Opera Limited announces second quarter 2021 financial results, revenue growth exceeds expectations and adjusted EBITDA meets expectations

August 12, 2021 at 7:00 AM EDT
Q2 revenue grew 87% year-over-year driven by very strong browser and news performance
Company guides to third quarter revenue growth of 51% at the midpoint
Company raises revenue expectations, year-over-year revenue increasing 48% at the midpoint

OSLO, Norway, Aug. 12, 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 June 30, 2021.

Second quarter 2021 financial highlights

   

Three Months Ended June 30,

   

Year-over-

   

Six Months Ended June 30,

   

Year-over-

 

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

 

2020

   

2021

   

year %

change

   

2020

   

2021

   

year %

change

 

Revenue

   

32,217

     

60,161

     

86.7

%

   

72,411

     

111,744

     

54.3

%

                                                 

Net income (loss)

   

17,141

     

44,287

     

158.4

%

   

(3,722)

     

44,926

     

n.m.

 

Margin

   

53.2

%

   

73.6

%

           

(5.1)

%

   

40.2

%

       
                                                 

Adjusted EBITDA (1)

   

598

     

(1,015)

     

n.m.

     

255

     

3,561

     

1296.5

%

Margin

   

1.9

%

   

(1.7)

%

           

0.4

%

   

3.2

%

       
                                                 

Adjusted net income (1)

   

19,397

     

49,144

     

153.4

%

   

7,123

     

53,751

     

654.6

%

Margin

   

60.2

%

   

81.7

%

           

9.8

%

   

48.1

%

       
                                                 

Diluted net income per ADS, US$

   

0.13

     

0.38

     

187.9

%

   

(0.03)

     

0.39

     

n.m.

 
                                                 

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

   

0.16

     

0.42

     

162.6

%

   

0.06

     

0.46

     

666.7

%

 

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

"We're pleased to report yet another strong quarter and again raise revenue guidance for the year", said Opera Co-CEO Song Lin. "As people continue to shift their lives online, they want to be able to choose a browser that can be personalized to reflect the way they lead their digital lives. Opera is that browser, and we see a huge opportunity ahead of us as we continue to meet these needs. In addition, we are well underway to seize opportunities both on the content side with News and Gaming and geographic expansion to higher monetizing regions."

"Every aspect of our business is performing: the innovations and features that are attracting more users and allowing us to push into new geographies and new categories, our ability to monetize our user base, and even the value of our investments" concluded Song Lin. "We're looking forward to continued growth in 2021."

Second Quarter and Recent Business Highlights

  • Core search and advertising revenue growth rates accelerated to 94% year-over-year in Q2 driven by strong browser and news performance
  • Opera's monthly active user base was relatively stable compared to the second quarter of 2020; however, within the total our user base saw a directional shift towards higher ARPU markets. We directed our focus towards growing North America which saw 52% user growth, and Europe with 15% user growth, and less focus on Asia as we continue to target higher monetizing users
  • The Company reached 78 million average monthly PC users in the second quarter, up 4% year-over-year
  • The Opera GX browser user base now has 10 million users on desktop and already exceeds one million on mobile
  • Opera announced over 1 billion cumulative downloads on the Google Play Store
  • Opera News revenue grew 442% year-over-year and 49% sequentially versus the first quarter of 2021; Opera Football, a vertically focused news site which launched in June, and already has over 10 million users
  • Continued scaling our other strategic growth initiatives; we launched our cashback offering under the Dify brand in Spain which led to a four-fold increase in facilitated e-commerce transactions in our browsers from April to June in that market, and we continued to build out the Opera gaming platform/community
  • Hype, our in-browser messaging app for Opera Mini, launched in three more African markets during the quarter and already has over 1 million sign-ups
  • Opera monetized 29% of its stake in OPay for total consideration of $50 million

Business Outlook

"Building off the strong start to the year, we have even greater confidence and expectations for the second half of 2021" said Opera CFO, Frode Jacobsen. "The investments we have made in our 'Browser+' strategy are becoming material and apparent in our financial results, on top of healthy core browser revenue growth."

