11th consecutive quarter of 20+% revenue
growth, exceeding the high end of previously issued guidance on
both revenue and adjusted EBITDA
Delivered $103
million quarterly revenue, with adjusted EBITDA margin of
23%
Raises both revenue and adjusted EBITDA
guidance above the previous ranges
Returned $53
million to its shareholders through dividend and share
repurchases in the quarter
OSLO,
Norway, Oct. 26, 2023 /PRNewswire/ -- Opera
Limited (NASDAQ: OPRA), one of the world's major browser developers
and a leading internet consumer brand, announced its unaudited
financial results for the quarter ended September 30, 2023.
Third Quarter and Nine Months 2023 Financial
Highlights
|
|
Three Months
Ended
September 30,
|
|
|
Year-
over-
|
|
|
Nine Months
Ended
September 30,
|
|
|
Year-
over-
|
|
(In thousands, except
percentages and per share amounts, unaudited)
|
|
2022
|
|
|
2023
|
|
|
year %
change
|
|
|
2022
|
|
|
2023
|
|
|
year %
change
|
|
Revenue
|
|
$
|
85,347
|
|
|
$
|
102,639
|
|
|
|
20
|
%
|
|
$
|
234,765
|
|
|
$
|
283,824
|
|
|
|
21
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
|
9,384
|
|
|
$
|
16,836
|
|
|
|
79
|
%
|
|
$
|
(5,887)
|
|
|
$
|
45,851
|
|
|
|
NM
|
|
Margin
|
|
|
11.0
|
%
|
|
|
16.4
|
%
|
|
|
|
|
|
|
(2.5)
|
%
|
|
|
16.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
(1)
|
|
$
|
21,382
|
|
|
$
|
23,752
|
|
|
|
11
|
%
|
|
$
|
45,300
|
|
|
$
|
65,955
|
|
|
|
46
|
%
|
Margin
|
|
|
25.1
|
%
|
|
|
23.1
|
%
|
|
|
|
|
|
|
19.3
|
%
|
|
|
23.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
ADS (2)
|
|
$
|
0.08
|
|
|
$
|
0.18
|
|
|
|
131
|
%
|
|
$
|
(0.05)
|
|
|
$
|
0.50
|
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow from
operations (1)
|
|
$
|
15,031
|
|
|
$
|
13,418
|
|
|
|
(11)
|
%
|
|
$
|
22,567
|
|
|
$
|
49,951
|
|
|
|
121
|
%
|
|
(1) See "Non-IFRS
Financial Measures" and "Reconciliations of Non-IFRS Financial
Measures" sections below for explanations and reconciliations of
non-IFRS financial measures.
|
(2) Opera Limited has
American depositary shares (ADSs) listed on the Nasdaq Global
Select Market, each representing two ordinary shares in the
company
|
"With the best product portfolio in our company's history, we
were able to generate record revenue of $102.6 million and adjusted EBITDA of
$23.8 million, both well ahead of the
top end of our guidance ranges, and setting us up for a continued
strong trajectory," said co-CEO Lin
Song.
"Our strong quarterly results are fueled by our operational
execution. During the third quarter, Opera GX reached a new record
of 26 million MAUs, our user base continued growing among high-ARPU
users, and we kept expanding the number of people that have access
to Aria, our browser AI. Across our products, we maintain a high
pace of innovation to deliver the best possible browsing experience
to our users," continued Mr. Song.
Third Quarter and Recent Business Highlights
- Advertising revenue grew 24% year-over-year, and now
constitutes 59% of total revenue. This revenue category benefits
from both our browser monetization trajectory as well as the
expansion of our Opera Ads platform.
- Search revenue grew 15% year-over-year. The growth in search
revenue continues to be driven by our focus on users with the
highest monetization potential in Western markets.
- Opera had 311 million monthly active users (MAUs) in the third
quarter of 2023, with user growth in North America and Europe being offset by reductions in low-ARPU
user numbers in emerging markets.
- In the third quarter of 2023, annualized ARPU was $1.31, an increase of 24% versus the third
quarter of 2022.
- The Opera GX gaming browser had 26.1 million MAUs across PC and
mobile in the quarter, up 10% from 23.7 million in the second
quarter.
- Paid our first recurring semi-annual dividend of $0.40 per ADS in July, and repurchased 1.2
million ADS at a cost of $17.2
million during the third quarter.
Business Outlook
"We are excited about the momentum in our business, and how our
strategy enables the combination of both revenue scaling and
healthy profitability that directly benefits our shareholders
through a recurring dividend program and share repurchases. Our
year-over-year growth rates were strongest at the end of the
quarter, translating to a solidified trajectory as we look to the
fourth quarter and a significant upwards revision of our guidance
for the year," said Frode Jacobsen,
CFO.
For the full year of 2023, Opera is raising its revenue guidance
to be $394 - 397 million, up from the
previously issued $380 - 390 million.
