First quarter revenue of $101.9 million, +17% year-over-year growth and
exceeding the guidance range
First quarter adjusted EBITDA at $24.9 million, a 24% margin and also exceeding
the guidance range
High pace of innovation with continuous AI
feature drops and taking advantage of our new AI data cluster in
Iceland
Company increases full-year revenue guidance
to 16% year-over-year growth at a 24% adjusted EBITDA margin at the
midpoints
OSLO,
Norway, April 25, 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 ended March 31, 2024.
First Quarter 2024
Financial Highlights
|
|
|
|
Three Months Ended
March 31,
|
|
|
Year-over-year
|
|
(In thousands, except
percentages and per share amounts, unaudited)
|
|
2023
|
|
|
2024
|
|
|
%
change
|
|
Revenue
|
|
$
|
87,051
|
|
|
$
|
101,871
|
|
|
|
17
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
15,478
|
|
|
$
|
14,839
|
|
|
|
(4)
|
%
|
Margin
|
|
|
17.8
|
%
|
|
|
14.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
(1)
|
|
$
|
21,738
|
|
|
$
|
24,913
|
|
|
|
15
|
%
|
Margin
|
|
|
25.0
|
%
|
|
|
24.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
ADS (2)
|
|
$
|
0.17
|
|
|
$
|
0.17
|
|
|
|
(2)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flow from
operating activities
|
|
$
|
25,727
|
|
|
$
|
31,022
|
|
|
|
21
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow from
operations (1)
|
|
$
|
23,318
|
|
|
$
|
8,290
|
|
|
|
(64)
|
%
|
|
|
(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.
|
"We are off to a strong start to the year with revenue and
profitability coming in ahead of expectations. We are able to drive
this outperformance by focusing on innovating new features that are
valued by users, globally," said co-CEO Lin
Song.
"I am particularly proud of our ability to move rapidly in the
area of generative AI, with our feature drops now allowing our
users to run large language models locally on their own machines as
an integrated experience in Opera One. As evidenced by the strong
user growth of Opera GX as well as the significant lift in new iOS
users in the EU following the Digital Markets Act, Opera's consumer
awareness continues to grow among high-ARPU users that are
increasingly looking for a differentiated alternative to system
default browsers," continued Mr. Song.
First Quarter and Recent Business Highlights
- Advertising revenue grew 21% year-over-year. Advertising
represented 58% of total revenue. This revenue category benefitted
from solid monetization performance of our browsers, as well as the
expansion of our Opera Ads platform.
- Search revenue grew 14% year-over-year. The growth in search
revenue continues to be driven by our focus on users with the
highest monetization potential.
- Opera had 304 million monthly active users (MAUs) in the first
quarter of 2024, with continued growth in high-ARPU users in
North America, Europe and Latin
America, offset by ongoing declines of low-ARPU users in
other emerging markets.
- In the first quarter of 2024, annualized ARPU was $1.34, an increase of 24% versus the first
quarter of 2023.
- The Opera GX gaming browser had 29.5 million MAUs across PC and
mobile in the quarter, up 6% from 27.8 million in the fourth
quarter of 2023.
- Google exercised its option to extend our search agreement
through 2025 on current terms.
- Opera paid a semi-annual dividend of $0.40 per ADS, translating to a total of
$35.0 million at the January record
date. The dividend cash distribution was $9.9 million, while the remaining $25.1 million was offset against our receivable
from the sale of Star X.
- Strong operating cash flow of $31.0
million funded both the cash dividend to public shareholders
and the $20.2 million in equipment
purchases, predominantly related to our new AI data cluster in
Iceland. Opera had $91.3 million cash at quarter end, as well as a
remaining $7.8 million receivable due
from the sale of our prior stake in Star X, and our stake in OPay
with an estimated value of $253.3
million following our adjusted fair value estimate.