For the full year of 2021, Opera now expects revenue of $242 million to $247 million, representing a 48% year-over-year increase versus 2020 at the midpoint. Following the successful execution of our growth strategy to date, we have additional confidence in continuing our growth investments and expect adjusted EBITDA to come in between $10 and $20 million for the year.

For the third quarter of 2021, Opera expects revenue of $63 million to $65 million, representing 51% 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 will be around breakeven as Opera continues to invest significantly in the growth of its businesses.

Other updates

Nanobank continued its rebound with revenue of $57.3 million, a 14% sequential increase versus the prior quarter. Nanobank expects sequential growth in the second half of the year to continue at this level or higher, however the company has been required to remain cautious in light of the continued implications of COVID in its markets, in particular as it relates to India. Adjusted EBITDA was $1.6 million following a re-assessment of its credit loss provisions in light of current market conditions.

During the quarter, we monetized 29% of our stake in OPay for a total consideration of $50 million, representing a gain of $31.1 million compared to the previous carrying amount on our balance sheet. In addition, we recognized a financial gain related to the associated step-up in the fair value of our retained preference shares in OPay.

Second quarter 2021 consolidated financial results

All comparisons in this section are relative to the second quarter of 2020 unless otherwise stated. Income and expenses from our former emerging markets fintech and retail operations are not included in comparisons as they are classified as discontinued operations.

Revenue increased 87% to $60.2 million in the quarter.

  • Search revenue increased by 69% to $29.8 million driven by both PC and mobile browser monetization growth.
  • Advertising revenue increased by 128% to $28.9 million, predominantly fueled by monetization growth within Opera News and our mobile browsers.
  • Technology licensing and other revenue was $1.4 million, a $0.5 million decline compared to the same period of the previous year as we have been phasing out low-margin professional services for an investee.

Operating expenses increased by 77% to $68.2 million.

  • Combined technology and platform fees, content cost and cost of inventory sold was $2.7 million, a 24% increase following the scaling of associated revenues.
  • Personnel expenses, including share-based remuneration, were $18.5 million, a 29% increase as we are investing in new products and services. This expense consists of cash-based compensation expense of $16.5 million, and $1.9 million of share-based remuneration expense.
  • Marketing and distribution expenses were $35.3 million, an increase of 254% or $25.3 million versus Q2 2020, and 51% or $11.9 million versus Q1 2021. We are investing in accelerating the growth of our business, with Opera News in developed markets representing the biggest driver of the increases in both comparisons.
  • Depreciation and amortization expenses were $5.1 million, a 6% increase.
  • Other operating expenses were $6.4 million, a 6% decrease.

Operating loss was $7.9 million compared to an operating loss of $0.3 million in the second quarter of 2020.

Other items in the quarter include a $57.5 million increase in the fair value of our preferred shares in OPay, recorded as other income from long-term investments. This was partially offset by our share of loss from associates and joint ventures of $2.3 million. Further, we recorded a net finance loss of $4.9 million related to marketable securities held as part of our treasury function and net foreign exchange loss, as compared to a $9.2 million gain in the second quarter of 2020.

Income tax benefit was $2.0 million in the quarter.

Net income was $44.3 million. This compared to net income of $17.1 million in the second quarter of 2020.

Net income per ADS was $0.38 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 negative $1.0 million and in line with the previous guidance, representing a negative 2% adjusted EBITDA margin, compared to adjusted EBITDA of $0.6 million in the second 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 $49.1 million in the quarter, compared to adjusted net income of $19.4 million in the second 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 $0.43 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 second quarter 2021 financial results on Thursday, August 12th 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: +1 877-888-4294
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: OPRAQ221

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 June 30,

   

Six Months Ended June 30,

 

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

 

2020

   

2021

   

2020

   

2021

 

Revenue

   

32,217

     

60,161

     

72,411

     

111,744

 

Other income

   

-

     

96

     

5,994

     

154

 

Operating expenses

                               

Technology and platform fees

   

(587)

     

(1,112)

     

(1,134)

     

(1,984)

 

Content cost

   

(1,548)

     

(741)

     

(2,623)

     

(1,586)

 