We guide adjusted EBITDA to be $88 -
90 million, or a 23% margin at the midpoints, up from $80 - 84 million.
For the fourth quarter, we guide revenue of $110 - 113 million or 16% year-over-year growth
at the midpoint, up from $102 - 109
million implied in our prior guidance. Adjusted EBITDA is guided to
be $22 - 24 million, or a 21% margin
at the midpoint, up from $19.3 - 21.3
implied in our prior guidance.
Third Quarter 2023 Financial Results
All comparisons in this section are relative to the third
quarter of 2022 unless otherwise stated.
Revenue increased by 20% to $102.6 million.
- Advertising revenue increased by 24% to $60.8 million.
- Search revenue increased by 15% to $40.8
million.
- Technology licensing and other revenue was $1.0 million.
Operating expenses increased by 25% to $86.6 million.
- Combined technology and platform fees, content cost and cost of
inventory sold were $25.2 million, or
25% of revenue.
- Personnel expenses, including share-based remuneration, were
$20.7 million. This expense consists
of cash-based compensation expense of $17.5
million, an 8% increase year-over-year, and share-based
remuneration expense of $3.2 million.
Share-based remuneration includes grants made by Opera's majority
shareholder, which represents an expense in the P&L even though
Opera has no obligation in connection with these grants, and they
do not represent dilution for Opera's shareholders.
- Marketing and distribution expenses were $28.4 million, an increase of 9%.
- Depreciation and amortization expenses were $3.2 million, a 7% decrease.
- The quarter included impairment expense of $0.6 million related to a non-core intangible
asset, and non-recurring expenses of $0.7
million related to the filing of an F-3 registration
statement and the secondary offering conducted in September.
- Other operating expenses were $7.7
million, a 28% increase which includes elevated professional
services fees in connection with Opera's strengthening of its
framework for internal controls over financial reporting.
Operating profit was $16.1
million, representing a 16% margin, compared to an operating
profit of $16.2 million in the third
quarter of 2022.
Net finance income was $1.0
million, inclusive of interest income on bank deposits and
time-value changes of our Star X receivable, compared to a net
finance expense of $1.6 million in
the third quarter of 2022.
Income tax expense was $0.2
million, compared to $5.2
million in the third quarter of 2022, benefiting from the
recognition of a deferred tax asset relating to prior share based
remuneration expenses, which reduces future tax payments.
Net income was $16.8
million, representing a 16% margin, compared to net income
of $9.4 million in the third quarter
of 2022.
Basic earnings per ADS was $0.19 in the third quarter of 2023, compared to
basic earnings per ADS of $0.08 in
the third quarter of 2022. In the third quarter of 2023, the
weighted average number of ordinary shares outstanding was 179.3
million, corresponding to 89.65 million ADSs.
Adjusted EBITDA was $23.8
million, representing a 23% margin, compared to adjusted
EBITDA of $21.4 million in the third
quarter of 2022.
Free cash flow from operations was $13.4 million, compared to $15.0 million in the third quarter of 2022. The
revenue strength within the quarter, combined with a relatively
stable level of marketing spend, translated to a $6.7 million working capital increase within the
quarter. Year-to-date, free cash flow from operations totaled
$50.0 million, compared to
$22.6 million in the first three
quarters of 2022.
We have posted Opera's unaudited financial results by quarter
since 2019 at
https://investor.opera.com/financial-information/quarterly-results.
Conference Call
Opera's management will host a conference call to discuss the
third quarter 2023 financial results on Thursday, October 26th at 8:00 am Eastern Time (EDT). Listeners may access
the call by dialing the following numbers:
United States: +1
800-895-3361
China: +10-800-714-1507 or
+10-800-140-1382
Hong Kong: +80-090-1494
Norway: +47 80-01-3780
United Kingdom: +44
0-808-101-1183
International: +1 785-424-1062
Confirmation Code: OPRAQ323
A live webcast of the conference call will be posted at
https://investor.opera.com.
We will be tweeting highlights from our prepared remarks. Please
follow along on Twitter/X, @InvestorOpera.
Non-IFRS Financial Measures
We collect and analyze operating and financial data to evaluate
the health of our business and assess our performance. In addition
to revenue, net income (loss), net cash flow from operating
activities and other financial measures under IFRS, we use adjusted
EBITDA and, starting from 2023, free cash flow from operations,
which are described below, to evaluate our business. We use these
non-IFRS financial measures for financial and operational
decision-making and as means to evaluate period-to-period
comparisons. While these non-IFRS financial measures should not be
considered substitutes for, or superior to, the financial
information prepared and presented in accordance with IFRS, we
believe that adjusted EBITDA provides meaningful supplemental
information regarding our performance by excluding certain items
that may not be indicative of recurring core business operating
results, and that free cash flow from operations provides useful
information regarding how cash provided by operating activities
compares to the investments required to maintain and grow our
business.