Business Outlook
"I am very pleased with the opening trajectory of 2024, and
while it has only been two months since we issued our original
guidance for the year, we are cautiously raising the lower end of
our revenue guidance, expecting 16% year-over-year growth at the
midpoint as opposed to 15% previously," said Frode Jacobsen, CFO.
"We continue to operate a healthy business that combines growth,
profitability and cash generation. This allows us to continuously
invest in both product R&D and marketing, in sum supporting a
continued strong trajectory and our ability to seize Opera's
opportunities in a rapidly evolving landscape. We are excited about
the days to come," continued Mr. Jacobsen.
For the full year of 2024, Opera now guides revenue to be
$454 - 465 million, an increase of 16% over 2023 at the
midpoint. We guide adjusted EBITDA to be $106 - 110 million, or a 24% margin at the
midpoints.
For the second quarter, we guide revenue of $107 - 109 million, or 15% year-over-year growth
at the midpoint. Adjusted EBITDA is guided to be $22 - 25 million, or a 22% margin at the
midpoints.
First Quarter 2024 Financial Results
All comparisons in this section are relative to the first
quarter of 2023 unless otherwise stated.
Revenue increased by 17% to $101.9
million.
- Advertising revenue increased by 21% to $58.6 million.
- Search revenue increased by 14% to $43.1
million.
- Technology licensing and other revenue was $0.1 million.
Operating expenses increased by 13% to $82.6 million.
- Combined technology and platform fees, content cost and cost of
inventory sold were $24.0 million, or
24% of revenue.
- Personnel expenses, including share-based remuneration, were
$18.9 million. This expense consists
of cash-based compensation expense of $16.3
million, a 5% increase year-over-year, and share-based
remuneration expense of $2.6 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 the
grants do not represent dilution for Opera's shareholders.
- Marketing and distribution expenses were $29.5 million, an increase of 21%.
- Depreciation and amortization expenses were $3.1 million, a 9% decrease.
- All other operating expenses were $7.2
million, a 16% decrease driven by a reduction in credit loss
expense.
Operating profit was $19.6
million, representing a 19% margin, compared to an operating
profit of $14.0 million and a margin
of 16% in the first quarter of 2023.
Net finance loss was $0.1
million, consisting of foreign exchange loss, largely offset
by interest income and time-value changes of our Star X
receivable.
Income tax expense was $4.6
million, corresponding to 19% of adjusted EBITDA, and
elevated by reduced tax assets as expressed in USD due to changes
in currency exchange rates .
Net income was $14.8
million, representing a 15% margin, compared to net income
of $15.5 million and a margin of 18%
in the first quarter of 2023.
Basic earnings per ADS was $0.17. The weighted average number of ordinary
shares outstanding was 176.9 million in the quarter, corresponding
to 88.5 million ADSs.
Adjusted EBITDA was $24.9
million, representing a 24% margin, compared to adjusted
EBITDA of $21.7 million, representing
a 25% margin, in the first quarter of 2023.
Operating cash flow was $31.0
million, or 125% of adjusted EBITDA, and free cash flow
from operations was $8.3 million
net of our investment to establish a new AI data cluster, or 33% 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
first quarter 2024 financial results on Thursday, April 25th at 8:00 am Eastern Time (EDT). Listeners may access
the call by dialing the following numbers:
United States: +1
800-895-3361
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: +1 785-424-1062
Confirmation Code: OPRAQ124
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 Accounting
Standards, we use adjusted EBITDA 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 provides 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 remuneration, (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.
We believe adjusted EBITDA 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 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 and free cash flow from operations in conjunction
with net income (loss) and net cash flow from operating
activities.
