Try our mobile app

Opera Reports Fourth Quarter Ahead of Expectations, Concluding a Year of Strong Growth and Margin Expansion

Published: 2024-02-29 12:00:00 ET
<<<  go to OPRA company page

Fourth quarter revenue of $113.0 million, +17% YoY growth and at the top of $110-113 million guidance range

Fourth quarter adjusted EBITDA at $27.8 million, a 25% margin and exceeding the $22-24 million guidance range

2023 expectations lifted quarter by quarter, full-year revenue concluded at $397 million or 20% annual growth, with adjusted EBITDA at $94 million or 38% annual growth following margin expansion of 300 basis points to 23.6%

Company guides revenue of $450-465 million and a 24% adjusted EBITDA margin at the midpoint for 2024

Opera repurchased 1.15 million ADSs for $13 million in the fourth quarter, concluding its third repurchase program

OSLO, Norway, Feb. 29, 2024 /PRNewswire/ -- Opera Limited (NASDAQ: OPRA), one of the world's major browser developers and a leading internet consumer brand, announced its unaudited financial results for the quarter and year ended December 31, 2023.

(PRNewsfoto/Opera Limited)

Fourth Quarter and Twelve Months 2023 Financial Highlights

(In thousands, except percentages and

Three Months EndedDecember 31,

Year-over-year

Twelve Months EndedDecember 31,

Year-over-year

per share amounts, unaudited)

2022

2023

% change

2022

2023

% change

Revenue

$

96,272

$

113,004

17

%

$

331,037

$

396,827

20

%

Net income

$

20,922

$

123,558

491

%

$

15,035

$

169,408

1,027

%

Margin

21.7

%

109.3

%

4.5

%

42.7

%

Adjusted EBITDA (1)

$

22,784

$

27,764

22

%

$

68,084

$

93,719

38

%

Margin

23.7

%

24.6

%

20.6

%

23.6

%

Diluted earnings per ADS (2)

$

0.22

$

1.38

529

%

$

0.14

$

1.86

1,231

%

Free cash flow from operations (1)

$

20,282

$

22,499

11

%

$

42,849

$

72,451

69

%

(1) See "Non-IFRS Financial Measures" and "Reconciliations of Non-IFRS Financial Measures" sections below for explanations and reconciliations of non-IFRS financial measures.

(2) Opera Limited has American depositary shares (ADSs) listed on the Nasdaq Global Select Market, each representing two ordinary shares in the company.

"I am proud to report yet another strong quarter, wrapping up a year of overperformance following the strength in our product lineup and successful strategy to grow high-ARPU users and expand our advertising ecosystem. A year ago, we guided 2023 revenue at $370-390 million, with adjusted EBITDA of $71-81 million. Since then, our growth strategy materialized well above our expectations, and equally encouraging, with significantly less marketing spend than anticipated, coming in below our marketing spend in 2022, driven by continuous product and marketing innovation. In combination, this led to revenue growth of 20% accompanied by outsized adjusted EBITDA growth of 38% in the year," said co-CEO Lin Song.

"We believe Opera is in a great position to continue executing against our objectives in 2024. Our high-ARPU user growth trajectory remains strong, fueled by our unique browser offering. In addition, we are experiencing increased interest from monetization partners as our Western user base continues to scale, and we are excited about new engagement and monetization opportunities around browser AI," continued Mr. Song.

