | | | 17,075 | | |
|
Segment EBITDA
|
| | | | (126,574) | | | | | | (26,185) | | | | | | 10,899 | | | | | | (141,860) | | | | | | (1,389) | | | | | | (143,249) | | |
|
Depreciation and amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,496) | | |
|
Exchange gain
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (17,075) | | |
|
Operating loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (162,820) | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||
| | | |
$’000
|
| |
% of revenue
|
| |
$’000
|
| |
% of revenue
|
| |
$’000
|
| |
% of revenue
|
| ||||||||||||||||||
|
Customer 1
|
| | | | 119,785 | | | | | | 37.1% | | | | | | 11,918 | | | | | | 15.0% | | | | | | 2,215 | | | | | | 13.8% | | |
|
Customer 2
|
| | | | 39,764 | | | | | | 12.3% | | | | | | 9,706 | | | | | | 12.3% | | | | | | 2,465 | | | | | | 15.4% | | |
|
Customer 3
|
| | | | 38,705 | | | | | | 12.0% | | | | | | 9,505 | | | | | | 12.0% | | | | | | 5,607 | | | | | | 34.9% | | |
|
Customer 4
|
| | | | N/A | | | | | | N/A | | | | | | 14,937 | | | | | | 18.9% | | | | | | N/A | | | | | | N/A | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
UK
|
| | | | 35,490 | | | | | | 28,827 | | | | | | 12,189 | | |
|
US
|
| | | | 232,708 | | | | | | 32,689 | | | | | | — | | |
|
Asia-Pacific
|
| | | | 14,965 | | | | | | 11,585 | | | | | | 2,215 | | |
|
Canada
|
| | | | 38,705 | | | | | | 3,207 | | | | | | 564 | | |
|
Rest of World
|
| | | | 1,053 | | | | | | 2,964 | | | | | | 1,066 | | |
| Total | | | | | 322,921 | | | | | | 79,272 | | | | | | 16,034 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Wages and salaries
|
| | | | 148,728 | | | | | | 108,018 | | | | | | 57,388 | | |
|
Social security and pension contributions
|
| | | | 17,118 | | | | | | 13,404 | | | | | | 8,254 | | |
|
Share-based compensation
|
| | | | 46,307 | | | | | | 9,557 | | | | | | 7,966 | | |
| Total | | | | | 212,153 | | | | | | 130,979 | | | | | | 73,608 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
|
Engineers
|
| | | | 427 | | | | | | 515 | | | | | | 670 | | |
|
Sales & marketing
|
| | | | 89 | | | | | | 88 | | | | | | 108 | | |
|
Finance, HR & legal
|
| | | | 242 | | | | | | 146 | | | | | | 178 | | |
|
Clinical operations
|
| | | | 856 | | | | | | 586 | | | | | | 476 | | |
|
Clinicians
|
| | | | 959 | | | | | | 773 | | | | | | 124 | | |
| | | | | | 2,573 | | | | | | 2,108 | | | | | | 1,556 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020*
|
| |
2019*
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Employee benefits
|
| | | | 6,873 | | | | | | 8,800 | | | | | | 7,225 | | |
|
Depreciation and amortization
|
| | | | 16,842 | | | | | | 11,088 | | | | | | 1,182 | | |
|
IT and hosting costs
|
| | | | 14,760 | | | | | | 8,660 | | | | | | 6,621 | | |
|
Contractors and consultants expense
|
| | | | 1,941 | | | | | | 3,010 | | | | | | 7,381 | | |
|
Impairment
|
| | | | 941 | | | | | | 6,436 | | | | | | — | | |
|
Other
|
| | | | 1,472 | | | | | | 143 | | | | | | 1,160 | | |
| Total | | | | | 42,829 | | | | | | 38,137 | | | | | | 23,569 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020*
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Employee benefits
|
| | | | 42,877 | | | | | | 53,332 | | | | | | 36,630 | | |
|
Contractors and consultants expense
|
| | | | 3,917 | | | | | | 645 | | | | | | 14,752 | | |
|
Other
|
| | | | 740 | | | | | | 734 | | | | | | (177) | | |
| Total | | | | | 47,534 | | | | | | 54,711 | | | | | | 51,205 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020*
|
| |
2019*
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Employee benefits expense
|
| | | | 100,095 | | | | | | 34,362 | | | | | | 26,020 | | |
|
Professional fees
|
| | | | 19,200 | | | | | | 8,645 | | | | | | 4,469 | | |
|
IT and hosting costs
|
| | | | 16,430 | | | | | | 11,559 | | | | | | 9,988 | | |
|
Depreciation and amortization
|
| | | | 16,222 | | | | | | 3,399 | | | | | | 1,315 | | |
|
Marketing
|
| | | | 9,982 | | | | | | 6,575 | | | | | | 7,691 | | |
|
Insurance
|
| | | | 9,598 | | | | | | 4,172 | | | | | | 2,444 | | |
|
Contractors and consultants expense
|
| | | | 7,425 | | | | | | 2,501 | | | | | | 7,008 | | |
|
Staffing, training and recruitment
|
| | | | 6,321 | | | | | | 3,494 | | | | | | 6,393 | | |
|
Property related expenses
|
| | | | 5,677 | | | | | | 8,651 | | | | | | 10,214 | | |
|
Local taxes
|
| | | | 2,311 | | | | | | 2,359 | | | | | | 2,321 | | |
|
Office and clinical supplies
|
| | | | 1,119 | | | | | | 2,120 | | | | | | 2,362 | | |
|
Other
|
| | | | 2,293 | | | | | | 6,844 | | | | | | 4,045 | | |
| Total | | | | | 196,673 | | | | | | 94,681 | | | | | | 84,270 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Finance costs(i)
|
| | | | (14,291) | | | | | | (4,530) | | | | | | (1,116) | | |
|
Finance income(ii)
|
| | | | 326 | | | | | | 610 | | | | | | 1,015 | | |
|
Change in fair value of warrant liabilities