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
March 31,
|
|
|
|
2023
|
|
|
2024
|
|
Revenue
|
|
$
|
87,051
|
|
|
$
|
101,871
|
|
Other operating
income
|
|
|
129
|
|
|
|
343
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
Technology and
platform fees
|
|
|
(841)
|
|
|
|
(3,763)
|
|
Content
cost
|
|
|
(889)
|
|
|
|
(970)
|
|
Cost of inventory
sold
|
|
|
(15,165)
|
|
|
|
(19,285)
|
|
Personnel expenses
including share-based remuneration
|
|
|
(20,053)
|
|
|
|
(18,924)
|
|
Marketing and
distribution expenses
|
|
|
(24,396)
|
|
|
|
(29,466)
|
|
Credit loss
expense
|
|
|
(2,399)
|
|
|
|
63
|
|
Depreciation and
amortization
|
|
|
(3,380)
|
|
|
|
(3,072)
|
|
Other operating
expenses
|
|
|
(6,107)
|
|
|
|
(7,224)
|
|
Total operating
expenses
|
|
|
(73,230)
|
|
|
|
(82,640)
|
|
Operating
profit
|
|
|
13,950
|
|
|
|
19,575
|
|
Net finance income
(expense):
|
|
|
|
|
|
|
|
|
Finance
income
|
|
|
5,362
|
|
|
|
863
|
|
Finance
expense
|
|
|
(372)
|
|
|
|
(142)
|
|
Net foreign exchange
gain (loss)
|
|
|
(193)
|
|
|
|
(827)
|
|
Net finance income
(expense)
|
|
|
4,797
|
|
|
|
(106)
|
|
Income before income
taxes
|
|
|
18,747
|
|
|
|
19,468
|
|
Income tax
expense
|
|
|
(3,269)
|
|
|
|
(4,629)
|
|
Net income
attributable to owners of the parent
|
|
$
|
15,478
|
|
|
$
|
14,839
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
number of shares outstanding:
|
|
|
|
|
|
|
|
|
Basic, ADS
equivalent
|
|
|
89.79
|
|
|
|
88.45
|
|
Diluted, ADS
equivalent
|
|
|
90.64
|
|
|
|
89.24
|
|
Basic, ordinary
shares
|
|
|
179.57
|
|
|
|
176.91
|
|
Diluted, ordinary
shares
|
|
|
181.28
|
|
|
|
178.49
|
|
|
|
|
|
|
|
|
|
|
Earnings per ADS and
per ordinary share:
|
|
|
|
|
|
|
|
|
Basic earnings per
ADS
|
|
$
|
0.17
|
|
|
$
|
0.17
|
|
Diluted earnings per
ADS
|
|
$
|
0.17
|
|
|
$
|
0.17
|
|
Basic earnings per
ordinary share
|
|
$
|
0.09
|
|
|
$
|
0.08
|
|
Diluted earnings per
ordinary share
|
|
$
|
0.09
|
|
|
$
|
0.08
|
|
Opera
Limited Consolidated Statement of Comprehensive
Income (In thousands, unaudited)
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2023
|
|
|
2024
|
|
Net
income
|
|
$
|
15,478
|
|
|
$
|
14,839
|
|
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
|
|
|
52
|
|
|
|
(246)
|
|
Other comprehensive
income (loss)
|
|
|
52
|
|
|
|
(246)
|
|
Total comprehensive
income attributable to owners of the parent
|
|
$
|
15,530
|
|
|
$
|
14,593
|
|
Opera
Limited Consolidated Statement of Financial
Position (In thousands, unaudited)
|
|
|
|
As of December
31,
|
|
|
As of March
31,
|
|
|
|
2023
|
|
|
2024
|
|
Assets:
|
|
|
|
|
|
|
|
|
Property and
equipment
|
|
$
|
16,074
|
|
|
$
|
36,781
|
|
Goodwill
|
|
|
429,856
|
|
|
|
429,794
|
|
Intangible
assets
|
|
|
99,070
|
|
|
|
98,696
|
|
Investment in
OPay
|
|
|
253,300
|
|
|
|
253,300
|
|
Other non-current
investments and financial assets
|
|
|
3,049
|
|
|
|
3,062
|
|
Deferred tax
assets
|
|
|
1,133
|
|
|
|
1,161
|
|
Total non-current
assets
|
|
|
802,482
|
|
|
|
822,794
|
|
Trade
receivables
|
|
|
69,382
|
|
|
|
62,450
|
|
Current receivables
from sale of investments
|
|
|
32,797
|
|
|
|
7,751
|
|
