Revenue grew 17% year-over-year to
$109.7 million, and exceeded the
guidance range
Adjusted EBITDA of $26.6 million, a 24% margin, also exceeded the
guidance range
Product lineup further strengthened with Opera
One launched on iOS along with rapid innovation across
platforms
Company increases both revenue and adjusted
EBITDA guidance for the year, now at 17% year-over-year growth at a
24% adjusted EBITDA margin at the midpoints
OSLO,
Norway, Aug. 22, 2024 /PRNewswire/ -- Opera
Limited (NASDAQ: OPRA), one of the world's major browser developers
and a leading internet consumer brand, today announced financial
results for the quarter ended June 30,
2024.
Second Quarter and First Half 2024 Financial
Highlights
|
|
Three Months Ended
June 30,
|
|
|
|
|
|
Six Months Ended
June 30,
|
|
|
|
|
(In thousands,
except percentages and per share amounts)
|
|
2023
|
|
|
2024
|
|
|
%
change
|
|
|
2023
|
|
|
2024
|
|
|
%
change
|
|
Revenue
|
|
$
|
94,134
|
|
|
$
|
109,734
|
|
|
|
17
|
%
|
|
$
|
181,185
|
|
|
$
|
211,605
|
|
|
|
17
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
13,537
|
|
|
$
|
19,303
|
|
|
|
43
|
%
|
|
$
|
29,015
|
|
|
$
|
34,142
|
|
|
|
18
|
%
|
Net income
margin
|
|
|
14
|
%
|
|
|
18
|
%
|
|
|
|
|
|
16
|
%
|
|
|
16
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
(1)
|
|
$
|
20,466
|
|
|
$
|
26,606
|
|
|
|
30
|
%
|
|
$
|
42,204
|
|
|
$
|
51,519
|
|
|
|
22
|
%
|
Adjusted EBITDA
margin
|
|
|
22
|
%
|
|
|
24
|
%
|
|
|
|
|
|
23
|
%
|
|
|
24
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
ADS (2)
|
|
$
|
0.15
|
|
|
$
|
0.22
|
|
|
|
46
|
%
|
|
$
|
0.32
|
|
|
$
|
0.38
|
|
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flow from
operating activities
|
|
$
|
15,517
|
|
|
$
|
17,416
|
|
|
|
12
|
%
|
|
$
|
41,244
|
|
|
$
|
48,438
|
|
|
|
17
|
%
|
As percent of
adjusted EBITDA
|
|
|
76
|
%
|
|
|
65
|
%
|
|
|
|
|
|
98
|
%
|
|
|
94
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow from
operations (1)
|
|
$
|
13,216
|
|
|
$
|
13,525
|
|
|
|
2
|
%
|
|
$
|
36,533
|
|
|
$
|
21,815
|
|
|
|
(40)
|
%
|
As percent of
adjusted EBITDA
|
|
|
65
|
%
|
|
|
51
|
%
|
|
|
|
|
|
87
|
%
|
|
|
42
|
%
|
|
|
|
_______________
(1)
|
See the sections below
titled "Non-IFRS Financial Measures" and "Reconciliations of
Non-IFRS Financial Measures" 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.
|
"Our continued momentum is underpinned by a record strong and
rapidly evolving product lineup that attracts users with high
monetization potential, combined with our ability to drive targeted
and high purchase-intent traffic directly to an expanding
partnership base. In sum, this led to both revenue and
profitability exceeding expectations for the quarter," said co-CEO
Lin Song.
"Continued innovation on the product front in the form of
refreshed browsers such as Opera One for iOS, and on the feature
front with our evolving Aria browser AI, combined with a highly
scalable revenue model, point to continued growth in the second
half of the year," continued Mr. Song.
Second Quarter 2024 and Recent Business Highlights
- Solid monetization performance of our browsers, along with
continuing growth of our Opera Ads platform and our ability to
deliver targeted, high purchase intent traffic to our advertising
partners, resulted in advertising revenue growing 20%
year-over-year to $64.6 million, or
59% of total revenue.
