Opera Reports Third Quarter 2021 Results

October 28, 2021 at 7:00 AM EDT
Both revenue and adjusted EBITDA exceed expectations
Third quarter revenue grew 57% year-over-year driven by very strong browser and news performance
Advertising revenue exceeded search revenue for the first time
Company raises revenue and adjusted EBITDA expectations for the remainder of the year, guiding year-over-year revenue growth of 51% at the midpoint

OSLO, Norway, Oct. 28, 2021 /PRNewswire/ -- Opera Limited (NASDAQ: OPRA), one of the world's largest internet consumer brands with hundreds of millions of users worldwide, today announced its unaudited consolidated financial results for the quarter ended September 30, 2021.

Third quarter 2021 financial highlights

   

Three Months Ended
September 30,

   

Year-over-

   

Nine Months Ended
September 30,

   

Year-over-

 

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

 

2020

   

2021

   

  year %
change

   

2020

   

2021

   

  year %
change

 

Revenue

   

42,416

     

66,620

     

57.1

%

   

114,827

     

178,365

     

55.3

%

                                                 

Net income (loss)

   

154,367

     

23,500

     

-84.8

%

   

150,648

     

68,426

     

-54.6

%

Margin

   

363.9

%

   

35.3

%

           

131.2

%

   

38.4

%

       
                                                 

Adjusted EBITDA (1)

   

10,658

     

8,197

     

-23.1

%

   

10,917

     

11,759

     

7.7

%

Margin

   

25.1

%

   

12.3

%

           

9.5

%

   

6.6

%

       
                                                 

Adjusted net income (1)

   

10,453

     

29,816

     

185.2

%

   

17,580

     

83,567

     

375.4

%

Margin

   

24.6

%

   

44.8

%

           

15.3

%

   

46.9

%

       
                                                 

Diluted net income per ADS, US$

   

1.31

     

0.20

     

-84.7

%

   

1.26

     

0.59

     

-53.2

%

                                                 

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

   

0.08

     

0.26

     

230.3

%

   

0.15

     

0.72

     

389.5

%

 

(1)

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

"Over time, advertising has been our fastest growing revenue category, fueled by new products and features driving increasing user engagement, a focus on growing our user base in high-value markets, and finally, an increasingly rich toolset for advertisers to target and connect with our audiences," said Co-CEO Song Lin.

"As the year nears its end, we are very pleased with the results of our ambitious investments in accelerated growth; taking Opera to a new level in terms of both financials and product offerings. In sum, we find ourselves in a strong position as we enter into the fourth quarter and look to 2022."

Third Quarter and Recent Business Highlights

  • Core search and advertising revenue grew 63% year-over-year in the third quarter driven by strong browser and news performance
  • Opera's average monthly active user base was 352 million MAUs in the quarter; with a continued directional shift towards higher ARPU users. In the Americas we saw an increase of 30% in user growth led by North America up 46%, and in the EU users were up 9% largely offsetting a continued and expected decline in Asia
  • In the third quarter, each user on average generated a record 75 cents of revenue on an annualized basis, up 19% sequentially, and up 80% compared to the third quarter of 2020
  • The Opera GX browser user base now has 13 million users across PC and mobile, an increase from 11 million last quarter
  • Advertising revenue surpassed search revenue for the first time in Opera's history in the third quarter. News and content is now approaching half of our advertising revenue
  • Continued scaling our other strategic growth initiatives; our recently launched cashback offering under the Dify brand in Spain already has over 100 thousand users, leading to a 105% increase in GMV compared to the second quarter, and we continued to build out the Opera gaming platform/community including announcing the winner of our first Game Jam

Business Outlook

"Our strategy of increasing the value of our user base by introducing new products and opening new markets is producing record results for Opera," said CFO Frode Jacobsen. "Our core business continues to perform and grow ahead of expectations, increasing our confidence in our outlook for the remainder of the year. We believe our browsers are very well positioned to continue to grow both our high margin search and advertising revenues, with a continued expectation that advertising will grow faster."

