Create Free Account

By creating account you will get access to hot stocks & personalised emails

Opera Ltd

Communication Services US OPRA

18.79USD
0.15(0.80%)

Last update at 2024-12-19T18:53:00Z

Day Range

18.7119.31
LowHigh

52 Week Range

10.1227.72
LowHigh

Fundamentals

  • Previous Close 18.64
  • Market Cap1299.39M
  • Volume225910
  • P/E Ratio8.21
  • Dividend Yield5.75%
  • EBITDA74.51M
  • Revenue TTM411.65M
  • Revenue Per Share TTM4.63
  • Gross Profit TTM 201.86M
  • Diluted EPS TTM1.79

Analyst Recommendations

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 23.87M -14.92500M 35.00M 63.50M 41.64M
Minority interest - - 0.00000M 0.00000M -
Net income 15.04M -14.96800M 34.31M 57.90M 35.16M
Selling general administrative 85.19M 84.56M 59.94M 78.93M 55.91M
Selling and marketing expenses 114.99M 121.32M 47.86M 73.15M 31.58M
Gross profit 276.45M 237.30M 153.16M 260.86M 158.96M
Reconciled depreciation 13.94M 19.60M 20.39M 18.93M 12.69M
Ebit 66.76M -1.80400M 22.53M 120.15M 43.69M
Ebitda 80.70M -8.28900M 42.92M 139.09M 56.38M
Depreciation and amortization 13.94M -6.48500M 20.39M 18.93M 12.69M
Non operating income net other - - - - -
Operating income 66.76M -1.80400M 22.53M 120.15M 45.30M
Other operating expenses 285.73M 252.79M 169.72M 259.31M 126.97M
Interest expense 39.73M 6.91M 0.52M 1.50M 1.70M
Tax provision 8.84M 0.04M 0.69M 5.60M 6.48M
Interest income 21.45M 0.12M 13.63M 2.04M 1.39M
Net interest income -19.43200M -8.60300M 13.95M 0.55M -0.05900M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 8.84M 0.04M 0.69M 5.60M 6.48M
Total revenue 331.04M 250.99M 165.27M 334.86M 172.28M
Total operating expenses 231.14M 239.10M 157.61M 185.32M 113.65M
Cost of revenue 54.59M 13.69M 12.11M 73.99M 13.32M
Total other income expense net -42.88900M -13.12100M 12.47M -56.65300M -3.60200M
Discontinued operations - -0.81600M 141.74M 141.74M 141.74M
Net income from continuing ops 15.04M -14.96800M 34.31M 57.90M 35.16M
Net income applicable to common shares 15.04M -15.78400M 179.17M 57.90M 35.16M
Preferred stock and other adjustments - - - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Total assets 1010.98M 964.69M 1121.39M 1107.65M 1060.62M
Intangible assets 99.07M 99.98M 103.63M 111.95M 110.81M
Earning assets - - - - -
Other current assets 4.66M -0.00100M 0.00200M -0.00100M 25.81M
Total liab 91.10M 76.47M 80.17M 60.95M 148.41M
Total stockholder equity 919.88M 888.21M 1041.22M 1046.71M 912.21M
Deferred long term liab - - - - -
Other current liab 17.54M 13.29M 20.26M 14.36M 22.94M
Common stock 0.02M 0.02M 0.02M 0.02M 0.02M
Capital stock 0.02M 0.02M 0.02M 0.02M 0.02M
Retained earnings 445.18M 273.26M 277.33M 280.21M 99.51M
Other liab - 7.42M 6.55M 11.81M 10.66M
Good will 429.87M 429.44M 429.59M 424.96M 421.58M
Other assets 0.00000M 79.53M 4.30M 4.38M 6.20M
Cash 93.87M 52.41M 102.88M 134.17M 139.49M
Cash and equivalents - - - - -
Total current liabilities 81.41M 64.33M 71.54M 45.55M 128.57M
Current deferred revenue 10.27M 0.99M 1.09M 0.34M 0.71M
Net debt -83.31965M -44.57900M -89.36800M -125.19500M -82.51300M
Short term debt 3.77M 3.11M 11.43M 5.39M 47.79M
Short long term debt 0.11M 3.11M 11.43M 5.39M 43.17M
Short long term debt total 10.55M 7.83M 13.51M 8.97M 56.97M
Other stockholder equity 478.81M 618.32M 764.38M 765.13M 814.18M
Property plant equipment - 14.62M 12.26M 18.17M 26.05M
Total current assets 208.47M 340.21M 252.61M 187.51M 418.33M
Long term investments 256.35M 2.64M 319.00M 361.07M 77.65M
Net tangible assets - 358.79M 508.00M 511.98M 379.82M
Short term investments 0.00000M 66.25M 78.14M 0.86M 43.68M
Net receivables 109.94M 131.52M 62.40M 43.42M 201.60M
Long term debt - 4.72M 2.08M 3.58M 1.80M
Inventory 0.00000M 90.03M 9.19M 9.06M 7.75M
Accounts payable 49.83M 46.94M 38.75M 25.45M 57.12M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -4.12713M -3.38500M -0.52000M 1.34M -1.50800M
Additional paid in capital - - - - -
Common stock total equity - - - 0.02M 0.02M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.02M 76.31M 1.98M 0.00300M 0.09M
Deferred long term asset charges - - - - -
Non current assets total 802.51M 624.47M 868.78M 920.14M 642.29M
Capital lease obligations 10.44M 7.56M 5.37M 7.80M 12.00M
Long term debt total - - - - 9.18M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments 44.45M -34.83500M 58.09M -106.98700M -47.25000M
Change to liabilities 8.46M 14.05M -25.48100M 37.94M -5.17500M
Total cashflows from investing activities 44.45M -49.70300M 2.96M -108.83200M -47.25100M
Net borrowings -4.21500M -5.61800M -50.17100M 38.90M -4.05800M
Total cash from financing activities -150.57800M -6.68300M -100.97200M 111.90M 158.95M
Change to operating activities 4.26M 0.17M 85.61M -96.01900M -10.69800M
Net income 23.87M -15.97800M 174.79M 63.50M 41.64M
Change in cash -50.46200M -31.29200M -5.31900M -38.38600M 144.67M
Begin period cash flow 102.88M 134.17M 139.49M 177.87M 33.21M
End period cash flow 52.41M 102.88M 134.17M 139.49M 177.87M
Total cash from operating activities 56.66M 26.56M 93.32M -41.31200M 33.83M
Issuance of capital stock - 0.00000M 0.00000M 82.63M 170.87M
Depreciation 13.94M 19.60M 20.39M 18.93M 12.69M
Other cashflows from investing activities 1.37M 0.04M -38.93400M -108.83200M 1.91M
Dividends paid 0.00000M 0.00000M 0.00000M -40.67600M -
Change to inventory -1.48800M 0.02M 7.75M -7.75200M -7.75200M
Change to account receivables -17.81100M -7.38300M 19.57M -14.20600M -9.63500M
Sale purchase of stock -146.06800M -0.74900M -49.04900M -5.78000M -4.87500M
Other cashflows from financing activities -0.29500M -0.31600M 5.15M 79.99M -2.99200M
Change to netincome 34.27M 15.89M -196.22600M -118.14400M 11.48M
Capital expenditures 9.98M 5.90M 11.32M 13.04M 6.75M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -6.58100M 6.85M 87.37M -79.30700M -25.81100M
Stock based compensation 9.07M 9.79M 4.52M 5.12M 6.44M
Other non cash items 16.36M 6.77M -27.95000M -46.65700M -0.00200M
Free cash flow 46.69M 20.67M 82.00M -54.35300M 27.08M