Other current
receivables
|
|
|
7,760
|
|
|
|
6,422
|
|
Prepayments
|
|
|
4,660
|
|
|
|
7,228
|
|
Cash and cash
equivalents
|
|
|
93,863
|
|
|
|
91,338
|
|
Total current
assets
|
|
|
208,461
|
|
|
|
175,190
|
|
Total
assets
|
|
$
|
1,010,943
|
|
|
$
|
997,984
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
Share
capital
|
|
$
|
18
|
|
|
$
|
18
|
|
Other paid in
capital
|
|
|
717,610
|
|
|
|
682,603
|
|
Treasury
shares
|
|
|
(238,815)
|
|
|
|
(238,815)
|
|
Retained
earnings
|
|
|
445,164
|
|
|
|
462,724
|
|
Foreign currency
translation reserve
|
|
|
(4,127)
|
|
|
|
(4,373)
|
|
Total equity
attributable to owners of the parent
|
|
|
919,850
|
|
|
|
902,157
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
Non-current lease
liabilities and other loans
|
|
|
6,776
|
|
|
|
6,942
|
|
Deferred tax
liabilities
|
|
|
2,813
|
|
|
|
5,369
|
|
Other non-current
liabilities
|
|
|
94
|
|
|
|
85
|
|
Total non-current
liabilities
|
|
|
9,682
|
|
|
|
12,396
|
|
Trade and other
payables
|
|
|
52,247
|
|
|
|
52,716
|
|
Deferred
revenue
|
|
|
10,272
|
|
|
|
7,703
|
|
Current lease
liabilities and other loans
|
|
|
3,770
|
|
|
|
3,781
|
|
Income tax
payable
|
|
|
1,838
|
|
|
|
5,269
|
|
Other current
liabilities
|
|
|
13,285
|
|
|
|
13,962
|
|
Total current
liabilities
|
|
|
81,411
|
|
|
|
83,431
|
|
Total
liabilities
|
|
|
91,093
|
|
|
|
95,827
|
|
Total equity and
liabilities
|
|
$
|
1,010,943
|
|
|
$
|
997,984
|
|
Opera
Limited Consolidated Statement of Changes in
Equity (In thousands, except number of shares,
unaudited)
|
|
|
|
|
|
For the three months
ended March 31, 2023:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of shares
outstanding
|
|
|
Equity attributable
to owners of the parent
|
|
|
|
Ordinary
shares
|
|
|
ADS
equivalent
|
|
|
Share
capital
|
|
|
Other
paid
in
capital
|
|
|
Treasury
shares
|
|
|
Retained
earnings
|
|
|
Foreign
currency
translation
reserve
|
|
|
Total
equity
|
|
As of January 1,
2023
|
|
|
178,430,242
|
|
|
|
89,215,121
|
|
|
$
|
18
|
|
|
$
|
824,832
|
|
|
$
|
(206,514)
|
|
|
$
|
273,263
|
|
|
$
|
(3,385)
|
|
|
$
|
888,213
|
|
Net income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
15,478
|
|
|
|
-
|
|
|
|
15,478
|
|
Other comprehensive
income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
52
|
|
|
|
52
|
|
Share-based
remuneration, net of tax
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,433
|
|
|
|
-
|
|
|
|
3,433
|
|
Issuance of shares
upon exercise of RSUs and options
|
|
|
1,994,576
|
|
|
|
997,288
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Dividends
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(71,256)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(71,256)
|
|
Acquisition of
treasury shares
|
|
|
(740,324)
|
|
|
|
(370,162)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,464)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,464)
|
|
As of March 31,
2023
|
|
|
179,684,494
|
|
|
|
89,842,247
|
|
|
$
|
18
|
|
|
$
|
753,576
|
|
|
$
|
(208,978)
|
|
|
$
|
292,174
|
|
|
$
|
(3,334)
|
|
|
$
|
833,455
|
|
For the three months
ended March 31, 2024:
|
|
|
|
|
|
|
|
|
|
|
|