For the fourth quarter of 2021, Opera expects revenue of $70 million to $72 million, representing 41% year-over-year growth at the midpoint. This is being driven by further acceleration in our core businesses and the continued growth of Opera News. Adjusted EBITDA is expected between $11 million and $14 million, benefitting from the combination of the additional scale we've built during the year, and the continuation towards a normalization of marketing and distribution spend.

For the full year of 2021, Opera then expects revenue of $248 million to $250 million, representing a 51% year-over-year increase versus 2020 at the midpoint, and adjusted EBITDA between $23 million and $26 million.

Other updates

Opera holds valuable investments in OPay (6.44%), Starmaker (19.35%), and Nanobank (42.35%).

Nanobank has continued its geographic expansion and now provides microlending services across several emerging markets. The company has been particularly successful in scaling its business in Mexico. On the other hand, a combination of pandemic-related pressures and regulatory uncertainties have created unfavorable operating conditions in India. In the third quarter of 2021, the company effectively halted Indian operations since its payments to foreign suppliers and intercompany charges are subject to regulatory inspection by the Ministry of Finance of India. Management at Opera continues to monitor the situation. The third-quarter Nanobank revenue is thereby driven by the other active geographies.

Third quarter 2021 consolidated financial results

All comparisons in this section are relative to the third quarter of 2020 unless otherwise stated.

Revenue increased 57% to $66.6 million in the quarter.

  • Search revenue increased by 45% to $30.7 million driven by both PC and mobile browser monetization growth.
  • Advertising revenue increased by 83% to $34.9 million, predominantly fueled by monetization growth within Opera News and our mobile browsers.
  • Technology licensing and other revenue was $1.0 million.

Operating expenses increased by 73% to $67.3 million.

  • Combined technology and platform fees, content cost and cost of inventory sold was $3.3 million, a 45% increase following the scaling of associated revenues.
  • Personnel expenses, including share-based remuneration, were $21.2 million. This expense consists of cash-based compensation expense of $17.3 million, a 24% increase as we are investing in new products and services, and $3.9 million of share-based remuneration expense.
  • Marketing and distribution expenses were $32.3 million, an increase of $21.3 million or 193% versus the third quarter of 2020 as we are investing in accelerating the growth of our business, with Opera News in developed markets representing the biggest driver of such increase, and a $3.0 million or 8% sequential decline versus the second quarter of 2021, showing that our strong growth trajectory was achieved with less investment in marketing than initially expected.
  • Depreciation and amortization expenses were $4.9 million, flat versus last year.
  • Other operating expenses were $5.5 million, a 7% increase.

Operating loss was $0.6 million compared to an operating gain of $3.0 million in the third quarter of 2020.

Other items in the quarter include a $28.0 million gain from recognizing our ordinary shares in OPay at fair value, recorded as other income from long-term investments.

Income tax expense was $0.4 million in the quarter.

Net income was $23.5 million. This compared to net income of $154.4 million in the third quarter of 2020, which was elevated primarily due to the gain generated from the creation of Nanobank.

Net income per ADS was $0.20 in the quarter. Each ADS represents two shares in Opera Limited. In the quarter, the average number of shares outstanding was 230.3 million, corresponding to 115.1 million ADSs.

Adjusted EBITDA was $8.2 million, better than our previous guidance for breakeven, representing a 12% adjusted EBITDA margin, compared to adjusted EBITDA of $10.7 million in the third quarter of 2020. Adjusted EBITDA excludes share-based remuneration and non-recurring expenses, as well as other income and discontinued operations.

Adjusted net income was $29.8 million in the quarter, compared to adjusted net income of $10.5 million in the third quarter of 2020. 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 $0.26 in the quarter.