Cost of inventory sold

   

(9)

     

(798)

     

(58)

     

(1,244)

 

Personnel expenses including share-based remuneration

   

(14,288)

     

(18,461)

     

(30,741)

     

(35,556)

 

Marketing and distribution expenses

   

(9,978)

     

(35,301)

     

(24,504)

     

(58,658)

 

Credit loss expense

   

(32)

     

(320)

     

(1,276)

     

(306)

 

Depreciation and amortization

   

(4,780)

     

(5,080)

     

(9,437)

     

(10,117)

 

Non-recurring expenses

   

(502)

     

-

     

(2,574)

     

-

 

Other expenses

   

(6,751)

     

(6,359)

     

(13,864)

     

(11,819)

 

Total operating expenses

   

(38,475)

     

(68,173)

     

(86,211)

     

(121,271)

 
                                 

Operating profit (loss)

   

(265)

     

(7,916)

     

(7,809)

     

(9,374)

 
                                 

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

   

(813)

     

(2,339)

     

(1,477)

     

(2,484)

 

Other income (loss) from long-term investments

   

6,000

     

57,500

     

6,000

     

57,500

 
                                 

Net finance income (expense)

                               

Finance income

   

9,563

     

16

     

9,552

     

1,733

 

Finance expense

   

(196)

     

(3,548)

     

(6,116)

     

(3,991)

 

Net foreign exchange gain (loss)

   

(150)

     

(1,378)

     

(430)

     

(1,239)

 

Net finance income (expense)

   

9,217

     

(4,911)

     

3,006

     

(3,498)

 
                                 

Profit before income taxes

   

14,138

     

42,334

     

(281)

     

42,145

 

Income tax (expense) benefit

   

2,206

     

1,953

     

657

     

2,781

 

Profit from continuing operations

   

16,344

     

44,287

     

376

     

44,926

 
                                 

Profit (loss) from discontinued operations

   

797

     

-

     

(4,095)

     

-

 
                                 

Net income

   

17,141

     

44,287

     

(3,722)

     

44,926

 
                                 

Net income attributable to:

                               

Equity holders of the parent

   

17,141

     

44,287

     

(3,722)

     

44,926

 

Non-controlling interests

   

-

     

-

     

-

     

-

 

Total net income attributed

   

17,141

     

44,287

     

(3,722)

     

44,926

 
                                 

Weighted average number of ordinary shares outstanding

                               

Basic, millions (1)

   

238.04

     

230.29

     

238.17

     

230.28

 

Diluted, millions (2)

   

239.92

     

231.51

     

240.78

     

231.54

 
                                 

Profit per ordinary share from continuing operations

                               

Basic, US$

   

0.07

     

0.19

     

0.00

     

0.20

 

Diluted, US$

   

0.07

     

0.19

     

0.00

     

0.19

 
                                 

Profit per ADS from continuing operations

                               

Basic, US$

   

0.14

     

0.38

     

0.00

     

0.39

 

Diluted, US$

   

0.14

     

0.38

     

0.00

     

0.39

 
                                 

Net income per ordinary share

                               

Basic, US$

   

0.06

     

0.19

     

(0.02)

     

0.20

 

Diluted, US$

   

0.06

     

0.19

     

(0.02)

     

0.19

 
                                 

Net income per ADS

                               

Basic, US$

   

0.12

     

0.38

     

(0.03)

     

0.39

 

Diluted, US$

   

0.13

     

0.38

     

(0.03)

     

0.39

 
 

(1) As of June 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 June 30,

   

Six Months Ended June 30,

 

[US$ thousands]

 

2020

   

2021

   

2020

   

2021

 

Net income

   

17,141

     

44,287

     

(3,722)

     

44,926

 
                                 

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

   

1,222

     

2,013

     

(1,353)

     

697

 

Reclassification of exchange differences on loss of control

   

(11)

     

-

     

(11)

     

-

 

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

   

1,211

     

2,013

     

(1,365)

     

697

 

Total comprehensive income

   

18,353

     

46,300

     

(5,085)

     

45,623

 
                                 

Total comprehensive income attributable to:

                               