Peer Comparison

Sector: Communication Services Industry: Internet Content & Information

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
OPRA
Opera Ltd		 0.15 0.80% 18.79 8.21 - 3.34 1.42 3.13 6.54
GOOGL
Alphabet Inc Class A		 1.96 1.04% 190.36 26.81 23.20 6.41 6.92 6.14 19.27
GOOG
Alphabet Inc Class C		 1.44 0.75% 191.59 27.01 23.42 6.41 6.99 6.14 19.27
META
Meta Platforms Inc.		 7.91 1.32% 605.10 27.55 25.32 9.67 8.52 9.46 21.61
TCTZF
Tencent Holdings Ltd		 - -% 51.87 13.50 14.64 0.64 3.44 0.64 1.54

Reports Covered

Stock Research & News

View All

Profile

Opera Limited, together with its subsidiaries, provides mobile and PC web browsers and related products and services in Norway and internationally. The company offers mobile browser products, such as Opera Mini, Opera browser for Android and iOS, and Opera GX for PCs and Mobile; Opera Touch; PC browsers, including Opera for Computers and Opera GX; Apex Football; Opera VPN Pro; and Opera News, an AI-powered personalized news discovery and aggregation service. It provides Opera Crypto Browser for PCs and mobile; browser-based cashback rewards programs; owns GameMaker Studio, a 2D gaming development platform; and GXC, a gaming portal. In addition, the company operates Opera Ads, an online advertising platform; and offers Web3 and e-commerce services. Opera Limited was founded in 1995 and is headquartered in Oslo, Norway. Opera Limited is a subsidiary of Kunlun Tech Limited.

Opera Ltd

P.O. Box 4214, Oslo, Norway, 0401

Key Executives

Name Title Year Born
Mr. Yahui Zhou Chairman & Co-CEO 1977
Mr. Lin Song Co-Chief Exec. Officer 1981
Mr. Frode Fleten Jacobsen Chief Financial Officer 1983
Mr. Matthew Wolfson Head of Investor Relations NA
Aaron McParlan Gen. Counsel NA
Julia Szyndzielorz Sr. PR Mang. NA
Mr. Allen Hu Exec. VP of Dify NA
Mr. Krystian Kolondra Exec. VP of Browsers & European Fintech NA
Mr. Jorgen Arnesen Exec. VP of Mobile NA
Mr. Per Wetterdal Exec. VP of Commercial NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.

Our Company

Useful Links

Contact Us

ISO Certified Market Research

Kalkine Solutions Private Limited, authorized representative of Kalkine Pty Ltd, holds ISO 27001:2022 certification bearing Certificate No.- IC-IS-2404072

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.