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

Conference call

Opera's management will host a conference call to discuss the third quarter 2021 financial results on Thursday, October 28th at 8:00 am Eastern Time (EST) (2:00 PM Central European Time, 8:00 PM Beijing/Hong Kong time). Listeners may access the call by dialing the following numbers:

United States: +1 877-888-4294
China: +10-800-714-1507 or +10-800-140-1382
Hong Kong: +80-090-1494
Norway: +47 80-01-3780
United Kingdom: +44 (0) 808-101-1183
International: +1 785-424-1881
Confirmation Code: OPRAQ321

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

We will be tweeting highlights from our prepared remarks. Please follow along @InvestorOpera.

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, other loss (income) from long-term investments, depreciation and amortization, share-based remuneration, non-recurring expenses, and excluding other income and profit (loss) from discontinued operations.

We define adjusted net income as net income (loss) excluding share-based remuneration, amortization cost related to acquired intangible assets, amortization of Nanobank intangible assets, non-recurring expenses, and excluding profit (loss) from discontinued operations, adjusted for the associated tax benefit related to such items.

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," "may," "expect," "believe," "anticipate," "intend," "aim," "estimate," "intend," "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, 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 behaviors 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, 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 Company or its investees have businesses. 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 global web innovator. Opera's browsers, news products and fintech solutions are the trusted choice of hundreds of millions of users worldwide. Opera is headquartered in Oslo, Norway and listed on the NASDAQ stock exchange (OPRA). Download the Opera browser from www.opera.com.

Learn more about Opera at www.investor.opera.com or on Twitter @InvestorOpera.

UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS

 
   

Three Months Ended
September 30,

   

Nine Months Ended
September 30,

 

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

 

2020

   

2021

   

2020

   

2021

 

Revenue

   

42,416

     

66,620

     

114,827

     

178,365

 

Other income

   

(426)

     

64

     

5,568

     

218

 
                                 

Operating expenses

                               

Technology and platform fees

   

(1,240)

     

(1,191)

     

(2,374)

     

(3,175)

 

Content cost

   

(847)

     

(926)

     

(3,470)

     

(2,512)

 

Cost of inventory sold

   

(211)

     

(1,220)

     

(269)

     

(2,464)

 

Personnel expenses including share-based remuneration

   

(15,580)

     

(21,226)

     

(46,321)

     

(56,782)

 

Marketing and distribution expenses

   

(11,038)

     

(32,317)

     

(35,542)

     

(90,975)

 

Credit loss expense

   

34

     

(79)

     

(1,242)

     

(385)

 

Depreciation and amortization

   

(4,920)

     

(4,928)

     

(14,357)

     

(15,045)

 

Non-recurring expenses

   

(648)

     

-

     

(3,222)

     

-

 

Other expenses

   

(4,540)

     

(5,417)

     

(18,404)

     

(17,236)

 

Total operating expenses

   

(38,990)

     

(67,303)

     

(125,204)

     

(188,574)

 
                                 

Operating profit (loss)

   

3,001

     

(618)

     

(4,808)

     

(9,991)

 
                                 

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

   

155

     

(2,412)

     

(1,322)

     

(4,896)

 

Other income (loss) from long-term investments

   

-

     

27,960

     

6,000

     

85,460

 
                                 

Net finance income (expense)

                               

Finance income

   

4,668

     

4

     

8,467

     

26

 

Finance expense

   

(123)

     

(779)

     

(486)

     

(3,058)

 

Net foreign exchange gain (loss)

   

(158)

     

(267)

     

(588)

     

(1,506)

 

Net finance income (expense)

   

4,387

     

(1,042)

     

7,393

     

(4,539)

 
                                 

Profit before income taxes

   

7,543

     

23,888

     

7,262

     

66,034

 

Income tax (expense) benefit

   

(1,290)

     

(388)

     

(632)

     

2,392

 

Profit from continuing operations

   

6,254

     

23,500

     

6,631

     

68,426

 
                                 