- Search revenue grew 15% year-over-year, driven by our ongoing
focus on users with the potential for the greatest
monetization.
- Opera had 298 million monthly active users (MAUs), with
continued growth in high-ARPU users in North America, Europe and Latin
America, offset primarily by a decline of feature phone
users in emerging markets.
- Annualized ARPU was $1.46, an
increase of 25% versus the second quarter of 2023.
- The Opera GX gaming browser had 30 million MAUs across PC and
mobile, up 27% year-over-year.
- Net cash flow from operating activities was $17.4 million, with a year-to-date conversion of
adjusted EBITDA to operating cash flow of 94%. Opera had cash and
cash equivalents of $104.4 million at
quarter end.
- Opera declared a semi-annual dividend of $0.40 per ADS, representing a total dividend
value of $35.4 million at the July
record date. The cash distribution was $27.6
million, whereas the remaining $7.8
million was offset against our receivable from the sale of
Star X, resulting in the receivable being fully settled.
Second Quarter 2024 Financial Results
All comparisons in this section are relative to the second
quarter of 2023 unless otherwise stated.
Revenue increased by 17% to $109.7 million.
- Advertising revenue increased by 20% to $64.6 million.
- Search revenue increased by 15% to $44.5
million.
- Technology licensing and other revenue was $0.6 million.
Operating expenses increased by 9% to $89.1 million.
- Combined technology and platform fees, content cost and cost of
inventory sold were $27.7 million, or
25% of revenue.
- Personnel expenses, including share-based compensation, totaled
$19.8 million. Cash-based
compensation expense was $17.8
million, a 7% increase year-over-year, whereas share-based
compensation expense was $1.9
million. The share-based compensation expense includes
equity awards granted by Opera's majority shareholder to employees
of Opera even though Opera does not have any obligation to settle
the awards, and such awards do not lead to dilution for Opera
shareholders.
- Marketing and distribution expenses were $29.0 million, an increase of 8%.
- Depreciation and amortization expenses were $4.0 million, a 20% increase driven by the
recently deployed AI data cluster.
- All other operating expenses were $8.6
million, a 17% increase driven by increases in professional
and cloud services.
Operating profit was $21.9
million, representing a 20% margin, compared to an operating
profit of $12.5 million and a margin
of 13% in the second quarter of 2023.
Net finance income was $0.2
million, a result of $0.8
million in net interest income, offset by foreign exchange
loss of $0.6 million.
Income tax expense was $2.8
million, corresponding to an effective tax rate of 13%, or
11% of adjusted EBITDA.
Net income was $19.3
million, representing an 18% margin, compared to net income
of $13.5 million and a margin of 14%
in the second quarter of 2023.
Adjusted EBITDA was $26.6
million, representing a 24% margin, compared to adjusted
EBITDA of $20.5 million, representing
a 22% margin, in the second quarter of 2023.
Diluted earnings per ADS was $0.22. The diluted weighted average number of
ordinary shares outstanding was 178.6 million in the quarter,
corresponding to 89.3 million ADSs.
Net cash flow from operating activities was $17.4 million, or 65% of adjusted EBITDA, net of
annual bonuses that were paid during the second quarter as opposed
to within the first quarter in 2023. Free cash flow from
operations was $13.5 million, or
51% of adjusted EBITDA.
Business Outlook
"We are very pleased to combine overperformance on revenue with
strong cost discipline, adding to the overperformance of adjusted
EBITDA. This demonstrates the health of our business and adds to
our comfort in terms of our full-year trajectory, in turn allowing
us to raise our guidance for both revenue and adjusted EBITDA,"
said Frode Jacobsen, CFO.
"We are fortunate to be in a position where we can continue to
invest in innovation and return cash to shareholders, while
simultaneously growing both our revenue and our profits," continued
Mr. Jacobsen.
For the full year of 2024, we guide revenue to be in the range
of $461 – 467 million, an increase of
17% over 2023 at the midpoint, and guide adjusted EBITDA to be in
the range of $110 – 113 million, or a
24% margin at the midpoints.