|
| | | | 27,811 | | | | | | — | | | | | | — | | |
|
Exchange gain / (loss)
|
| | | | 868 | | | | | | (2,836) | | | | | | 17,075 | | |
|
Net finance income (expense)
|
| | | | 14,714 | | | | | | (6,756) | | | | | | 16,974 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Interest payable
|
| | | | 10,234 | | | | | | 252 | | | | | | 851 | | |
|
Interest on leases
|
| | | | 617 | | | | | | 572 | | | | | | 265 | | |
|
Interest on contract liabilities
|
| | | | 3,440 | | | | | | 3,706 | | | | | | — | | |
|
Total finance costs
|
| | | | 14,291 | | | | | | 4,530 | | | | | | 1,116 | | |
| | | |
Amount
|
| |
Number of
shares/warrants |
| ||||||
| | | |
$’000
|
| | | | | | | |||
|
(a) Alkuri Ordinary Shares
|
| | | | | | | | | | 12,267,653 | | |
|
(b) Opening price of Babylon Ordinary Shares on NYSE as of October 22, 2021
|
| | | | 10.01 | | | | | | | | |
|
(c) Fair value of Company shares issued to Alkuri shareholders (a*b)
|
| | | | 122,799 | | | | | | | | |
|
(d) Outstanding Alkuri Warrants on October 22, 2021
|
| | | | | | | | | | 14,558,333 | | |
| (e) Opening price of Babylon Warrants on NYSE as of October 22, 2021 | | | | | | | | | | | | | |
|
Public warrants
|
| | | | 2.13 | | | | | | 8,625,000 | | |
|
Private placement warrants
|
| | | | 2.13 | | | | | | 5,933,333 | | |
|
(f) Fair value of outstanding Alkuri Warrants (d*e)
|
| | | | 31,009 | | | | | | | | |
|
Total fair value of Alkuri Ordinary Shares and Alkuri Warrants (c+f)
|
| | |
|
153,808
|
| | | | | | | |
|
Alkuri’s identifiable net assets
|
| | | | 5,310 | | | | | | | | |
|
IFRS 2 Expense on the closing date
|
| | |
|
148,498
|
| | | | | | | |
| PIPE Transaction | | | | | | | | | | | | | |
|
(a) PIPE Ordinary Shares
|
| | | | | | | | | | 22,400,000 | | |
|
(b) Opening price of Babylon Ordinary Shares on NYSE as of October 22, 2021
|
| | | | 10.01 | | | | | | | | |
|
(c) Fair value of Company shares issued to PIPE investors (a*b)
|
| | |
|
224,224
|
| | | | | | | |
|
PIPE’s identifiable net assets
|
| | | | 224,000 | | | | | | | | |
|
IFRS 2 Expense on the closing date
|
| | |
|
224
|
| | | | | | | |
|
Total IFRS 2 Expense
|
| | |
|
148,722
|
| | | | | | | |
|
Total cash proceeds received
|
| | | | 229,311 | | | | | | | | |
|
Expense of share issue
|
| | | | (32,787) | | | | | | | | |
|
Cash proceeds
|
| | |
|
196,524
|
| | | | | | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
| Current tax | | | | | | | | | | | | | | | | | | | |
|
Current tax on loss for the period
|
| | | | 801 | | | | | | 569 | | | | | | (3,457) | | |
|
Adjustments to tax in respect of previous periods
|
| | | | 31 | | | | | | 4,070 | | | | | | (2,102) | | |
|
Total current tax
|
| | | | 832 | | | | | | 4,639 | | | | | | (5,559) | | |
| Deferred tax | | | | | | | | | | | | | | | | | | | |
|
Origination and reversal of timing differences
|
| | | | (2,306) | | | | |
|
—
|
| | | |
|
—
|
| |
|
Total deferred tax
|
| | | | (2,306) | | | | | | — | | | | | | — | | |
|
Tax (benefit) provision
|
| | |
|
(1,474)
|
| | | |
|
4,639
|
| | | |
|
(5,559)
|
| |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Loss before tax
|
| | | | (375,985) | | | | | | (183,391) | | | | | | (145,846) | | |
|
Tax on loss on ordinary activities at standard CT rate (19.00%)
|
| | | | (71,437) | | | | | | (34,844) | | | | | | (27,711) | | |
|
State and local income taxes, net of federal benefit
|
| | | | (320) | | | | | | — | | | | | | — | | |
|
Benefit of foreign operations
|
| | | | (218) | | | | | | — | | | | | | — | | |
|
Deferred tax not recognized
|
| | | | 38,563 | | | | | | 31,271 | | | | | | 25,552 | | |
|
Expenses not deductible for tax purposes
|
| | | | 33,512 | | | | | | 4,142 | | | | | | 187 | | |
|
Non-taxable income
|
| | | | (11,003) | | | | | | — | | | | | | — | | |
|
Change in fair value of warrants
|
| | | | 8,903 | | | | | | — | | | | | | — | | |
|
Tax arising on share in associates
|
| | | | 495 | | | | | | — | | | | | | — | | |
|
Adjustments to tax in respect of previous periods
|
| | | | 31 | | | | | | 4,070 | | | | | | (2,102) | | |
|
All other, net
|
| | | | — | | | | | | — | | | | | | (1,485) | | |
|
Tax (benefit) provision
|
| | | | (1,474) | | | | | | 4,639 | | | | | | (5,559) | | |
| | | |
Computer
Equipment |
| |
Fixtures and
Fittings |
| |
Deployed Machinery
|
| |
Total
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| ||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance at January 1, 2020
|
| | | | 2,463 | | | | | | 390 | | | | | | — | | | | | | 2,853 | | |
|
Additions
|
| | | | 308 | | | | | | 411 | | | | | | — | | | | | | 719 | | |
|
Reclassification to assets held for sale
|
| | | | — | | | | | | (621) | | | | | | — | | | | | | (621) | | |
|
Effect of movements in foreign exchange
|
| | | | 89 | | | | | | — | | | | | | — | | | | | | 89 | | |
|
Balance at December 31, 2020
|
| | | | 2,860 | | | | | | 180 | | | | | | — | | | | | | 3,040 | | |
