Fourth quarter revenue of $113.0 million, +17% YoY growth and at the top of
$110-113 million guidance
range
Fourth quarter adjusted EBITDA at $27.8 million, a 25% margin and exceeding the
$22-24 million guidance range
2023 expectations lifted quarter by quarter,
full-year revenue concluded at $397
million or 20% annual growth, with adjusted EBITDA
at $94 million or 38% annual growth following margin expansion
of 300 basis points to 23.6%
Company guides revenue of $450-465 million and a 24% adjusted EBITDA
margin at the midpoint for 2024
Opera repurchased 1.15 million ADSs for
$13 million in the fourth quarter,
concluding its third repurchase program
OSLO,
Norway, Feb. 29, 2024 /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 and year ended December 31, 2023.
Fourth Quarter and Twelve Months 2023 Financial
Highlights
(In thousands, except
percentages and
|
|
Three Months
Ended
December 31,
|
|
|
Year-over-
year
|
|
|
Twelve Months
Ended
December 31,
|
|
|
Year-over-
year
|
|
per share amounts,
unaudited)
|
|
2022
|
|
|
2023
|
|
|
%
change
|
|
|
2022
|
|
|
2023
|
|
|
%
change
|
|
Revenue
|
|
$
|
96,272
|
|
|
$
|
113,004
|
|
|
|
17
|
%
|
|
$
|
331,037
|
|
|
$
|
396,827
|
|
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
20,922
|
|
|
$
|
123,558
|
|
|
|
491
|
%
|
|
$
|
15,035
|
|
|
$
|
169,408
|
|
|
|
1,027
|
%
|
Margin
|
|
|
21.7
|
%
|
|
|
109.3
|
%
|
|
|
|
|
|
|
4.5
|
%
|
|
|
42.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
(1)
|
|
$
|
22,784
|
|
|
$
|
27,764
|
|
|
|
22
|
%
|
|
$
|
68,084
|
|
|
$
|
93,719
|
|
|
|
38
|
%
|
Margin
|
|
|
23.7
|
%
|
|
|
24.6
|
%
|
|
|
|
|
|
|
20.6
|
%
|
|
|
23.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
ADS (2)
|
|
$
|
0.22
|
|
|
$
|
1.38
|
|
|
|
529
|
%
|
|
$
|
0.14
|
|
|
$
|
1.86
|
|
|
|
1,231
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow from
operations (1)
|
|
$
|
20,282
|
|
|
$
|
22,499
|
|
|
|
11
|
%
|
|
$
|
42,849
|
|
|
$
|
72,451
|
|
|
|
69
|
%
|
|
(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.
|
"I am proud to report yet another strong quarter, wrapping up a
year of overperformance following the strength in our product
lineup and successful strategy to grow high-ARPU users and expand
our advertising ecosystem. A year ago, we guided 2023 revenue at
$370-390 million, with adjusted
EBITDA of $71-81 million. Since then,
our growth strategy materialized well above our expectations, and
equally encouraging, with significantly less marketing spend than
anticipated, coming in below our marketing spend in 2022, driven by
continuous product and marketing innovation. In combination, this
led to revenue growth of 20% accompanied by outsized adjusted
EBITDA growth of 38% in the year," said co-CEO Lin Song.
"We believe Opera is in a great position to continue executing
against our objectives in 2024. Our high-ARPU user growth
trajectory remains strong, fueled by our unique browser offering.
In addition, we are experiencing increased interest from
monetization partners as our Western user base continues to scale,
and we are excited about new engagement and monetization
opportunities around browser AI," continued Mr. Song.
Fourth Quarter and Recent Business Highlights
- Advertising revenue grew 20% year-over-year, and 12% versus the
third quarter. Advertising constituted 60% of total revenue in the
fourth quarter of 2023. 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, and 10% versus the
third quarter. The growth in search revenue continues to be driven
by our focus on users in Western markets with the highest
monetization potential.
- Opera had 313 million monthly active users (MAUs) in the fourth
quarter of 2023, representing a slight increase versus 311 million
MAUs in the third quarter. Our user growth continues to be driven
by high-ARPU users in North
America, Europe and
Latin America, and was partially
offset by smaller declines of low-ARPU users in emerging
markets.