Fourth Quarter and Recent Business Highlights

  • Advertising revenue grew 20% year-over-year, and 12% versus the third quarter. Advertising constituted 60% of total revenue in the fourth quarter of 2023. This revenue category benefits from both our browser monetization trajectory, as well as the expansion of our Opera Ads platform.
  • Search revenue grew 15% year-over-year, and 10% versus the third quarter. The growth in search revenue continues to be driven by our focus on users in Western markets with the highest monetization potential.
  • Opera had 313 million monthly active users (MAUs) in the fourth quarter of 2023, representing a slight increase versus 311 million MAUs in the third quarter. Our user growth continues to be driven by high-ARPU users in North America, Europe and Latin America, and was partially offset by smaller declines of low-ARPU users in emerging markets.
  • In the fourth quarter of 2023, annualized ARPU was $1.44, an increase of 22% versus the fourth quarter of 2022.
  • The Opera GX gaming browser had 27.8 million MAUs across PC and mobile in the quarter, up 7% from 26.1 million in the third quarter.
  • We repurchased 1.15 million ADSs at a cost of $13.0 million during the fourth quarter, completing the $50 million buyback authorization from January 2022.
  • In early February 2024, the company announced its first dedicated AI cluster to support ongoing AI initiatives across products. The data center infrastructure is located in Iceland where it benefits from clean energy and natural cooling, and its associated capital expenditure is approximately $19 million, paid in cash in the first quarter of 2024.
  • Opera updated the fair value assessment of its current 9.44% stake in OPay to $269 million, resulting in a non-cash accounting gain of $106 million in the quarter. OPay quadrupled its user base through 2023 and grew revenue by over 60% on a constant currency basis.
  • Opera increased its cash position by $10.3 million in the quarter to $93.9 million at year-end, supported by a strong operating cash flow of $25.3 million, partially offset, in particular, by the $13 million spent to repurchase shares. In total, our balance sheet remains strong, and at year-end also included a remaining $32.8 million receivable due from the sale of our prior stake in Star X, and our stake in OPay with an estimated value of $269.4 million.
  • Our semi-annual dividend of $0.40 per ADS translated to a total of $35.0 million at the January record date, with 87,518,284 ADS equivalents outstanding net of our fourth quarter repurchases. The dividend cash expense was $9.9 million, while the remainder $25.1 million was offset against our receivable from the sale of Star X.

Business Outlook

"We are pleased to report that our fourth quarter growth materialized at the high end of our significantly lifted expectations as captured in our most recent guidance. The underlying trajectory of our business is further demonstrated by the overachievement in adjusted EBITDA, where in particular marketing spend came in below expectations for both the quarter and the year as a whole. For the full year, our marketing expenses were $109.9 million or 28% of revenue, a reduction from $114.9 million or 35% of revenue in 2022," said Frode Jacobsen, CFO.

"As part of a healthy business, we focus on the conversion of profitability to cash flow. For 2023, our operating cash flow was $82.8 million, or 88% of adjusted EBITDA, and our free cash flow from operations was $72.5 million, or 77% of adjusted EBITDA. We ensure that our shareholders directly benefit from our underlying cash generation and our healthy balance sheet. For 2023 as a whole, dividends amounted to $1.20 per ADS, inclusive of our special dividend at the start of the year, and our buy-back totaled 2.77 million ADSs," continued Mr. Jacobsen.

For the full year of 2024, Opera guides revenue to be $450-465 million, an increase of 15% over 2023 at the midpoint. We guide adjusted EBITDA to be $106-110 million, or a 24% margin at the midpoints.

For the first quarter, we guide revenue of $99-101 million or 15% year-over-year growth at the midpoint. Adjusted EBITDA is guided to be $22.5-24.5 million, or a 24% margin at the midpoint.

Fourth Quarter 2023 Financial Results

All comparisons in this section are relative to the fourth quarter of 2022 unless otherwise stated.

Revenue increased by 17% to $113.0 million.

  • Advertising revenue increased by 20% to $67.8 million.
  • Search revenue increased by 15% to $44.7 million.
  • Technology licensing and other revenue was $0.5 million.

Operating expenses increased by 10% to $93.2 million.

  • Combined technology and platform fees, content cost and cost of inventory sold were $28.5 million, or 25% of revenue.
  • Personnel expenses, including share-based remuneration, were $20.6 million. This expense consists of cash-based compensation expense of $16.1 million, a 6% decrease year-over-year, and share-based remuneration expense of $4.5 million. Share-based remuneration includes grants made by Opera's majority shareholder, which represents an expense in the P&L even though Opera has no obligation in connection with these grants, and they do not represent dilution for Opera's shareholders.
  • Marketing and distribution expenses were $30.2 million, an increase of 2%.
  • Depreciation and amortization expenses were $3.2 million, an 8% decrease.
  • All other operating expenses were $10.6 million, a 7% decrease. While the total decreased, we saw an increase related to professional services fees in connection with our strengthening of internal controls over financial reporting.

