Opera Limited announces fourth quarter 2020 financial results, exceeds expectations for revenue growth and adjusted EBITDA

February 25, 2021 at 7:00 AM EST
Multiple new initiatives gaining traction, investments in gaming, fintech, and expansion of Opera News to developed markets
Company raises growth estimates, sees year-over-year revenues increasing nearly 40% at the midpoint (up from 25% prior indication)

OSLO, Norway, Feb. 25, 2021 /PRNewswire/ -- Opera Limited (NASDAQ: OPRA), one of the world's largest internet consumer brands with over 380 million monthly active users, today announced its unaudited consolidated financial results for the quarter ended December 31, 2020:

Fourth quarter 2020 financial highlights

 

Three Months Ended
December 31,

 

Year-over-

 

Twelve Months Ended
December 31,

 

Year-over-

 

[US$ thousands, except for margins
and per ADS amounts]

2019

 

2020

 

year %

change

 

2019

 

2020

 

year %

change

 

Revenue

 

48,763

   

50,446

   

3.5

%

 

177,078

   

165,274

   

-6.7

%

                                     

Net income (loss)

 

21,973

   

25,404

   

15.6

%

 

57,899

   

176,052

   

204.1

%

Margin

 

45.1

%

 

50.4

%

       

32.7

%

 

106.5

%

     
                                     

Adjusted EBITDA (1)

 

6,752

   

14,271

   

111.4

%

 

24,233

   

25,188

   

3.9

%

Margin

 

13.9

%

 

28.3

%

       

13.7

%

 

15.2

%

     
                                     

Adjusted net income (1)

 

12,662

   

34,699

   

174.0

%

 

50,475

   

52,280

   

3.6

%

Margin

 

25.9

%

 

68.8

%

       

27.9

%

 

31.6

%

     
                                     

Diluted net income per ADS, US$

 

0.18

   

0.22

   

20.2

%

 

0.51

   

1.48

   

188.0

%

                                     

Diluted adjusted net income per ADS, US$ (1)

 

0.10

   

0.30

   

185.3

%

 

0.45

   

0.44

   

-1.9

%

   

(1)

Please see the separate section "About non-IFRS financial measures" for the definitions of adjusted EBITDA and adjusted net income.

 

"These results demonstrate the potential for Opera to generate significant growth thanks to Opera's two complementary strengths," noted co-CEO Song Lin. "First, our core businesses - the Opera Browser, and Opera News - are operating at greater scale, with higher user engagement, in our key markets. This is a direct reflection of how well we're executing, and increases our ability to monetize. Combined with continued COVID-19 recovery, our user driven search and advertising revenues increased 22% versus the prior quarter, and 14% versus the year-ago quarter, representing a solid foundation and allowing us to offer an even stronger outlook for 2021. Second, the strategic investments we have made in adjacent categories, including gaming and fintech, leverage our core strengths and are significantly accelerating our overall growth potential. We're going to keep making these investments given their clear promise, high growth, and ability to deliver new revenue streams."

Fourth Quarter and Recent Business Highlights

  • Opera's monthly active user base increased by 29 million in 2020.
  • The Company reached 79 million average monthly PC users in the fourth quarter, up 17% year-over-year (vs. up 10% year-over-year in the third quarter).
  • The Opera GX browser user base now exceeds 7 million users, up 350% year-over-year in December.
  • Opera News revenue grew over 150% year-over-year and 60% compared to the third quarter.
  • Opera achieved record revenue on mobile. Opera recently launched an in-browser messaging feature, Hype, in Africa, which is an example of a feature aimed at increasing engagement within our Opera Mini browser. Opera for Android, Opera's flagship mobile browser reached 79 million users, doubling in 2.5 years.
  • Investment in our strategic growth initiatives continued, including the recent acquisition of YoYo Games and creation of Opera Gaming, and the launch of the Dify digital wallet and in-browser cashback offering, broadening Opera's opportunities in gaming and ecommerce. In addition, the huge success of Opera News in Africa has led to a decision to test the product in several developed markets.

"In sum", continued Mr. Lin, "we are doing two things extremely well: operating our core businesses such that they continue to scale and create new paths to monetization, and simultaneously executing against our growth strategy. We're entering 2021 with good momentum and the possibility to generate what many had previously expected would be 2022 revenues. We believe we have all the elements in place to enjoy sustained, long-term growth."