- In the fourth quarter of 2023, annualized ARPU was $1.44, an increase of 22% versus the fourth
quarter of 2022.
- The Opera GX gaming browser had 27.8 million MAUs across PC and
mobile in the quarter, up 7% from 26.1 million in the third
quarter.
- We repurchased 1.15 million ADSs at a cost of $13.0 million during the fourth quarter,
completing the $50 million buyback
authorization from January 2022.
- In early February 2024, the
company announced its first dedicated AI cluster to support ongoing
AI initiatives across products. The data center infrastructure is
located in Iceland where it
benefits from clean energy and natural cooling, and its associated
capital expenditure is approximately $19
million, paid in cash in the first quarter of 2024.
- Opera updated the fair value assessment of its current 9.44%
stake in OPay to $269 million,
resulting in a non-cash accounting gain of $106 million in the quarter. OPay quadrupled its
user base through 2023 and grew revenue by over 60% on a constant
currency basis.
- Opera increased its cash position by $10.3 million in the quarter to $93.9 million at year-end, supported by a strong
operating cash flow of $25.3 million,
partially offset, in particular, by the $13
million spent to repurchase shares. In total, our balance
sheet remains strong, and at year-end also included a remaining
$32.8 million receivable due from the
sale of our prior stake in Star X, and our stake in OPay with an
estimated value of $269.4
million.
- Our semi-annual dividend of $0.40
per ADS translated to a total of $35.0
million at the January record date, with 87,518,284 ADS
equivalents outstanding net of our fourth quarter repurchases. The
dividend cash expense was $9.9
million, while the remainder $25.1
million was offset against our receivable from the sale of
Star X.
Business Outlook
"We are pleased to report that our fourth quarter growth
materialized at the high end of our significantly lifted
expectations as captured in our most recent guidance. The
underlying trajectory of our business is further demonstrated by
the overachievement in adjusted EBITDA, where in particular
marketing spend came in below expectations for both the quarter and
the year as a whole. For the full year, our marketing expenses were
$109.9 million or 28% of revenue, a
reduction from $114.9 million or 35%
of revenue in 2022," said Frode
Jacobsen, CFO.
"As part of a healthy business, we focus on the conversion of
profitability to cash flow. For 2023, our operating cash flow was
$82.8 million, or 88% of
adjusted EBITDA, and our free cash flow from operations was
$72.5 million, or 77% of adjusted
EBITDA. We ensure that our shareholders directly benefit from our
underlying cash generation and our healthy balance sheet. For 2023
as a whole, dividends amounted to $1.20 per ADS, inclusive of our special dividend
at the start of the year, and our buy-back totaled 2.77 million
ADSs," continued Mr. Jacobsen.
For the full year of 2024, Opera guides revenue to be
$450-465 million, an increase of
15% over 2023 at the midpoint. We guide adjusted EBITDA to be
$106-110 million, or a 24%
margin at the midpoints.
For the first quarter, we guide revenue of $99-101 million or 15% year-over-year growth
at the midpoint. Adjusted EBITDA is guided to be $22.5-24.5 million, or a 24% margin at the
midpoint.
Fourth Quarter 2023 Financial Results
All comparisons in this section are relative to the fourth
quarter of 2022 unless otherwise stated.
Revenue increased by 17% to $113.0 million.
- Advertising revenue increased by 20% to $67.8 million.
- Search revenue increased by 15% to $44.7
million.
- Technology licensing and other revenue was $0.5 million.
Operating expenses increased by 10% to $93.2 million.
- Combined technology and platform fees, content cost and cost of
inventory sold were $28.5 million, or
25% of revenue.
- Personnel expenses, including share-based remuneration, were
$20.6 million. This expense consists
of cash-based compensation expense of $16.1
million, a 6% decrease year-over-year, and share-based
remuneration expense of $4.5 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 $30.2 million, an increase of 2%.
- Depreciation and amortization expenses were $3.2 million, an 8% decrease.
- All other operating expenses were $10.6
million, a 7% decrease. While the total decreased, we saw an
increase related to professional services fees in connection with
our strengthening of internal controls over financial
reporting.
