Revenue grew 20% year-over-year to
$123.2 million, and exceeded the
guidance range
Adjusted EBITDA of $30.8 million, a 25% margin, also exceeded the
guidance range
Launched Opera One R2, a reimagined and
updated version of Opera's flagship browser, bringing improvements
to AI, tab management and multimedia
Raises both revenue and adjusted EBITDA
full-year guidance, now at 19% year-over-year growth at the
midpoint with a corresponding increase in adjusted EBITDA
expectations
OSLO,
Norway, Oct. 29, 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 September 30,
2024.
"The third quarter of 2024 demonstrated the sustained growth
performance of our business, with an acceleration of revenue growth
well beyond our expectations fueled by our ability to promote our
advertising partners to an engaged and increasingly valuable user
base. Our revenue overperformance led to another quarter of
adjusted EBITDA also exceeding the high end of our guidance," said
co-CEO Lin Song.
"Our excitement for the path ahead is supported by the
combination of expanding monetization opportunities paired with the
strength of our product portfolio. With the recent release of our
flagship Opera One R2 browser, we enter the fourth quarter with a
fresh and unique browser lineup across platforms, and we are
enthusiastic about our plans to keep raising consumer awareness
about Opera and our products," continued Mr. Song.
Third Quarter and Nine Months 2024 Financial
Highlights
|
|
Three Months
Ended
September 30,
|
|
|
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
|
In thousands, except
percentages and per share amounts
|
|
2023
|
|
|
2024
|
|
|
%
Change
|
|
|
2023
|
|
|
2024
|
|
|
%
Change
|
|
Revenue
|
|
$
|
102,639
|
|
|
$
|
123,210
|
|
|
|
20
|
%
|
|
$
|
283,824
|
|
|
$
|
334,815
|
|
|
|
18
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
16,836
|
|
|
$
|
17,940
|
|
|
|
7
|
%
|
|
$
|
45,851
|
|
|
$
|
52,082
|
|
|
|
14
|
%
|
Net income
margin
|
|
|
16
|
%
|
|
|
15
|
%
|
|
|
|
|
|
16
|
%
|
|
|
16
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income
(1)
|
|
$
|
17,399
|
|
|
$
|
22,884
|
|
|
|
32
|
%
|
|
$
|
51,155
|
|
|
$
|
61,335
|
|
|
|
20
|
%
|
Adjusted net income
margin
|
|
|
17
|
%
|
|
|
19
|
%
|
|
|
|
|
|
18
|
%
|
|
|
18
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
(1)
|
|
$
|
23,752
|
|
|
$
|
30,797
|
|
|
|
30
|
%
|
|
$
|
65,955
|
|
|
$
|
82,316
|
|
|
|
25
|
%
|
Adjusted EBITDA
margin
|
|
|
23
|
%
|
|
|
25
|
%
|
|
|
|
|
|
23
|
%
|
|
|
25
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
ADS (2)
|
|
$
|
0.18
|
|
|
$
|
0.20
|
|
|
|
11
|
%
|
|
$
|
0.50
|
|
|
$
|
0.58
|
|
|
|
16
|
%
|
Diluted adjusted
earnings per ADS (1, 2)
|
|
$
|
0.19
|
|
|
$
|
0.26
|
|
|
|
34
|
%
|
|
$
|
0.57
|
|
|
$
|
0.69
|
|
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flow from
operating activities
|
|
$
|
16,233
|
|
|
$
|
34,896
|
|
|
|
115
|
%
|
|
$
|
57,477
|
|
|
$
|
83,334
|
|
|
|
45
|
%
|
As percent of
adjusted EBITDA
|
|
|
68
|
%
|
|
|
113
|
%
|
|
|
|
|
|
87
|
%
|
|
|
101
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow from
operations (1)
|
|
$
|
13,418
|
|
|
$
|
29,739
|
|
|
|
122
|
%
|
|
$
|
49,951
|
|
|
$
|
51,555
|
|
|
|
3
|
%
|
As percent of
adjusted EBITDA
|
|
|
56
|
%
|
|
|
97
|
%
|
|
|
|
|
|
76
|
%
|
|
|
63
|
%
|
|
|
|
|
|
_______________
|
(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.
|
|
|
Third 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 26%
year-over-year to $76.8 million, or
62% of total revenue.