Business Outlook

Mr. Frode Jacobsen, Opera's CFO, said, "Growth in our core business accelerated in the fourth quarter, leading us to raise our revenue growth expectations in 2021 from 25% to 39%, or $65 million above 2020, at the midpoint. We expect our core business to benefit from the additional economies of scale similar to what we experienced in the fourth quarter, but we are using this strength as an opportunity to accelerate growth through high return investments in our key initiatives -- European fintech, gaming and Opera News in developed markets -- which will impact near-term margins as we enter a new phase of accelerated growth."

For the full year 2021, Opera expects revenue of $220 million to $240 million, representing an increase of $30 million at the midpoint compared to prior guidance. Adjusted EBITDA is anticipated to be $10 million to $30 million.

For the first quarter 2021, Opera expects revenue of $47 million to $48 million, representing 18% year-over-year growth at the midpoint, roughly a 15 percentage point increase versus the fourth quarter. Adjusted EBITDA will be around breakeven as Opera invests aggressively in growth.

Nanobank and other investments

On a pro forma basis in the fourth quarter, Nanobank posted revenue of $46.0 million, up 32% compared to the third quarter, and disbursed 3.2 million loans representing $239 million in total value. Adjusted EBITDA was $13.8 million and post-tax profit was $12.3 million. The growth was primarily driven by strength in Indonesia and Mexico.

In terms of other investments, OPay continues to grow and scale its payment offerings. In December, OPay processed a gross transaction value of $2.0 billion on its platform, more than four-times the level in January 2020, and is in the process of launching in a new African geography. StarMaker continues to experience strong growth. Daily active users doubled in 2020 and fourth quarter revenues were at an annual run rate of over $130 million, more than three times the year-ago period.

Opera owns 42% of Nanobank, 13.1% of OPay and 19.35% of StarMaker.

Fourth quarter 2020 consolidated financial results

All comparisons in this section are relative to the fourth quarter of 2019 unless otherwise stated. Our former emerging markets fintech and retail revenues are not included in comparisons as they are classified as discontinued operations.

Revenue increased 3% to $50.4 million

  • Search revenue increased 13%, or 21% versus the third quarter 2020, to $25.7 million due to strong PC user growth and as monetization recovered from COVID-19.
  • Advertising revenue increased 16%, or 23% versus the third quarter 2020, to $23.3 million due to strong Opera News monetization and ad monetization increases.
  • Technology licensing and other revenue was $1.5 million. This declined $4.5 million compared to the previous year as Opera has been phasing out low-margin professional services for an investee.

Operating expenses decreased 6% to $46.4 million.

  • Cost of revenue was $2.7 million, a decrease of 38%. Within this total, $1.9 million related to the browser and news business area and $0.8 million related to other revenue.
  • Personnel expenses, including share-based remuneration, were $15.6 million, an 8% decrease. This expense consists of cash-based compensation expense of $14.6 million, and $1.0 million of share-based remuneration expense.
  • Marketing and distribution expenses were $12.3 million, a decrease of 6%.
  • Depreciation and amortization expenses were $5.9 million, flat year-over-year.
  • Other operating expenses were $5.9 million, a 31% decrease driven by reduced travel and general reductions.
  • Non-recurring costs were $3.3 million and predominantly related to the dissolution of the Powerbets joint venture.

Operating profit was $8.0 million, representing an operating margin of 16%, compared to operating loss of $0.7 million and a negative 1% margin during the fourth quarter of 2019. The increase was primarily due to lower operating expenses and the shift away from "technology licensing and other" revenue.

Other items include share of net profit of associates and joint ventures of $5.2 million, predominantly related to Nanobank, and an $8.0 million increase in the fair value of preferred shares in Starmaker and OPay following year-end assessments. Further, net finance income was $6.6 million, primarily related to marketable securities held as part of our treasury function.

Income tax expense was $0.1 million in the quarter.

Net income was $25.4 million, comprising $27.7 million in profits from continued operations and $2.3 million loss from discontinued operations following an adjustment to the initial valuation of our shares in Nanobank. This compared to a net income of $22.0 million in the fourth quarter of 2019.

Net income per ADS was $0.22 in the quarter. Each ADS represents two shares in Opera Limited. In the quarter, the average number of shares outstanding was 229.5 million, corresponding to 114.8 million ADSs.

Adjusted EBITDA was $14.3 million, representing a 28% adjusted EBITDA margin, compared to adjusted EBITDA of $6.8 million in the fourth quarter 2019. Adjusted EBITDA excludes share-based remuneration and non-recurring expenses, as well as other income and discontinued operations.

Adjusted net income was $34.7 million in the quarter, compared to adjusted net income of $12.7 million in fourth quarter 2019. Adjusted net income excludes share-based remuneration, non-recurring expenses, discontinued operations and amortization of intangible assets related to acquisitions.