Equity holders of the parent

   

18,353

     

46,300

     

(5,085)

     

45,623

 

Non-controlling interests

   

-

     

-

     

-

     

-

 

Total comprehensive income attributed

   

18,353

     

46,300

     

(5,085)

     

45,623

 

 

 

 

UNAUDITED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 
   

As of December 31,

   

As of June 30,

 

[US$ thousands]

 

2020

   

2021

 

ASSETS

               

Non-current assets

               

Furniture, fixtures and equipment

   

18,167

     

14,846

 

Intangible assets

   

111,954

     

112,237

 

Goodwill

   

424,961

     

431,433

 

Long-term investments

   

364,946

     

372,421

 

Non-current financial assets

   

1,490

     

1,986

 

Deferred tax assets

   

4,383

     

3,824

 

Total non-current assets

   

925,901

     

936,748

 
                 

Current assets

               

Trade receivables

   

28,809

     

34,375

 

Loans to customers

   

68

     

62

 

Other receivables

   

10,750

     

9,353

 

Prepayments

   

9,061

     

8,213

 

Inventories

   

-

     

21

 

Other current financial assets

   

856

     

-

 

Marketable securities

   

-

     

22,775

 

Cash and cash equivalents

   

134,168

     

178,481

 

Total cash, cash equivalents, and marketable securities

   

134,168

     

201,256

 

Total current assets

   

183,711

     

253,280

 

TOTAL ASSETS

   

1,109,612

     

1,190,028

 
                 

EQUITY AND LIABILITIES

               

Equity

               

Share capital

   

24

     

24

 

Other paid in capital

   

765,129

     

764,381

 

Retained earnings

   

283,334

     

330,710

 

Foreign currency translation reserve

   

408

     

1,105

 

Equity attributed to equity holders of the parent

   

1,048,895

     

1,096,217

 

Non-controlling interests

   

-

     

-

 

Total equity

   

1,048,895

     

1,096,217

 
                 

Non-current liabilities

               

Non-current lease liabilities and other loans

   

3,584

     

2,745

 

Deferred tax liabilities

   

11,745

     

10,889

 

Other non-current liabilities

   

68

     

1,413

 

Total non-current liabilities

   

15,397

     

15,047

 
                 

Current liabilities

               

Trade and other payables

   

25,454

     

43,048

 

Current lease liabilities and other loans

   

5,389

     

3,974

 

Income tax payable

   

1,094

     

721

 

Deferred revenue

   

345

     

450

 

Other current liabilities

   

13,040

     

30,571

 

Total current liabilities

   

45,320

     

78,764

 
                 

Total liabilities

   

60,717

     

93,811

 

TOTAL EQUITY AND LIABILITIES

   

1,109,612

     

1,190,028

 

 

 

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

   

-

     

-

     

(3,722)

     

-

     

(3,722)

 

Other comprehensive income (loss)

   

-

     

-

     

-

     

(1,365)

     

(1,365)

 

Total comprehensive income (loss)

   

-

     

-

     

(3,722)

     

(1,365)

     

(5,086)

 

Acquisition of treasury shares

   

-

     

(18,470)

     

-

     

-

     

(18,470)

 

Share-based remuneration expense

   

-

     

-

     

2,234

     

-

     

2,234

 

As of June 30, 2020

   

24

     

795,707

     

98,025

     

(2,873)

     

890,884

 

 

[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

   

-

     

-

     

44,926

     

-

     

49,173

 

Other comprehensive income

   

-

     

-

     

-

     

697

     

697

 

Total comprehensive income

   

-

     

-

     

44,926

     

697

     

45,623

 

Acquisition of treasury shares

   

-

     

(749)

     

-

     

-

     

(749)

 

Share-based remuneration expense

   

-

     

-

     

2,450

     

-

     

2,450

 

As of June 30, 2021

   

24

     

764,381

     

330,710

     

1,105

     

1,096,217

 

 

 

UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS

 
   

Three Months Ended June 30,

   

Six Months Ended June 30,

 

[US$ thousands]

 

2020

   

2021

   

2020

   

2021

 

Cash flow from operating activities

                               