- Search revenue grew 13% year-over-year, driven by our ongoing
focus on users with potential for the greatest monetization.
- Opera had 296 million average monthly active users (MAUs) in
the quarter, with continued growth in high-ARPU users continuing to
be offset primarily by a decline of feature phone users in emerging
markets.
- Annualized ARPU was $1.66, an
increase of 27% versus the third quarter of 2023.
- The Opera GX gaming browser had 31.9 million average MAUs in
the quarter across PC and mobile, up 22% year-over-year.
- Opera paid a semi-annual dividend of $0.40 per ADS in July.
- Net cash flow from operating activities was $34.9 million. At quarter-end, cash and cash
equivalents totaled $106.0
million.
Third Quarter 2024 Financial Results
All comparisons in this section are relative to the third
quarter of 2023 unless otherwise stated.
Revenue increased 20% to $123.2 million.
- Advertising revenue increased 26% to $76.8 million.
- Search revenue increased 13% to $46.3
million.
- Technology licensing and other revenue was $0.1 million.
Operating expenses increased 16% to $100.7 million.
- Combined technology and platform fees, content cost and cost of
inventory sold were $33.1 million, or
27% of revenue.
- Personnel expenses, including share-based compensation, totaled
$23.2 million. Cash-based
compensation expense was $19.1
million, a 9% increase year-over-year, whereas share-based
compensation expense was $4.1
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 increased 14% to
$32.5 million.
- Depreciation and amortization increased 29% to $4.1 million, primarily due to the AI data
cluster acquired earlier this year.
- All other operating expenses decreased 14% to $7.7 million, driven by non-recurring expenses
and impairments of non-financial assets relevant only in the
comparable quarter, and other items remaining stable in
totality.
Operating profit was $23.2
million, representing a 19% margin, compared to an operating
profit of $16.1 million and a margin
of 16% in the third quarter of 2023.
Net finance loss was $0.4
million, a result of foreign exchange loss of $1.1 million, offset by $0.7 million in net interest income.
Income tax expense was $4.8
million, corresponding to an effective tax rate of 21%, or
16% of adjusted EBITDA, and compared to an income tax expense of
$0.2 million in the third quarter of
2023 in which a deferred tax asset relating to prior share-based
compensation expense was recognized.
Net income was $17.9
million, representing a 15% margin, compared to net income
of $16.8 million and a margin of 16%
in the third quarter of 2023. Adjusted net income, a new
metric highlighting the underlying profitability of our core
operations, was $22.9 million,
representing an 19% margin, compared to adjusted net income of
$17.4 million and a margin of 17% in
the third quarter of 2023. The adjusted net income of prior
quarters are published within the Excel file containing our
historical results.
Adjusted EBITDA was $30.8
million, representing a 25% margin, compared to adjusted
EBITDA of $23.8 million, representing
a 23% margin, in the third quarter of 2023.
Diluted earnings per ADS was $0.20, whereas diluted adjusted earnings per
ADS was $0.26. The diluted
weighted average number of ADSs outstanding was 89.5 million. As of
September 30, 2024, a total of
88,480,154 ADS equivalents were outstanding.
Net cash flow from operating activities was $34.9 million, or 113% of adjusted EBITDA.
Free cash flow from operations was $29.7 million, or 97% of adjusted EBITDA.