|
Balance at January 1, 2021
|
| | | | 2,860 | | | | | | 180 | | | | | | — | | | | | | 3,040 | | |
|
Additions
|
| | | | 2,830 | | | | | | 5,273 | | | | | | — | | | | | | 8,103 | | |
|
Acquisitions through business combinations
|
| | | | 105 | | | | | | 41 | | | | | | 17,618 | | | | | | 17,764 | | |
|
Effect of movements in foreign exchange
|
| | | | (107) | | | | | | (103) | | | | | | — | | | | | | (210) | | |
|
Balance at December 31, 2021
|
| | | | 5,688 | | | | | | 5,391 | | | | | | 17,618 | | | | | | 28,697 | | |
| | | |
Computer
Equipment |
| |
Fixtures and
Fittings |
| |
Deployed Machinery
|
| |
Total
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| ||||||||||||
| Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance at January 1, 2020
|
| | | | 991 | | | | | | 61 | | | | | | — | | | | | | 1,052 | | |
|
Depreciation
|
| | | | 931 | | | | | | 3 | | | | | | — | | | | | | 934 | | |
|
Effect of movements in foreign exchange
|
| | | | (346) | | | | | | 66 | | | | | | — | | | | | | (280) | | |
|
Balance at December 31, 2020
|
| | | | 1,576 | | | | | | 130 | | | | | | — | | | | | | 1,706 | | |
|
Balance at January 1, 2021
|
| | | | 1,576 | | | | | | 130 | | | | | | — | | | | | | 1,706 | | |
|
Depreciation
|
| | | | 1,255 | | | | | | 81 | | | | | | 750 | | | | | | 2,086 | | |
|
Effect of movements in foreign exchange
|
| | | | (76) | | | | | | (9) | | | | | | — | | | | | | (85) | | |
|
Balance at December 31, 2021
|
| | | | 2,755 | | | | | | 202 | | | | | | 750 | | | | | | 3,707 | | |
|
Net book value
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
At January 1, 2020
|
| | | | 1,472 | | | | | | 329 | | | | | | — | | | | | | 1,801 | | |
|
At December 31, 2020 and January 1, 2021
|
| | | | 1,284 | | | | | | 50 | | | | | | — | | | | | | 1,334 | | |
|
At December 31, 2021
|
| | | | 2,933 | | | | | | 5,189 | | | | | | 16,868 | | | | | | 24,990 | | |
| | | |
Goodwill
|
| |
Development
Costs |
| |
Intangibles
under Development |
| |
Customer
Relationships |
| |
Trademarks
|
| |
Physician
Networks |
| |
Licenses
|
| |
Total Other
Intangible Assets (Excluding Goodwill) |
| ||||||||||||||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| ||||||||||||||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance at January 1, 2020
|
| | | | 61 | | | | | | 15,558 | | | | | | 28,873 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 44,431 | | |
|
Acquisitions through business combinations
|
| | | | 17,771 | | | | | | — | | | | | | — | | | | | | 3,100 | | | | | | 3,300 | | | | | | 1,500 | | | | | | — | | | | | | 7,900 | | |
|
Additions
|
| | | | — | | | | | | 940 | | | | | | 43,027 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 43,967 | | |
|
Transfers
|
| | | | — | | | | | | 51,932 | | | | | | (51,932) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Effect of movements in foreign exchange
|
| | | | — | | | | | | 632 | | | | | | 1,170 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,802 | | |
|
Balance at December 31, 2020
|
| | |
|
17,832
|
| | | |
|
69,062
|
| | | |
|
21,138
|
| | | |
|
3,100
|
| | | |
|
3,300
|
| | | |
|
1,500
|
| | | | | — | | | | |
|
98,100
|
| |
|
Balance at January 1, 2021
|
| | | | 17,832 | | | | | | 69,062 | | | | | | 21,138 | | | | | | 3,100 | | | | | | 3,300 | | | | | | 1,500 | | | | | | — | | | | | | 98,100 | | |
|
Acquisitions through business combinations
|
| | | | 75,846 | | | | | | 8,550 | | | | | | — | | | | | | 11,600 | | | | | | 5,000 | | | | | | 3,500 | | | | | | 590 | | | | | | 29,240 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | 33,999 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,999 | | |
|
Transfers
|
| | | | — | | | | | | 33,056 | | | | | | (33,056) | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Effect of movements in foreign exchange
|
| | | | — | | | | | | (1,312) | | | | | | (213) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,525) | | |
|
Balance at December 31, 2021
|
| | | | 93,678 | | | | | | 109,356 | | | | | | 21,868 | | | | | | 14,700 | | | | | | 8,300 | | | | | | 5,000 | | | | | | 590 | | | | | | 159,814 | | |
| Amortization and impairment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance at January 1, 2020
|
| | | | — | | | | | | 680 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 680 | | |
|
Amortization for the year
|
| | | | — | | | | | | 10,157 | | | | | | — | | | | | | 845 | | | | | | 83 | | | | | | 38 | | | | | | — | | | | | | 11,123 | | |
|
Impairment charge
|
| | | | — | | | | | | 6,436 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,436 | | |
|
Effect of movements in foreign exchange
|
| | | | — | | | | | | 1,008 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,008 | | |
|
Balance at December 31, 2020
|
| | | | — | | | | | | 18,281 | | | | | | — | | | | | | 845 | | | | | | 83 | | | | | | 38 | | | | | | — | | | | | | 19,247 | | |