We believe these non-IFRS financial measures are useful to
investors both because (1) they allow for greater transparency with
respect to key metrics used by management in its financial and
operational decision-making and (2) they are used by our
institutional investors and the analyst community to help them
analyze the health of our business. Accordingly, we believe that
these non-IFRS financial measures provide useful information to
investors and others in understanding and evaluating our operating
results and liquidity in the same manner as our management team and
Board of Directors. Our calculation of these non-IFRS financial
measures may differ from similarly-titled non-IFRS measures, if
any, reported by our peers. In addition, our non-IFRS financial
measures may be limited in their usefulness because they do not
present the full economic effect of expenses and cash flows
mentioned below. We compensate for these limitations by providing a
reconciliation of our non-IFRS financial measures to the most
closely related IFRS financial measures. We encourage investors and
others to review our financial information in its entirety, not to
rely on any single financial measure and to view adjusted EBITDA
and free cash flow from operations in conjunction with net income
(loss) and net cash flow from operating activities.
We define adjusted EBITDA as net income (loss) excluding (i)
profit (loss) from discontinued operations, (ii) income tax
(expense) benefit, (iii) net finance income (expense), (iv) share
of net income (loss) of equity-accounted investees, (v) impairment
of equity-accounted investees, (vi) fair value gain (loss) on
investments, (vii) depreciation and amortization, (viii) impairment
of non-financial assets, (ix) share-based remuneration, including
related social security costs, (x) non-recurring expenses, and (xi)
other operating income.
We define free cash flow from operations as net cash flows from
(used in) operating activities less (i) purchases of fixed and
intangible assets, (ii) development expenditure and (iii) payment
of lease liabilities.
Safe Harbor Statement
This press release contains statements of a forward-looking
nature. These statements, including statements relating to the
Company's future financial and operating results, are made under
the "safe harbor" provisions of the U.S. Private Securities
Litigation Reform Act of 1995. You can identify these
forward-looking statements by terminology such as "will," "may,"
"expect," "believe," "anticipate," "intend," "aim," "estimate,"
"seek," "plan," "potential," "continue," "ongoing," "target,"
"guidance," "is/are likely to," "future" and similar statements.
Among other things, management's quotations and the Business
outlook section contain forward-looking statements. The Company may
also make forward-looking statements in its periodic reports to the
U.S. Securities and Exchange Commission (the "SEC"), in press
releases and other written materials and in oral statements made by
its officers, directors or employees to third parties. These
forward-looking statements involve known and unknown risks and
uncertainties and are based on current expectations, assumptions,
estimates and projections about the Company and the industry in
which it operates. Potential risks and uncertainties include, but
are not limited to, those relating to: the duration and development
of international conflicts, such as the war in Ukraine, and related economic sanctions, as
well as resulting changes in consumer behaviors; the outcome of
regulatory processes or litigation; the Company and its goals and
strategies; expected development and launch, and market acceptance,
of products and services; Company's expectations regarding demand
for and market acceptance of its brands, platforms and services;
Company's expectations regarding growth in its user base, user
retention and level of engagement; changes in consumer behavior,
for example from increased adoption of AI powered services;
Company's ability to attract, retain and monetize users; Company's
ability to continue to develop new technologies, products and
services and/or upgrade its existing technologies, products and
services; quarterly variations in Company's operating results
caused by factors beyond its control; and global macroeconomic
conditions and their potential impact in the markets in which the
Company has business. All information provided in this press
release is as of the date hereof and is based on assumptions that
the Company believes to be reasonable as of this date, and it
undertakes no obligation to update any forward-looking statements
to reflect subsequent occurring events or circumstances, or changes
in its expectations, except as may be required by law. Although the
Company believes that the expectations expressed in these
forward-looking statements are reasonable, it cannot assure you
that its expectations will turn out to be correct, and investors
are cautioned that actual results may differ materially from the
anticipated results. Further information regarding risks and
uncertainties faced by Opera is included in the Company's filings
with the SEC, including its annual reports on Form 20-F.
About Opera
Opera is a user-centric and innovative software company focused
on enabling the best possible internet browsing experience across
all devices. Hundreds of millions use the Opera web browsers for
their unique and secure features on their mobile phones and desktop
computers. Founded in 1995, and headquartered in Oslo, Norway, Opera is a public company listed
on the Nasdaq stock exchange under the ticker symbol "OPRA".
Download the Opera web browser and access other Opera products from
opera.com. Learn more about Opera at investor.opera.com and on X
@InvestorOpera.