Business Outlook
|
|
Fourth Quarter 2024
Guidance
|
|
|
Full-Year 2024
Guidance
|
|
Revenue
|
|
$135 – 138
million
|
|
|
$470 – 473
million
|
|
Year-over-year
revenue growth (1)
|
|
21
|
%
|
|
19
|
%
|
Adjusted EBITDA
(2)
|
|
$30 – 32
million
|
|
|
$112 – 114
million
|
|
Adjusted EBITDA
margin (1)
|
|
23
|
%
|
|
24
|
%
|
|
|
_______________
|
(1)
|
The percentages shown
for revenue growth and adjusted EBITDA margin have been calculated
based on the midpoints of the revenue and adjusted EBITDA
guidance.
|
(2)
|
See the section below
titled "Non-IFRS Financial Measures" for explanations of non-IFRS
financial measures.
|
|
|
"With the momentum in our business, we once again raise our
guidance for 2024. Our updated revenue range now starts well above
the high-end of our former guidance range, and our adjusted EBITDA
guidance is raised to represent the same margin expansion as
previously guided, but on a greater revenue base. We enter the
seasonally strongest fourth quarter with excitement about the
potential of our product portfolio and our commercial
opportunities, and how that will ultimately translate into a
healthy starting position for 2025," said Frode Jacobsen, CFO.
"For the fourth quarter, we guide to a continued and more
pronounced acceleration of our year-over-year growth rate than
implied in our earlier guidance, with strong underlying
profitability allowing us to step up marketing efforts around our
new product releases beyond earlier expectations," continued Mr.
Jacobsen.
Conference Call and Webcast Information
Opera's management will host a conference call to discuss the
third 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, net cash flow from operating activities and
other financial measures under IFRS Accounting Standards, we use
adjusted net income, adjusted net income margin, adjusted earnings
per share, 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 net income and adjusted earnings
per share, 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. We believe 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 net income as net income excluding (i) profit
(loss) from discontinued operations, (ii) gain (loss) on
investments in unconsolidated entities, (iii) non-recurring
expenses, (iv) impairment of non-financial assets, (v) amortization
of acquired intangible assets, (vi) share-based compensation
expense, and (vii) the income tax effect of these adjustments.
Adjusted net income margin is calculated as adjusted net income
divided by revenue, whereas adjusted earnings per share is
calculated as adjusted net income divided by the weighted average
number of shares outstanding.
We define adjusted EBITDA as net income excluding (i) profit
(loss) from discontinued operations, (ii) income tax expense, (iii)
net finance income (expense), (iv) gain (loss) on long-term
investments in unconsolidated entities, (v) non-recurring expenses,
(vi) impairment of non-financial assets, (vii) depreciation and
amortization, (viii) share-based compensation expense, and (ix)
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 the non-IFRS financial measures defined above are
