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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	352.74	369.02	346.89	351.61	340.5	214.17
Revenue Growth (YoY)	-5.79%	6.38%	-1.34%	3.26%	58.98%	72.98%
Cost of Revenue	248.93	246.8	219.8	220.39	158.23	101.55
Gross Profit	103.81	122.22	127.09	131.22	182.27	112.62
Selling, General & Admin	31.32	30.59	30.03	28.59	21.7	14.46
Amortization of Goodwill & Intangibles	0.07	0.07	0.07	0.07	0.01	-
Other Operating Expenses	-4.77	-5.42	-5.47	-5.2	-2.03	-1.55
Operating Expenses	27.01	25.63	24.94	23.69	20.05	13.1
Operating Income	76.8	96.59	102.16	107.53	162.22	99.52
Interest Expense	-0.4	-0.4	-0.39	-0.38	-0.38	-0.41
Interest & Investment Income	3.05	3.14	11.7	13.5	10.99	2.62
Currency Exchange Gain (Loss)	-2.85	-2.85	0.36	4.52	11.67	0.65
Other Non Operating Income (Expenses)	-0.96	-0.96	-1.04	-1.59	-0.9	-0.39
EBT Excluding Unusual Items	75.64	95.52	112.79	123.57	183.6	102.01
Gain (Loss) on Sale of Assets	1.53	1.53	0.07	0.25	-0.25	0.09
Asset Writedown	3.36	3.36	1.96	-	1.62	2.69
Pretax Income	80.54	100.42	114.82	123.82	184.97	104.78
Income Tax Expense	13.04	15.87	19.56	21.01	24.62	12.36
Net Income	67.5	84.54	95.26	102.81	160.35	92.42
Net Income to Common	67.5	84.54	95.26	102.81	160.35	92.42
Net Income Growth	-42.43%	-11.25%	-7.34%	-35.88%	73.50%	274.23%
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)	1.94	2.43	2.74	2.95	4.61	2.66
EPS (Diluted)	1.94	2.43	2.74	2.95	4.61	2.66
EPS Growth	-42.43%	-11.25%	-7.34%	-35.88%	73.50%	274.23%
Free Cash Flow	105.88	105.56	57.31	125.73	86.77	22.47
Free Cash Flow Per Share	3.04	3.03	1.65	3.61	2.49	0.65
Dividend Per Share	-	1.305	2.136	2.332	2.074	1.062
Dividend Growth	-	-38.93%	-8.39%	12.42%	95.27%	398.97%
Gross Margin	29.43%	33.12%	36.64%	37.32%	53.53%	52.58%
Operating Margin	21.77%	26.17%	29.45%	30.58%	47.64%	46.47%
Profit Margin	19.13%	22.91%	27.46%	29.24%	47.09%	43.15%
Free Cash Flow Margin	30.02%	28.61%	16.52%	35.76%	25.48%	10.49%
EBITDA	96.27	115.14	116.97	117.93	169.06	104.85
EBITDA Margin	27.29%	31.20%	33.72%	33.54%	49.65%	48.95%
D&A For EBITDA	19.48	18.55	14.82	10.4	6.85	5.33
EBIT	76.8	96.59	102.16	107.53	162.22	99.52
EBIT Margin	21.77%	26.17%	29.45%	30.58%	47.64%	46.47%
Effective Tax Rate	16.19%	15.81%	17.03%	16.97%	13.31%	11.79%

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