Operating profit was $20.3 million, representing a 18% margin, compared to an operating profit of $11.8 million and a margin of 12% in the fourth quarter of 2022.

Net finance loss was $0.7 million, consisting of foreign exchange loss partially offset by interest income and time-value changes of our Star X receivable.

Income tax expense was $2.1 million, corresponding to 7% of adjusted EBITDA and benefiting from favorable local exchange rate conversion against USD in the quarter.

Net income was $123.6 million, consisting of $17.6 million underlying profit as well as the $105.9 million gain following the updated valuation of our OPay investment.

Basic earnings per ADS was $1.41 in the fourth quarter of 2023, of which $1.21 related to OPay and $0.20 to our underlying profit. The weighted average number of ordinary shares outstanding was 175.4 million in the quarter, corresponding to 87.7 million ADSs.

Adjusted EBITDA was $27.8 million, representing a 24.6% margin, compared to adjusted EBITDA of $22.8 million, representing a 23.7% margin, in the fourth quarter of 2022.

Operating cash flow was $25.3 million, or 91% of adjusted EBITDA, and free cash flow from operations was $22.5 million, or 81% of adjusted EBITDA.

We have posted Opera's unaudited financial results by quarter since 2019 at https://investor.opera.com/financial-information/quarterly-results.

Conference Call

Opera's management will host a conference call to discuss the fourth quarter 2023 financial results on Thursday, February 29th at 8:00 am Eastern Time (EDT). Listeners may access the call by dialing the following numbers:

United States: +1 877-888-4294Norway: +47 80-01-3780China: +10-800-714-1507 or +10-800-140-1382Hong Kong: +80-090-1494United Kingdom: +44 0-808-101-1183International: +1 785-424-1881Confirmation Code: OPRAQ423

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

Non-IFRS Financial Measures

We collect and analyze operating and financial data to evaluate the health of our business and assess our performance. In addition to revenue, net income (loss), net cash flow from operating activities and other financial measures under IFRS, we use adjusted EBITDA and, starting from 2023, free cash flow from operations, which are described below, to evaluate our business. We use these non-IFRS financial measures for financial and operational decision-making and as means to evaluate period-to-period comparisons. While these non-IFRS financial measures should not be considered substitutes for, or superior to, the financial information prepared and presented in accordance with IFRS, we believe that adjusted EBITDA provides meaningful supplemental information regarding our performance by excluding certain items that may not be indicative of recurring core business operating results, and that free cash flow from operations provides useful information regarding how cash provided by operating activities compares to the investments required to maintain and grow our business.

We believe these non-IFRS financial measures are useful to investors both because (1) they allow for greater transparency with respect to key metrics used by management in its financial and operational decision-making and (2) they are used by our institutional investors and the analyst community to help them analyze the health of our business. Accordingly, we believe that these non-IFRS financial measures provide useful information to investors and others in understanding and evaluating our operating results and liquidity in the same manner as our management team and Board of Directors. Our calculation of these non-IFRS financial measures may differ from similarly-titled non-IFRS measures, if any, reported by our peers. In addition, our non-IFRS financial measures may be limited in their usefulness because they do not present the full economic effect of expenses and cash flows mentioned below. We compensate for these limitations by providing a reconciliation of our non-IFRS financial measures to the most closely related IFRS financial measures. We encourage investors and others to review our financial information in its entirety, not to rely on any single financial measure and to view adjusted EBITDA and free cash flow from operations in conjunction with net income (loss) and net cash flow from operating activities.

We define adjusted EBITDA as net income (loss) excluding (i) profit (loss) from discontinued operations, (ii) income tax (expense) benefit, (iii) net finance income (expense), (iv) share of net income (loss) of equity-accounted investees, (v) impairment of equity-accounted investees, (vi) fair value gain (loss) on investments, (vii) depreciation and amortization, (viii) impairment of non-financial assets, (ix) share-based remuneration, including related social security costs, (x) non-recurring expenses, and (xi) other operating income.

