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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	388.32	346.89	351.61	340.5	214.17	123.82
Revenue Growth (YoY)	16.07%	-1.34%	3.26%	58.98%	72.98%	29.49%
Cost of Revenue	237.83	217.84	220.39	158.23	101.55	85.06
Gross Profit	150.49	129.05	131.22	182.27	112.62	38.76
Selling, General & Admin	34.83	30.03	28.59	21.7	14.46	10.87
Amortization of Goodwill & Intangibles	0.07	0.07	0.07	0.01	-	-
Other Operating Expenses	-2.14	-5.47	-5.2	-2.03	-1.55	-1.14
Operating Expenses	33.07	24.94	23.69	20.05	13.1	9.81
Operating Income	117.42	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	7.46	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)	-1.06	-1.04	-1.59	-0.9	-0.39	-0.62
EBT Excluding Unusual Items	123.8	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	123.87	114.82	123.82	184.97	104.78	29.39
Income Tax Expense	20.38	19.56	21.01	24.62	12.36	4.69
Net Income	103.49	95.26	102.81	160.35	92.42	24.7
Net Income to Common	103.49	95.26	102.81	160.35	92.42	24.7
Net Income Growth	35.54%	-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)	2.97	2.74	2.95	4.61	2.66	0.71
EPS (Diluted)	2.97	2.74	2.95	4.61	2.66	0.71
EPS Growth	35.55%	-7.34%	-35.88%	73.50%	274.23%	155.85%
Free Cash Flow	116.73	60.66	125.73	86.77	22.47	18.17
Free Cash Flow Per Share	3.35	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	38.76%	37.20%	37.32%	53.53%	52.58%	31.31%
Operating Margin	30.24%	30.01%	30.58%	47.64%	46.47%	23.38%
Profit Margin	26.65%	27.46%	29.24%	47.09%	43.15%	19.95%
Free Cash Flow Margin	30.06%	17.49%	35.76%	25.48%	10.49%	14.68%
EBITDA	135.09	118.93	117.93	169.06	104.85	33.67
EBITDA Margin	34.79%	34.28%	33.54%	49.65%	48.95%	27.19%
D&A For EBITDA	17.67	14.82	10.4	6.85	5.33	4.72
EBIT	117.42	104.11	107.53	162.22	99.52	28.95
EBIT Margin	30.24%	30.01%	30.58%	47.64%	46.47%	23.38%
Effective Tax Rate	16.45%	17.03%	16.97%	13.31%	11.79%	15.96%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.