useful to investors both because they allow for greater
transparency with respect to key metrics used by management in its
financial and operational decision-making and 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 net income, adjusted net income margin, adjusted earnings
per share, 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 our reported non-IFRS
financial measures in conjunction with net income 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 wars and conflicts, such as in Ukraine and the Middle East, 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
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Revenue
|
|
$
|
102,639
|
|
|
$
|
123,210
|
|
|
$
|
283,824
|
|
|
$
|
334,815
|
|
Other operating
income
|
|
|
8
|
|
|
|
654
|
|
|
|
188
|
|
|
|
2,278
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Technology and
platform fees
|
|
|
(736)
|
|
|
|
(1,841)
|
|
|
|
(2,691)
|
|
|
|
(7,497)
|
|
Content
cost
|
|
|
(1,181)
|
|
|
|
(897)
|
|
|
|
(3,164)
|
|
|
|
(2,767)
|
|
Cost of inventory
sold
|
|
|
(23,332)
|
|
|
|
(30,377)
|
|
|
|
(58,855)
|
|
|
|
(74,523)
|
|
Personnel expenses
including share-based compensation
|
|
|
(20,710)
|
|
|
|
(23,184)
|
|
|
|
(62,133)
|
|
|
|
(61,889)
|
|
Marketing and
distribution expenses
|
|
|
(28,406)
|
|
|
|
(32,516)
|
|
|
|
(79,799)
|
|
|
|
(91,007)
|
|
Credit loss
expense
|
|
|
(192)
|
|
|
|
45
|
|
|
|
(2,638)
|
|
|
|
252
|
|
Depreciation and
amortization
|
|
|
(3,205)
|
|
|
|
(4,146)
|
|
|
|
(9,940)
|
|
|
|
(11,229)
|
|
Impairment of
non-financial assets
|
|
|
(565)
|
|
|
|
(4)
|
|
|
|
(565)
|
|
|
|
(4)
|
|
Non-recurring
expenses
|
|
|
(689)
|
|
|
|
—
|
|
|
|
(689)
|
|
|
|
—
|
|
Other operating
expenses
|
|
|
(7,552)
|
|
|
|
(7,758)
|
|
|
|
(20,974)
|
|
|
|
(23,723)
|
|
Total operating
expenses
|
|
|
(86,569)
|
|
|
|
(100,678)
|
|
|
|
(241,449)
|
|
|
|
(272,389)
|
|
Operating
profit
|
|
|
16,078
|
|
|
|
23,185
|
|
|
|
42,563
|
|
|
|
64,703
|
|
Net finance income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance
income
|
|
|
1,154
|
|
|
|
784
|
|
|
|
7,877
|
|
|
|
2,583
|
|
Finance
expense
|
|
|
(92)
|
|
|
|
(117)
|
|
|
|
(545)
|
|
|
|
(432)
|
|
Net foreign exchange
gain (loss)
|
|
|
(86)
|
|
|
|
(1,067)
|
|
|
|
590
|
|
|
|
(2,472)
|
|
Net finance income
(expense)
|
|
|
976
|
|
|
|
(400)
|
|
|
|
7,922
|
|
|
|
(321)
|
|
Income before income
taxes
|
|
|
17,054
|
|
|
|
22,786
|
|
|
|
50,485
|
|
|
|
64,382
|
|
Income tax
expense
|
|
|
(218)
|
|
|
|
(4,846)
|
|
|
|
(4,635)
|
|
|
|
(12,300)
|
|
Net income
attributable to Opera shareholders
|
|
$
|
16,836
|
|
|
$
|
17,940
|
|
|
$
|
45,851
|
|
|
$
|
52,082
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per
American depositary share (ADS):
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.19
|
|
|
$
|
0.20
|
|
|
$
|
0.51
|
|
|
$
|
0.59
|
|
Diluted
|
|
$
|
0.18
|
|
|
$
|
0.20
|
|
|
$
|
0.50
|
|
|
$
|
0.58
|
|
Weighted-average
number of ADSs outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
89,653
|
|
|
|
88,472
|
|
|
|
89,777
|
|
|
|
88,458
|
|
Diluted
|
|
|
91,214
|
|
|
|
89,487
|
|
|
|
91,309
|
|
|
|
89,482
|
|
Opera
Limited
|
Consolidated
Statement of Comprehensive Income