Profit (loss) from discontinued operations

   

148,113

     

-

     

144,017

     

-

 
                                 

Net income

   

154,367

     

23,500

     

150,648

     

68,426

 
                                 

Net income attributable to:

                               

Equity holders of the parent

   

154,367

     

23,500

     

150,648

     

68,426

 

Non-controlling interests

   

-

     

-

     

-

     

-

 

Total net income attributed

   

154,367

     

23,500

     

150,648

     

68,426

 
                                 

Weighted average number of ordinary shares outstanding

                               

Basic, millions(1)

   

232.71

     

230.29

     

236.37

     

230.28

 

Diluted, millions(2)

   

235.62

     

232.26

     

239.06

     

232.52

 
                                 

Profit per ordinary share from continuing operations

                               

Basic, US$

   

0.03

     

0.10

     

0.03

     

0.30

 

Diluted, US$

   

0.03

     

0.10

     

0.03

     

0.29

 
                                 

Profit per ADS from continuing operations

                               

Basic, US$

   

0.05

     

0.20

     

0.06

     

0.59

 

Diluted, US$

   

0.05

     

0.20

     

0.06

     

0.59

 
                                 

Net income per ordinary share

                               

Basic, US$

   

0.66

     

0.10

     

0.64

     

0.30

 

Diluted, US$

   

0.66

     

0.10

     

0.63

     

0.29

 
                                 

Net income per ADS

                               

Basic, US$

   

1.33

     

0.20

     

1.27

     

0.59

 

Diluted, US$

   

1.31

     

0.20

     

1.26

     

0.59

 
 

(1)

As of September 30, 2021, the total number of shares outstanding for Opera Limited was 230,291,732 , equivalent to 115,145,866 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
September 30,

   

Nine Months Ended
September 30,

 

[US$ thousands]

 

2020

   

2021

   

2020

   

2021

 

Net income

   

154,367

     

23,500

     

150,648

     

68,426

 
                                 

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

   

451

     

(1,415)

     

(902)

     

(719)

 

Reclassification of exchange differences on loss of control

   

3,098

     

-

     

3,087

     

-

 

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

   

-

     

-

     

-

     

-

 

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

   

3,549

     

(1,415)

     

2,185

     

(719)

 

Total comprehensive income

   

157,917

     

22,085

     

152,834

     

67,708

 
                                 

Total comprehensive income attributable to:

                               

Equity holders of the parent

   

157,917

     

22,085

     

152,834

     

67,708

 

Non-controlling interests

   

-

     

-

     

-

     

-

 

Total comprehensive income attributed

   

157,917

     

22,085

     

152,834

     

67,708

 

 

UNAUDITED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 
   

As of
December 31,

   

As of
September 30,

 

[US$ thousands]

 

2020

   

2021

 

ASSETS

               

Non-current assets

               

Furniture, fixtures and equipment

   

18,167

     

13,751

 

Intangible assets

   

111,954

     

107,346

 

Goodwill

   

424,961

     

433,498

 

Long-term investments

   

364,946

     

397,947

 

Non-current financial assets

   

1,490

     

1,911

 

Deferred tax assets

   

4,383

     

3,653

 

Total non-current assets

   

925,901

     

958,106

 
                 

Current assets

               

Trade receivables

   

28,809

     

38,434

 

Loans to customers

   

68

     

53

 

Other receivables

   

10,750

     

9,048

 

Prepayments

   

9,061

     

10,603

 

Inventories

   

-

     

24

 

Other current financial assets

   

856

     

3,005

 

Marketable securities

   

-

     

103,255

 

Cash and cash equivalents

   

134,168

     

89,964

 

Total cash, cash equivalents, and marketable securities

   

134,168

     

193,220

 

Total current assets

   

183,711

     

254,386

 

TOTAL ASSETS

   

1,109,612

     

1,212,492

 
                 
                 

EQUITY AND LIABILITIES

               