We define free cash flow from operations as net cash flows from (used in) operating activities less (i) purchases of fixed and intangible assets, (ii) development expenditure and (iii) payment of lease liabilities.

Safe Harbor Statement

This press release contains statements of a forward-looking nature. These statements, including statements relating to the Company's future financial and operating results, are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. You can identify these forward-looking statements by terminology such as "will," "may," "expect," "believe," "anticipate," "intend," "aim," "estimate," "seek," "plan," "potential," "continue," "ongoing," "target," "guidance," "is/are likely to," "future" and similar statements. Among other things, management's quotations and the Business outlook section contain forward-looking statements. The Company may also make forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the "SEC"), in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. These forward-looking statements involve known and unknown risks and uncertainties and are based on current expectations, assumptions, estimates and projections about the Company and the industry in which it operates. Potential risks and uncertainties include, but are not limited to, those relating to: the duration and development of international conflicts, such as the war in Ukraine, and related economic sanctions, as well as resulting changes in consumer behaviors; the outcome of regulatory processes or litigation; the Company and its goals and strategies; expected development and launch, and market acceptance, of products and services; Company's expectations regarding demand for and market acceptance of its brands, platforms and services; Company's expectations regarding growth in its user base, user retention and level of engagement; changes in consumer behavior, for example from increased adoption of AI powered services; Company's ability to attract, retain and monetize users; Company's ability to continue to develop new technologies, products and services and/or upgrade its existing technologies, products and services; quarterly variations in Company's operating results caused by factors beyond its control; and global macroeconomic conditions and their potential impact in the markets in which the Company has business. All information provided in this press release is as of the date hereof and is based on assumptions that the Company believes to be reasonable as of this date, and it undertakes no obligation to update any forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that its expectations will turn out to be correct, and investors are cautioned that actual results may differ materially from the anticipated results. Further information regarding risks and uncertainties faced by Opera is included in the Company's filings with the SEC, including its annual reports on Form 20-F.

About Opera

Opera is a user-centric and innovative software company focused on enabling the best possible internet browsing experience across all devices. Hundreds of millions use the Opera web browsers for their unique and secure features on their mobile phones and desktop computers. Founded in 1995, and headquartered in Oslo, Norway, Opera is a public company listed on the Nasdaq stock exchange under the ticker symbol "OPRA". Download the Opera web browser and access other Opera products from opera.com. Learn more about Opera at investor.opera.com.

 

Opera Limited

Consolidated Statement of Operations

(In thousands, except number of shares which are reflected in millions and per share amounts, unaudited)

Three Months EndedDecember 31,

Twelve Months EndedDecember 31,

2022

2023

2022

2023

Revenue

$

96,272

$

113,004

$

331,037

$

396,827

Other operating income

148

478

469

666

Operating expenses:

Technology and platform fees

(784)

(454)

(4,104)

(3,145)

Content cost

(891)

(1,133)

(3,834)

(4,297)

Cost of inventory sold

(17,277)

(26,953)

(46,650)

(85,808)

Personnel expenses including share-based remuneration

(21,095)

(20,617)

(74,588)

(82,750)

Marketing and distribution expenses

(29,558)

(30,148)

(114,988)

(109,947)

Credit loss expense

(977)

(1,329)

(1,387)

(3,967)

Depreciation and amortization

(3,490)

(3,225)

(13,939)

(13,165)

Impairment of non-financial assets

(3,194)

(116)

(3,194)

(681)

Non-recurring expenses

(310)

(9)

(1,517)

(698)

Other operating expenses

(7,002)

(9,169)

(26,705)

(30,143)

Total operating expenses

(84,577)

(93,154)

(290,906)

(334,603)

Operating profit

11,842

20,327

40,600

62,890

Share of net loss of equity-accounted investees

-

-

(6)

-

Fair value gain on investments

1,500

105,945

1,500

105,945

Net finance income (expense):

Finance income

43,606

999

21,454

8,876

Finance expense

(35,620)

(99)

(38,521)