Opera
Limited
|
Consolidated
Statement of Operations
|
(In thousands, except
number of shares which are reflected in millions and per share
amounts, unaudited)
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Revenue
|
|
$
|
85,347
|
|
|
$
|
102,639
|
|
|
$
|
234,765
|
|
|
$
|
283,824
|
|
Other operating
income
|
|
|
80
|
|
|
|
8
|
|
|
|
322
|
|
|
|
188
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technology and
platform fees
|
|
|
(1,037)
|
|
|
|
(736)
|
|
|
|
(3,321)
|
|
|
|
(2,691)
|
|
Content
cost
|
|
|
(841)
|
|
|
|
(1,181)
|
|
|
|
(2,944)
|
|
|
|
(3,164)
|
|
Cost of inventory
sold
|
|
|
(13,868)
|
|
|
|
(23,332)
|
|
|
|
(29,372)
|
|
|
|
(58,855)
|
|
Personnel expenses
including share-based remuneration
|
|
|
(17,994)
|
|
|
|
(20,710)
|
|
|
|
(53,493)
|
|
|
|
(62,133)
|
|
Marketing and
distribution expenses
|
|
|
(26,005)
|
|
|
|
(28,406)
|
|
|
|
(85,429)
|
|
|
|
(79,799)
|
|
Credit loss
expense
|
|
|
(299)
|
|
|
|
(192)
|
|
|
|
(410)
|
|
|
|
(2,638)
|
|
Depreciation and
amortization
|
|
|
(3,438)
|
|
|
|
(3,205)
|
|
|
|
(10,449)
|
|
|
|
(9,940)
|
|
Impairment of
non-financial assets
|
|
|
-
|
|
|
|
(565)
|
|
|
|
-
|
|
|
|
(565)
|
|
Non-recurring
expenses
|
|
|
-
|
|
|
|
(689)
|
|
|
|
(1,208)
|
|
|
|
(689)
|
|
Other operating
expenses
|
|
|
(5,770)
|
|
|
|
(7,552)
|
|
|
|
(19,703)
|
|
|
|
(20,974)
|
|
Total operating
expenses
|
|
|
(69,252)
|
|
|
|
(86,569)
|
|
|
|
(206,329)
|
|
|
|
(241,449)
|
|
Operating profit
(loss)
|
|
|
16,175
|
|
|
|
16,078
|
|
|
|
28,758
|
|
|
|
42,563
|
|
Share of net loss of
equity-accounted investees
|
|
|
-
|
|
|
|
-
|
|
|
|
(6)
|
|
|
|
-
|
|
Net finance income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance
income
|
|
|
2,545
|
|
|
|
1,154
|
|
|
|
4,982
|
|
|
|
7,877
|
|
Finance
expense
|
|
|
(4,747)
|
|
|
|
(92)
|
|
|
|
(30,035)
|
|
|
|
(545)
|
|
Net foreign exchange
gain (loss)
|
|
|
578
|
|
|
|
(86)
|
|
|
|
(70)
|
|
|
|
590
|
|
Net finance income
(expense)
|
|
|
(1,624)
|
|
|
|
976
|
|
|
|
(25,122)
|
|
|
|
7,922
|
|
Profit (loss) before
income taxes
|
|
|
14,551
|
|
|
|
17,054
|
|
|
|
3,629
|
|
|
|
50,485
|
|
Income tax (expense)
benefit
|
|
|
(5,167)
|
|
|
|
(218)
|
|
|
|
(9,516)
|
|
|
|
(4,635)
|
|
Net income (loss)
attributable to owners of the parent
|
|
$
|
9,384
|
|
|
$
|
16,836
|
|
|
$
|
(5,887)
|
|
|
$
|
45,851
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
number of shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic, ADS
equivalent
|
|
|
113.68
|
|
|
|
89.65
|
|
|
|
114.74
|
|
|
|
89.78
|
|
Diluted, ADS
equivalent
|
|
|
113.97
|
|
|
|
91.21
|
|
|
|
114.74
|
|
|
|
91.31
|
|
Basic, ordinary
shares
|
|
|
227.35
|
|
|
|
179.31
|
|
|
|
229.48
|
|
|
|
179.55
|
|
Diluted, ordinary
shares
|
|
|
227.94
|
|
|
|
182.43
|
|
|
|
229.48
|
|
|
|
182.62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ADS and
per ordinary share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per
ADS
|
|
$
|
0.08
|
|
|
$
|
0.19
|
|
|
$
|
(0.05)
|
|
|
$
|
0.51
|
|
Diluted earnings per
ADS
|
|
$
|
0.08
|
|
|
$
|
0.18
|
|
|
$
|
(0.05)
|
|
|
$
|
0.50
|
|
Basic earnings per
ordinary share
|
|
$
|
0.04
|
|
|
$
|
0.09
|
|
|
$
|
(0.03)
|
|
|
$
|
0.26
|
|
Diluted earnings per
ordinary share
|
|
$
|
0.04
|
|
|
$
|
0.09
|
|
|
$
|
(0.03)
|
|
|
$
|
0.25
|
|
Opera
Limited
|
Consolidated
Statement of Comprehensive Income
|
(In thousands,
unaudited)
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Net income
(loss)
|
|
$
|
9,384
|
|
|
$
|
16,836
|
|
|
$
|
(5,887)
|
|
|
$
|
45,851
|
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items that may be
reclassified to the statement of operations in subsequent periods