Adjusted net income per ADS was $0.30 in the quarter.

Share repurchases were 0.9 million ADSs in the quarter for a total spend of $8.2 million. In 2020, we repurchased 5.9 million ADSs for a total spend of $49.0 million.

Discontinued operations include Opera's retail business, which was discontinued following a strategic assessment as it had not been profit generating, and Opera's former emerging markets fintech business, which was contributed to Nanobank on August 19, 2020. Opera owns 42% of Nanobank as of December 31, 2020.

We have posted unaudited supplemental information at https://investor.opera.com, including: 1) Opera's financial historical results by quarter over 2019 and 2020, reflecting microlending and retail as discontinued operations; and 2) Nanobank financial results by quarter over 2019 and 2020 (pro forma prior to August 19, 2020).

Conference call

Opera's management will host a conference call to discuss the fourth quarter 2020 financial results on Thursday, February 25th at 8:00 am Eastern Time (EST) (2:00 PM Central European Time, 9:00 PM Beijing/Hong Kong time). Listeners may access the call by dialing the following numbers:

United States: +1 833 570-1161
China: +86 400 682 8609
Hong Kong: +852 5819 4851
Norway: +47 2396 4173
United Kingdom: +44 (0)203 107 0289
International: +1 918 922-6511
Confirmation Code: 6964699

A live webcast of the conference call will be posted at https://investor.opera.com.

About non-IFRS financial measures

To supplement our consolidated financial statements, which are prepared and presented based on IFRS, we use adjusted EBITDA and adjusted net income, both non-IFRS financial measures, to understand and evaluate our core operating performance. These non-IFRS financial measures, which may differ from similarly titled measures used by other companies, are presented to enhance investors' overall understanding of our financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with IFRS.

We define adjusted EBITDA as net income (loss) excluding income tax expense (benefit), net finance expense (income), share of net loss (income) of associates and joint ventures, restructuring costs, depreciation and amortization, share-based remuneration, other income, non-recurring expenses and discontinued operations.

We define adjusted net income as net income excluding share-based remuneration, amortization of acquired intangible assets, non-recurring expenses and discontinued operations, net of associated income tax adjustments.

We believe that adjusted EBITDA and adjusted net income provide useful information to investors and others in understanding and evaluating our operating results. These non-IFRS financial measures adjust for the impact of items that we do not consider indicative of the operational performance of our business. While we believe that these non-IFRS financial measures are useful in evaluating our business, this information should be considered as supplemental in nature and is not meant as a substitute for the related financial information prepared and presented in accordance with IFRS. Please refer to our financial statements at the end of this announcement for a table reconciling our non-IFRS financial measures to net income (loss), the most directly comparable IFRS financial measure.

Safe harbor statement

This press release contains statements of a forward-looking nature. These statements, including statements relating to the Company and its investees' 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," "expects," "believes," "anticipates," "intends," "estimates" and similar statements. Among other things, management's quotations and the Business outlook section contain forward-looking statements. These forward-looking statements involve known and unknown risks and uncertainties and are based on current expectations, assumptions, estimates and projections about the Company, its investees, and the industry in which they operate. Potential risks and uncertainties include, but are not limited to, those relating to: the duration and development of the COVID-19 pandemic as well as changes in consumer behaviours as a result of such pandemic; the Company and its goals and strategies; expected development and launch, and market acceptance, of products and services; Company and its investees' expectations regarding demand for and market acceptance of their brands, platforms and services; Company's expectations regarding growth in its user base, user retention and level of engagement; Company's ability to attract, retain and monetize users; Company's ability to continue to develop new technologies and/or upgrade its existing technologies; 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 Company or its investees have businesses. All information provided in this press release is as of the date hereof, and the Company 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 U.S. Securities and Exchange Commission, including its annual reports on Form 20-F.

About Opera

Opera is a global web innovator. Opera's browsers, news products and fintech solutions are the trusted choice of more than 380 million monthly active users worldwide. Opera is headquartered in Oslo, Norway and listed on the NASDAQ stock exchange (OPRA).

UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS

 
   

Three Months Ended
December 31,

   

Twelve Months Ended
December 31,

 

[US$ thousands, except per share and ADS amounts]

 

2019

   

2020

   

2019

   

2020

 
                                 

Revenue

   

48,763

     

50,446

     

177,078

     

165,274

 

Other income

   

-

     

3,910

     

-

     

9,479

 

Operating expenses

                               

Cost of revenue

   

(4,384)

     

(2,710)

     

(14,239)

     

(12,112)

 

Personnel expenses including share-based remuneration

   

(16,998)

     

(15,606)

     

(51,283)

     

(59,936)

 

Marketing and distribution expenses

   

(13,148)

     

(12,318)

     

(64,883)

     

(47,860)

 

Credit loss expense

   

(380)

     

(607)

     

(580)

     

(1,849)

 

Depreciation and amortization

   

(5,969)

     

(5,876)

     

(18,843)

     

(20,234)

 

Non-recurring expenses

   

-

     

(3,321)

     

-

     

(6,543)

 

Other expenses

   

(8,577)

     

(5,929)

     

(27,787)

     

(23,037)

 

Total operating expenses

   

(49,455)

     

(46,367)

     

(177,614)

     

(171,570)

 
                                 

Operating profit (loss)

   

(692)

     

7,990

     

(537)

     

3,182

 
                                 

Share of net income (loss) of associates and joint ventures

   

837

     

5,187

     

(3,818)

     

3,865

 

Change in fair value of preferred shares in associates

   

6,992

     

8,000

     

37,900

     

14,000

 
                                 

Net finance income (expense)

                               

Finance income

   

6,561

     

5,166

     

10,532

     

13,633

 

Finance expense

   

(184)

     

(30)

     

(655)

     

(516)

 

Net foreign exchange gain (loss)

   

467

     

1,421

     

(25)

     

833

 

Net finance income (expense)

   

6,844

     

6,557

     

9,851

     

13,950

 
                                 

Profit before income taxes

   

13,981

     

27,735

     

43,396

     

34,997

 

Income tax (expense) benefit

   

(3,793)

     

(56)

     

(2,658)

     

(689)

 

Profit from continuing operations

   

10,188

     

27,680

     

40,739

     

34,310

 
                                 

Profit (loss) from discontinued operations

   

11,784

     

(2,276)

     

17,161

     

141,742

 
                                 

Net income

   

21,973

     

25,404

     

57,899

     

176,052

 
                                 

Net income attributable to:

                               

Equity holders of the parent

   

21,973

     

25,404

     

57,899

     

176,052

 

Non-controlling interests

   

-

     

-

     

-

     

-

 

Total net income attributed

   

21,973

     

25,404

     

57,899

     

176,052

 
                                 

Weighted average number of ordinary shares outstanding

                               

Basic, millions(1)

   

237.44

     

229.54

     

224.63

     

234.57

 

Diluted, millions(2)

   

241.76

     

232.49

     

224.83

     

237.39

 
                                 

Profit per ordinary share from continuing operations

                               

Basic, US$

   

0.04

     

0.12

     

0.18

     

0.15

 

Diluted, US$

   

0.04

     

0.12

     

0.18

     

0.14

 
                                 

Profit per ADS from continuing operations

                               

Basic, US$

   

0.09

     

0.24

     

0.36

     

0.29

 

Diluted, US$

   

0.08

     

0.24

     

0.36

     

0.29

 
                                 

Net income per ordinary share

                               

Basic, US$

   

0.09

     

0.11

     

0.26

     

0.75

 

Diluted, US$

   

0.09

     

0.11

     

0.25

     

0.74

 
                                 

Net income per ADS

                               

Basic, US$

   

0.19

     

0.22

     

0.52

     

1.50

 

Diluted, US$

   

0.18

     

0.22

     

0.51

     

1.48

 
   

(1)

As of December 31, 2020, the total number of shares outstanding for Opera Limited was 228,285,684, equivalent to 114,142,842 ADSs.

   

(2)

Includes the net dilutive impact of employee equity awards, all of which are dilutive.

 

 

UNAUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS)

 
   

Three Months Ended
December 31,

   

Twelve Months Ended
December 31,

 

[US$ thousands]

 

2019

   

2020

   

2019

   

2020

 
                                 

Net income

   

21,973

     

25,404

     

57,899

     

176,052

 
                                 

Other comprehensive income (loss) that may be reclassified to the Statement of Operations in subsequent periods (net of tax)

                               

Exchange differences on translation of foreign operations

   

301

     

944

     

(1,790)

     

42

 

Reclassification of exchange differences on loss of control

   

-

     

(151)

     

7

     

2,936

 

Share of other comprehensive income (loss) of associates and joint ventures

   

-

     

-

     

(41)

     

-

 

Net other comprehensive income (loss) that may be reclassified to the Statement of Operations in subsequent periods

   

301

     

793

     

(1,824)

     

2,978

 

Total comprehensive income

   

22,274

     

26,198

     