Equity

               

Share capital

   

24

     

24

 

Other paid in capital

   

765,129

     

764,381

 

Retained earnings

   

283,334

     

357,873

 

Foreign currency translation reserve

   

408

     

(311)

 

Equity attributed to equity holders of the parent

   

1,048,895

     

1,121,967

 

Non-controlling interests

   

-

     

-

 

Total equity

   

1,048,895

     

1,121,967

 
                 

Non-current liabilities

               

Non-current lease liabilities and other loans

   

3,584

     

2,195

 

Deferred tax liabilities

   

11,745

     

10,652

 

Other non-current liabilities

   

68

     

24

 

Total non-current liabilities

   

15,397

     

12,871

 
                 

Current liabilities

               

Trade and other payables

   

25,454

     

36,591

 

Current lease liabilities and other loans

   

5,389

     

27,094

 

Income tax payable

   

1,094

     

772

 

Deferred revenue

   

345

     

587

 

Other current liabilities

   

13,040

     

12,610

 

Total current liabilities

   

45,320

     

77,654

 
                 

Total liabilities

   

60,717

     

90,525

 

TOTAL EQUITY AND LIABILITIES

   

1,109,612

     

1,212,492

 

 

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, 2019

   

24

     

814,177

     

99,513

     

(1,508)

     

912,206

 

Net income

   

-

     

-

     

150,648

     

-

     

150,648

 

Other comprehensive income (loss)

   

-

     

-

     

-

     

2,185

     

2,185

 

Total comprehensive income (loss)

   

-

     

-

     

150,648

     

2,185

     

152,833

 

Acquisition of treasury shares

   

-

     

(40,854)

     

-

     

-

     

(40,854)

 

Share-based remuneration expense

   

-

     

-

     

3,635

     

-

     

3,635

 

As of September 30, 2020

   

24

     

773,323

     

253,796

     

677

     

1,027,820

 
 

[US$ thousands]

 

Share capital

   

Other paid in

capital

   

Retained

earnings

   

Foreign

currency

translation

reserve

   

Total equity

 

As of December 31, 2020

   

24

     

765,129

     

283,334

     

408

     

1,048,895

 

Net income

   

-

     

-

     

68,426

     

-

     

68,426

 

Other comprehensive income

   

-

     

-

     

-

     

(719)

     

(719)

 

Total comprehensive income

   

-

     

-

     

68,426

     

(719)

     

67,707

 

Acquisition of treasury shares

   

-

     

(749)

     

-

     

-

     

(749)

 

Share-based remuneration expense

   

-

     

-

     

6,114

     

-

     

6,114

 

As of September 30, 2021

   

24

     

764,381

     

357,873

     

(311)

     

1,121,967

 

 

UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS

 
   

Three Months Ended
September 30,

   

Nine Months Ended
September 30,

 

[US$ thousands]

 

2020

   

2021

   

2020

   

2021

 

Cash flow from operating activities

                               

Net income (loss) before income taxes from continuing operations

   

7,546

     

23,888

     

8,511

     

66,034

 

Net income (loss) before income taxes from discontinued operations

   

147,943

     

-

     

139,277

     

-

 

Income taxes paid

   

(899)

     

(134)

     

(8,001)

     

(1,341)

 

Depreciation and amortization

   

4,955

     

4,928

     

14,511

     

15,045

 

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

   

(155)

     

2,412

     

1,322

     

4,896

 

Other loss (income) from long-term investments

   

-

     

(27,960)

     

(6,000)

     

(85,460)

 

Equity component of share-based payment expense

   

1,401

     

3,663

     

3,635

     

6,114

 

Gain on disposal of fintech segment

   

(152,048)

     

-

     

(152,048)

     

-

 

Net finance income (expense)

   

(4,387)

     

1,042

     

(7,393)

     

4,539

 

Change in inventories

   

6

     

22

     

7,573

     