For the third quarter of 2024, we guide revenue to be in the
range of $119 – 121 million, or 17%
year-over-year growth at the midpoint, and guide adjusted EBITDA to
be in the range of $27.0 – 28.5
million, or a 23% margin at the midpoints.
Conference Call and Webcast Information
Opera's management will host a conference call to discuss the
second quarter 2024 financial results at 8:00 a.m. ET today. The live webcast of the
conference call can be accessed at our investor relations website
at investor.opera.com, along with the earnings press release and
financial tables. Following the call, a replay will be available at
the same website.
We also provide announcements regarding our financial
performance and other matters, including SEC filings, press
releases, slide presentations, business blogs and information on
corporate governance, on our investor relations website at
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 Accounting
Standards, we use adjusted EBITDA, adjusted EBITDA margin and free
cash flow from operations 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. We believe adjusted EBITDA and adjusted EBITDA margin
provide meaningful supplemental information regarding our financial
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 our
liquidity, including ability to generate cash from business
operations that is available for acquisitions and other
investments, and for distributions to our shareholders.
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 compensation expense, (x)
non-recurring expenses, and (xi) other operating income. Adjusted
EBITDA margin is calculated as adjusted EBITDA divided by
revenue.
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.
We believe adjusted EBITDA, adjusted EBITDA margin and free cash
flow from operations 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. However,
these non-IFRS financial measures should not be considered
substitutes for, or superior to, the financial information prepared
and presented in accordance with IFRS Accounting Standards. Our
calculations of adjusted EBITDA, adjusted EBITDA margin and free
cash flow from operations may differ from similarly-titled non-IFRS
measures, if any, reported by our peers. In addition, the non-IFRS
financial measures may be limited in their usefulness because they
do not present the full economic effects of certain items of
income, expenses and cash flows. We compensate for these
limitations by providing reconciliations of our non-IFRS financial
measures to the most closely related financial measures in IFRS
Accounting Standards. 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, adjusted
EBITDA margin and free cash flow from operations in conjunction
with net income (loss) and net cash flow from operating
activities.
For reconciliations of these non-IFRS financial measures to the
most directly comparable financial measures prepared in accordance
with IFRS Accounting Standards, please see the section titled
"Reconciliations of Non-IFRS Financial Measures" included at the