|
Balance at January 1, 2021
|
| | | | — | | | | | | 18,281 | | | | | | — | | | | | | 845 | | | | | | 83 | | | | | | 38 | | | | | | — | | | | | | 19,247 | | |
|
Amortization for the year
|
| | | | — | | | | | | 21,287 | | | | | | — | | | | | | 2,835 | | | | | | 3,450 | | | | | | 1,025 | | | | | | 393 | | | | | | 28,990 | | |
|
Impairment charge
|
| | | | — | | | | | | 941 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 941 | | |
|
Effect of movements in foreign exchange
|
| | | | — | | | | | | (785) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (785) | | |
|
Balance at December 31, 2021
|
| | | | — | | | | | | 39,724 | | | | | | — | | | | | | 3,680 | | | | | | 3,533 | | | | | | 1,063 | | | | | | 393 | | | | | | 48,393 | | |
| Net book value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At January 1, 2020
|
| | | | 61 | | | | | | 14,878 | | | | | | 28,873 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 43,751 | | |
|
At December 31, 2020 and January 1, 2021
|
| | | | 17,832 | | | | | | 50,781 | | | | | | 21,138 | | | | | | 2,255 | | | | | | 3,217 | | | | | | 1,462 | | | | | | — | | | | | | 78,853 | | |
|
At December 31, 2021
|
| | | | 93,678 | | | | | | 69,632 | | | | | | 21,868 | | | | | | 11,020 | | | | | | 4,767 | | | | | | 3,937 | | | | | | 197 | | | | | | 111,421 | | |
|
Subsidiary Undertakings
|
| |
Country of
Incorporation |
| |
Principal Activity
|
| |
Ownership
(As of December 31, 2021) |
| |
Ownership
(As of December 31, 2020) |
|
| Company: | | | | | | | | | | | | | |
| Babylon Partners Limited | | | UK | | | Application development | | |
100.0%
|
| |
100.0%
|
|
| Babylon Healthcare Services Limited | | | UK | | | Digital Healthcare services | | |
100.0%
|
| |
100.0%
|
|
| Babylon Rwanda Limited | | | Rwanda | | | Digital Healthcare services | | |
100.0%
|
| |
100.0%
|
|
| Babylon Inc. | | | USA | | | Digital Healthcare services | | |
100.0%
|
| |
100.0%
|
|
|
Subsidiary Undertakings
|
| |
Country of
Incorporation |
| |
Principal Activity
|
| |
Ownership
(As of December 31, 2021) |
| |
Ownership
(As of December 31, 2020) |
|
| Babylon Health Canada Limited | | | Canada | | | Digital Healthcare services | | |
—
|
| |
100.0%
|
|
| Babylon Liberty Corp. | | | USA | | | Digital Healthcare services | | |
100.0%
|
| |
—
|
|
| Babylon Malaysia SDN BHD | | | Malaysia | | | Digital Healthcare services | | |
100.0%
|
| |
100.0%
|
|
| Babylon International Limited | | | UK | | | Digital Healthcare services | | |
100.0%
|
| |
100.0%
|
|
| Babylon Health Ireland Limited | | | Ireland | | | Digital Healthcare services | | |
100.0%
|
| |
100.0%
|
|
| Babylon Singapore PTE Limited | | | Singapore | | | Digital Healthcare services | | |
100.0%
|
| |
100.0%
|
|
| Health Innovators Inc. | | | USA | | | Digital Healthcare services | | |
100.0%
|
| |
70.1%
|
|
| Babylon Acquisition Corp. | | | USA | | | Digital Healthcare services | | |
—
|
| |
100.0%
|
|
|
Babylon Technology LTDA
|
| | Brazil | | | Digital Healthcare services | | |
100.0%
|
| |
100.0%
|
|
| Higi SH Holdings Inc. | | | USA | | | Digital Healthcare services | | |
100.0%
|
| |
19.0%
|
|
| Group: | | | | | | | | | | | | | |
| Babylon Healthcare Inc. | | | USA | | | Digital Healthcare services | | |
100.0%
|
| |
100.0%
|
|
|
Babylon Healthcare NJ, PC
|
| | USA | | | Healthcare services | | |
100.0%
|
| |
100.0%
|
|
|
Babylon Healthcare, PLLC
|
| | USA | | | Healthcare services | | |
100.0%
|
| |
100.0%
|
|
| Babylon Medical Group (formerly Marcus Zachary DO), PC | | | USA | | | Healthcare services | | |
100.0%
|
| |
100.0%
|
|
| California Telemedicine Associates, PC | | | USA | | | Healthcare services | | |
100.0%
|
| |
100.0%
|
|
| Telemedicine Associates, P.C. | | | USA | | | Healthcare services | | |
100.0%
|
| |
100.0%
|
|
| Babylon Healthcare, PC | | | USA | | | Healthcare services | | |
100.0%
|
| |
100.0%
|
|
| Babylon Healthcare NC, PC | | | USA | | | Healthcare services | | |
—
|
| |
100.0%
|
|
| Babylon Healthcare, PA | | | USA | | | Healthcare services | | |
100.0%
|
| |
—
|
|
|
Meritage Medical Network
|
| | USA | | | Healthcare services | | |
100.0%
|
| |
—
|
|
| Meritage Health Ventures, LLC | | | USA | | | Healthcare services | | |
100.0%
|
| |
—
|
|
| Meritage Health Plan | | | USA | | | Healthcare services | | |
100.0%
|
| |
—
|
|
| Meritage Management, LLC | | | USA | | | Healthcare services | | |
100.0%
|
| |
—
|
|
| Higi SH LLC | | | USA | | | Digital Healthcare services | | |
100.0%
|
| |
19.0%
|
|
|
Higi Health Holdings LLC
|
| | USA | | | Digital Healthcare services | | |
100.0%
|
| |
—
|
|
| Higi SH Canada ULC | | | Canada | | | Digital Healthcare services | | |
100.0%
|
| |
19.0%
|
|
| Higi Health LLC | | | USA | | | Digital Healthcare services | | |
51.0%
|
| |
—
|
|
| Health Innovators Limited | | | UK | | | Digital Healthcare services | | |
100.0%
|
| |
70.1%
|
|