0

 

Change in trade and other receivables

   

14,555

     

(3,754)

     

20,116

     

(7,923)

 

Change in loans to customers

   

(5,689)

     

9

     

73,433

     

14

 

Change in trade and other payables

   

3,779

     

(6,458)

     

(24,530)

     

11,137

 

Change in deferred revenue

   

(1,279)

     

138

     

2,058

     

243

 

Change in prepayments

   

9,739

     

(2,389)

     

7,387

     

(1,542)

 

Change in other liabilities

   

(4,901)

     

892

     

(5,519)

     

(548)

 

Other

   

(3,199)

     

265

     

1,505

     

(1,117)

 

Net cash flow from (used in) operating activities

   

17,370

     

(3,436)

     

75,838

     

10,091

 
                                 

Cash flow from investment activities

                               

Purchase of intangibles assets

   

(789)

     

-

     

(2,278)

     

-

 

Purchase of equipment

   

(86)

     

(100)

     

(2,319)

     

(984)

 

Acquisition of subsidiary, net of cash acquired

   

-

     

-

     

(4,882)

     

(9,008)

 

Disbursement of short-term loans

   

-

     

-

     

(4,497)

     

-

 

Cash transferred with Okash Group

   

(39,260)

     

-

     

(39,260)

     

-

 

Release of escrow account

   

-

     

-

     

1,000

     

-

 

Repayment of short-term loans

   

-

     

-

     

4,497

     

-

 

Deposit of collateral for loan facility

   

-

     

-

     

(1,000)

     

-

 

Net sale (purchase) of listed equity instruments

   

6,313

     

(81,313)

     

(3,089)

     

(84,835)

 

Net sale (purchase) of financial assets

   

-

     

-

     

-

     

50,000

 

Development expenditure

   

(2,132)

     

(1,292)

     

(5,938)

     

(3,360)

 

Interest income received

   

105

     

(0)

     

531

     

21

 

Net cash flow from (used in) investing activities

   

(35,849)

     

(82,705)

     

(57,235)

     

(48,166)

 
                                 

Cash flow from financing activities

                               

Acquisition of treasury shares

   

(22,384)

     

(1)

     

(40,854)

     

(749)

 

Proceeds from loans and borrowings

   

-

     

-

     

6,905

     

-

 

Interests on loans and borrowings

   

29

     

(75)

     

(1,676)

     

(243)

 

Repayment of loans and borrowings

   

-

     

(63)

     

(53,180)

     

(411)

 

Payment of lease liabilities

   

(1,525)

     

(1,878)

     

(3,777)

     

(3,784)

 

Net cash flow from (used in) financing activities

   

(23,880)

     

(2,018)

     

(92,582)

     

(5,188)

 
                                 

Net change in cash and cash equivalents

   

(42,359)

     

(88,158)

     

(73,980)

     

(43,263)

 
                                 

Cash and cash equivalents at beginning of period

   

105,453

     

178,481

     

139,487

     

134,168

 

Net foreign exchange difference

   

1,322

     

(358)

     

(1,092)

     

(942)

 

Cash and cash equivalents at end of period

   

64,416

     

89,964

     

64,416

     

89,964

 

 

Financial details by business area

 

The tables below specify the contribution by each business area:

 

[US$ thousands]

 

Three Months Ended September 30, 2020

 

Business area

 

Browser and News

   

Other

   

Total

 

Revenue categories

                       

Search

   

21,237

     

-

     

21,237

 

Advertising

   

19,004

     

-

     

19,004

 

Technology licensing and other revenue

   

-

     

2,175

     

2,175

 

Total revenue

   

40,241

     

2,175

     

42,416

 
                         

Technology and platform fees

   

(1,240)

     

-

     

(1,240)

 

Content cost

   

(847)

     

-

     

(847)

 

Cost of inventory sold

   

-

     

(211)

     

(211)

 

Other cost of revenue (1)

   

(42)

     

(482)

     

(524)

 

Marketing and distribution expenses

   

(10,879)

     

(159)

     

(11,038)

 

Credit loss expense

   

34

     

-

     

34

 

Direct expenses

   

(12,974)

     

(852)

     

(13,826)

 
                         

Contribution by business area

   

27,267

     

1,323

     

28,591

 
 

(1)

Includes expenses presented separately in the Statement of Operations as part of personnel and other expenses, including audit, legal and other advisory services, that were included in the cost invoiced certain customers and previously reported as Cost of revenue.