end of this earnings press release.
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
per share amounts, unaudited)
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Revenue
|
|
$
|
94,134
|
|
|
$
|
109,734
|
|
|
$
|
181,185
|
|
|
$
|
211,605
|
|
Other operating
income
|
|
|
51
|
|
|
|
1,281
|
|
|
|
180
|
|
|
|
1,624
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Technology and
platform fees
|
|
|
(1,114)
|
|
|
|
(1,893)
|
|
|
|
(1,956)
|
|
|
|
(5,656)
|
|
Content
cost
|
|
|
(1,094)
|
|
|
|
(901)
|
|
|
|
(1,983)
|
|
|
|
(1,871)
|
|
Cost of inventory
sold
|
|
|
(20,357)
|
|
|
|
(24,862)
|
|
|
|
(35,523)
|
|
|
|
(44,147)
|
|
Personnel expenses
including share-based compensation
|
|
|
(21,370)
|
|
|
|
(19,780)
|
|
|
|
(41,423)
|
|
|
|
(38,705)
|
|
Marketing and
distribution expenses
|
|
|
(26,996)
|
|
|
|
(29,026)
|
|
|
|
(51,393)
|
|
|
|
(58,491)
|
|
Credit loss
expense
|
|
|
(47)
|
|
|
|
143
|
|
|
|
(2,446)
|
|
|
|
207
|
|
Depreciation and
amortization
|
|
|
(3,356)
|
|
|
|
(4,012)
|
|
|
|
(6,735)
|
|
|
|
(7,083)
|
|
Other operating
expenses
|
|
|
(7,315)
|
|
|
|
(8,741)
|
|
|
|
(13,422)
|
|
|
|
(15,965)
|
|
Total operating
expenses
|
|
|
(81,650)
|
|
|
|
(89,072)
|
|
|
|
(154,880)
|
|
|
|
(171,711)
|
|
Operating
profit
|
|
|
12,535
|
|
|
|
21,943
|
|
|
|
26,485
|
|
|
|
41,518
|
|
Net finance income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance
income
|
|
|
1,361
|
|
|
|
936
|
|
|
|
6,723
|
|
|
|
1,799
|
|
Finance
expense
|
|
|
(80)
|
|
|
|
(173)
|
|
|
|
(453)
|
|
|
|
(315)
|
|
Net foreign exchange
gain (loss)
|
|
|
869
|
|
|
|
(578)
|
|
|
|
676
|
|
|
|
(1,405)
|
|
Net finance income
(expense)
|
|
|
2,150
|
|
|
|
185
|
|
|
|
6,946
|
|
|
|
79
|
|
Income before income
taxes
|
|
|
14,684
|
|
|
|
22,128
|
|
|
|
33,431
|
|
|
|
41,596
|
|
Income tax
expense
|
|
|
(1,148)
|
|
|
|
(2,825)
|
|
|
|
(4,416)
|
|
|
|
(7,454)
|
|
Net income
attributable to Opera shareholders
|
|
$
|
13,537
|
|
|
$
|
19,303
|
|
|
$
|
29,015
|
|
|
$
|
34,142
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per
American depositary share (ADS):
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.15
|
|
|
$
|
0.22
|
|
|
$
|
0.32
|
|
|
$
|
0.39
|
|
Diluted
|
|
$
|
0.15
|
|
|
$
|
0.22
|
|
|
$
|
0.32
|
|
|
$
|
0.38
|
|
Weighted-average
number of ADSs outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
89,897
|
|
|
|
88,458
|
|
|
|
89,841
|
|
|
|
88,455
|
|
Diluted
|
|
|
91,313
|
|
|
|
89,315
|
|
|
|
91,203
|
|
|
|
89,303
|
|
Opera
Limited
|
Consolidated
Statement of Comprehensive Income
|
(In thousands,
unaudited)
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Net
income
|
|
$
|
13,537
|
|
|
$
|
19,303
|
|
|
$
|
29,015
|
|
|
$
|
34,142
|
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
Items that may be
reclassified to the statement of operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange differences
on translation of foreign operations
|
|
|
(1,219)
|
|
|
|
81
|
|
|
|
(1,167)
|
|
|
|
(165)
|
|
Other comprehensive
income (loss)
|
|
|
(1,219)
|
|
|
|
81
|
|
|
|
(1,167)
|
|
|
|
(165)
|
|
Total comprehensive
