Union Dicon Salt Plc (NGX:UNIONDICON)

HashiCorp Balance Sheet

Financials in millions NGN. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	294.62	641.84	53.59	90.47	14.36	12.33
Cash & Short-Term Investments	294.62	641.84	53.59	90.47	14.36	12.33
Cash Growth	895.07%	1097.80%	-40.77%	530.23%	16.39%	5.11%
Other Receivables	72.5	79	5	4	0.3	0.3
Receivables	73.25	86.46	13.55	4.67	0.51	0.41
Total Current Assets	367.87	728.3	67.13	95.14	14.87	12.74
Property, Plant & Equipment	255.85	47.46	45.73	43.55	43.39	44.04
Long-Term Investments	-	-	-	53.98	53.98	53.98
Total Assets	766.55	775.76	112.86	192.67	112.23	110.76
Accrued Expenses	107.66	143.14	139.47	111.89	133.51	136.96
Current Income Taxes Payable	85.96	85.96	86.33	60.08	62.39	62.26
Current Unearned Revenue	590.67	590.67	22.23	223.9	50.6	118.6
Other Current Liabilities	1,313	1,313	1,118	1,116	1,138	1,090
Total Current Liabilities	2,097	2,133	1,366	1,512	1,385	1,408
Long-Term Deferred Tax Liabilities	11.41	11.41	11.41	5.38	39.59	39.59
Other Long-Term Liabilities	-	-	-	-	-	0
Total Liabilities	2,168	2,204	1,437	1,578	1,486	1,605
Common Stock	136.67	136.67	136.67	136.67	136.67	136.67
Additional Paid-In Capital	250.64	250.64	250.64	250.64	250.64	250.64
Retained Earnings	-1,855	-1,881	-1,777	-1,839	-1,827	-1,866
Comprehensive Income & Other	65.69	65.69	65.69	65.69	65.69	-15.92
Shareholders' Equity	-1,402	-1,428	-1,324	-1,386	-1,374	-1,494
Total Liabilities & Equity	766.55	775.76	112.86	192.67	112.23	110.76
Net Cash (Debt)	294.62	641.84	53.59	90.47	14.36	12.33
Net Cash Growth	-	1097.80%	-40.77%	530.23%	16.39%	5.11%
Net Cash Per Share	1.08	2.35	0.20	0.33	0.05	0.05
Filing Date Shares Outstanding	273.35	273.35	273.35	273.35	273.35	273.35
Total Common Shares Outstanding	273.35	273.35	273.35	273.35	273.35	273.35
Working Capital	-1,729	-1,404	-1,299	-1,417	-1,370	-1,395
Book Value Per Share	-5.13	-5.22	-4.85	-5.07	-5.03	-5.47
Tangible Book Value	-1,402	-1,428	-1,324	-1,386	-1,374	-1,494
Tangible Book Value Per Share	-5.13	-5.22	-4.85	-5.07	-5.03	-5.47
Land	-	66.08	66.08	66.08	66.08	66.08
Machinery	-	1,319	1,316	1,313	1,311	1,311

Source: S&P Global Market Intelligence. Standard template. Financial Sources.