|
(In thousands,
unaudited)
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Net
income
|
|
$
|
16,836
|
|
|
$
|
17,940
|
|
|
$
|
45,851
|
|
|
$
|
52,082
|
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
Items that may be
reclassified to the statement of operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange differences
on translation of foreign operations
|
|
|
(962)
|
|
|
|
1,469
|
|
|
|
(2,129)
|
|
|
|
1,304
|
|
Other comprehensive
income (loss)
|
|
|
(962)
|
|
|
|
1,469
|
|
|
|
(2,129)
|
|
|
|
1,304
|
|
Total comprehensive
income attributable to Opera shareholders
|
|
$
|
15,874
|
|
|
$
|
19,409
|
|
|
$
|
43,721
|
|
|
$
|
53,386
|
|
Opera
Limited
|
Consolidated
Statement of Financial Position
|
(In thousands,
unaudited)
|
|
|
|
As of December
31,
|
|
|
As of September
30,
|
|
|
|
2023
|
|
|
2024
|
|
Assets:
|
|
|
|
|
|
|
Property and
equipment
|
|
$
|
16,074
|
|
|
$
|
34,490
|
|
Goodwill
|
|
|
429,856
|
|
|
|
430,274
|
|
Intangible
assets
|
|
|
99,070
|
|
|
|
97,452
|
|
Investment in
OPay
|
|
|
253,300
|
|
|
|
253,300
|
|
Other non-current
investments and financial assets
|
|
|
3,049
|
|
|
|
2,626
|
|
Deferred tax
assets
|
|
|
1,133
|
|
|
|
1,099
|
|
Total non-current
assets
|
|
|
802,482
|
|
|
|
819,241
|
|
Trade
receivables
|
|
|
69,382
|
|
|
|
75,004
|
|
Current receivables
from sale of investments
|
|
|
32,797
|
|
|
|
—
|
|
Other current
receivables
|
|
|
7,760
|
|
|
|
4,155
|
|
Cash and cash
equivalents
|
|
|
93,863
|
|
|
|
106,005
|
|
Other current
assets
|
|
|
4,660
|
|
|
|
8,261
|
|
Total current
assets
|
|
|
208,461
|
|
|
|
193,424
|
|
Total
assets
|
|
$
|
1,010,943
|
|
|
$
|
1,012,665
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
Share
capital
|
|
$
|
18
|
|
|
$
|
18
|
|
Other paid in
capital
|
|
|
717,610
|
|
|
|
647,204
|
|
Treasury
shares
|
|
|
(238,815)
|
|
|
|
(238,815)
|
|
Retained
earnings
|
|
|
445,164
|
|
|
|
506,107
|
|
Foreign currency
translation reserve
|
|
|
(4,127)
|
|
|
|
(2,823)
|
|
Total equity
attributable to Opera shareholders
|
|
|
919,850
|
|
|
|
911,692
|
|
Liabilities:
|
|
|
|
|
|
|
Non-current lease
liabilities
|
|
|
6,776
|
|
|
|
5,438
|
|
Deferred tax
liabilities
|
|
|
2,813
|
|
|
|
3,537
|
|
Other non-current
liabilities
|
|
|
94
|
|
|
|
69
|
|
Total non-current
liabilities
|
|
|
9,682
|
|
|
|
9,045
|
|
Trade and other
payables
|
|
|
52,247
|
|
|
|
63,678
|
|
Current lease
liabilities
|
|
|
3,770
|
|
|
|
3,523
|
|
Income tax
payable
|
|
|
1,838
|
|
|
|
8,178
|
|
Deferred
revenue
|
|
|
10,272
|
|
|
|
3,471
|
|
Other current
liabilities
|
|
|
13,285
|
|
|
|
13,079
|
|
Total current
liabilities
|
|
|
81,411
|
|
|
|
91,929
|
|
Total
liabilities
|
|
|
91,093
|
|
|
|
100,973
|
|
Total equity and
liabilities
|
|
$
|
1,010,943
|
|
|
$
|
1,012,665
|
|
Opera
Limited
|
Consolidated
Statement of Changes in Equity
|
(In thousands, except
number of shares, unaudited)
|
|
For the nine months
ended September 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
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
45,851
|
|
|
|
—
|
|
|
|
45,851
|
|
Other comprehensive
loss
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(2,129)
|
|
|
|