income attributable to Opera shareholders
|
|
$
|
12,318
|
|
|
$
|
19,384
|
|
|
$
|
27,848
|
|
|
$
|
33,978
|
|
Opera
Limited
|
Consolidated
Statement of Financial Position
|
(In thousands,
unaudited)
|
|
|
|
As of December
31,
|
|
|
As of June
30,
|
|
|
|
2023
|
|
|
2024
|
|
Assets:
|
|
|
|
|
|
|
Property and
equipment
|
|
$
|
16,074
|
|
|
$
|
35,038
|
|
Goodwill
|
|
|
429,856
|
|
|
|
429,794
|
|
Intangible
assets
|
|
|
99,070
|
|
|
|
99,278
|
|
Investment in
OPay
|
|
|
253,300
|
|
|
|
253,300
|
|
Other non-current
investments and financial assets
|
|
|
3,049
|
|
|
|
2,585
|
|
Deferred tax
assets
|
|
|
1,133
|
|
|
|
1,228
|
|
Total non-current
assets
|
|
|
802,482
|
|
|
|
821,224
|
|
Trade
receivables
|
|
|
69,382
|
|
|
|
65,580
|
|
Current receivables
from sale of investments
|
|
|
32,797
|
|
|
|
7,818
|
|
Other current
receivables
|
|
|
7,760
|
|
|
|
5,058
|
|
Prepayments
|
|
|
4,660
|
|
|
|
3,869
|
|
Cash and cash
equivalents
|
|
|
93,863
|
|
|
|
104,356
|
|
Total current
assets
|
|
|
208,461
|
|
|
|
186,681
|
|
Total
assets
|
|
$
|
1,010,943
|
|
|
$
|
1,007,904
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
Share
capital
|
|
$
|
18
|
|
|
$
|
18
|
|
Other paid in
capital
|
|
|
717,610
|
|
|
|
682,603
|
|
Treasury
shares
|
|
|
(238,815)
|
|
|
|
(238,815)
|
|
Retained
earnings
|
|
|
445,164
|
|
|
|
482,931
|
|
Foreign currency
translation reserve
|
|
|
(4,127)
|
|
|
|
(4,292)
|
|
Total equity
attributable to Opera shareholders
|
|
|
919,850
|
|
|
|
922,445
|
|
Liabilities:
|
|
|
|
|
|
|
Non-current lease
liabilities
|
|
|
6,776
|
|
|
|
6,038
|
|
Deferred tax
liabilities
|
|
|
2,813
|
|
|
|
5,029
|
|
Other non-current
liabilities
|
|
|
94
|
|
|
|
47
|
|
Total non-current
liabilities
|
|
|
9,682
|
|
|
|
11,114
|
|
Trade and other
payables
|
|
|
52,247
|
|
|
|
52,992
|
|
Current lease
liabilities
|
|
|
3,770
|
|
|
|
3,641
|
|
Income tax
payable
|
|
|
1,838
|
|
|
|
3,502
|
|
Deferred
revenue
|
|
|
10,272
|
|
|
|
5,130
|
|
Other current
liabilities
|
|
|
13,285
|
|
|
|
9,081
|
|
Total current
liabilities
|
|
|
81,411
|
|
|
|
74,345
|
|
Total
liabilities
|
|
|
91,093
|
|
|
|
85,459
|
|
Total equity and
liabilities
|
|
$
|
1,010,943
|
|
|
$
|
1,007,904
|
|
Opera
Limited
|
Consolidated
Statement of Changes in Equity
|
(In thousands, except
number of shares, unaudited)
|
For the six months
ended June 30, 2023:
|
|
|
|
|
|
|
Equity attributable
to Opera shareholders
|
|
|
|
Number
of ADSs
outstanding
|
|
|
Share
capital
|
|
|
Other
paid in
capital
|
|
|
Treasury
shares
|
|
|
Retained
earnings
|
|
|
Foreign
currency
translation
reserve
|
|
|
Total
equity
|
|
As of January 1,
2023
|
|
|
89,215,121
|
|
|
$
|
18
|
|
|
$
|
824,832
|
|
|
$
|
(206,514)
|
|
|
$
|
273,263
|
|
|
$
|
(3,385)
|
|
|
$
|
888,213
|
|
Net income
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
29,015
|
|
|
|
—
|
|
|
|
29,015
|
|
Other comprehensive
loss
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,167)
|
|
|
|
(1,167)
|
|
Share-based
compensation, net of tax
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
9,724
|
|
|
|
—
|