Operating profit was $20.3
million, representing a 18% margin, compared to an operating
profit of $11.8 million and a margin
of 12% in the fourth quarter of 2022.
Net finance loss was $0.7
million, consisting of foreign exchange loss partially
offset by interest income and time-value changes of our Star X
receivable.
Income tax expense was $2.1
million, corresponding to 7% of adjusted EBITDA and
benefiting from favorable local exchange rate conversion against
USD in the quarter.
Net income was $123.6
million, consisting of $17.6
million underlying profit as well as the $105.9 million
gain following the updated valuation of our OPay
investment.
Basic earnings per ADS was $1.41 in the fourth quarter of 2023, of which
$1.21 related to OPay and
$0.20 to our underlying profit. The
weighted average number of ordinary shares outstanding was 175.4
million in the quarter, corresponding to 87.7 million ADSs.
Adjusted EBITDA was $27.8
million, representing a 24.6% margin, compared to adjusted
EBITDA of $22.8 million, representing
a 23.7% margin, in the fourth quarter of 2022.
Operating cash flow was $25.3
million, or 91% of adjusted EBITDA, and free cash flow
from operations was $22.5
million, or 81% of adjusted EBITDA.
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
fourth quarter 2023 financial results on Thursday, February 29th at 8:00 am Eastern Time (EDT). Listeners may access
the call by dialing the following numbers:
United States: +1
877-888-4294
Norway: +47 80-01-3780
China: +10-800-714-1507 or
+10-800-140-1382
Hong Kong: +80-090-1494
United Kingdom: +44
0-808-101-1183
International: +1 785-424-1881
Confirmation Code: OPRAQ423
A live webcast of the conference call will be posted at
https://investor.opera.com.
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.
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
December 31,
|
|
|
Twelve Months
Ended
December 31,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Revenue
|
|
$
|
96,272
|
|
|
$
|
113,004
|
|
|
$
|
331,037
|
|
|
$
|
396,827
|
|
Other operating
income
|
|
|
148
|
|
|
|
478
|
|
|
|
469
|
|
|
|
666
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technology and
platform fees
|
|
|
(784)
|
|
|
|
(454)
|
|
|
|
(4,104)
|
|
|
|
(3,145)
|
|
Content
cost
|
|
|
(891)
|
|
|
|
(1,133)
|
|
|
|
(3,834)
|
|
|
|
(4,297)
|
|
Cost of inventory
sold
|
|
|
(17,277)
|
|
|
|
(26,953)
|
|
|
|
(46,650)
|
|
|
|
(85,808)
|
|
Personnel expenses
including share-based remuneration
|
|
|
(21,095)
|
|
|
|
(20,617)
|
|
|
|
(74,588)
|
|
|
|
(82,750)
|
|
Marketing and
distribution expenses
|
|
|
(29,558)
|
|
|
|
(30,148)
|
|
|
|
(114,988)
|
|
|
|
(109,947)
|
|
Credit loss
expense
|
|
|
(977)
|
|
|
|
(1,329)
|
|
|
|
(1,387)
|
|
|
|
(3,967)
|
|
Depreciation and
amortization
|
|
|
(3,490)
|
|
|
|
(3,225)
|
|
|
|
(13,939)
|
|
|
|
(13,165)
|
|
Impairment of
non-financial assets
|
|
|
(3,194)
|
|
|
|
(116)
|
|
|
|
(3,194)
|
|
|
|
(681)
|
|
Non-recurring
expenses
|
|
|
(310)
|
|
|
|
(9)
|
|
|
|
(1,517)
|
|
|
|
(698)
|
|
Other operating
expenses
|
|
|
(7,002)
|
|
|
|
(9,169)
|
|
|
|
(26,705)