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,
2024
|
|
|
175,036,568
|
|
|
|
87,518,284
|
|
|
$
|
18
|
|
|
$
|
717,610
|
|
|
$
|
(238,815)
|
|
|
$
|
445,164
|
|
|
$
|
(4,127)
|
|
|
$
|
919,850
|
|
Net income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
14,839
|
|
|
|
-
|
|
|
|
14,839
|
|
Other comprehensive
loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(246)
|
|
|
|
(246)
|
|
Share-based
remuneration, net of tax
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,722
|
|
|
|
-
|
|
|
|
2,722
|
|
Issuance of shares
upon exercise of RSUs and options
|
|
|
1,871,328
|
|
|
|
935,664
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Dividends
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(35,007)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(35,007)
|
|
As of March 31,
2024
|
|
|
176,907,896
|
|
|
|
88,453,948
|
|
|
$
|
18
|
|
|
$
|
682,603
|
|
|
$
|
(238,815)
|
|
|
$
|
462,724
|
|
|
$
|
(4,373)
|
|
|
$
|
902,157
|
|
Opera
Limited Consolidated Statement of Cash Flows (In
thousands, unaudited)
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2023
|
|
|
2024
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
$
|
18,747
|
|
|
$
|
19,468
|
|
Adjustments to
reconcile profit (loss) before income taxes to net cash
flow:
|
|
|
|
|
|
|
|
|
Share-based payment
expense
|
|
|
3,433
|
|
|
|
2,158
|
|
Depreciation and
amortization
|
|
|
3,380
|
|
|
|
3,072
|
|
Net finance (income)
expense
|
|
|
(4,797)
|
|
|
|
106
|
|
Other
adjustments
|
|
|
(334)
|
|
|
|
(577)
|
|
Changes in working
capital:
|
|
|
|
|
|
|
|
|
Change in trade and
other receivables
|
|
|
6,341
|
|
|
|
8,291
|
|
Change in
prepayments
|
|
|
(10)
|
|
|
|
97
|
|
Change in
inventories
|
|
|
(451)
|
|
|
|
-
|
|
Change in trade and
other payables
|
|
|
(4,076)
|
|
|
|
470
|
|
Change in deferred
revenue
|
|
|
5,976
|
|
|
|
(2,569)
|
|
Change in other
liabilities
|
|
|
(2,327)
|
|
|
|
669
|
|
Income taxes (paid)
received
|
|
|
(154)
|
|
|
|
(162)
|
|
Net cash flow
from operating activities
|
|
|
25,727
|
|
|
|
31,022
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
Purchase of
equipment
|
|
|
(318)
|
|
|
|
(20,234)
|
|
Development
expenditure
|
|
|
(1,066)
|
|
|
|
(1,390)
|
|
Net sale (purchase) of
listed equity instruments
|
|
|
23,414
|
|
|
|
-
|
|
Interest income
received
|
|
|
554
|
|
|
|
775
|
|
Net cash flow from
(used in) investing activities
|
|
|
22,583
|
|
|
|
(20,849)
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
Acquisition of
treasury shares
|
|
|
(2,464)
|
|
|
|
-
|
|
Dividends
paid
|
|
|
(12,273)
|
|
|
|
(9,874)
|
|
Interests on loans and
borrowings
|
|
|
(71)
|
|
|
|
(142)
|
|
Repayment of loans and
borrowings
|
|
|
(72)
|
|
|
|
(111)
|
|
Payment of lease
liabilities
|
|
|
(1,025)
|
|
|
|
(1,108)
|
|
Net cash flow used
in financing activities
|
|
|
(15,905)
|
|
|
|
(11,235)
|
|
Net change in cash and
cash equivalents
|
|
|
32,405
|
|
|
|
(1,062)
|
|
Cash and cash
equivalents at beginning of period
|
|
|
52,414
|
|
|
|
93,863
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
|
23
|
|
|
|
(1,462)
|
|
Cash and cash
equivalents at end of period