(net of tax):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange differences
on translation of foreign operations
|
|
|
(2,412)
|
|
|
|
(962)
|
|
|
|
(5,253)
|
|
|
|
(2,129)
|
|
Reclassification of
share of other comprehensive income (loss) of equity-accounted
investees
|
|
|
-
|
|
|
|
-
|
|
|
|
708
|
|
|
|
-
|
|
Other comprehensive
income (loss)
|
|
|
(2,412)
|
|
|
|
(962)
|
|
|
|
(4,545)
|
|
|
|
(2,129)
|
|
Total comprehensive
income (loss) attributable to owners of the parent
|
|
$
|
6,973
|
|
|
$
|
15,874
|
|
|
$
|
(10,431)
|
|
|
$
|
43,721
|
|
Opera
Limited
|
Consolidated
Statement of Financial Position
|
(In thousands,
unaudited)
|
|
|
|
As of
December 31,
|
|
|
As of
September 30,
|
|
|
|
2022
|
|
|
2023
|
|
Assets:
|
|
|
|
|
|
|
|
|
Property and
equipment
|
|
$
|
14,623
|
|
|
$
|
14,565
|
|
Intangible
assets
|
|
|
99,983
|
|
|
|
97,769
|
|
Goodwill
|
|
|
429,445
|
|
|
|
429,509
|
|
Non-current
receivables from sale of investments
|
|
|
76,305
|
|
|
|
-
|
|
Non-current
investments and financial assets
|
|
|
2,643
|
|
|
|
2,530
|
|
Deferred tax
assets
|
|
|
1,473
|
|
|
|
1,708
|
|
Total non-current
assets
|
|
|
624,473
|
|
|
|
546,081
|
|
|
|
|
|
|
|
|
|
|
Trade
receivables
|
|
|
57,923
|
|
|
|
60,070
|
|
Current receivables
from sale of investments
|
|
|
56,347
|
|
|
|
32,449
|
|
Other current
receivables
|
|
|
17,247
|
|
|
|
5,167
|
|
Prepayments
|
|
|
3,932
|
|
|
|
10,226
|
|
Marketable
securities
|
|
|
66,250
|
|
|
|
-
|
|
Cash and cash
equivalents
|
|
|
52,414
|
|
|
|
83,505
|
|
Total cash, cash
equivalents, and marketable securities
|
|
|
118,664
|
|
|
|
83,505
|
|
Assets held for
sale
|
|
|
86,100
|
|
|
|
163,462
|
|
Total current
assets
|
|
|
340,213
|
|
|
|
354,879
|
|
Total
assets
|
|
$
|
964,686
|
|
|
$
|
900,959
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
Share
capital
|
|
$
|
18
|
|
|
$
|
18
|
|
Other paid in
capital
|
|
|
824,832
|
|
|
|
824,832
|
|
Treasury
shares
|
|
|
(206,514)
|
|
|
|
(225,814)
|
|
Retained
earnings
|
|
|
273,262
|
|
|
|
225,937
|
|
Foreign currency
translation reserve
|
|
|
(3,385)
|
|
|
|
(5,515)
|
|
Total equity
attributable to owners of the parent
|
|
|
888,213
|
|
|
|
819,458
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
Non-current lease
liabilities and other loans
|
|
|
4,723
|
|
|
|
5,594
|
|
Deferred tax
liabilities
|
|
|
7,352
|
|
|
|
232
|
|
Other non-current
liabilities
|
|
|
68
|
|
|
|
67
|
|
Total non-current
liabilities
|
|
|
12,143
|
|
|
|
5,893
|
|
|
|
|
|
|
|
|
|
|
Trade and other
payables
|
|
|
46,937
|
|
|
|
46,835
|
|
Deferred
revenue
|
|
|
995
|
|
|
|
3,188
|
|
Current lease
liabilities and other loans
|
|
|
3,112
|
|
|
|
2,888
|
|
Income tax
payable
|
|
|
1,133
|
|
|
|
10,374
|
|
Other current
liabilities
|
|
|
12,152
|
|
|
|
12,323
|
|
Total current
liabilities
|
|
|
64,330
|
|
|
|
75,608
|
|
Total
liabilities
|
|
|
76,472
|
|
|
|
81,501
|
|
Total equity and
liabilities
|
|
$
|
964,686
|
|
|
$
|
900,959
|
|
Opera
Limited
|
Consolidated
Statement of Changes in Equity
|
(In thousands, except
number of shares, unaudited)
|
|
For the nine months
ended September 30, 2022:
|
|
|
|
Number of shares
outstanding
|
|
|
Equity attributable
to owners of the parent
|
|
|
|
Ordinary
shares
|
|
|
ADS
equivalent
|
|
|
Share
capital
|
|
|
Other
paid in
capital
|
|
|
Treasury
shares
|
|
|
Retained
earnings
|
|
|
Foreign
currency
translation
reserve
|
|
|
Total
equity
|
|
As of January 1,
2022
|
|
|
230,291,732
|
|
|
|
115,145,866
|
|
|
$
|
24
|
|
|
$
|
824,832
|
|
|
$
|
(60,453)
|
|
|
$
|
249,155
|
|
|
$
|
(520)
|
|
|
$
|
1,013,039
|
|
Net income
(loss)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(5,887)
|
|
|
|
-
|
|
|
|
(5,887)
|
|
Other comprehensive