(644)

Net foreign exchange gain (loss)

(1,087)

(1,553)

(1,157)

(963)

Net finance income (expense)

6,898

(653)

(18,224)

7,269

Income before income taxes

20,241

125,620

23,870

176,105

Income tax (expense) benefit

681

(2,062)

(8,835)

(6,697)

Net income attributable to owners of the parent

$

20,922

$

123,558

$

15,035

$

169,408

Weighted-average number of shares outstanding:

Basic, ADS equivalent

93.87

87.71

109.48

89.26

Diluted, ADS equivalent

94.62

89.28

110.34

90.92

Basic, ordinary shares

187.73

175.42

218.96

178.51

Diluted, ordinary shares

189.23

178.56

220.67

181.84

Earnings per ADS and per ordinary share:

Basic earnings per ADS

$

0.22

$

1.41

$

0.14

$

1.90

Diluted earnings per ADS

$

0.22

$

1.38

$

0.14

$

1.86

Basic earnings per ordinary share

$

0.11

$

0.70

$

0.07

$

0.95

Diluted earnings per ordinary share

$

0.11

$

0.69

$

0.07

$

0.93

 

 

Opera Limited

Consolidated Statement of Comprehensive Income

(In thousands, unaudited)

Three Months EndedDecember 31,

Twelve Months EndedDecember 31,

2022

2023

2022

2023

Net income

$

20,922

$

123,558

$

15,035

$

169,408

Other comprehensive income (loss):

Items that may be reclassified to the statement of operations in subsequent periods (net of tax):

Exchange differences on translation of foreign operations

1,775

1,387

(3,477)

(742)

Reclassification of exchange differences on loss of control

(96)

-

(96)

-

Reclassification of share of other comprehensive income (loss) of equity-accounted investees

-

-

708

-

Other comprehensive income (loss)

1,679

1,387

(2,865)

(742)

Total comprehensive income attributable to owners of the parent

$

22,601

$

124,945

$

12,170

$

168,666

 

 

Opera Limited

Consolidated Statement of Financial Position

(In thousands, unaudited)

As of December 31,

2022

2023

Assets:

Property and equipment

$

14,623

$

16,074

Goodwill

429,445

429,856

Intangible assets

99,983

99,070

Investment in OPay

-

269,407

Other non-current investments and financial assets

2,643

3,049

Non-current receivables from sale of investments

76,305

-

Deferred tax assets

1,473

1,133

Total non-current assets

624,473

818,589

Trade receivables

57,923

69,382

Current receivables from sale of investments

56,347

32,797

Other current receivables

17,247

7,760

Prepayments

3,932

4,660

Marketable securities

66,250

-

Cash and cash equivalents

52,414

93,863

Total cash, cash equivalents, and marketable securities

118,664

93,863

Assets held for sale

86,100

-

Total current assets

340,213

208,461

Total assets

$

964,686

$

1,027,050

Equity:

Share capital

$

18

$

18

Other paid in capital

824,832

717,610

Treasury shares

(206,514)

(238,815)

Retained earnings

273,262

461,271

Foreign currency translation reserve

(3,385)

(4,127)

Total equity attributable to owners of the parent

888,213

935,957

Liabilities:

Non-current lease liabilities and other loans

4,723

6,776

Deferred tax liabilities

7,352

2,813

Other non-current liabilities

68

94

Total non-current liabilities

12,143

9,682

Trade and other payables

46,937

52,247

Deferred revenue

995

10,272

Current lease liabilities and other loans

3,112

3,770

Income tax payable

1,133

1,838

Other current liabilities

12,152

13,285

Total current liabilities

64,330

81,411

Total liabilities

76,472

91,093

Total equity and liabilities

$

964,686

$

1,027,050

 

 

Opera Limited

Consolidated Statement of Changes in Equity

(In thousands, except number of shares, unaudited)

Number of sharesoutstanding

Equity attributable to owners of the parent

Ordinaryshares

ADSequivalent

Sharecapital

Other paidin

capital

Treasuryshares

Retainedearnings

Foreigncurrencytranslationreserve

Total equity

As of January 1, 2022

230,291,732

115,145,866

$

24

$

824,832

$

(60,453)

