Benso Oil Palm Plantation PLC (GHSE:BOPP)

Benso Oil Palm Plantation Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	346.89	351.61	340.5	214.17	123.82
Revenue Growth (YoY)	-1.34%	3.26%	58.98%	72.98%	29.49%
Cost of Revenue	217.6	221.76	158.23	101.55	85.06
Gross Profit	129.29	129.85	182.27	112.62	38.76
Selling, General & Admin	35.85	30.49	22.98	14.46	10.87
Other Operating Expenses	-5.91	-5.2	-2.03	-1.55	-1.14
Operating Expenses	30.32	25.29	20.95	13.1	9.81
Operating Income	98.97	104.57	161.32	99.52	28.95
Interest Expense	-	-0.38	-0.38	-0.41	-
Interest & Investment Income	11.7	13.5	10.99	2.62	0.89
Currency Exchange Gain (Loss)	-	4.52	11.67	0.65	-0.04
Other Non Operating Income (Expenses)	-0.52	-	-	-0.39	-0.62
EBT Excluding Unusual Items	110.15	122.2	183.6	102.01	29.18
Gain (Loss) on Sale of Assets	-	0.25	-0.25	0.09	0.12
Asset Writedown	1.96	1.37	1.62	2.69	0.08
Pretax Income	112.11	123.82	184.97	104.78	29.39
Income Tax Expense	19.23	21.01	24.62	12.36	4.69
Net Income	92.88	102.81	160.35	92.42	24.7
Net Income to Common	92.88	102.81	160.35	92.42	24.7
Net Income Growth	-9.66%	-35.88%	73.50%	274.23%	155.85%
Shares Outstanding (Basic)	35	35	35	35	35
Shares Outstanding (Diluted)	35	35	35	35	35
Shares Change (YoY)	0.00%	-	-	-	-
EPS (Basic)	2.67	2.95	4.61	2.66	0.71
EPS (Diluted)	2.67	2.95	4.61	2.66	0.71
EPS Growth	-9.66%	-35.88%	73.50%	274.23%	155.85%
Free Cash Flow	37.45	125.73	86.77	22.47	18.17
Free Cash Flow Per Share	1.08	3.61	2.49	0.65	0.52
Dividend Per Share	-	2.332	2.074	1.062	0.213
Dividend Growth	-	12.42%	95.26%	398.97%	283.60%
Gross Margin	37.27%	36.93%	53.53%	52.58%	31.31%
Operating Margin	28.53%	29.74%	47.38%	46.47%	23.38%
Profit Margin	26.77%	29.24%	47.09%	43.15%	19.95%
Free Cash Flow Margin	10.80%	35.76%	25.48%	10.49%	14.68%
EBITDA	114.1	114.97	168.16	104.85	33.67
EBITDA Margin	32.89%	32.70%	49.39%	48.95%	27.19%
D&A For EBITDA	15.13	10.4	6.85	5.33	4.72
EBIT	98.97	104.57	161.32	99.52	28.95
EBIT Margin	28.53%	29.74%	47.38%	46.47%	23.38%
Effective Tax Rate	17.15%	16.97%	13.31%	11.79%	15.97%

Source: S&P Capital IQ. Standard template. Financial Sources.