NuCana plc (NCNA)

HashiCorp Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	3.95	6.75	17.23	41.91	60.26	87.36
Cash & Short-Term Investments	3.95	6.75	17.23	41.91	60.26	87.36
Cash Growth	-69.28%	-60.82%	-58.90%	-30.45%	-31.01%	68.12%
Other Receivables	3.94	4.62	5.16	6.42	7.2	9.84
Receivables	3.94	4.62	5.16	6.42	7.2	9.84
Prepaid Expenses	1.22	0.88	1.97	3.31	3.15	3.8
Other Current Assets	-	0.02	0.66	3.29	1	0.81
Total Current Assets	9.12	12.27	25.02	54.92	71.61	101.81
Property, Plant & Equipment	0.18	0.2	0.52	0.87	0.85	1.19
Other Intangible Assets	2.19	2.2	2.13	2.37	2.41	4.75
Long-Term Deferred Tax Assets	0.12	0.11	0.14	0.1	0.06	0.04
Other Long-Term Assets	-	-	-	-	2.54	-
Total Assets	11.6	14.77	27.81	58.25	77.47	107.79
Accounts Payable	2.4	2.71	3.38	4.8	1.83	2.26
Accrued Expenses	4.77	5.85	9.1	10.16	9.68	5.61
Current Portion of Leases	0.07	0.07	0.21	0.24	0.21	0.28
Other Current Liabilities	0.04	0.04	-	4.1	-	-
Total Current Liabilities	7.29	8.67	12.68	19.31	11.72	8.15
Long-Term Leases	0.1	0.12	0.19	0.4	0.16	0.37
Other Long-Term Liabilities	0.04	0.04	0.06	0.05	0.05	0.05
Total Liabilities	7.43	8.82	12.92	19.75	11.93	8.56
Common Stock	6.08	5.68	2.11	2.1	2.09	2.05
Additional Paid-In Capital	146.21	146.15	141.31	141.11	141.05	140.89
Retained Earnings	-226.72	-224.29	-207.71	-180.57	-149.73	-110.59
Treasury Stock	-0.34	-0.34	-0.34	-0.34	-0.34	-0.34
Comprehensive Income & Other	78.95	78.76	79.51	76.21	72.48	67.23
Shareholders' Equity	4.17	5.95	14.89	38.5	65.55	99.23
Total Liabilities & Equity	11.6	14.77	27.81	58.25	77.47	107.79
Total Debt	0.17	0.19	0.4	0.64	0.37	0.65
Net Cash (Debt)	3.78	6.56	16.83	41.27	59.89	86.71
Net Cash Growth	-69.83%	-61.03%	-59.23%	-31.09%	-30.93%	69.50%
Net Cash Per Share	0.96	2.21	8.00	19.75	28.77	57.22
Filing Date Shares Outstanding	6.06	5.66	2.09	2.07	2.07	2.03
Total Common Shares Outstanding	6.06	5.66	2.09	2.07	2.07	2.03
Working Capital	1.83	3.6	12.34	35.61	59.9	93.66
Book Value Per Share	0.69	1.05	7.11	18.56	31.71	48.95
Tangible Book Value	1.98	3.76	12.76	36.14	63.14	94.48
Tangible Book Value Per Share	0.33	0.66	6.09	17.42	30.54	46.61
Machinery	-	0.56	0.96	0.94	1.09	1.04

Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q