56,075

     

179,031

 
                                 
                                 

Total comprehensive income attributable to:

                               

Equity holders of the parent

   

22,274

     

26,198

     

56,075

     

179,031

 

Non-controlling interests

   

-

     

-

     

-

     

-

 

Total comprehensive income attributed

   

22,274

     

26,198

     

56,075

     

179,031

 

 

 

UNAUDITED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 
   

As of December 31,

 

[US$ thousands]

 

2019

   

2020

 

ASSETS

               

Non-current assets

               

Furniture, fixtures and equipment

   

26,053

     

18,167

 

Intangible assets

   

110,807

     

111,954

 

Goodwill

   

421,578

     

424,961

 

Investments in associates and joint ventures

   

76,300

     

359,576

 

Non-current financial assets

   

1,351

     

1,490

 

Deferred tax assets

   

6,204

     

3,996

 

Total non-current assets

   

642,293

     

920,144

 
                 

Current assets

               

Trade receivables

   

49,371

     

32,606

 

Loans to customers

   

93,115

     

68

 

Other receivables

   

59,112

     

10,750

 

Prepayments

   

25,809

     

9,061

 

Inventories

   

7,752

     

-

 

Other current financial assets

   

1,535

     

856

 

Marketable securities

   

42,146

     

-

 

Cash and cash equivalents

   

139,487

     

134,168

 

Total cash, cash equivalents, and marketable securities

   

181,633

     

134,168

 

Total current assets

   

418,327

     

187,508

 

TOTAL ASSETS

   

1,060,620

     

1,107,652

 
                 
                 

EQUITY AND LIABILITIES

               

Equity

               

Share capital

   

24

     

24

 

Other paid in capital

   

814,177

     

765,129

 

Retained earnings

   

99,513

     

280,211

 

Foreign currency translation reserve

   

(1,508)

     

1,343

 

Equity attributed to equity holders of the parent

   

912,206

     

1,046,707

 

Non-controlling interests

   

-

     

-

 

Total equity

   

912,206

     

1,046,707

 
                 

Non-current liabilities

               

Non-current lease liabilities and other loans

   

9,181

     

3,584

 

Deferred tax liabilities

   

10,526

     

11,745

 

Other non-current liabilities

   

137

     

68

 

Total non-current liabilities

   

19,844

     

15,397

 
                 

Current liabilities

               

Trade and other payables

   

57,125

     

25,454

 

Current lease liabilities and other loans

   

47,793

     

5,389

 

Income tax payable

   

7,803

     

1,321

 

Deferred revenue

   

708

     

345

 

Other current liabilities

   

15,142

     

13,040

 

Total current liabilities

   

128,570

     

45,548

 
                 

Total liabilities

   

148,414

     

60,945

 

TOTAL EQUITY AND LIABILITIES

   

1,060,620

     

1,107,652

 

 

 

UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

[US$ thousands]

 

Share
capital

   

Other paid
in capital

   

Retained
earnings

   

Foreign
currency
translation
reserve

   

Total equity

 
                                         

As of December 31, 2018, as previously reported

   

22

     

738,690

     

36,432

     

316

     

775,460

 

Impact of implementing IFRS 16 Leases

   

-

     

-

     

64

     

-

     

64

 

As of January 1, 2019, restated

   

22

     

738,690

     

36,496

     

316

     

775,524

 

Net income

   

-

     

-

     

57,899

     

-

     

57,899

 

Other comprehensive income (loss)

   

-

     

-

     

-

     

(1,824)

     

(1,824)

 

Total comprehensive income (loss)

   

-

     

-

     

57,899

     

(1,824)

     

56,075

 

Contribution of equity, net of transaction costs

   

2

     

81,267

     

-

     

-

     

81,267

 

Acquisition of treasury shares

   

-

     

(5,780)

     

-

     

-

     

(5,780)

 

Share-based remuneration expense

   

-

     

-

     

5,118

     

-

     

5,118

 

As of December 31, 2019

   

24

     

814,177

     

99,513

     

(1,508)

     

912,206

 

 

[US$ thousands]

 

Share
capital

   

Other paid
in capital

   

Retained
earnings

   

Foreign
currency
translation
reserve

   

Total equity

 
                                         

As of December 31, 2019

   

24

     

814,177

     

99,513

     

(1,508)

     

912,206

 

Net income

   

-

     

-

     

176,052

     

-

     

176,052

 

Other comprehensive income

   

-

     

-

     

-

     

2,978

     

2,978

 

Total comprehensive income

   

-

     

-

     

176,052

     

2,978

     