|
|
|
|
(30,143)
|
|
Total operating
expenses
|
|
|
(84,577)
|
|
|
|
(93,154)
|
|
|
|
(290,906)
|
|
|
|
(334,603)
|
|
Operating
profit
|
|
|
11,842
|
|
|
|
20,327
|
|
|
|
40,600
|
|
|
|
62,890
|
|
Share of net loss of
equity-accounted investees
|
|
|
-
|
|
|
|
-
|
|
|
|
(6)
|
|
|
|
-
|
|
Fair value gain on
investments
|
|
|
1,500
|
|
|
|
105,945
|
|
|
|
1,500
|
|
|
|
105,945
|
|
Net finance income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance
income
|
|
|
43,606
|
|
|
|
999
|
|
|
|
21,454
|
|
|
|
8,876
|
|
Finance
expense
|
|
|
(35,620)
|
|
|
|
(99)
|
|
|
|
(38,521)
|
|
|
|
(644)
|
|
Net foreign exchange
gain (loss)
|
|
|
(1,087)
|
|
|
|
(1,553)
|
|
|
|
(1,157)
|
|
|
|
(963)
|
|
Net finance income
(expense)
|
|
|
6,898
|
|
|
|
(653)
|
|
|
|
(18,224)
|
|
|
|
7,269
|
|
Income before income
taxes
|
|
|
20,241
|
|
|
|
125,620
|
|
|
|
23,870
|
|
|
|
176,105
|
|
Income tax (expense)
benefit
|
|
|
681
|
|
|
|
(2,062)
|
|
|
|
(8,835)
|
|
|
|
(6,697)
|
|
Net income
attributable to owners of the parent
|
|
$
|
20,922
|
|
|
$
|
123,558
|
|
|
$
|
15,035
|
|
|
$
|
169,408
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
number of shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic, ADS
equivalent
|
|
|
93.87
|
|
|
|
87.71
|
|
|
|
109.48
|
|
|
|
89.26
|
|
Diluted, ADS
equivalent
|
|
|
94.62
|
|
|
|
89.28
|
|
|
|
110.34
|
|
|
|
90.92
|
|
Basic, ordinary
shares
|
|
|
187.73
|
|
|
|
175.42
|
|
|
|
218.96
|
|
|
|
178.51
|
|
Diluted, ordinary
shares
|
|
|
189.23
|
|
|
|
178.56
|
|
|
|
220.67
|
|
|
|
181.84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ADS and
per ordinary share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per
ADS
|
|
$
|
0.22
|
|
|
$
|
1.41
|
|
|
$
|
0.14
|
|
|
$
|
1.90
|
|
Diluted earnings per
ADS
|
|
$
|
0.22
|
|
|
$
|
1.38
|
|
|
$
|
0.14
|
|
|
$
|
1.86
|
|
Basic earnings per
ordinary share
|
|
$
|
0.11
|
|
|
$
|
0.70
|
|
|
$
|
0.07
|
|
|
$
|
0.95
|
|
Diluted earnings per
ordinary share
|
|
$
|
0.11
|
|
|
$
|
0.69
|
|
|
$
|
0.07
|
|
|
$
|
0.93
|
|
Opera
Limited
|
|
Consolidated
Statement of Comprehensive Income
|
|
(In thousands,
unaudited)
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
|
Twelve Months
Ended
December 31,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Net
income
|
|
$
|
20,922
|
|
|
$
|
123,558
|
|
|
$
|
15,035
|
|
|
$
|
169,408
|
|
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
|
|
|
1,775
|
|
|
|
1,387
|
|
|
|
(3,477)
|
|
|
|
(742)
|
|
Reclassification of
exchange differences on loss of control
|
|
|
(96)
|
|
|
|
-
|
|
|
|
(96)
|
|
|
|
-
|
|
Reclassification of
share of other comprehensive income (loss) of equity-accounted
investees
|
|
|
-
|
|
|
|
-
|
|
|
|
708
|
|
|
|
-
|
|
Other comprehensive
income (loss)
|
|
|
1,679
|
|
|
|
1,387
|
|
|
|
(2,865)
|
|
|
|
(742)
|
|
Total comprehensive
income attributable to owners of the parent
|
|
$
|
22,601
|
|
|
$
|
124,945
|
|
|
$
|
12,170
|
|
|
$
|
168,666
|
|
Opera
Limited
|
|
Consolidated
Statement of Financial Position
|
|
(In thousands,
unaudited)
|
|
|
|
|
|
As of December
31,
|
|
|
|
2022
|
|
|
2023
|
|