Net income (loss) before income taxes from continuing operations

   

14,138

     

42,334

     

(281)

     

42,145

 

Net income (loss) before income taxes from discontinued operations

   

2,979

     

-

     

(7,421)

     

-

 

Income taxes paid

   

(7,041)

     

(448)

     

(7,102)

     

(1,207)

 

Depreciation and amortization

   

4,817

     

5,080

     

9,556

     

10,117

 

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

   

813

     

2,628

     

1,477

     

2,484

 

Other loss (income) from long-term investments

   

(6,000)

     

(57,500)

     

(6,000)

     

(57,500)

 

Equity component of share-based payment expense

   

1,277

     

1,717

     

2,234

     

2,450

 

Net finance expense (income)

   

(9,802)

     

4,773

     

(1,510)

     

3,498

 

Change in inventories

   

7,145

     

(24)

     

7,568

     

(21)

 

Change in trade and other receivables

   

149

     

(4,384)

     

5,562

     

(4,170)

 

Change in loans to customers

   

30,991

     

17

     

79,122

     

5

 

Change in trade and other payables

   

(37,410)

     

10,779

     

(28,309)

     

17,595

 

Change in deferred revenue

   

(2,310)

     

(63)

     

3,337

     

105

 

Change in prepayments

   

6,724

     

(2,315)

     

(2,352)

     

847

 

Change in other liabilities

   

(2,355)

     

5,285

     

(618)

     

(1,440)

 

Other

   

2,932

     

(1,630)

     

3,207

     

(1,382)

 

Net cash flow from (used in) operating activities

   

7,047

     

6,252

     

58,469

     

13,527

 
                                 

Cash flow from investment activities

                               

Purchase of intangibles assets

   

(1,132)

     

-

     

(1,489)

     

-

 

Purchase of equipment

   

(822)

     

139

     

(2,233)

     

(884)

 

Acquisition of subsidiary, net of cash acquired

   

-

     

-

     

(4,882)

     

(9,008)

 

Disbursement of short-term loans

   

-

     

-

     

(4,497)

     

-

 

Release of escrow account

   

1,000

     

-

     

1,000

     

-

 

Repayment of short-term loans

   

-

     

-

     

4,497

     

-

 

Deposit of collateral for loan facility

   

-

     

-

     

(1,000)

     

-

 

Net sale (purchase) of listed equity instruments

   

(3,283)

     

(17,439)

     

(9,402)

     

(3,522)

 

Net sale (purchase) of financial assets

   

-

     

50,000

     

-

     

50,000

 

Development expenditure

   

(2,229)

     

(1,216)

     

(3,806)

     

(2,068)

 

Interest income received

   

281

     

16

     

426

     

21

 

Net cash flow from (used in) investing activities

   

(6,185)

     

31,500

     

(21,386)

     

34,539

 
                                 

Cash flow from financing activities

                               

Acquisition of treasury shares

   

(12,980)

     

-

     

(18,470)

     

(748)

 

Proceeds from loans and borrowings

   

(890)

     

(1,147)

     

6,905

     

-

 

Interests on loans and borrowings

   

(939)

     

(89)

     

(1,705)

     

(168)

 

Repayment of loans and borrowings

   

(47,609)

     

(348)

     

(53,180)

     

(348)

 

Payment of lease liabilities

   

(554)

     

(846)

     

(2,252)

     

(1,906)

 

Net cash flow from (used in) financing activities

   

(62,972)

     

(2,431)

     

(68,702)

     

(3,170)

 
                                 

Net change in cash and cash equivalents

   

(62,110)

     

35,322

     

(31,620)

     

44,896

 
                                 

Cash and cash equivalents at beginning of period

   

169,826

     

143,297

     

139,487

     

134,168

 

Net foreign exchange difference

   

(2,262)

     

(138)

     

(2,414)

     

(584)

 

Cash and cash equivalents at end of period

   

105,454

     

178,481

     

105,454

     

178,481

 

 

 

Financial details by business area

 

The tables below specify the contribution by each business area:

 

[US$ thousands]

 

Three Months Ended June 30, 2020

 