 

[US$ thousands]

 

Three Months Ended September 30, 2021

 

Business area

 

Browser and News

   

Other

   

Total

 

Revenue categories

                       

Search

   

30,703

     

-

     

30,703

 

Advertising

   

34,863

     

9

     

34,872

 

Technology licensing and other revenue

   

-

     

1,045

     

1,045

 

Total revenue

   

65,566

     

1,054

     

66,620

 
                         

Technology and platform fees

   

(986)

     

(205)

     

(1,191)

 

Content cost

   

(926)

     

-

     

(926)

 

Cost of inventory sold

   

(1,220)

     

-

     

(1,220)

 

Marketing and distribution expenses

   

(31,991)

     

(326)

     

(32,317)

 

Credit loss expense

   

(79)

     

-

     

(79)

 

Direct expenses

   

(35,201)

     

(531)

     

(35,732)

 
                         

Contribution by business area

   

30,365

     

524

     

30,888

 
 

[US$ thousands]

 

Nine Months Ended September 30, 2020

 

Business area

 

Browser and News

   

Other

   

Total

 

Revenue categories

                       

Search

   

58,527

     

-

     

58,527

 

Advertising

   

48,389

     

36

     

48,425

 

Technology licensing and other revenue

   

-

     

7,875

     

7,875

 

Total revenue

   

106,916

     

7,911

     

114,827

 
                         

Technology and platform fees

   

(2,374)

     

-

     

(2,374)

 

Content cost

   

(3,470)

     

-

     

(3,470)

 

Cost of inventory sold

   

-

     

(269)

     

(269)

 

Other cost of revenue

   

(98)

     

(1,588)

     

(1,686)

 

Marketing and distribution expenses

   

(34,974)

     

(568)

     

(35,542)

 

Credit loss expense

   

(534)

     

(708)

     

(1,242)

 

Direct expenses

   

(41,451)

     

(3,133)

     

(44,586)

 
                         

Contribution by business area

   

65,465

     

4,778

     

70,243

 
 

[US$ thousands]

 

Nine Months Ended September 30, 2021

 

Business area

 

Browser and News

   

Other

   

Total

 

Revenue categories

                       

Search

   

87,210

     

-

     

87,210

 

Advertising

   

87,203

     

41

     

87,244

 

Technology licensing and other revenue

   

-

     

3,909

     

3,909

 

Total revenue

   

174,413

     

3,950

     

178,365

 
                         

Technology and platform fees

   

(2,635)

     

(539)

     

(3,175)

 

Content cost

   

(2,490)

     

(22)

     

(2,512)

 

Cost of inventory sold

   

(2,464)

     

-

     

(2,464)

 

Marketing and distribution expenses

   

(90,241)

     

(734)

     

(90,975)

 

Credit loss expense

   

(349)

     

(36)

     

(385)

 

Direct expenses

   

(98,179)

     

(1,332)

     

(99,511)

 
                         

Contribution by business area

   

76,234

     

2,618

     

78,853

 

 

Personnel expenses including share-based remuneration

 

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

 

[US$ thousands]

 

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 

Personnel expenses including share-based remuneration

 

2020

   

2021

   

2020

   

2021

 

Personnel expenses excluding share-based remuneration

   

13,917

     

17,274

     

42,607

     

49,860

 

Share-based remuneration, including related social security costs

   