(2,129)
|
|
Share-based
compensation, net of tax
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
14,046
|
|
|
|
—
|
|
|
|
14,046
|
|
Issuance of shares
upon exercise of RSUs and options
|
|
|
1,068,509
|
|
|
|
—
|
|
|
|
—
|
|
|
|
394
|
|
|
|
—
|
|
|
|
—
|
|
|
|
394
|
|
Acquisition of
treasury shares
|
|
|
(1,611,392)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(19,694)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(19,694)
|
|
Dividends
|
|
|
—
|
|
|
|
—
|
|
|
|
(107,222)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(107,222)
|
|
As of September 30,
2023
|
|
|
88,672,238
|
|
|
$
|
18
|
|
|
$
|
717,610
|
|
|
$
|
(225,814)
|
|
|
$
|
333,160
|
|
|
$
|
(5,515)
|
|
|
$
|
819,458
|
|
|
For the nine months
ended September 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
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
52,082
|
|
|
|
—
|
|
|
|
52,082
|
|
Other comprehensive
income
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,304
|
|
|
|
1,304
|
|
Share-based
compensation, net of tax
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
8,861
|
|
|
|
—
|
|
|
|
8,861
|
|
Issuance of shares
upon exercise of RSUs
|
|
|
961,870
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Dividends
|
|
|
—
|
|
|
|
—
|
|
|
|
(70,406)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(70,406)
|
|
As of September 30,
2024
|
|
|
88,480,154
|
|
|
$
|
18
|
|
|
$
|
647,204
|
|
|
$
|
(238,815)
|
|
|
$
|
506,107
|
|
|
$
|
(2,823)
|
|
|
$
|
911,692
|
|
Opera
Limited
|
Consolidated
Statement of Cash Flows
|
(In thousands,
unaudited)
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
$
|
17,054
|
|
|
$
|
22,786
|
|
|
$
|
50,485
|
|
|
$
|
64,382
|
|
Adjustments to
reconcile income before income taxes to net cash flow from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net finance (income)
expense
|
|
|
(976)
|
|
|
|
400
|
|
|
|
(7,922)
|
|
|
|
321
|
|
Impairment of
non-financial assets
|
|
|
565
|
|
|
|
4
|
|
|
|
565
|
|
|
|
4
|
|
Depreciation and
amortization
|
|
|
3,205
|
|
|
|
4,146
|
|
|
|
9,940
|
|
|
|
11,229
|
|
Share-based
compensation
|
|
|
3,815
|
|
|
|
3,554
|
|
|
|
10,989
|
|
|
|
7,775
|
|
Other
adjustments
|
|
|
(273)
|
|
|
|
(300)
|
|
|
|
(65)
|
|
|
|
290
|
|
Changes in working
capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other
receivables
|
|
|
(5,097)
|
|
|
|
(8,519)
|
|
|
|
(3,059)
|
|
|
|
(1,987)
|
|
Other current
assets
|
|
|
(1,279)
|
|
|
|
(136)
|
|
|
|
(1,693)
|
|
|
|
1,187
|
|
Trade and other
payables
|
|
|
(407)
|
|
|
|
10,686
|
|
|
|
(102)
|
|
|
|
11,432
|
|
Deferred
revenue
|
|
|
(1,657)
|
|
|
|
(1,658)
|
|
|
|
2,193
|
|
|
|
(6,800)
|
|
Other
liabilities
|
|
|
1,753
|
|
|
|
4,021
|
|
|
|
170
|
|
|
|
(231)
|
|
Income taxes
paid
|
|
|
(470)
|
|
|
|
(87)
|
|
|
|
(4,022)
|
|
|
|
(4,268)
|
|
Net cash flow from
operating activities
|
|
|
16,233
|
|
|
|
34,896
|
|
|
|
57,477
|
|
|
|
83,334
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of
equipment
|
|
|
(741)
|
|
|
|
(1,845)
|
|
|
|
(1,279)
|
|
|
|
(23,310)
|
|
Development
expenditure
|
|
|
(1,189)
|
|
|
|
(2,271)
|
|
|
|
(3,304)
|
|
|
|
(5,391)
|
|
Sale of long-term
investments