Business area

 

Browser and
News

   

Other

   

Total

 

Revenue categories

                       

Search

   

17,626

     

-

     

17,626

 

Advertising

   

12,669

     

-

     

12,669

 

Technology licensing and other revenue

   

-

     

1,921

     

1,921

 

Total revenue

   

30,295

     

1,921

     

32,217

 
                         

Technology and platform fees

   

(587)

     

-

     

(587)

 

Content cost

   

(1,548)

     

-

     

(1,548)

 

Cost of inventory sold

   

-

     

(9)

     

(9)

 

Other cost of revenue (1)

   

(50)

     

(1,519)

     

(1,569)

 

Marketing and distribution expenses

   

(9,817)

     

(161)

     

(9,978)

 

Credit loss expense

   

(32)

     

-

     

(32)

 

Direct expenses

   

(12,034)

     

(1,689)

     

(13,723)

 
                         

Contribution by business area

   

18,261

     

232

     

18,494

 
 

(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 June 30, 2021

 

Business area

 

Browser and
News

   

Other

   

Total

 

Revenue categories

                       

Search

   

29,782

     

-

     

29,782

 

Advertising

   

28,935

     

7

     

28,942

 

Technology licensing and other revenue

   

-

     

1,436

     

1,436

 

Total revenue

   

58,717

     

1,443

     

60,161

 
                         

Technology and platform fees

   

(930)

     

(182)

     

(1,112)

 

Content cost

   

(730)

     

(11)

     

(741)

 

Cost of inventory sold

   

(798)

     

-

     

(798)

 

Marketing and distribution expenses

   

(35,085)

     

(216)

     

(35,301)

 

Credit loss expense

   

(316)

     

(4)

     

(320)

 

Direct expenses

   

(37,859)

     

(413)

     

(38,273)

 
                         

Contribution by business area

   

20,858

     

1,030

     

21,888

 

 

[US$ thousands]

 

Six Months Ended June 30, 2020

 

Business area

 

Browser and
News

   

Other

   

Total

 

Revenue categories

                       

Search

   

37,290

     

-

     

37,290

 

Advertising

   

29,421

     

-

     

29,421

 

Technology licensing and other revenue

   

-

     

5,700

     

5,700

 

Total revenue

   

66,711

     

5,700

     

72,411

 
                         

Technology and platform fees

   

(1,134)

     

-

     

(1,134)

 

Content cost

   

(2,623)

     

-

     

(2,623)

 

Cost of inventory sold

   

-

     

(58)

     

(58)

 

Other cost of revenue

   

(106)

     

(2,625)

     

(2,731)

 

Marketing and distribution expenses

   

(24,094)

     

(410)

     

(24,504)

 

Credit loss expense

   

(352)

     

(924)

     

(1,276)

 

Direct expenses

   

(28,310)

     

(4,017)

     

(32,326)

 
                         

Contribution by business area

   

38,401

     

1,683

     

40,084

 

 

[US$ thousands]

 

Six Months Ended June 30, 2021

 

Business area

 

Browser and
News

   

Other

   

Total

 

Revenue categories

                       

Search

   

56,507

     

-

     

56,507

 

Advertising

   

52,340

     

32

     

52,347

 

Technology licensing and other revenue

   

-

     

2,864

     

2,890

 

Total revenue

   

108,847

     

2,897

     

111,744

 
                         

Technology and platform fees

   

(1,649)

     

(335)

     

(1,984)

 

Content cost

   

(1,564)

     

(22)

     

(1,586)

 

Cost of inventory sold

   

(1,244)

     

-

     

(1,244)

 

Marketing and distribution expenses

   

(58,250)

     

(408)

     

(58,658)

 

Credit loss expense

   

(270)

     

(36)

     

(306)

 

Direct expenses

   

(62,977)

     

(801)

     

(63,779)

 
                         

Contribution by business area

   

45,870

     

2,095

     

47,965

 

 

Personnel expenses including share-based remuneration

 

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

 

[US$ thousands]

 

Three Months Ended June 30,

   

Six Months Ended June 30,

 

Personnel expenses including share-based remuneration

 