$

249,155

$

(520)

$

1,013,039

Net income

-

-

-

-

-

15,035

-

15,035

Other comprehensive loss

-

-

-

-

-

-

(2,865)

(2,865)

Share-based remuneration

-

-

-

-

-

9,073

-

9,073

Issuance of shares upon exercise of RSUs and options

1,597,500

798,750

-

-

-

-

-

-

Acquisition of treasury shares

(53,458,990)

(26,729,495)

(6)

-

(146,063)

-

-

(146,068)

As of December 31, 2022

178,430,242

89,215,121

18

824,832

(206,514)

273,262

(3,385)

888,213

Net income

-

-

-

-

-

169,408

-

169,408

Other comprehensive loss

-

-

-

-

-

-

(742)

(742)

Share-based remuneration, net of tax

-

-

-

-

-

18,600

-

18,600

Issuance of shares upon exercise of RSUs and options

2,137,018

1,068,509

-

-

394

-

-

394

Dividends

-

-

-

(107,222)

-

-

-

(107,222)

Acquisition of treasury shares

(5,530,692)

(2,765,346)

-

-

(32,695)

-

-

(32,695)

As of December 31, 2023

175,036,568

87,518,284

$

18

$

717,610

$

(238,815)

$

461,271

$

(4,127)

$

935,957

 

 

Opera Limited

Consolidated Statement of Cash Flows

(In thousands, unaudited)

Three Months EndedDecember 31,

Twelve Months EndedDecember 31,

2022

2023

2022

2023

Cash flows from operating activities:

Income before income taxes

$

20,241

$

125,620

$

23,870

$

176,105

Adjustments to reconcile profit (loss) before income taxes to net cash flow:

Share-based payment expense

3,846

3,938

9,073

14,926

Depreciation and amortization

3,490

3,225

13,939

13,165

Impairment of non-financial assets

3,194

116

3,194

681

Share of net loss of equity-accounted investees

-

-

6

-

Fair value gain on investments

(1,500)

(105,945)

(1,500)

(105,945)

Net finance (income) expense

(6,898)

653

18,224

(7,269)

Other adjustments

1,034

(190)

(452)

(255)

Changes in working capital:

Change in trade and other receivables

(7,571)

(14,895)

(19,299)

(17,956)

Change in prepayments

3,421

1,194

4,253

(500)

Change in trade and other payables

5,926

5,412

8,559

5,310

Change in deferred revenue

(514)

7,084

(97)

9,277

Change in other liabilities

2,116

989

3

1,158

Income taxes (paid) received

(3,243)

(1,915)

(3,111)

(5,937)

Net cash flow from operating activities

23,542

25,284

56,662

82,761

Cash flows from investing activities:

Purchase of equipment

(429)

(594)

(3,187)

(1,873)

Purchase of intangible assets

-

(250)

-

(250)

Development expenditure

(1,878)

(977)

(6,789)

(4,281)

Proceeds from sale of shares in former associates

-

-

36,879

-

Net sale (purchase) of listed equity instruments

(3,057)

-

16,178

23,414

Interest income received

569

716

1,368

2,989

Net cash flow from (used in) investing activities

(4,795)

(1,105)

44,450

19,999

Cash flows from financing activities:

Acquisition of treasury shares

(131,822)

(13,001)

(146,068)

(32,695)

Proceeds from exercise of share options

-

-

-

394

Dividends paid

-

-

-

(23,105)

Interests on loans and borrowings

(149)

(125)

(293)

(369)

Repayment of loans and borrowings

(70)

42

(378)

(161)

Payment of lease liabilities

(953)

(964)

(3,837)

(3,907)

Net cash flow used in financing activities

(132,993)

(14,048)

(150,578)

(59,843)

Net change in cash and cash equivalents

(114,245)

10,131

(49,465)

42,918

Cash and cash equivalents at beginning of period

166,071

83,505

102,876

52,414

Effect of exchange rate changes on cash and cash equivalents

589

227

(996)