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
500
|
|
Net sale of short-term
investments
|
|
|
—
|
|
|
|
—
|
|
|
|
23,414
|
|
|
|
—
|
|
Interest
received
|
|
|
840
|
|
|
|
773
|
|
|
|
2,273
|
|
|
|
2,417
|
|
Net cash flow from
(used in) investing activities
|
|
|
(1,090)
|
|
|
|
(3,343)
|
|
|
|
21,105
|
|
|
|
(25,784)
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of
treasury shares
|
|
|
(17,230)
|
|
|
|
—
|
|
|
|
(19,694)
|
|
|
|
—
|
|
Dividends
paid
|
|
|
(10,832)
|
|
|
|
(27,569)
|
|
|
|
(23,105)
|
|
|
|
(37,443)
|
|
Proceeds from exercise
of share options
|
|
|
—
|
|
|
|
—
|
|
|
|
394
|
|
|
|
—
|
|
Repayment of
borrowings
|
|
|
(46)
|
|
|
|
—
|
|
|
|
(203)
|
|
|
|
—
|
|
Payment of lease
liabilities
|
|
|
(884)
|
|
|
|
(1,041)
|
|
|
|
(2,943)
|
|
|
|
(3,078)
|
|
Interest
paid
|
|
|
(92)
|
|
|
|
(117)
|
|
|
|
(243)
|
|
|
|
(389)
|
|
Net cash flow used
in financing activities
|
|
|
(29,084)
|
|
|
|
(28,726)
|
|
|
|
(45,795)
|
|
|
|
(40,910)
|
|
Net change in cash
and cash equivalents
|
|
|
(13,942)
|
|
|
|
2,826
|
|
|
|
32,786
|
|
|
|
16,640
|
|
Cash and cash
equivalents at beginning of period
|
|
|
98,155
|
|
|
|
104,356
|
|
|
|
52,414
|
|
|
|
93,863
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
|
(709)
|
|
|
|
(1,177)
|
|
|
|
(1,696)
|
|
|
|
(4,498)
|
|
Cash and cash
equivalents at end of period
|
|
$
|
83,505
|
|
|
$
|
106,005
|
|
|
$
|
83,505
|
|
|
$
|
106,005
|
|
Opera
Limited
|
Supplemental
Financial Information
|
(In thousands,
unaudited)
|
|
Revenue
|
|
The following table
presents revenue disaggregated by type:
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Advertising
|
|
$
|
60,800
|
|
|
$
|
76,844
|
|
|
$
|
163,147
|
|
|
$
|
200,123
|
|
Search
|
|
|
40,820
|
|
|
|
46,265
|
|
|
|
117,464
|
|
|
|
133,951
|
|
Technology licensing
and other revenue
|
|
|
1,019
|
|
|
|
100
|
|
|
|
3,213
|
|
|
|
740
|
|
Total
revenue
|
|
$
|
102,639
|
|
|
$
|
123,210
|
|
|
$
|
283,824
|
|
|
$
|
334,815
|
|
Personnel Expenses
Including Share-based Compensation
|
|
The table below
specifies personnel expenses including share-based
compensation:
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Personnel expenses,
excluding share-based compensation
|
|
$
|
(17,488)
|
|
|
$
|
(19,069)
|
|
|
$
|
(49,747)
|
|
|
$
|
(53,232)
|
|
Share-based
compensation expense for Opera-granted awards
(1)
|
|
|
(1,179)
|
|
|
|
(2,526)
|
|
|
|
(7,614)
|
|
|
|
(4,258)
|
|
Share-based
compensation expense for parent-granted awards
(2)
|
|
|
(2,043)
|
|
|
|
(1,589)
|
|
|
|
(4,771)
|
|
|
|
(4,399)
|
|
Total personnel
expenses including share-based compensation
|
|
$
|
(20,710)
|
|
|
$
|
(23,184)
|
|
|
$
|
(62,133)
|
|
|
$
|
(61,889)
|
|
|
|
_______________
|
(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
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Hosting
|
|
$
|
(2,580)
|
|
|
$
|
(3,417)
|
|
|
$
|
(7,612)
|
|
|
$
|
(9,234)
|
|
Audit, legal and other
advisory services
|
|
|
(1,881)
|
|
|
|
(1,600)
|
|
|
|
(5,118)
|
|
|
|
(5,788)
|
|
Software license
fees
|
|
|
(962)
|
|
|
|
(804)
|
|
|
|
(2,429)
|
|
|
|
(3,256)
|
|
Rent and other office
expenses
|
|
|
(810)
|
|
|
|
(593)
|
|
|
|
(2,036)
