Opera Limited announces fourth quarter 2020 financial results, exceeds expectations for revenue growth and adjusted EBITDA
Fourth quarter 2020 financial highlights
Three Months Ended |
Year-over- |
Twelve Months Ended |
Year-over- |
|||||||||||||||
[US$ thousands, except for margins |
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
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 inAfrica has led to a decision to test the product in several developed markets.
"In sum", continued
Business Outlook
Mr.
For the full year 2021, Opera expects revenue of
For the first quarter 2021, Opera expects revenue of
Nanobank and other investments
On a pro forma basis in the fourth quarter, Nanobank posted revenue of
In terms of other investments, OPay continues to grow and scale its payment offerings. In December, OPay processed a gross transaction value of
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
- 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 strongOpera 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
- 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
Other items include share of net profit of associates and joint ventures of
Income tax expense was
Net income was
Net income per ADS was
Adjusted EBITDA was
Adjusted net income was
Adjusted net income per ADS was
Share repurchases were 0.9 million ADSs in the quarter for a total spend of
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
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
Conference call
Opera's management will host a conference call to discuss the fourth quarter 2020 financial results on
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
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
UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS |
||||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
[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 |
(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 |
Twelve Months Ended |
|||||||||||||||
[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 |
||||||||
[US$ thousands] |
2019 |
2020 |
||||||
ASSETS |
||||||||
Non-current assets |
||||||||
Furniture, fixtures and equipment |
26,053 |
18,167 |
||||||
Intangible assets |
110,807 |
111,954 |
||||||
|
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 |
Other paid |
Retained |
Foreign |
Total equity |
|||||||||||||||
As of |
22 |
738,690 |
36,432 |
316 |
775,460 |
|||||||||||||||
Impact of implementing IFRS 16 Leases |
- |
- |
64 |
- |
64 |
|||||||||||||||
As of |
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 |
24 |
814,177 |
99,513 |
(1,508) |
912,206 |
[US$ thousands] |
Share |
Other paid |
Retained |
Foreign |
Total equity |
|||||||||||||||
As of |
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 |
24 |
765,129 |
280,211 |
1,343 |
1,046,708 |
UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS |
||||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
[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 |
- |
- |
- |
(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 |
|||||||||||
Business area |
Browser and |
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 |
|||||||||||
Business area |
Browser and |
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 |
|||||||||||
Business area |
Browser and |
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 |
|||||||||||
Business area |
Browser and |
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 |
Twelve Months Ended |
||||||||||||||
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 |
Twelve Months Ended |
||||||||||||||
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 |
Twelve Months Ended |
|||||||||||||||
[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. |
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
Investor Relations Contact: Derrick Nueman, investor-relations@opera.com or (408) 596-3055; For media enquiries, please contact: press-team@opera.com