Assets:
|
|
|
|
|
|
|
|
|
Property and
equipment
|
|
$
|
14,623
|
|
|
$
|
16,074
|
|
Goodwill
|
|
|
429,445
|
|
|
|
429,856
|
|
Intangible
assets
|
|
|
99,983
|
|
|
|
99,070
|
|
Investment in
OPay
|
|
|
-
|
|
|
|
269,407
|
|
Other non-current
investments and financial assets
|
|
|
2,643
|
|
|
|
3,049
|
|
Non-current
receivables from sale of investments
|
|
|
76,305
|
|
|
|
-
|
|
Deferred tax
assets
|
|
|
1,473
|
|
|
|
1,133
|
|
Total non-current
assets
|
|
|
624,473
|
|
|
|
818,589
|
|
Trade
receivables
|
|
|
57,923
|
|
|
|
69,382
|
|
Current receivables
from sale of investments
|
|
|
56,347
|
|
|
|
32,797
|
|
Other current
receivables
|
|
|
17,247
|
|
|
|
7,760
|
|
Prepayments
|
|
|
3,932
|
|
|
|
4,660
|
|
Marketable
securities
|
|
|
66,250
|
|
|
|
-
|
|
Cash and cash
equivalents
|
|
|
52,414
|
|
|
|
93,863
|
|
Total cash, cash
equivalents, and marketable securities
|
|
|
118,664
|
|
|
|
93,863
|
|
Assets held for
sale
|
|
|
86,100
|
|
|
|
-
|
|
Total current
assets
|
|
|
340,213
|
|
|
|
208,461
|
|
Total
assets
|
|
$
|
964,686
|
|
|
$
|
1,027,050
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
Share
capital
|
|
$
|
18
|
|
|
$
|
18
|
|
Other paid in
capital
|
|
|
824,832
|
|
|
|
717,610
|
|
Treasury
shares
|
|
|
(206,514)
|
|
|
|
(238,815)
|
|
Retained
earnings
|
|
|
273,262
|
|
|
|
461,271
|
|
Foreign currency
translation reserve
|
|
|
(3,385)
|
|
|
|
(4,127)
|
|
Total equity
attributable to owners of the parent
|
|
|
888,213
|
|
|
|
935,957
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
Non-current lease
liabilities and other loans
|
|
|
4,723
|
|
|
|
6,776
|
|
Deferred tax
liabilities
|
|
|
7,352
|
|
|
|
2,813
|
|
Other non-current
liabilities
|
|
|
68
|
|
|
|
94
|
|
Total non-current
liabilities
|
|
|
12,143
|
|
|
|
9,682
|
|
Trade and other
payables
|
|
|
46,937
|
|
|
|
52,247
|
|
Deferred
revenue
|
|
|
995
|
|
|
|
10,272
|
|
Current lease
liabilities and other loans
|
|
|
3,112
|
|
|
|
3,770
|
|
Income tax
payable
|
|
|
1,133
|
|
|
|
1,838
|
|
Other current
liabilities
|
|
|
12,152
|
|
|
|
13,285
|
|
Total current
liabilities
|
|
|
64,330
|
|
|
|
81,411
|
|
Total
liabilities
|
|
|
76,472
|
|
|
|
91,093
|
|
Total equity and
liabilities
|
|
$
|
964,686
|
|
|
$
|
1,027,050
|
|
Opera
Limited
|
|
Consolidated
Statement of Changes in Equity
|
|
(In thousands, except
number of shares, unaudited)
|
|
|
|
|
|
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
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
15,035
|
|
|
|
-
|
|
|
|
15,035
|
|
Other
comprehensive loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,865)
|
|
|
|
(2,865)
|
|
Share-based
remuneration
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
9,073
|
|
|
|
-
|
|
|
|
9,073
|
|
Issuance of shares
upon exercise of RSUs and options
|
|
|
1,597,500
|
|
|
|
798,750
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Acquisition of
treasury shares
|
|
|
(53,458,990)
|
|
|
|
(26,729,495)
|
|
|
|
(6)
|
|
|
|
-
|
|
|
|
(146,063)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(146,068)
|
|
As of December 31,
2022
|
|
|
178,430,242
|
|