| DTDHI Health India PVT Ltd | | | India | | | Digital Healthcare services | | |
97.8%
|
| |
68.6%
|
|
| | | |
As of December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
$’000
|
| |
$’000
|
| ||||||
|
Total assets
|
| | | | 104,703 | | | | | | 35,535 | | |
|
Total liabilities
|
| | | | 168,240 | | | | | | 42,699 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
$’000
|
| |
$’000
|
| ||||||
|
Total revenues
|
| | | | 154,508 | | | | | | 17,436 | | |
|
Cost of care delivery
|
| | | | (155,191) | | | | | | (20,175) | | |
|
Sales, general & administrative expenses
|
| | | | (55,006) | | | | | | (3,799) | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
$’000
|
| |
$’000
|
| ||||||
|
Trade receivables (Note 8)
|
| | | | 8,278 | | | | | | 4,674 | | |
|
Other receivables
|
| | | | 13,796 | | | | | | 8,914 | | |
|
Prepayments
|
| | | | 21,516 | | | | | | 6,463 | | |
|
Contract assets
|
| | | | 4,484 | | | | | | 2,378 | | |
|
VAT receivable (payable)
|
| | | | 2,045 | | | | | | (63) | | |
| | | | | | 50,119 | | | | | | 22,366 | | |
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
$’000
|
| |
$’000
|
| ||||||
|
Balance at January 1
|
| | | | 2,378 | | | | | | 1,541 | | |
|
Revenues recognized but not billed
|
| | | | 3,444 | | | | | | 1,511 | | |
|
Amounts reclassified to trade receivable
|
| | | | (1,338) | | | | | | (674) | | |
|
Balance at December 31
|
| | | | 4,484 | | | | | | 2,378 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
$’000
|
| |
$’000
|
| ||||||
|
Trade payables
|
| | | | 17,178 | | | | | | 3,739 | | |
|
Accruals
|
| | | | 36,366 | | | | | | 15,409 | | |
|
Provisions
|
| | | | 490 | | | | | | 3,227 | | |
|
Taxation and Social Security
|
| | | | 4,039 | | | | | | 4,006 | | |
|
Employee loans
|
| | | | 1,193 | | | | | | — | | |
|
Other
|
| | | | 276 | | | | | | — | | |
| | | | | | 59,542 | | | | | | 26,381 | | |
| | | |
$’000
|
| |||
|
Balance at January 1, 2020
|
| | | | — | | |
|
Grants related to prior years
|
| | | | 3,173 | | |
|
Grants received in 2020
|
| | | | 4,315 | | |
|
Grant income recognized
|
| | | | — | | |
|
Adjustment, net
|
| | | | — | | |
|
Balance at December 31, 2020
|
| | | | 7,488 | | |
| | | | | | | | |
|
Balance at January 1, 2021
|
| | | | 7,488 | | |
|
Grants related to prior years
|
| | | | — | | |
|
Grants received in 2021
|
| | | | 2,769 | | |
|
Grant income recognized
|
| | | | (1,959) | | |
|
Adjustment, net
|
| | | | 146 | | |
|
Balance at December 31, 2021
|
| | | | 8,444 | | |
| | | |
$’000
|
| |||
|
Balance at January 1, 2020
|
| | | | — | | |
|
Claims expense
|
| | | | 24,146 | | |
|
Claims paid
|
| | | | (21,137) | | |
|
Adjustment, net
|
| | | | 881 | | |
|
Balance at December 31, 2020
|
| | | | 3,890 | | |
|
Balance at January 1, 2021
|
| | | | 3,890 | | |
|
Claims expense
|
| | | | 216,791 | | |
|
Claims paid
|
| | | | (196,053) | | |
|
Adjustment, net
|
| | | | — | | |
|
Balance at December 31, 2021
|
| | | | 24,628 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
$’000
|
| |
$’000
|
| ||||||
|
Cash in hand and at banks
|
| | | | 262,276 | | | | | | 97,757 | | |
|
Short term investment funds
|
| | | | — | | | | | | 4,000 | | |
|
Restricted cash
|
| | | | 305 | | | | |
|
—
|
| |
| | | | | | 262,581 | | | | | | 101,757 | | |
|
Right-of-use asset
|
| |
$’000
|
| |||
| Cost | | | | | | | |
|
Balance at January 1, 2020
|
| | | | 6,501 | | |
|
Additions to right-of-use-assets
|
| | | | 2,300 | | |
|
Reclassification to assets held for sale
|
| | | | (872) | | |
|
Effect of change in foreign currency
|
| | | | 228 | | |
|
Balance at December 31, 2020
|
| | | | 8,157 | | |
|
Balance at January 1, 2021
|
| | | | 8,157 | | |
|
Additions to right-of-use-assets
|
| | | | 11,399 | | |
|
Disposals
|
| | | | (4,291) | | |
|
Effect of change in foreign currency
|
| | | | (166) | | |
|
Balance at December 31, 2021
|
| | | | 15,099 | | |
|
Right-of-use asset
|
| |
$’000
|
| |||
| Amortization | | | | | | | |
|
Balance at January 1, 2020
|
| | | | 1,272 | | |
|
Amortization charge for the year
|
| | | | 2,430 | | |
|
Reclassification to assets held for sale
|
| | | | (243) | | |
|
Effect of change in foreign currency
|
| | | | 184 | | |
|
Balance at December 31, 2020
|
| | | | 3,643 | | |
|
Balance at January 1, 2021
|
| | | | 3,643 | | |
|
Amortization charge for the year
|
| | | | 3,929 | | |
|
Disposals
|
| | | | (4,291) | | |
|
Effect of change in foreign currency
|
| | | | (25) | | |
|
Balance at December 31, 2021
|
| | | | 3,256 | | |
| Net book value | | | | | | | |
|
Balance at January 1, 2020
|
| | | | 5,229 | | |
|
Balance at December 31, 2020 and January 1, 2021
|
| | | | 4,514 | | |
|
Balance at December 31, 2021
|
| | | | 11,843 | | |
| | |||||||
|
Lease liability
|
| |
$’000
|
| |||
|
Balance at January 1, 2020
|
| | | | 3,583 | | |
|
Additions to lease liabilities
|
| | | | 2,362 | | |
|
Interest expense on lease liabilities(i)