179,030

 

Acquisition of treasury shares

   

-

     

(49,049)

     

-

     

-

     

(49,049)

 

Reclassification of foreign currency translation reserve

   

-

     

-

     

126

     

(126)

     

-

 

Share-based remuneration expense

   

-

     

-

     

4,521

     

-

     

4,521

 

As of December 31, 2020

   

24

     

765,129

     

280,211

     

1,343

     

1,046,708

 

 

 

UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS

 
   

Three Months Ended
December 31,

   

Twelve Months Ended
December 31,

 

[US$ thousands]

 

2019

   

2020

   

2019

   

2020

 

Cash flow from operating activities

                               

Net income (loss) before income taxes from continuing operations

   

13,981

     

27,735

     

43,396

     

34,997

 

Net income (loss) before income taxes from discontinued operations

   

12,621

     

(734)

     

20,124

     

139,792

 

Income taxes paid

   

(8,503)

     

(1,886)

     

(9,870)

     

(9,887)

 

Depreciation and amortization

   

6,000

     

5,879

     

18,934

     

20,390

 

Share of net loss (income) of associates and joint ventures

   

(837)

     

(5,187)

     

3,818

     

(3,865)

 

Change in fair value of preferred shares in associates and joint ventures

   

(6,992)

     

(8,000)

     

(37,900)

     

(14,000)

 

Equity component of share-based payment expense

   

1,478

     

886

     

5,118

     

4,521

 

Gain on disposal of fintech segment

   

-

     

-

     

-

     

(152,048)

 

Net finance income (expense)

   

(6,028)

     

(6,557)

     

(8,756)

     

(13,950)

 

Change in inventories

   

(5,820)

     

179

     

(7,752)

     

7,752

 

Change in trade and other receivables

   

(3,691)

     

(544)

     

(14,206)

     

19,572

 

Change in loans to customers

   

(37,607)

     

(68)

     

(90,023)

     

73,365

 

Change in trade and other payables

   

15,583

     

(605)

     

39,168

     

(25,135)

 

Change in deferred revenue

   

(451)

     

(2,404)

     

(1,224)

     

(346)

 

Change in prepayments

   

1,048

     

4,645

     

(11,437)

     

12,032

 

Change in other liabilities

   

2,322

     

4,036

     

5,441

     

(1,482)

 

Other

   

44

     

112

     

706

     

1,616

 

Net cash flow from (used in) operating activities

   

(16,852)

     

17,487

     

(44,464)

     

93,324

 
                                 

Cash flow from investment activities

                               

Purchase of intangibles assets

   

-

     

(8)

     

-

     

(2,286)

 

Proceeds from sales of equipment and intangible assets

   

6

     

-

     

6

     

-

 

Purchase of equipment

   

(1,714)

     

(165)

     

(8,868)

     

(2,484)

 

Investment in, and loans to associates and joint ventures

   

(911)

     

(440)

     

(6,550)

     

(440)

 

Acquisition of subsidiary, net of cash acquired

   

-

     

-

     

-

     

(4,882)

 

Disbursement of short-term loans

   

-

     

-

     

-

     

(4,497)

 

Cash transferred with Okash Group

   

-

     

-

     

-

     

(39,260)

 

Release of escrow account

   

-

     

-

     

-

     

1,000

 

Repayment of short-term loans

   

-

     

-

     

-

     

4,497

 

Repayment of loans to associates and joint ventures

   

-

     

-

     

726

     

-

 

Deposit of collateral for loan facility

   

(52,878)

     

-

     

(52,878)

     

(1,000)

 

Net sale (purchase) of listed equity instruments

   

10,423

     

61,624

     

(35,250)

     

58,535

 

Development expenditure

   

(964)

     

(615)

     

(4,173)

     

(6,553)

 

Interest income received

   

-

     

(205)

     

-

     

326

 

Net cash flow from (used in) investing activities

   

(46,038)

     

60,191

     

(106,987)

     

2,956

 
                                 

Cash flow from financing activities

                               

Acquisition of treasury shares

   

-

     

(8,194)

     

(5,780)

     

(49,049)

 

Proceeds from loans and borrowings

   

21,543

     

-

     

43,163

     

6,905

 

Interests on loans and borrowings

   

(797)

     

(75)

     

(1,184)

     

(1,752)

 

Proceeds from issues of equity instruments

   

10,778

     

-

     

82,630

     

-

 

Repayment of loans and borrowings

   

(172)

     

305

     

(1,509)

     

(52,874)

 

Transaction costs on issue of equity instruments

   

(497)

     