1,663

     

3,952

     

3,714

     

6,923

 

Total

   

15,580

     

21,226

     

46,321

     

56,782

 

 

Other expenses

 

The table below specifies the nature of other expenses:

 

[US$ thousands]

 

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 

Other expenses

 

2020

   

2021

   

2020

   

2021

 

Hosting

   

1,790

     

1,960

     

5,942

     

5,713

 

Audit, legal and other advisory services

   

1,383

     

1,286

     

5,437

     

5,228

 

Software license fees

   

467

     

442

     

1,450

     

1,331

 

Rent and other office expense

   

793

     

743

     

2,302

     

2,367

 

Travel

   

114

     

131

     

1,095

     

319

 

Other

   

-7

     

856

     

2,178

     

2,279

 

Total

   

4,540

     

5,417

     

18,404

     

17,236

 

 

Non-IFRS financial measures 

 
   

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 

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

 

2020

   

2021

   

2020

   

2021

 

Reconciliation of net income (loss) to adjusted EBITDA

                               

Net income (loss)

   

154,367

     

23,500

     

150,648

     

68,426

 

Add: Income tax expense (benefit)

   

1,290

     

388

     

632

     

(2,392)

 

Add: Net finance expense (income)

   

(4,387)

     

1,042

     

(7,393)

     

4,539

 

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

   

(155)

     

2,412

     

1,322

     

4,896

 

Add: Other loss (income) from long-term investments

   

-

     

(27,960)

     

(6,000)

     

(85,460)

 

Add: Depreciation and amortization

   

4,920

     

4,928

     

14,357

     

15,045

 

Add: Share-based remuneration

   

1,663

     

3,952

     

3,714

     

6,923

 

Add: Non-recurring expenses

   

648

     

-

     

3,222

     

-

 

Less: Other income

   

426

     

(64)

     

(5,568)

     

(218)

 

Less: Profit (loss) from discontinued operations

   

(148,113)

     

-

     

(144,017)

     

-

 

Adjusted EBITDA

   

10,658

     

8,197

     

10,917

     

11,759

 
                                 

Reconciliation of net income (loss) to adjusted net income

                               

Net Income (loss)

   

154,367

     

23,500

     

150,648

     

68,426

 

Add: Share-based remuneration

   

1,663

     

3,952

     

3,714

     

6,923

 

Add: Amortization of acquired intangible assets

   

1,340

     

857

     

4,013

     

3,999

 

Add: Amortization of Nanobank intangible assets(1)

   

900

     

1,759

     

900

     

5,277

 

Add: Non-recurring expenses

   

648

     

-

     

3,222

     

-

 

Income tax adjustment (2)

   

(352)

     

(252)

     

(900)

     

(1,057)

 

Less: Profit (loss) from discontinued operations

   

(148,113)

     

-

     

(144,017)

     

-

 

Adjusted net income

   

10,453

     

29,816

     

17,580

     

83,567

 
                                 

Weighted average number of ordinary shares outstanding

                               

Basic, millions

   

232.71

     

230.29

     

236.37

     

230.28

 

Diluted, millions

   

235.62

     

232.26

     

239.06

     

232.52

 
                                 

Adjusted net income (loss) per ordinary share

                               

Basic, US$

   

0.04

     

0.13

     

0.08

     

0.36

 

Diluted, US$

   

0.04

     

0.13

     

0.07

     

0.36

 
                                 

Adjusted net income (loss) per ADS

                               

Basic, US$

   

0.08

     

0.26

     

0.15

     

0.73

 

Diluted, US$

   

0.08

     

0.26

     

0.15

     

0.72

 
 

(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:https://www.prnewswire.com/news-releases/opera-reports-third-quarter-2021-results-301410816.html

SOURCE Opera Limited

Investor Relations Contact: Matthew Wolfson, investor-relations@opera.com, For media enquiries, please contact: press-team@opera.com