income (loss)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(4,545)
|
|
|
|
(4,545)
|
|
Share-based
remuneration
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,227
|
|
|
|
-
|
|
|
|
5,227
|
|
Issuance of shares
upon exercise of RSUs and options
|
|
|
1,597,500
|
|
|
|
798,750
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Acquisition of
treasury shares
|
|
|
(5,452,692)
|
|
|
|
(2,726,346)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(14,247)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(14,247)
|
|
As of September 30,
2022
|
|
|
226,436,540
|
|
|
|
113,218,270
|
|
|
$
|
24
|
|
|
$
|
824,832
|
|
|
$
|
(74,700)
|
|
|
$
|
248,495
|
|
|
$
|
(5,065)
|
|
|
$
|
993,588
|
|
For the nine months
ended September 30, 2023:
|
|
|
|
Number of shares
outstanding
|
|
|
Equity attributable
to owners of the parent
|
|
|
|
Ordinary
shares
|
|
|
ADS
equivalent
|
|
|
Share
capital
|
|
|
Other
paid in
capital
|
|
|
Treasury
shares
|
|
|
Retained
earnings
|
|
|
Foreign
currency
translation
reserve
|
|
|
Total
equity
|
|
As of January 1,
2023
|
|
|
178,430,242
|
|
|
|
89,215,121
|
|
|
$
|
18
|
|
|
$
|
824,832
|
|
|
$
|
(206,514)
|
|
|
$
|
273,263
|
|
|
$
|
(3,385)
|
|
|
$
|
888,213
|
|
Net income
(loss)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
45,851
|
|
|
|
-
|
|
|
|
45,851
|
|
Other comprehensive
income (loss)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,129)
|
|
|
|
(2,129)
|
|
Share-based
remuneration, net of tax
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
14,046
|
|
|
|
-
|
|
|
|
14,046
|
|
Issuance of shares
upon exercise of RSUs and options
|
|
|
2,137,018
|
|
|
|
1,068,509
|
|
|
|
-
|
|
|
|
-
|
|
|
|
394
|
|
|
|
-
|
|
|
|
-
|
|
|
|
394
|
|
Dividends
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(107,222)
|
|
|
|
-
|
|
|
|
(107,222)
|
|
Acquisition of
treasury shares
|
|
|
(3,222,784)
|
|
|
|
(1,611,392)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(19,694)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(19,694)
|
|
As of September 30,
2023
|
|
|
177,344,476
|
|
|
|
88,672,238
|
|
|
$
|
18
|
|
|
$
|
824,832
|
|
|
$
|
(225,814)
|
|
|
$
|
225,937
|
|
|
$
|
(5,515)
|
|
|
$
|
819,458
|
|
Opera
Limited
|
Consolidated
Statement of Cash Flows
|
(In thousands,
unaudited)
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit (loss) before
income taxes
|
|
$
|
14,551
|
|
|
$
|
17,054
|
|
|
$
|
3,629
|
|
|
$
|
50,485
|
|
Adjustments to
reconcile profit (loss) before income taxes to net cash
flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based payment
expense
|
|
|
1,740
|
|
|
|
3,815
|
|
|
|
5,227
|
|
|
|
10,989
|
|
Depreciation and
amortization
|
|
|
3,438
|
|
|
|
3,205
|
|
|
|
10,449
|
|
|
|
9,940
|
|
Impairment of
non-financial assets
|
|
|
-
|
|
|
|
565
|
|
|
|
-
|
|
|
|
565
|
|
Share of net loss of
equity-accounted investees
|
|
|
-
|
|
|
|
-
|
|
|
|
6
|
|
|
|
-
|
|
Net finance (income)
expense
|
|
|
1,624
|
|
|
|
(976)
|
|
|
|
25,122
|
|
|
|
(7,922)
|
|
Other
adjustments
|
|
|
(739)
|
|
|
|
(273)
|
|
|
|
(1,486)
|
|
|
|
(65)
|
|
Changes in working
capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in trade and
other receivables
|
|
|
(4,961)
|
|
|
|
(4,808)
|
|
|
|
(10,278)
|
|
|
|
(2,423)
|
|
Change in
prepayments
|
|
|
416
|
|
|
|
(1,279)
|
|
|
|
967
|
|
|
|
(1,693)
|
|
Change in
inventories
|
|
|
(888)
|
|
|
|
(289)
|
|
|
|
(1,586)
|
|
|
|
(638)
|
|
Change in trade and
other payables
|
|
|
2,260
|
|
|
|
(407)
|
|
|
|
2,634
|
|
|
|
(102)
|
|
Change in deferred
revenue
|
|
|
(359)
|
|
|
|
(1,657)
|
|
|
|
417
|
|
|
|
2,193
|
|
Change in other
liabilities
|
|
|
1,048
|
|
|
|
1,753
|
|
|
|
(2,112)
|
|
|
|
170
|
|