|
| | | | 572 | | |
|
Payments on leases
|
| | | | (1,541) | | |
|
Reclassification to liabilities associated with the assets held for sale
|
| | | | (607) | | |
|
Effect of change in foreign currency
|
| | | | 130 | | |
|
Balance at December 31, 2020
|
| | | | 4,499 | | |
|
Balance at January 1, 2021
|
| | | | 4,499 | | |
|
Additions to lease liabilities
|
| | | | 11,826 | | |
|
Interest expense on lease liabilities(i)
|
| | | | 617 | | |
|
Payments on leases
|
| | | | (4,156) | | |
|
Reclassification to liabilities associated with the assets held for sale
|
| | | | — | | |
|
Effect of change in foreign currency
|
| | | | (154) | | |
|
Balance at December 31, 2021
|
| | | | 12,632 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Depreciation expense on right-of-use assets
|
| | | | 3,929 | | | | | | 2,430 | | | | | | 1,272 | | |
|
Interest expense on lease liabilities
|
| | | | 617 | | | | | | 572 | | | | | | 265 | | |
|
Expenses relating to short term leases
|
| | | | 2,489 | | | | | | 4,756 | | | | | | 6,127 | | |
|
Profit and loss impact
|
| | | | 7,035 | | | | | | 7,758 | | | | | | 7,664 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
$’000
|
| |
$’000
|
| ||||||
|
Less than one year
|
| | | | 4,595 | | | | | | 2,348 | | |
|
One to two years
|
| | | | 5,612 | | | | | | 684 | | |
|
Two to three years
|
| | | | 4,290 | | | | | | 598 | | |
|
Three to four years
|
| | | | 362 | | | | | | 572 | | |
|
Four to five years
|
| | | | 371 | | | | | | 375 | | |
|
More than five years
|
| | | | 705 | | | | | | 1,282 | | |
| Total | | | | | 15,935 | | | | | | 5,859 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| | | |
$’000
|
| |
$’000
|
| ||||||
| Non-current liabilities | | | | | | | | | | | | | |
|
Loan notes
|
| | | | 200,000 | | | | | | — | | |
|
Unamortized fair value adjustment, discount, and debt issuance costs
|
| | | | (31,399) | | | | | | — | | |
| | | | | | 168,601 | | | | | | — | | |
| Current liabilities | | | | | | | | | | | | | |
|
Convertible loan notes
|
| | | | — | | | | | | 70,000 | | |
|
Other
|
| | | | 185 | | | | | | 357 | | |
| | | | | | 185 | | | | | | 70,357 | | |
| | | |
Albacore
Notes |
| |
VNV Loan
Notes |
| |
Unsecured
Bonds |
| |
Convertible
Loan Notes |
| |
Other
Loans and Borrowings |
| |
Total Loans
and Borrowings |
| ||||||||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| ||||||||||||||||||
|
Balance at January 1, 2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Changes from financing cash flows | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Proceeds from issuance of notes and warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | 100,000 | | | | | | 357 | | | | | | 100,357 | | |
|
Total changes from financing cash flows
|
| | | | — | | | | | | — | | | | | | — | | | | | | 100,000 | | | | | | 357 | | | | | | 100,357 | | |
| Other changes | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible loan notes converted
|
| | | | — | | | | | | — | | | | | | — | | | | | | (30,000) | | | | | | — | | | | | | (30,000) | | |
|
Total other changes
|
| | | | — | | | | | | — | | | | | | — | | | | | | (30,000) | | | | | | — | | | | | | (30,000) | | |
|
Balance at December 31, 2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | 70,000 | | | | | | 357 | | | | | | 70,357 | | |
|
Balance at January 1, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | 70,000 | | | | | | 357 | | | | | | 70,357 | | |
| Changes from financing cash flows | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Proceeds from issuance of notes and warrants
|
| | | | 191,000 | | | | | | 15,000 | | | | | | 64,563 | | | | | | — | | | | | | — | | | | | | 270,563 | | |
| | | |
Albacore
Notes |
| |
VNV Loan
Notes |
| |
Unsecured
Bonds |
| |
Convertible
Loan Notes |
| |
Other
Loans and Borrowings |
| |
Total Loans
and Borrowings |
| ||||||||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| ||||||||||||||||||
|
Payment of debt issuance costs
|
| | | | (3,429) | | | | | | — | | | | | | (1,375) | | | | | | — | | | | | | — | | | | | | (4,804) | | |
|
Repayment of cash loan
|
| | | | — | | | | | | (7,000) | | | | | | (75,000) | | | | | | — | | | | | | — | | | | | | (82,000) | | |
|
Total changes from financing cash flows
|
| | | | 187,571 | | | | | | 8,000 | | | | | | (11,812) | | | | | | — | | | | | | — | | | | | | 183,759 | | |
| Other changes | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fair value of warrants issued
|
| | | | (16,930) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,930) | | |
|
Unpaid debt issuance costs
|
| | | | (2,801) | | | | | | — | | | | | | (171) | | | | | | — | | | | | | — | | | | | | (2,972) | | |
|
Amortization of fair value adjustment, discount, and debt issuance costs
|
| | | | 761 | | | | | | — | | | | | | 3,983 | | | | | | — | | | | | | — | | | | | | 4,744 | | |
|
Convertible loan notes converted
|
