Union Jack Oil Balance Sheet

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	1.41	2.53	5.2	7.16	5.98	7.27
Short-Term Investments	-	-	1	1	-	-
Cash & Short-Term Investments	1.41	2.53	6.2	8.16	5.98	7.27
Cash Growth	-55.09%	-59.22%	-24.00%	36.43%	-17.77%	9.70%
Accounts Receivable	0.4	0.19	0.36	0.65	0.67	0.1
Other Receivables	-	0.13	0.14	0.34	0.23	0.19
Receivables	0.4	0.32	0.5	0.99	1.93	0.29
Inventory	0.02	0.01	0.02	0.03	0.01	-
Prepaid Expenses	-	0.53	0.03	0.04	0.17	0.05
Total Current Assets	1.83	3.39	6.75	9.2	8.08	7.62
Property, Plant & Equipment	7.95	7.69	5.89	5.67	7.58	6.45
Long-Term Investments	0.12	0.12	0.53	0.55	0.29	0.14
Other Intangible Assets	13.29	12.42	10.91	9.13	8.53	6.13
Long-Term Deferred Tax Assets	0.35	0.22	0.11	1.81	-	-
Total Assets	23.54	23.85	24.18	26.36	24.47	21.34
Accounts Payable	0.32	0.11	0.29	0.22	0.24	0.19
Accrued Expenses	-	0.11	0.1	0.15	0.07	0.08
Other Current Liabilities	-	-	-	0.41	2.08	2.18
Total Current Liabilities	0.32	0.22	0.39	0.78	2.39	2.45
Long-Term Deferred Tax Liabilities	0.16	0.06	-	0.88	-	-
Other Long-Term Liabilities	1.69	1.69	1.89	1.7	1.88	0.8
Total Liabilities	2.16	1.98	2.28	3.36	4.27	3.25
Common Stock	7.51	5.64	5.64	5.64	5.64	4.95
Additional Paid-In Capital	-	-	-	-	21.53	19.52
Retained Earnings	14.89	15.38	15.41	14.99	-9.47	-8.67
Treasury Stock	-1.74	-1.74	-1.74	-0.21	-	-
Comprehensive Income & Other	0.71	2.58	2.58	2.58	2.51	2.28
Shareholders' Equity	21.38	21.87	21.9	23.01	20.21	18.09
Total Liabilities & Equity	23.54	23.85	24.18	26.36	24.47	21.34
Net Cash (Debt)	1.41	2.53	6.2	8.16	5.98	7.27
Net Cash Growth	-55.09%	-59.22%	-24.00%	36.43%	-17.77%	9.70%
Net Cash Per Share	0.01	0.02	0.06	0.07	0.06	0.09
Filing Date Shares Outstanding	106.57	106.57	106.57	112.87	112.72	99.08
Total Common Shares Outstanding	106.57	106.57	106.57	112.87	112.72	99.08
Working Capital	1.52	3.17	6.36	8.43	5.69	5.17
Book Value Per Share	0.20	0.21	0.21	0.20	0.18	0.18
Tangible Book Value	8.09	9.45	10.99	13.87	11.68	11.95
Tangible Book Value Per Share	0.08	0.09	0.10	0.12	0.10	0.12
Machinery	-	0.17	0.17	-	-	-

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