|
|
89,215,121
|
|
|
|
18
|
|
|
|
824,832
|
|
|
|
(206,514)
|
|
|
|
273,262
|
|
|
|
(3,385)
|
|
|
|
888,213
|
|
Net income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
169,408
|
|
|
|
-
|
|
|
|
169,408
|
|
Other comprehensive
loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(742)
|
|
|
|
(742)
|
|
Share-based
remuneration, net of tax
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
18,600
|
|
|
|
-
|
|
|
|
18,600
|
|
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
|
|
|
(5,530,692)
|
|
|
|
(2,765,346)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(32,695)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(32,695)
|
|
As of December 31,
2023
|
|
|
175,036,568
|
|
|
|
87,518,284
|
|
|
$
|
18
|
|
|
$
|
717,610
|
|
|
$
|
(238,815)
|
|
|
$
|
461,271
|
|
|
$
|
(4,127)
|
|
|
$
|
935,957
|
|
Opera
Limited
|
|
Consolidated
Statement of Cash Flows
|
|
(In thousands,
unaudited)
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
|
Twelve Months
Ended
December 31,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
$
|
20,241
|
|
|
$
|
125,620
|
|
|
$
|
23,870
|
|
|
$
|
176,105
|
|
Adjustments to
reconcile profit (loss) before income taxes to net cash
flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based payment
expense
|
|
|
3,846
|
|
|
|
3,938
|
|
|
|
9,073
|
|
|
|
14,926
|
|
Depreciation and
amortization
|
|
|
3,490
|
|
|
|
3,225
|
|
|
|
13,939
|
|
|
|
13,165
|
|
Impairment of
non-financial assets
|
|
|
3,194
|
|
|
|
116
|
|
|
|
3,194
|
|
|
|
681
|
|
Share of net loss of
equity-accounted investees
|
|
|
-
|
|
|
|
-
|
|
|
|
6
|
|
|
|
-
|
|
Fair value gain on
investments
|
|
|
(1,500)
|
|
|
|
(105,945)
|
|
|
|
(1,500)
|
|
|
|
(105,945)
|
|
Net finance (income)
expense
|
|
|
(6,898)
|
|
|
|
653
|
|
|
|
18,224
|
|
|
|
(7,269)
|
|
Other
adjustments
|
|
|
1,034
|
|
|
|
(190)
|
|
|
|
(452)
|
|
|
|
(255)
|
|
Changes in working
capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in trade and
other receivables
|
|
|
(7,571)
|
|
|
|
(14,895)
|
|
|
|
(19,299)
|
|
|
|
(17,956)
|
|
Change in
prepayments
|
|
|
3,421
|
|
|
|
1,194
|
|
|
|
4,253
|
|
|
|
(500)
|
|
Change in trade and
other payables
|
|
|
5,926
|
|
|
|
5,412
|
|
|
|
8,559
|
|
|
|
5,310
|
|
Change in deferred
revenue
|
|
|
(514)
|
|
|
|
7,084
|
|
|
|
(97)
|
|
|
|
9,277
|
|
Change in other
liabilities
|
|
|
2,116
|
|
|
|
989
|
|
|
|
3
|
|
|
|
1,158
|
|
Income taxes (paid)
received
|
|
|
(3,243)
|
|
|
|
(1,915)
|
|
|
|
(3,111)
|
|
|
|
(5,937)
|
|
Net cash flow from
operating activities
|
|
|
23,542
|
|
|
|
25,284
|
|
|
|
56,662
|
|
|
|
82,761
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of
equipment
|
|
|
(429)
|
|
|
|
(594)
|
|
|
|
(3,187)
|
|
|
|
(1,873)
|
|
Purchase of intangible
assets
|
|
|
-
|
|
|
|
(250)
|
|
|
|
-
|
|
|
|
(250)
|
|
Development
expenditure
|
|
|
(1,878)
|
|
|
|
(977)
|
|
|
|
(6,789)
|
|
|
|
(4,281)
|
|
Proceeds from sale of
shares in former associates
|
|
|
-
|
|
|
|
-
|
|
|
|
36,879
|
|
|
|
-
|
|
Net sale (purchase) of
listed equity instruments
|
|
|
(3,057)
|
|
|
|
-
|
|
|
|
16,178
|
|
|
|
23,414
|
|
Interest income
