Benso Oil Palm Plantation PLC (GHSE:BOPP)

Benso Oil Palm Plantation Income Statement

Financials in millions GHS. 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
Revenue	401.75	346.89	351.61	340.5	214.17	123.82
Revenue Growth (YoY)	23.39%	-1.34%	3.26%	58.98%	72.98%	29.49%
Cost of Revenue	230.8	217.84	220.39	158.23	101.55	85.06
Gross Profit	170.96	129.05	131.22	182.27	112.62	38.76
Selling, General & Admin	33.77	30.03	28.59	21.7	14.46	10.87
Other Operating Expenses	0.41	-5.47	-5.2	-2.03	-1.55	-1.14
Operating Expenses	34.53	24.94	23.69	20.05	13.1	9.81
Operating Income	136.43	104.11	107.53	162.22	99.52	28.95
Interest Expense	-0.39	-0.39	-0.38	-0.38	-0.41	-
Interest & Investment Income	8.87	11.7	13.5	10.99	2.62	0.89
Currency Exchange Gain (Loss)	0.36	0.36	4.52	11.67	0.65	-0.04
Other Non Operating Income (Expenses)	-1.23	-1.04	-1.59	-0.9	-0.39	-0.62
EBT Excluding Unusual Items	144.03	114.75	123.57	183.6	102.01	29.18
Gain (Loss) on Sale of Assets	0.07	0.07	0.25	-0.25	0.09	0.12
Asset Writedown	-	-	-	1.62	2.69	0.08
Pretax Income	144.11	114.82	123.82	184.97	104.78	29.39
Income Tax Expense	24.99	19.56	21.01	24.62	12.36	4.69
Net Income	119.12	95.26	102.81	160.35	92.42	24.7
Net Income to Common	119.12	95.26	102.81	160.35	92.42	24.7
Net Income Growth	70.30%	-7.34%	-35.88%	73.50%	274.23%	155.85%
Shares Outstanding (Basic)	35	35	35	35	35	35
Shares Outstanding (Diluted)	35	35	35	35	35	35
Shares Change (YoY)	-0.00%	-	-	-	-	-
EPS (Basic)	3.42	2.74	2.95	4.61	2.66	0.71
EPS (Diluted)	3.42	2.74	2.95	4.61	2.66	0.71
EPS Growth	70.30%	-7.34%	-35.88%	73.50%	274.23%	155.85%
Free Cash Flow	71.41	60.66	125.73	86.77	22.47	18.17
Free Cash Flow Per Share	2.05	1.74	3.61	2.49	0.65	0.52
Dividend Per Share	0.534	1.762	2.332	2.074	1.062	0.213
Dividend Growth	-76.09%	-24.43%	12.42%	95.27%	398.97%	283.60%
Gross Margin	42.55%	37.20%	37.32%	53.53%	52.58%	31.31%
Operating Margin	33.96%	30.01%	30.58%	47.64%	46.47%	23.38%
Profit Margin	29.65%	27.46%	29.24%	47.09%	43.15%	19.95%
Free Cash Flow Margin	17.77%	17.49%	35.76%	25.48%	10.49%	14.68%
EBITDA	154.01	118.93	117.93	169.06	104.85	33.67
EBITDA Margin	38.33%	34.28%	33.54%	49.65%	48.95%	27.19%
D&A For EBITDA	17.58	14.82	10.4	6.85	5.33	4.72
EBIT	136.43	104.11	107.53	162.22	99.52	28.95
EBIT Margin	33.96%	30.01%	30.58%	47.64%	46.47%	23.38%
Effective Tax Rate	17.34%	17.03%	16.97%	13.31%	11.79%	15.96%

Updated Feb 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.