-

     

(1,364)

     

-

 

Payment of lease liabilities

   

-

     

(426)

     

(2,755)

     

(4,202)

 

Net cash flow from (used in) financing activities

   

30,855

     

(8,390)

     

113,200

     

(100,972)

 
                                 

Net change in cash and cash equivalents

   

(32,034)

     

69,288

     

(38,248)

     

(4,692)

 
                                 

Cash and cash equivalents at beginning of period

   

170,697

     

64,416

     

177,873

     

139,487

 

Net foreign exchange difference

   

825

     

465

     

(137)

     

(627)

 

Cash and cash equivalents at end of period

   

139,487

     

134,168

     

139,487

     

134,168

 

 

 

Financial details by business area

 

The tables below specify the contribution by each business area:

 

[US$ thousands]

 

Three Months Ended December 31, 2019

 

Business area

 

Browser and
News

   

Other

   

Total

 

Revenue categories

                       

Search

   

22,641

     

-

     

22,641

 

Advertising

   

20,164

     

-

     

20,164

 

Technology licensing and other revenue

   

-

     

5,958

     

5,958

 

Total revenue

   

42,805

     

5,958

     

48,763

 
                         

Cost of revenue

   

(1,030)

     

(3,354)

     

(4,384)

 

Marketing and distribution expenses

   

(13,148)

     

-

     

(13,148)

 

Credit loss expense

   

(249)

     

(131)

     

(380)

 

Direct expenses

   

(14,427)

     

(3,485)

     

(17,912)

 
                         

Contribution by business area

   

28,378

     

2,473

     

30,852

 

 

[US$ thousands]

 

Three Months Ended December 31, 2020

 

Business area

 

Browser and
News

   

Other

   

Total

 

Revenue categories

                       

Search

   

25,653

     

-

     

25,653

 

Advertising

   

23,121

     

180

     

23,301

 

Technology licensing and other revenue

   

-

     

1,492

     

1,492

 

Total revenue

   

48,774

     

1,672

     

50,446

 
                         

Cost of revenue

   

(1,873)

     

(837)

     

(2,710)

 

Marketing and distribution expenses

   

(12,068)

     

(250)

     

(12,318)

 

Credit loss expense

   

(34)

     

(573)

     

(607)

 

Direct expenses

   

(13,975)

     

(1,660)

     

(15,635)

 
                         

Contribution by business area

   

34,799

     

12

     

34,810

 

 

[US$ thousands]

 

Twelve Months Ended December 31, 2019

 

Business area

 

Browser and
News

   

Other

   

Total

 

Revenue categories

                       

Search

   

86,155

     

-

     

86,155

 

Advertising

   

68,813

     

-

     

68,813

 

Technology licensing and other revenue

   

-

     

22,111

     

22,111

 

Total revenue

   

154,968

     

22,111

     

177,078

 
                         

Cost of revenue

   

(2,642)

     

(11,597)

     

(14,239)

 

Marketing and distribution expenses

   

(64,685)

     

(198)

     

(64,883)

 

Credit loss expense

   

(448)

     

(132)

     

(580)

 

Direct expenses

   

(67,776)

     

(11,927)

     

(79,702)

 
                         

Contribution by business area

   

87,192

     

10,184

     

97,376

 

 

[US$ thousands]

 

Twelve Months Ended December 31, 2020

 

Business area

 

Browser and
News

   

Other

   

Total

 

Revenue categories

                       

Search

   

84,180

     

-

     

84,180

 

Advertising

   

71,510

     

216

     

71,726

 

Technology licensing and other revenue

   

-

     

9,368

     

9,368

 

Total revenue

   

155,690

     

9,584

     

165,274

 
                         

Cost of revenue

   

(7,487)

     

(4,625)

     

(12,112)

 

Marketing and distribution expenses

   

(47,042)

     

(818)

     

(47,860)

 

Credit loss expense

   

(568)

     

(1,281)

     

(1,849)

 

Direct expenses

   

(55,097)

     

(6,724)

     

(61,821)

 
                         

Contribution by business area

   

100,593

     

2,860

     

103,453

 

 

 

Personnel expenses including share-based remuneration

 

The table below specifies the amounts of personnel expenses including share-based remuneration:

 

[US$ thousands]

 

Three Months Ended
December 31,

   

Twelve Months Ended
December 31,

 

Personnel expenses including share-based remuneration

 

2019

   

2020

   

2019

   

2020

 

Personnel expenses excluding share-based remuneration

   

15,523

     

14,614

     

45,355

     

55,230

 

Share-based remuneration, including related social security costs

   