Income taxes (paid)
received
|
|
|
(97)
|
|
|
|
(470)
|
|
|
|
133
|
|
|
|
(4,022)
|
|
Net cash flow from
(used in) operating activities
|
|
|
18,032
|
|
|
|
16,233
|
|
|
|
33,120
|
|
|
|
57,477
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of
equipment
|
|
|
(165)
|
|
|
|
(741)
|
|
|
|
(2,758)
|
|
|
|
(1,279)
|
|
Development
expenditure
|
|
|
(1,988)
|
|
|
|
(1,189)
|
|
|
|
(4,911)
|
|
|
|
(3,304)
|
|
Proceeds from sale of
shares in former associates
|
|
|
4,000
|
|
|
|
-
|
|
|
|
36,879
|
|
|
|
-
|
|
Net sale (purchase) of
listed equity instruments
|
|
|
12,191
|
|
|
|
-
|
|
|
|
19,235
|
|
|
|
23,414
|
|
Interest income
received
|
|
|
765
|
|
|
|
840
|
|
|
|
799
|
|
|
|
2,273
|
|
Net cash flow from
(used in) investing activities
|
|
|
14,804
|
|
|
|
(1,090)
|
|
|
|
49,245
|
|
|
|
21,105
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of
treasury shares
|
|
|
(4,379)
|
|
|
|
(17,230)
|
|
|
|
(14,247)
|
|
|
|
(19,694)
|
|
Proceeds from exercise
of share options
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
394
|
|
Dividends
paid
|
|
|
-
|
|
|
|
(10,832)
|
|
|
|
-
|
|
|
|
(23,105)
|
|
Interests on loans and
borrowings
|
|
|
(42)
|
|
|
|
(92)
|
|
|
|
(145)
|
|
|
|
(243)
|
|
Repayment of loans and
borrowings
|
|
|
(124)
|
|
|
|
(46)
|
|
|
|
(308)
|
|
|
|
(203)
|
|
Payment of lease
liabilities
|
|
|
(848)
|
|
|
|
(884)
|
|
|
|
(2,884)
|
|
|
|
(2,943)
|
|
Net cash flow from
(used in) financing activities
|
|
|
(5,393)
|
|
|
|
(29,084)
|
|
|
|
(17,584)
|
|
|
|
(45,795)
|
|
Net change in cash and
cash equivalents
|
|
|
27,442
|
|
|
|
(13,942)
|
|
|
|
64,781
|
|
|
|
32,786
|
|
Cash and cash
equivalents at beginning of period
|
|
|
139,400
|
|
|
|
98,155
|
|
|
|
102,876
|
|
|
|
52,414
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
|
(771)
|
|
|
|
(709)
|
|
|
|
(1,586)
|
|
|
|
(1,696)
|
|
Cash and cash
equivalents at end of period
|
|
$
|
166,071
|
|
|
$
|
83,505
|
|
|
$
|
166,071
|
|
|
$
|
83,505
|
|
Opera
Limited
|
Supplemental
Financial Information
|
(In thousands,
unaudited)
|
|
Revenue
|
|
The table below
specifies the amounts of the different types of revenue:
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Advertising
|
|
$
|
49,145
|
|
|
$
|
60,800
|
|
|
$
|
130,680
|
|
|
$
|
163,147
|
|
Search
|
|
|
35,368
|
|
|
|
40,820
|
|
|
|
101,128
|
|
|
|
117,464
|
|
Technology licensing
and other revenue
|
|
|
834
|
|
|
|
1,019
|
|
|
|
2,956
|
|
|
|
3,213
|
|
Total
revenue
|
|
$
|
85,347
|
|
|
$
|
102,639
|
|
|
$
|
234,765
|
|
|
$
|
283,824
|
|
Personnel Expenses
Including Share-based Remuneration
|
|
The table below
specifies the amounts of personnel expenses including share-based
remuneration:
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Personnel expenses,
excluding share-based remuneration
|
|
$
|
16,146
|
|
|
$
|
17,488
|
|
|
$
|
48,286
|
|
|
$
|
49,747
|
|
Share-based
remuneration, including related social security costs
(1)
|
|
|
1,848
|
|
|
|
3,222
|
|
|
|
5,207
|
|
|
|
12,385
|
|
Total personnel
expenses including share-based remuneration
|
|
$
|
17,994
|
|
|
$
|
20,710
|
|
|
$
|
53,493
|
|
|
$
|
62,133
|
|
|
(1) Kunlun, the
ultimate parent of Opera, has made equity grants to employees of
Opera as compensation for services these employees provide to
Opera. Opera does not have any obligation to settle the awards
granted by Kunlun and such grants do not lead to dilution for
Opera's shareholders. Share-based remuneration expense related to
awards granted by Kunlun to employees of Opera was nil and $2.0
million for the three months ended September 30, 2022 and 2023,
respectively, and nil and $4.8 million for the nine months ended
September 30, 2022 and 2023, respectively.