|
|
$
|
84,843
|
|
|
$
|
91,338
|
|
Opera
Limited Supplemental Financial Information (In
thousands, unaudited)
|
|
|
|
Revenue
|
|
|
|
The table below
specifies the amounts of the different types of revenue:
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2023
|
|
|
2024
|
|
Advertising
|
|
$
|
48,519
|
|
|
$
|
58,648
|
|
Search
|
|
|
37,788
|
|
|
|
43,139
|
|
Technology licensing
and other revenue
|
|
|
744
|
|
|
|
84
|
|
Total
revenue
|
|
$
|
87,051
|
|
|
$
|
101,871
|
|
Personnel Expenses
Including Share-based Remuneration
|
|
The table below
specifies the amounts of personnel expenses including share-based
remuneration:
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2023
|
|
|
2024
|
|
Personnel expenses,
excluding share-based remuneration
|
|
$
|
15,516
|
|
|
$
|
16,314
|
|
Share-based
remuneration, including related social security costs
(1)
|
|
|
4,537
|
|
|
|
2,610
|
|
Total personnel
expenses including share-based remuneration
|
|
$
|
20,053
|
|
|
$
|
18,924
|
|
|
|
(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 March 31, 2023 and 2024, $0.6 million and
$1.4 million, respectively, were related to awards granted by
Kunlun to employees of Opera.
|
|
|
Other Operating
Expenses
|
|
The table below
specifies the nature of other operating expenses:
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2023
|
|
|
2024
|
|
Hosting
|
|
$
|
2,484
|
|
|
$
|
3,008
|
|
Audit, legal and other
advisory services
|
|
|
1,243
|
|
|
|
1,600
|
|
Software license
fees
|
|
|
553
|
|
|
|
1,241
|
|
Rent and other office
expenses
|
|
|
619
|
|
|
|
596
|
|
Travel
|
|
|
428
|
|
|
|
430
|
|
Other
|
|
|
780
|
|
|
|
348
|
|
Total other
operating expenses
|
|
$
|
6,107
|
|
|
$
|
7,224
|
|
Opera
Limited Reconciliations of Non-IFRS Financial
Measures (In thousands, unaudited)
|
|
The table below
reconciles net income (loss) to adjusted EBITDA:
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2023
|
|
|
2024
|
|
Net income
|
|
$
|
15,478
|
|
|
$
|
14,839
|
|
Add
(deduct):
|
|
|
|
|
|
|
|
|
Income tax expense
(benefit)
|
|
|
3,269
|
|
|
|
4,629
|
|
Net finance expense
(income)
|
|
|
(4,797)
|
|
|
|
106
|
|
Depreciation and
amortization
|
|
|
3,380
|
|
|
|
3,072
|
|
Share-based
remuneration, including related social security costs
|
|
|
4,537
|
|
|
|
2,610
|
|
Other operating
income
|
|
|
(129)
|
|
|
|
(343)
|
|
Adjusted
EBITDA
|
|
$
|
21,738
|
|
|
$
|
24,913
|
|
The table below
reconciles net cash flow from operating activities to free cash
flow from operations:
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2023
|
|
|
2024
|
|
Net cash flow from
operating activities
|
|
$
|
25,727
|
|
|
$
|
31,022
|
|
Deduct:
|
|
|
|
|
|
|
|
|
Purchase of
equipment
|
|
|
(318)
|
|
|
|
(20,234)
|
|
Development
expenditure
|
|
|
(1,066)
|
|
|
|
(1,390)
|
|
Payment of lease
liabilities
|
|
|
(1,025)
|
|
|
|
(1,108)
|
|
Free cash flow from
operations
|
|
$
|
23,318
|
|
|
$
|
8,290
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/opera-reports-first-quarter-results-ahead-of-expectations-raises-full-year-outlook-302127378.html
SOURCE Opera Limited