1,475

     

992

     

5,928

     

4,706

 

Total

   

16,998

     

15,606

     

51,283

     

59,936

 

 

 

Other expenses

 

The table below specifies the nature of other expenses:

 

[US$ thousands]

 

Three Months Ended
December 31,

   

Twelve Months Ended
December 31,

 

Other expenses

 

2019

   

2020

   

2019

   

2020

 

Hosting

   

1,873

     

2,115

     

7,151

     

8,056

 

Audit, legal and other advisory services

   

1,598

     

1,529

     

6,742

     

5,837

 

Software license fees

   

385

     

432

     

2,169

     

1,882

 

Rent and other office expense

   

949

     

1,015

     

4,175

     

3,318

 

Travel

   

1,549

     

209

     

3,903

     

1,304

 

Other

   

2,222

     

628

     

3,645

     

2,640

 

Total

   

8,576

     

5,929

     

27,787

     

23,037

 

 

 

Non-IFRS financial measures 

 
   

Three Months Ended
December 31,

   

Twelve Months Ended
December 31,

 

[US$ thousands, except per share and ADS amounts]

 

2019

   

2020

   

2019

   

2020

 

Reconciliation of net income (loss) to adjusted EBITDA

                               

Net income (loss)

   

21,973

     

25,404

     

57,899

     

176,052

 

Add: Income tax expense (benefit)

   

3,793

     

56

     

2,658

     

689

 

Add: Net finance expense (income)

   

(6,844)

     

(6,557)

     

(9,851)

     

(13,950)

 

Add: Share of net loss (income) of associates and joint ventures

   

(837)

     

(5,187)

     

3,818

     

(3,865)

 

Add: Change in fair value of preferred shares in associates

   

(6,992)

     

(8,000)

     

(37,900)

     

(14,000)

 

Add: Depreciation and amortization

   

5,969

     

5,876

     

18,843

     

20,234

 

Add: Share-based remuneration

   

1,475

     

992

     

5,928

     

4,706

 

Add: Non-recurring expenses

   

-

     

3,321

     

-

     

6,543

 

Less: Other income

   

-

     

(3,910)

     

-

     

(9,479)

 

Less: Profit (loss) from discontinued operations

   

(11,784)

     

2,276

     

(17,161)

     

(141,742)

 

Adjusted EBITDA

   

6,752

     

14,271

     

24,233

     

25,188

 
                                 

Reconciliation of net income (loss) to adjusted net income

                               

Net Income (loss)

   

21,973

     

25,404

     

57,899

     

176,052

 

Add: Share-based remuneration

   

1,483

     

992

     

5,928

     

4,706

 

Add: Amortization of acquired intangible assets

   

1,280

     

1,341

     

5,120

     

5,356

 

Add: Amortization of Nanobank intangible assets(1)

   

-

     

1,684

     

-

     

2,584

 

Add: Non-recurring expenses

   

-

     

3,321

     

-

     

6,543

 

Income tax adjustment (2)

   

(305)

     

(319)

     

(1,311)

     

(1,218)

 

Less: Profit (loss) from discontinued operations

   

(11,784)

     

2,276

     

(17,161)

     

(141,742)

 

Adjusted net income

   

12,662

     

34,699

     

50,475

     

52,280

 
                                 

Weighted average number of ordinary shares outstanding

                               

Basic, millions

   

237.44

     

229.54

     

224.63

     

234.57

 

Diluted, millions

   

241.76

     

232.49

     

224.83

     

237.39

 
                                 

Adjusted net income (loss) per ordinary share

                               

Basic, US$

   

0.05

     

0.15

     

0.22

     

0.22

 

Diluted, US$

   

0.05

     

0.15

     

0.22

     

0.22

 
                                 

Adjusted net income (loss) per ADS

                               

Basic, US$

   

0.11

     

0.30

     

0.44

     

0.45

 

Diluted, US$

   

0.10

     

0.30

     

0.45

     

0.44

 
   

(1)

The amortization of Nanobank intangible assets is included in the line "Share of net income (loss) of associates and joint ventures".

   

(2)

Reversal of tax benefit related to the social security cost component of share-based remuneration and deferred taxes on the amortization of acquired intangible assets.

 

 

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/opera-limited-announces-fourth-quarter-2020-financial-results-exceeds-expectations-for-revenue-growth-and-adjusted-ebitda-301235484.html

SOURCE Opera Limited

Investor Relations Contact: Derrick Nueman, investor-relations@opera.com or (408) 596-3055; For media enquiries, please contact: press-team@opera.com