| | | | — | | | | | | — | | | | | | — | | | | | | (70,000) | | | | | | — | | | | | | (70,000) | | |
|
Non-cash conversion of loan notes
to bonds |
| | | | — | | | | | | (8,000) | | | | | | 8,000 | | | | | | — | | | | | | — | | | | | | — | | |
|
Other loans and borrowings activity, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (172) | | | | | | (172) | | |
|
Total other changes
|
| | | | (18,970) | | | | | | (8,000) | | | | | | 11,812 | | | | | | (70,000) | | | | | | (172) | | | | | | (85,330) | | |
|
Balance at December 31, 2021
|
| | | | 168,601 | | | | | | — | | | | | | — | | | | | | — | | | | | | 185 | | | | | | 168,786 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Total share-based compensation expense
|
| | | | 46,307 | | | | | | 9,557 | | | | | | 7,966 | | |
| | | |
RSUs
|
| |
Weighted Average
Grant Date Fair Value Per RSU(1) |
| ||||||
|
Balance at January 1, 2021
|
| | | | — | | | | | $ | — | | |
|
Granted
|
| | | | 6,997,284 | | | | | $ | 6.23 | | |
|
Vested and issued
|
| | | | — | | | | | $ | — | | |
|
Forfeited
|
| | | | — | | | | | $ | — | | |
|
Balance at December 31, 2021
|
| | | | 6,997,284 | | | | | $ | 6.23 | | |
|
Vested and unissued at December 31, 2021
|
| | | | 1,760,363 | | | | | $ | 6.23 | | |
|
Unvested at December 31, 2021
|
| | | | 5,236,921 | | | | | $ | 6.23 | | |
| |
Fair value of underlying stock
|
| |
$2.97 – $9.20
|
|
| |
Volatility
|
| |
63.4% – 70.0%
|
|
| |
Risk-free interest rate
|
| |
0.12% – 1.68%
|
|
| |
Dividend yield
|
| |
0% – 0%
|
|
| |
Expected term (in years)
|
| |
10.00 – 14.50
|
|
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||
| | | |
Weighted
average exercise price |
| |
Number of
options |
| |
Weighted
average exercise price |
| |
Number of
options |
| |
Weighted
average exercise price |
| |
Number of
options |
| ||||||||||||||||||
| | | |
$
|
| | | | | | | |
$
|
| | | | | | | |
$
|
| | | | | | | |||||||||
|
Outstanding at the beginning of the year
|
| | | | 0.02 | | | | | | 21,107,487 | | | | | | — | | | | | | 20,120,425 | | | | | | — | | | | | | 19,666,539 | | |
|
Granted during the year
|
| | | | 3.67 | | | | | | 8,155,289 | | | | | | 0.11 | | | | | | 4,109,243 | | | | | | — | | | | | | 2,786,856 | | |
|
Forfeited / canceled during the year
|
| | | | 0.18 | | | | | | (6,204,471) | | | | | | 0.04 | | | | | | (3,122,181) | | | | | | — | | | | | | (2,332,970) | | |
|
Exercised during the year
|
| | | | 1.42 | | | | | | (162,040) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Outstanding at the end of the year
|
| | | | 1.47 | | | | | | 22,896,265 | | | | | | 0.02 | | | | | | 21,107,487 | | | | | | — | | | | | | 20,120,425 | | |
|
Exercisable at the end of the year
|
| | | | 1.54 | | | | | | 19,105,908 | | | | | | 0.01 | | | | | | 16,461,945 | | | | | | — | | | | | | 11,817,828 | | |
|
In thousands of shares
|
| |
Number of
Shares |
| |
Share Capital
|
| |
Description
|
| ||||||
|
Class A Ordinary Shares
|
| | | | 295,589 | | | | | | 12 | | | | Issuance to Babylon Shareholders | |
|
Class A Ordinary Shares
|
| | | | 22,400 | | | | | | 1 | | | | Issuance to PIPE Investors | |
|
Class A Ordinary Shares
|
| | | | 12,268 | | | | | | — | | | | Issuance to SPAC Investors and Shareholders | |
| | | | | | 330,257 | | | | | | 13 | | | | | |
|
Class B Ordinary Shares
|
| | | | 79,638 | | | | | | 3 | | | | Issuance to Babylon Shareholders | |
| | | | | | 409,895 | | | | | | 16 | | | | | |
| | | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Ordinary A
Shares |
| |
Ordinary B
Shares |
| |
Preference C
Shares |
| |
Ordinary
Redeemable G1 Shares |
| ||||||||||||||||||
|
In thousands of shares
|
| |
2021
|
| |
2021
|
| |
2021
|
| |
2021
|
| |
2021
|
| |
2021
|
| ||||||||||||||||||
|
Authorized
|
| | | | 6,500,000 | | | | | | 3,100,000 | | | | | | 10,000,000 | | | | | | 11,000,000 | | | | | | 10,000,000 | | | | | | 50,000 | | |
|
On issue at January 1, 2021
|
| | | | — | | | | | | — | | | | | | 135,136 | | | | | | 664,605 | | | | | | 252,065 | | | | | | — | | |
|
Issued during the year prior to Merger
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,206 | | | | | | 41,012 | | | | | | 10,150 | | |
|
Conversion into Class A and B Shares
|
| | | | 330,257 | | | | | | 79,638 | | | | | | (135,136) | | | | | | (681,811) | | | | | | (293,077) | | | | | | (10,150) | | |
|
Issued following the Merger
|
| | | | 3,668 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| |
|
On issue at December 31, 2021 – fully paid
|
| | |
|
333,925
|
| | | |
|
79,638
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
January 1,
|
| | | | 1,675 | | | | | | (1,904) | | | | | | 7,789 | | |
|
Foreign operations – foreign currency translation differences
|
| | | | (1,702) | | | | | | 3,579 | | | | | | (9,693) | | |
| December 31, | | | | | (27) | | | | | | 1,675 | | | | | | (1,904) | | |
|
(In thousands)
|
| |
Tradeable
No. of warrants |