received
|
|
|
569
|
|
|
|
716
|
|
|
|
1,368
|
|
|
|
2,989
|
|
Net cash flow from
(used in) investing activities
|
|
|
(4,795)
|
|
|
|
(1,105)
|
|
|
|
44,450
|
|
|
|
19,999
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of
treasury shares
|
|
|
(131,822)
|
|
|
|
(13,001)
|
|
|
|
(146,068)
|
|
|
|
(32,695)
|
|
Proceeds from exercise
of share options
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
394
|
|
Dividends
paid
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(23,105)
|
|
Interests on loans and
borrowings
|
|
|
(149)
|
|
|
|
(125)
|
|
|
|
(293)
|
|
|
|
(369)
|
|
Repayment of loans and
borrowings
|
|
|
(70)
|
|
|
|
42
|
|
|
|
(378)
|
|
|
|
(161)
|
|
Payment of lease
liabilities
|
|
|
(953)
|
|
|
|
(964)
|
|
|
|
(3,837)
|
|
|
|
(3,907)
|
|
Net cash flow used
in financing activities
|
|
|
(132,993)
|
|
|
|
(14,048)
|
|
|
|
(150,578)
|
|
|
|
(59,843)
|
|
Net change in cash and
cash equivalents
|
|
|
(114,245)
|
|
|
|
10,131
|
|
|
|
(49,465)
|
|
|
|
42,918
|
|
Cash and cash
equivalents at beginning of period
|
|
|
166,071
|
|
|
|
83,505
|
|
|
|
102,876
|
|
|
|
52,414
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
|
589
|
|
|
|
227
|
|
|
|
(996)
|
|
|
|
(1,469)
|
|
Cash and cash
equivalents at end of period
|
|
$
|
52,414
|
|
|
$
|
93,863
|
|
|
$
|
52,414
|
|
|
$
|
93,863
|
|
Opera
Limited
|
|
Supplemental
Financial Information
|
|
(In thousands,
unaudited)
|
|
|
|
Revenue
|
|
|
|
The table below
specifies the amounts of the different types of revenue:
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
|
Twelve Months
Ended
December 31,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Advertising
|
|
$
|
56,753
|
|
|
$
|
67,833
|
|
|
$
|
187,434
|
|
|
$
|
230,980
|
|
Search
|
|
|
39,034
|
|
|
|
44,704
|
|
|
|
140,162
|
|
|
|
162,168
|
|
Technology licensing
and other revenue
|
|
|
485
|
|
|
|
466
|
|
|
|
3,441
|
|
|
|
3,679
|
|
Total
revenue
|
|
$
|
96,272
|
|
|
$
|
113,004
|
|
|
$
|
331,037
|
|
|
$
|
396,827
|
|
Personnel Expenses
Including Share-based Remuneration
|
|
|
|
The table below
specifies the amounts of personnel expenses including share-based
remuneration:
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
|
Twelve Months
Ended
December 31,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Personnel expenses,
excluding share-based remuneration
|
|
$
|
16,999
|
|
|
$
|
16,053
|
|
|
$
|
65,284
|
|
|
$
|
65,801
|
|
Share-based
remuneration, including related social security costs
(1)
|
|
|
4,096
|
|
|
|
4,564
|
|
|
|
9,304
|
|
|
|
16,950
|
|
Total personnel
expenses including share-based remuneration
|
|
$
|
21,095
|
|
|
$
|
20,617
|
|
|
$
|
74,588
|
|
|
$
|
82,750
|
|
|
(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. Within the share-based remuneration expense
recognized by Opera for the three months ended December 31, 2022
and 2023, $1.9 million and $1.7 million, respectively, were related
to awards granted by Kunlun to employees of Opera. For the twelve
months ended December 31, 2022 and 2023, the equivalent amounts
were $1.9 million and $6.5 million, respectively.