|
Other Operating
Expenses
|
|
The table below
specifies the nature of other operating expenses:
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Hosting
|
|
$
|
2,343
|
|
|
$
|
2,580
|
|
|
$
|
6,869
|
|
|
$
|
7,612
|
|
Audit, legal and other
advisory services
|
|
|
899
|
|
|
|
1,881
|
|
|
|
5,390
|
|
|
|
5,118
|
|
Software license
fees
|
|
|
579
|
|
|
|
962
|
|
|
|
1,542
|
|
|
|
2,429
|
|
Rent and other office
expenses
|
|
|
774
|
|
|
|
810
|
|
|
|
2,665
|
|
|
|
2,036
|
|
Travel
|
|
|
477
|
|
|
|
454
|
|
|
|
1,049
|
|
|
|
1,324
|
|
Other
|
|
|
698
|
|
|
|
865
|
|
|
|
2,188
|
|
|
|
2,455
|
|
Total other
operating expenses
|
|
$
|
5,770
|
|
|
$
|
7,552
|
|
|
$
|
19,703
|
|
|
$
|
20,974
|
|
Opera
Limited
|
Reconciliations of Non-IFRS Financial
Measures
|
(In thousands,
unaudited)
|
|
The table below
reconciles net income (loss) to adjusted EBITDA:
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Net income
(loss)
|
|
$
|
9,384
|
|
|
$
|
16,836
|
|
|
$
|
(5,887)
|
|
|
$
|
45,851
|
|
Add
(deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
(benefit)
|
|
|
5,167
|
|
|
|
218
|
|
|
|
9,516
|
|
|
|
4,635
|
|
Net finance expense
(income)
|
|
|
1,624
|
|
|
|
(976)
|
|
|
|
25,122
|
|
|
|
(7,922)
|
|
Share of net loss of
equity-accounted investees
|
|
|
-
|
|
|
|
-
|
|
|
|
6
|
|
|
|
-
|
|
Depreciation and
amortization
|
|
|
3,438
|
|
|
|
3,205
|
|
|
|
10,449
|
|
|
|
9,940
|
|
Impairment of
non-financial assets
|
|
|
-
|
|
|
|
565
|
|
|
|
-
|
|
|
|
565
|
|
Share-based
remuneration, including related social security costs
|
|
|
1,848
|
|
|
|
3,222
|
|
|
|
5,207
|
|
|
|
12,385
|
|
Non-recurring
expenses
|
|
|
-
|
|
|
|
689
|
|
|
|
1,208
|
|
|
|
689
|
|
Other operating
income
|
|
|
(80)
|
|
|
|
(8)
|
|
|
|
(322)
|
|
|
|
(188)
|
|
Adjusted
EBITDA
|
|
$
|
21,382
|
|
|
$
|
23,752
|
|
|
$
|
45,300
|
|
|
$
|
65,955
|
|
The table below
reconciles net cash flow from operating activities to free cash
flow from operations:
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Net cash flow from
operating activities
|
|
$
|
18,032
|
|
|
$
|
16,233
|
|
|
$
|
33,120
|
|
|
$
|
57,477
|
|
Deduct:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of
equipment
|
|
|
(165)
|
|
|
|
(741)
|
|
|
|
(2,758)
|
|
|
|
(1,279)
|
|
Development
expenditure
|
|
|
(1,988)
|
|
|
|
(1,189)
|
|
|
|
(4,911)
|
|
|
|
(3,304)
|
|
Payment of lease
liabilities
|
|
|
(848)
|
|
|
|
(884)
|
|
|
|
(2,884)
|
|
|
|
(2,943)
|
|
Free cash flow from
operations
|
|
$
|
15,031
|
|
|
$
|
13,418
|
|
|
$
|
22,567
|
|
|
$
|
49,951
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/opera-reports-both-revenue-and-adjusted-ebitda-above-guidance-in-its-third-quarter-2023-results-301968569.html
SOURCE Opera Limited