| |
Non-tradeable
No. of warrants |
| |
Total
No. of warrants |
| |||||||||
|
In issue at January 1, 2021
|
| | | | — | | | | | | — | | | | | | — | | |
|
Issuance of Alkuri Warrants on October 21, 2021
|
| | | | 8,625 | | | | | | 5,933 | | | | | | 14,558 | | |
|
Issuance of AlbaCore Warrants on November 4, 2021
|
| | | | — | | | | | | 1,758 | | | | | | 1,758 | | |
|
In issue at December 31, 2021
|
| | | | 8,625 | | | | | | 7,691 | | | | | | 16,316 | | |
| | | |
Tradeable
(Level 1) |
| |
Non-tradeable
(Level 2) |
| |
Non-tradeable
(Level 3) |
| |
Total
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| ||||||||||||
|
Balance at December 31, 2019
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Balance at December 31, 2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value of Alkuri Warrants upon issuance
|
| | | | 18,371 | | | | | | 12,638 | | | | | | — | | | | | | 31,009 | | |
|
Fair value of AlbaCore Warrants upon issuance
|
| | | | — | | | | | | — | | | | | | 16,930 | | | | | | 16,930 | | |
|
Change in fair value of warrant liabilities
|
| | | | (12,506) | | | | | | (8,603) | | | | | | (6,702) | | | | | | (27,811) | | |
|
Balance at December 31, 2021
|
| | | | 5,865 | | | | | | 4,035 | | | | | | 10,228 | | | | | | 20,128 | | |
| | | |
Fair Value
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |
$’000
|
| ||||||||||||
|
Tradeable Alkuri Warrants
|
| | | | 5,865 | | | | | | — | | | | | | — | | | | | | 5,865 | | |
|
Non-tradeable Alkuri Warrants
|
| | | | — | | | | | | 4,035 | | | | | | — | | | | | | 4,035 | | |
|
AlbaCore Warrants
|
| | | | — | | | | | | — | | | | | | 10,228 | | | | | | 10,228 | | |
| | | | | | 5,865 | | | | | | 4,035 | | | | | | 10,228 | | | | | | 20,128 | | |
| | | |
As of
November 4, 2021 |
| |
As of
December 31, 2021 |
| ||||||
|
Underlying stock price (USD)
|
| | | $ | 9.66 | | | | | $ | 5.83 | | |
|
Exercise price (USD)
|
| | | $ | 0.00004 | | | | | $ | 0.00004 | | |
|
Volatility
|
| | | | 66.7% | | | | | | 71.6% | | |
|
Remaining term (years)
|
| | | | 5.00 | | | | | | 4.85 | | |
|
Risk-free rate
|
| | | | 1.09% | | | | | | 1.23% | | |
| | | |
Average Rate
|
| |
Year-end spot rate
|
| ||||||||||||||||||||||||||||||
|
United States Dollar
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
|
GBP
|
| | | | 0.7277 | | | | | | 0.7760 | | | | | | 0.7835 | | | | | | 0.7409 | | | | | | 0.7321 | | | | | | 0.7618 | | |
|
CAD
|
| | | | 1.2536 | | | | | | 1.3433 | | | | | | 1.3251 | | | | | | 1.2725 | | | | | | 1.2750 | | | | | | 1.3033 | | |
|
RWF
|
| | | | 1,003.4066 | | | | | | 959.1820 | | | | | | 914.2488 | | | | | | 1,037.6458 | | | | | | 988.0837 | | | | | | 947.0750 | | |
|
SGD
|
| | | | 1.3427 | | | | | | 1.3789 | | | | | | 1.3111 | | | | | | 1.3496 | | | | | | 1.3224 | | | | | | 1.3456 | | |
|
INR
|
| | | | 73.7902 | | | | | | 74.0038 | | | | | | N/A | | | | | | 74.3047 | | | | | | 73.2901 | | | | | | N/A | | |
| | | |
Profit or loss
|
| |||||||||
| | | |
Strengthening
|
| |
Weakening
|
| ||||||
| | | |
$’000
|
| |
$’000
|
| ||||||
| December 31, 2021 | | | | | | | | | | | | | |
|
GBP (5.0% movement)
|
| | | | (373,578) | | | | | | (371,938) | | |
| December 31, 2020 | | | | | | | | | | | | | |
|
GBP (5.0% movement)
|
| | | | (184,067) | | | | | | (184,416) | | |
| December 31, 2019 | | | | | | | | | | | | | |
|
GBP (5.0% movement)
|
| | | | (156,489) | | | | | | (150,290) | | |
| | | |
Equity, net of tax
|
| |||||||||
| | | |
Strengthening
|
| |
Weakening
|
| ||||||
| | | |
$’000
|
| |
$’000
|
| ||||||
| December 31, 2021 | | | | | | | | | | | | | |
|
GBP (5.0% movement)
|
| | | | (168,522) | | | | | | (168,930) | | |
| December 31, 2020 | | | | | | | | | | | | | |
|
GBP (5.0% movement)
|
| | | | (48,743) | | | | | | (48,394) | | |
| December 31, 2019 | | | | | | | | | | | | | |
|
GBP (5.0% movement)
|
| | | | (175,371) | | | | | | (173,872) | | |
| | | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | | |
$’000
|
| |
$’000
|
| |
$’000
|
| |||||||||
|
Net loss attributable to ordinary shareholders
|
| | | | (368,482) | | | | | | (186,799) | | | | | | (140,287) | | |
|
Weighted average shares outstanding – Basic and Diluted
|
| | | | 271,321 | | | | | | 242,936 | | | | | | 241,903 | | |
|
Net loss per ordinary share – Basic and Diluted
|
| | | | (1.36) | | | | | | (0.77) | | | | | | (0.58) | | |
| | | |
2020
|
| |||
| | | |
$’000
|
| |||
|
Cash and cash equivalents
|
| | | | 577 | | |
|
Prepayments and contract assets
|
| | | | 1,125 | | |
|
Property, plant and equipment
|
| | | | 621 | | |
|
Right-of-use assets
|
| | | | 629 | | |
|
Trade and other receivables
|
| | | | 330 | | |
|
Assets held for sale
|
| | | | 3,282 | | |
|
Accruals and provisions
|
| | | | 813 | | |
|
Lease liabilities
|
| | | | 607 | | |
|
Trade and other payables
|
| | | | 402 | | |
|
Liabilities directly associated with the assets held for sale
|
| | | | 1,822 | | |