|
|
|
9,724
|
|
Issuance of shares
upon exercise of RSUs and options
|
|
|
1,068,509
|
|
|
|
—
|
|
|
|
—
|
|
|
|
394
|
|
|
|
—
|
|
|
|
—
|
|
|
|
394
|
|
Dividends
|
|
|
—
|
|
|
|
—
|
|
|
|
(107,222)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(107,222)
|
|
Acquisition of
treasury shares
|
|
|
(370,162)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(2,464)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(2,464)
|
|
As of June 30,
2023
|
|
|
89,913,468
|
|
|
$
|
18
|
|
|
$
|
717,610
|
|
|
$
|
(208,584)
|
|
|
$
|
312,001
|
|
|
$
|
(4,553)
|
|
|
$
|
816,493
|
|
For the six months
ended June 30, 2024:
|
|
|
|
|
|
|
|
Equity attributable
to Opera shareholders
|
|
|
|
Number
of ADSs
outstanding
|
|
|
Share
capital
|
|
|
Other
paid in
capital
|
|
|
Treasury
shares
|
|
|
Retained
earnings
|
|
|
Foreign
currency
translation
reserve
|
|
|
Total
equity
|
|
As of January 1,
2024
|
|
|
87,518,284
|
|
|
$
|
18
|
|
|
$
|
717,610
|
|
|
$
|
(238,815)
|
|
|
$
|
445,164
|
|
|
$
|
(4,127)
|
|
|
$
|
919,850
|
|
Net income
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
34,142
|
|
|
|
—
|
|
|
|
34,142
|
|
Other comprehensive
loss
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(165)
|
|
|
|
(165)
|
|
Share-based
compensation, net of tax
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,625
|
|
|
|
—
|
|
|
|
3,625
|
|
Issuance of shares
upon exercise of RSUs
|
|
|
947,495
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Dividends
|
|
|
—
|
|
|
|
—
|
|
|
|
(35,007)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(35,007)
|
|
As of June 30,
2024
|
|
|
88,465,779
|
|
|
$
|
18
|
|
|
$
|
682,603
|
|
|
$
|
(238,815)
|
|
|
$
|
482,931
|
|
|
$
|
(4,292)
|
|
|
$
|
922,445
|
|
Opera
Limited
|
|
Consolidated
Statement of Cash Flows
|
|
(In thousands,
unaudited)
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
$
|
14,684
|
|
|
$
|
22,128
|
|
|
$
|
33,431
|
|
|
$
|
41,596
|
|
Adjustments to
reconcile income before income taxes to net cash flow from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation
|
|
|
3,741
|
|
|
|
2,064
|
|
|
|
7,174
|
|
|
|
4,222
|
|
Depreciation and
amortization
|
|
|
3,356
|
|
|
|
4,012
|
|
|
|
6,735
|
|
|
|
7,083
|
|
Net finance (income)
expense
|
|
|
(2,150)
|
|
|
|
(185)
|
|
|
|
(6,946)
|
|
|
|
(79)
|
|
Other
adjustments
|
|
|
543
|
|
|
|
1,167
|
|
|
|
209
|
|
|
|
589
|
|
Changes in working
capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in trade and
other receivables
|
|
|
(3,852)
|
|
|
|
(1,759)
|
|
|
|
2,036
|
|
|
|
6,532
|
|
Change in
prepayments
|
|
|
(404)
|
|
|
|
1,227
|
|
|
|
(414)
|
|
|
|
1,324
|
|
Change in trade and
other payables
|
|
|
4,381
|
|
|
|
276
|
|
|
|
305
|
|
|
|
746
|
|
Change in deferred
revenue
|
|
|
(2,126)
|
|
|
|
(2,573)
|
|
|
|
3,850
|
|
|
|
(5,142)
|
|
Change in other
liabilities
|
|
|
744
|
|
|
|
(4,920)
|
|
|
|
(1,584)
|
|
|
|
(4,251)
|
|
Income taxes
paid
|
|
|
(3,397)
|
|
|
|
(4,019)
|
|
|
|
(3,552)
|
|
|
|
(4,182)
|
|
Net cash flow from
operating activities
|
|
|
15,517
|
|
|
|
17,416
|
|
|
|
41,244
|
|
|
|
48,438