2020

   

2021

   

2020

   

2021

 

Personnel expenses excluding share-based remuneration

   

12,712

     

16,544

     

28,690

     

32,585

 

Share-based remuneration, including related social security costs

   

1,576

     

1,917

     

2,051

     

2,971

 

Total

   

14,288

     

18,461

     

30,741

     

35,556

 

 

Other expenses

 

The table below specifies the nature of other expenses:

 

[US$ thousands]

 

Three Months Ended June 30,

   

Six Months Ended June 30,

 

Other expenses

 

2020

   

2021

   

2020

   

2021

 

Hosting

   

1,944

     

1,910

     

4,152

     

3,753

 

Audit, legal and other advisory services

   

2,105

     

2,447

     

4,054

     

3,943

 

Software license fees

   

576

     

475

     

983

     

889

 

Rent and other office expense

   

907

     

758

     

1,509

     

1,623

 

Travel

   

303

     

109

     

981

     

188

 

Other

   

916

     

660

     

2,185

     

1,423

 

Total

   

6,751

     

6,359

     

13,864

     

11,819

 

 

 

Non-IFRS financial measures

 
   

Three Months Ended June 30,

   

Six Months Ended June 30,

 

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

 

2020

   

2021

   

2020

   

2021

 

Reconciliation of net income (loss) to adjusted EBITDA

                               

Net income (loss)

   

17,141

     

44,287

     

(3,722)

     

44,926

 

Add: Income tax expense (benefit)

   

(2,206)

     

(1,953)

     

(657)

     

(2,781)

 

Add: Net finance expense (income)

   

(9,217)

     

4,911

     

(3,006)

     

3,498

 

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

   

813

     

2,339

     

1,477

     

2,484

 

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

   

(6,000)

     

(57,500)

     

(6,000)

     

(57,500)

 

Add: Depreciation and amortization

   

4,780

     

5,080

     

9,437

     

10,117

 

Add: Share-based remuneration

   

1,576

     

1,917

     

2,051

     

2,971

 

Add: Non-recurring expenses

   

502

     

-

     

2,574

     

-

 

Less: Other income

   

(5,994)

     

(96)

     

(5,994)

     

(154)

 

Less: Profit (loss) from discontinued operations

   

(797)

     

-

     

4,095

     

-

 

Adjusted EBITDA

   

598

     

(1,015)

     

255

     

3,561

 
                                 

Reconciliation of net income (loss) to adjusted net income

                               

Net Income (loss)

   

17,141

     

44,287

     

(3,722)

     

44,926

 

Add: Share-based remuneration

   

1,576

     

1,917

     

2,051

     

2,971

 

Add: Amortization of acquired intangible assets

   

1,336

     

1,571

     

2,673

     

3,142

 

Add: Amortization of Nanobank intangible assets (1)

   

-

     

1,759

     

-

     

3,518

 

Add: Non-recurring expenses

   

502

     

-

     

2,574

     

-

 

Income tax adjustment (2)

   

(360)

     

(389)

     

(548)

     

(805)

 

Less: Profit (loss) from discontinued operations

   

(797)

     

-

     

4,095

     

-

 

Adjusted net income

   

19,397

     

49,144

     

7,123

     

53,751

 
                                 

Weighted average number of ordinary shares outstanding

                               

Basic, millions

   

238.04

     

230.29

     

238.17

     

230.28

 

Diluted, millions

   

239.92

     

231.51

     

240.78

     

231.54

 
                                 

Adjusted net income (loss) per ordinary share

                               

Basic, US$

   

0.08

     

0.21

     

0.03

     

0.23

 

Diluted, US$

   

0.08

     

0.21

     

0.03

     

0.23

 
                                 

Adjusted net income (loss) per ADS

                               

Basic, US$

   

0.16

     

0.43

     

0.06

     

0.47

 

Diluted, US$

   

0.16

     

0.42

     

0.06

     

0.46

 
 

(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-limited-announces-second-quarter-2021-financial-results-revenue-growth-exceeds-expectations-and-adjusted-ebitda-meets-expectations-301354206.html

SOURCE Opera Limited

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