|
|
|
|
(1,764)
|
|
Travel
|
|
|
(454)
|
|
|
|
(518)
|
|
|
|
(1,324)
|
|
|
|
(1,465)
|
|
Other
|
|
|
(865)
|
|
|
|
(826)
|
|
|
|
(2,454)
|
|
|
|
(2,216)
|
|
Total other
operating expenses
|
|
$
|
(7,552)
|
|
|
$
|
(7,758)
|
|
|
$
|
(20,974)
|
|
|
$
|
(23,723)
|
|
Opera
Limited
|
Reconciliations of
Non-IFRS Financial Measures
|
(In thousands,
unaudited)
|
|
The following table
presents a reconciliation of net income to adjusted net
income:
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Net income
|
|
$
|
16,836
|
|
|
$
|
17,940
|
|
|
$
|
45,851
|
|
|
$
|
52,082
|
|
Add
(deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value (gain) on
short-term investments (1)
|
|
|
—
|
|
|
|
—
|
|
|
|
(3,243)
|
|
|
|
—
|
|
Non-recurring
expenses
|
|
|
689
|
|
|
|
—
|
|
|
|
689
|
|
|
|
—
|
|
Impairment of
non-financial assets
|
|
|
565
|
|
|
|
4
|
|
|
|
565
|
|
|
|
4
|
|
Amortization of
acquired intangible assets
|
|
|
645
|
|
|
|
645
|
|
|
|
1,935
|
|
|
|
1,935
|
|
Share-based
compensation expense
|
|
|
3,222
|
|
|
|
4,115
|
|
|
|
12,385
|
|
|
|
8,657
|
|
Income tax effect on
adjustments
|
|
|
(4,558)
|
|
|
|
180
|
|
|
|
(7,027)
|
|
|
|
(1,344)
|
|
Adjusted net
income
|
|
$
|
17,399
|
|
|
$
|
22,884
|
|
|
$
|
51,155
|
|
|
$
|
61,335
|
|
|
|
_______________
|
(1)
|
The fair value gain on
short-term investments was presented as part of finance income in
the Statement of Operations.
|
|
|
The following table is
a reconciliation of net income to adjusted EBITDA:
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Net income
|
|
$
|
16,836
|
|
|
$
|
17,940
|
|
|
$
|
45,851
|
|
|
$
|
52,082
|
|
Add
(deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
|
218
|
|
|
|
4,846
|
|
|
|
4,635
|
|
|
|
12,300
|
|
Net finance (income)
expense
|
|
|
(976)
|
|
|
|
400
|
|
|
|
(7,922)
|
|
|
|
321
|
|
Non-recurring
expenses
|
|
|
689
|
|
|
|
—
|
|
|
|
689
|
|
|
|
—
|
|
Impairment of
non-financial assets
|
|
|
565
|
|
|
|
4
|
|
|
|
565
|
|
|
|
4
|
|
Depreciation and
amortization
|
|
|
3,205
|
|
|
|
4,146
|
|
|
|
9,940
|
|
|
|
11,229
|
|
Share-based
compensation expense
|
|
|
3,222
|
|
|
|
4,115
|
|
|
|
12,385
|
|
|
|
8,657
|
|
Other operating
income
|
|
|
(8)
|
|
|
|
(654)
|
|
|
|
(188)
|
|
|
|
(2,278)
|
|
Adjusted
EBITDA
|
|
$
|
23,752
|
|
|
$
|
30,797
|
|
|
$
|
65,955
|
|
|
$
|
82,316
|
|
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,
|
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
Net cash flow from
operating activities
|
|
$
|
16,233
|
|
|
$
|
34,896
|
|
|
$
|
57,477
|
|
|
$
|
83,334
|
|
Deduct:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of
equipment
|
|
|
(741)
|
|
|
|
(1,845)
|
|
|
|
(1,279)
|
|
|
|
(23,310)
|
|
Development
expenditure
|
|
|
(1,189)
|
|
|
|
(2,271)
|
|
|
|
(3,304)
|
|
|
|
(5,391)
|
|
Payment of lease
liabilities
|
|
|
(884)
|
|
|
|
(1,041)
|
|
|
|
(2,943)
|
|
|
|
(3,078)
|
|
Free cash flow from
operations
|
|
$
|
13,418
|
|
|
$
|
29,739
|
|
|
$
|
49,951
|
|
|
$
|
51,555
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/opera-reports-third-quarter-2024-results-with-acceleration-beyond-expectations-raises-full-year-outlook-again-302289835.html
SOURCE Opera Limited