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of
equipment
|
|
|
(219)
|
|
|
|
(1,232)
|
|
|
|
(537)
|
|
|
|
(21,466)
|
|
Development
expenditure
|
|
|
(1,048)
|
|
|
|
(1,729)
|
|
|
|
(2,114)
|
|
|
|
(3,120)
|
|
Sale of investments in
unconsolidated entities
|
|
|
—
|
|
|
|
500
|
|
|
|
—
|
|
|
|
500
|
|
Net sale of marketable
securities
|
|
|
—
|
|
|
|
—
|
|
|
|
23,414
|
|
|
|
—
|
|
Interest
received
|
|
|
879
|
|
|
|
869
|
|
|
|
1,433
|
|
|
|
1,644
|
|
Net cash flow from
(used in) investing activities
|
|
|
(389)
|
|
|
|
(1,592)
|
|
|
|
22,194
|
|
|
|
(22,441)
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of
treasury shares
|
|
|
—
|
|
|
|
—
|
|
|
|
(2,464)
|
|
|
|
—
|
|
Dividends
paid
|
|
|
—
|
|
|
|
—
|
|
|
|
(12,273)
|
|
|
|
(9,874)
|
|
Proceeds from exercise
of share options
|
|
|
394
|
|
|
|
—
|
|
|
|
394
|
|
|
|
—
|
|
Repayment of
borrowings
|
|
|
(86)
|
|
|
|
111
|
|
|
|
(158)
|
|
|
|
—
|
|
Payment of lease
liabilities
|
|
|
(1,034)
|
|
|
|
(930)
|
|
|
|
(2,059)
|
|
|
|
(2,038)
|
|
Interest
paid
|
|
|
(80)
|
|
|
|
(130)
|
|
|
|
(151)
|
|
|
|
(272)
|
|
Net cash flow used
in financing activities
|
|
|
(806)
|
|
|
|
(949)
|
|
|
|
(16,711)
|
|
|
|
(12,184)
|
|
Net change in cash
and cash equivalents
|
|
|
14,323
|
|
|
|
14,876
|
|
|
|
46,728
|
|
|
|
13,814
|
|
Cash and cash
equivalents at beginning of period
|
|
|
84,842
|
|
|
|
91,338
|
|
|
|
52,414
|
|
|
|
93,863
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
|
(1,010)
|
|
|
|
(1,858)
|
|
|
|
(987)
|
|
|
|
(3,320)
|
|
Cash and cash
equivalents at end of period
|
|
$
|
98,155
|
|
|
$
|
104,356
|
|
|
$
|
98,155
|
|
|
$
|
104,356
|
|
Opera
Limited
|
|
Supplemental
Financial Information
|
|
(In thousands,
unaudited)
|
|
|
|
Revenue
|
|
|
|
The following table
presents revenue disaggregated by type:
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Advertising
|
|
$
|
53,828
|
|
|
$
|
64,631
|
|
|
$
|
102,347
|
|
|
$
|
123,279
|
|
Search
|
|
|
38,856
|
|
|
|
44,547
|
|
|
|
76,644
|
|
|
|
87,686
|
|
Technology licensing
and other revenue
|
|
|
1,450
|
|
|
|
556
|
|
|
|
2,194
|
|
|
|
640
|
|
Total
revenue
|
|
$
|
94,134
|
|
|
$
|
109,734
|
|
|
$
|
181,185
|
|
|
$
|
211,605
|
|
Personnel Expenses
Including Share-based Compensation
|
|
The table below
specifies personnel expenses including share-based
compensation:
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Personnel expenses,
excluding share-based compensation
|
|
$
|
(16,744)
|
|
|
$
|
(17,848)
|
|
|
$
|
(32,260)
|
|
|
$
|
(34,163)
|
|
Share-based
compensation expense for Opera-granted awards
(1)
|
|
|
(2,494)
|
|
|
|
(502)
|
|
|
|
(6,435)
|
|
|
|
(1,733)
|
|
Share-based
compensation expense for parent-granted awards
(2)
|
|
|
(2,132)
|
|
|
|
(1,430)
|
|
|
|
(2,728)
|
|
|
|
(2,809)
|
|
Total personnel
expenses including share-based compensation
|
|
$
|
(21,370)
|
|
|
$
|
(19,780)
|
|
|
$
|
(41,423)
|
|
|
$
|
(38,705)
|
|
_______________
(1)
|
The cost of social
security contributions payable in connection with equity awards is
presented as part of the share-based compensation
expense.