(1,469)

Cash and cash equivalents at end of period

$

52,414

$

93,863

$

52,414

$

93,863

 

Opera Limited

Supplemental Financial Information

(In thousands, unaudited)

Revenue

The table below specifies the amounts of the different types of revenue:

Three Months EndedDecember 31,

Twelve Months EndedDecember 31,

2022

2023

2022

2023

Advertising

$

56,753

$

67,833

$

187,434

$

230,980

Search

39,034

44,704

140,162

162,168

Technology licensing and other revenue

485

466

3,441

3,679

Total revenue

$

96,272

$

113,004

$

331,037

$

396,827

 

Personnel Expenses Including Share-based Remuneration

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

Three Months EndedDecember 31,

Twelve Months EndedDecember 31,

2022

2023

2022

2023

Personnel expenses, excluding share-based remuneration

$

16,999

$

16,053

$

65,284

$

65,801

Share-based remuneration, including related social security costs (1)

4,096

4,564

9,304

16,950

Total personnel expenses including share-based remuneration

$

21,095

$

20,617

$

74,588

$

82,750

(1) Kunlun, the ultimate parent of Opera, has made equity grants to employees of Opera as compensation for services these employees provide to Opera. Opera does not have any obligation to settle the awards granted by Kunlun and such grants do not lead to dilution for Opera's shareholders. Within the share-based remuneration expense recognized by Opera for the three months ended December 31, 2022 and 2023, $1.9 million and $1.7 million, respectively, were related to awards granted by Kunlun to employees of Opera. For the twelve months ended December 31, 2022 and 2023, the equivalent amounts were $1.9 million and $6.5 million, respectively.

 

Other Operating Expenses

The table below specifies the nature of other operating expenses:

Three Months EndedDecember 31,

Twelve Months EndedDecember 31,

2022

2023

2022

2023

Hosting

$

2,398

$

2,549

$

9,267

$

10,161

Audit, legal and other advisory services

1,468

2,858

6,857

7,975

Software license fees

608

928

2,149

3,357

Rent and other office expenses

1,078

664

3,743

2,700

Travel

446

524

1,496

1,848

Other

1,004

1,646

3,193

4,101

Total other operating expenses

$

7,002

$

9,169

$

26,705

$

30,143

 

Opera Limited

Reconciliations of Non-IFRS Financial Measures

(In thousands, unaudited)

The table below reconciles net income (loss) to adjusted EBITDA:

Three Months EndedDecember 31,

Twelve Months EndedDecember 31,

2022

2023

2022

2023

Net income

$

20,922

$

123,558

$

15,035

$

169,408

Add (deduct):

Income tax expense (benefit)

(681)

2,062

8,835

6,697

Net finance expense (income)

(6,898)

653

18,224

(7,269)

Fair value loss (gain) on investments

(1,500)

(105,945)

(1,500)

(105,945)

Depreciation and amortization

3,490

3,225

13,939

13,165

Impairment of non-financial assets

3,194

116

3,194

681

Share-based remuneration, including related social security costs

4,096

4,564

9,304

16,950

Non-recurring expenses

310

9

1,517

698

Other operating income

(148)

(478)

(469)

(666)

Adjusted EBITDA

$

22,784

$

27,764

$

68,084

$

93,719

 

The table below reconciles net cash flow from operating activities to free cash flow from operations:

Three Months EndedDecember 31,

Twelve Months EndedDecember 31,

2022

2023

2022

2023

Net cash flow from operating activities

$

23,542

$

25,284

$

56,662

$

82,761

Deduct:

Purchase of equipment

(429)

(594)

(3,187)

(1,873)

Purchase of intangible assets

-

(250)

-

(250)

Development expenditure

(1,878)

(977)

(6,789)

(4,281)

Payment of lease liabilities

(953)

(964)

(3,837)

(3,907)

Free cash flow from operations

$

20,282

$

22,499

$

42,849

$

72,451

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/opera-reports-fourth-quarter-ahead-of-expectations-concluding-a-year-of-strong-growth-and-margin-expansion-302075659.html

SOURCE Opera Limited