|
Other Operating
Expenses
|
|
|
|
The table below
specifies the nature of other operating expenses:
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
|
Twelve Months
Ended
December 31,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Hosting
|
|
$
|
2,398
|
|
|
$
|
2,549
|
|
|
$
|
9,267
|
|
|
$
|
10,161
|
|
Audit, legal and other
advisory services
|
|
|
1,468
|
|
|
|
2,858
|
|
|
|
6,857
|
|
|
|
7,975
|
|
Software license
fees
|
|
|
608
|
|
|
|
928
|
|
|
|
2,149
|
|
|
|
3,357
|
|
Rent and other office
expenses
|
|
|
1,078
|
|
|
|
664
|
|
|
|
3,743
|
|
|
|
2,700
|
|
Travel
|
|
|
446
|
|
|
|
524
|
|
|
|
1,496
|
|
|
|
1,848
|
|
Other
|
|
|
1,004
|
|
|
|
1,646
|
|
|
|
3,193
|
|
|
|
4,101
|
|
Total other
operating expenses
|
|
$
|
7,002
|
|
|
$
|
9,169
|
|
|
$
|
26,705
|
|
|
$
|
30,143
|
|
Opera
Limited
|
|
Reconciliations of
Non-IFRS Financial Measures
|
|
(In thousands,
unaudited)
|
|
|
|
The table below
reconciles net income (loss) to adjusted EBITDA:
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
|
Twelve Months
Ended
December 31,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Net income
|
|
$
|
20,922
|
|
|
$
|
123,558
|
|
|
$
|
15,035
|
|
|
$
|
169,408
|
|
Add
(deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
(benefit)
|
|
|
(681)
|
|
|
|
2,062
|
|
|
|
8,835
|
|
|
|
6,697
|
|
Net finance expense
(income)
|
|
|
(6,898)
|
|
|
|
653
|
|
|
|
18,224
|
|
|
|
(7,269)
|
|
Fair value loss (gain)
on investments
|
|
|
(1,500)
|
|
|
|
(105,945)
|
|
|
|
(1,500)
|
|
|
|
(105,945)
|
|
Depreciation and
amortization
|
|
|
3,490
|
|
|
|
3,225
|
|
|
|
13,939
|
|
|
|
13,165
|
|
Impairment of
non-financial assets
|
|
|
3,194
|
|
|
|
116
|
|
|
|
3,194
|
|
|
|
681
|
|
Share-based
remuneration, including related social security costs
|
|
|
4,096
|
|
|
|
4,564
|
|
|
|
9,304
|
|
|
|
16,950
|
|
Non-recurring
expenses
|
|
|
310
|
|
|
|
9
|
|
|
|
1,517
|
|
|
|
698
|
|
Other operating
income
|
|
|
(148)
|
|
|
|
(478)
|
|
|
|
(469)
|
|
|
|
(666)
|
|
Adjusted
EBITDA
|
|
$
|
22,784
|
|
|
$
|
27,764
|
|
|
$
|
68,084
|
|
|
$
|
93,719
|
|
The table below
reconciles net cash flow from operating activities to free cash
flow from operations:
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
|
Twelve Months
Ended
December 31,
|
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
Net cash flow from
operating activities
|
|
$
|
23,542
|
|
|
$
|
25,284
|
|
|
$
|
56,662
|
|
|
$
|
82,761
|
|
Deduct:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of
equipment
|
|
|
(429)
|
|
|
|
(594)
|
|
|
|
(3,187)
|
|
|
|
(1,873)
|
|
Purchase of intangible
assets
|
|
|
-
|
|
|
|
(250)
|
|
|
|
-
|
|
|
|
(250)
|
|
Development
expenditure
|
|
|
(1,878)
|
|
|
|
(977)
|
|
|
|
(6,789)
|
|
|
|
(4,281)
|
|
Payment of lease
liabilities
|
|
|
(953)
|
|
|
|
(964)
|
|
|
|
(3,837)
|
|
|
|
(3,907)
|
|
Free cash flow from
operations
|
|
$
|
20,282
|
|
|
$
|
22,499
|
|
|
$
|
42,849
|
|
|
$
|
72,451
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/opera-reports-fourth-quarter-ahead-of-expectations-concluding-a-year-of-strong-growth-and-margin-expansion-302075659.html
SOURCE Opera Limited