|
(2)
|
Kunlun, the ultimate
parent of Opera, has granted equity awards to Opera employees as
compensation for services provided to Opera. Opera does not have
any obligation to settle the awards granted by Kunlun and such
awards do not lead to dilution for Opera shareholders.
|
Other Operating
Expenses
|
|
The following table
specifies other operating expenses:
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Hosting
|
|
$
|
(2,548)
|
|
|
$
|
(2,809)
|
|
|
$
|
(5,032)
|
|
|
$
|
(5,817)
|
|
Audit, legal and other
advisory services
|
|
|
(1,994)
|
|
|
|
(2,588)
|
|
|
|
(3,237)
|
|
|
|
(4,188)
|
|
Software license
fees
|
|
|
(914)
|
|
|
|
(1,211)
|
|
|
|
(1,467)
|
|
|
|
(2,452)
|
|
Rent and other office
expenses
|
|
|
(607)
|
|
|
|
(576)
|
|
|
|
(1,226)
|
|
|
|
(1,172)
|
|
Travel
|
|
|
(442)
|
|
|
|
(517)
|
|
|
|
(870)
|
|
|
|
(947)
|
|
Other
|
|
|
(809)
|
|
|
|
(1,042)
|
|
|
|
(1,589)
|
|
|
|
(1,390)
|
|
Total other
operating expenses
|
|
$
|
(7,315)
|
|
|
$
|
(8,741)
|
|
|
$
|
(13,422)
|
|
|
$
|
(15,965)
|
|
Opera
Limited
|
Reconciliations of
Non-IFRS Financial Measures
|
(In thousands,
unaudited)
|
|
The following table is
a reconciliation of net income to adjusted EBITDA:
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Net income
|
|
$
|
13,537
|
|
|
$
|
19,303
|
|
|
$
|
29,015
|
|
|
$
|
34,142
|
|
Add
(deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
|
1,148
|
|
|
|
2,825
|
|
|
|
4,416
|
|
|
|
7,454
|
|
Net finance (income)
expense
|
|
|
(2,150)
|
|
|
|
(185)
|
|
|
|
(6,946)
|
|
|
|
(79)
|
|
Depreciation and
amortization
|
|
|
3,356
|
|
|
|
4,012
|
|
|
|
6,735
|
|
|
|
7,083
|
|
Share-based
compensation expense
|
|
|
4,626
|
|
|
|
1,932
|
|
|
|
9,163
|
|
|
|
4,542
|
|
Other operating
income
|
|
|
(51)
|
|
|
|
(1,281)
|
|
|
|
(180)
|
|
|
|
(1,624)
|
|
Adjusted
EBITDA
|
|
$
|
20,466
|
|
|
$
|
26,606
|
|
|
$
|
42,204
|
|
|
$
|
51,519
|
|
The table below
reconciles net cash flow from operating activities to free cash
flow from operations:
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Net cash flow from
operating activities
|
|
$
|
15,517
|
|
|
$
|
17,416
|
|
|
$
|
41,244
|
|
|
$
|
48,438
|
|
Deduct:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of
equipment
|
|
|
(219)
|
|
|
|
(1,232)
|
|
|
|
(537)
|
|
|
|
(21,466)
|
|
Development
expenditure
|
|
|
(1,048)
|
|
|
|
(1,729)
|
|
|
|
(2,114)
|
|
|
|
(3,120)
|
|
Payment of lease
liabilities
|
|
|
(1,034)
|
|
|
|
(930)
|
|
|
|
(2,059)
|
|
|
|
(2,038)
|
|
Free cash flow from
operations
|
|
$
|
13,216
|
|
|
$
|
13,525
|
|
|
$
|
36,533
|
|
|
$
|
21,815
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/opera-reports-second-quarter-2024-results-ahead-of-expectations-raises-full-year-outlook-again-302228507.html
SOURCE Opera Limited