Opera Limited (OPRA)

Opera Income Statement

Financials in millions USD. Fiscal year is January - December.

Year Ending	TTM	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	411.65	396.83	331.04	250.99	165.06	177.08
Revenue Growth (YoY)	18.80%	19.87%	31.89%	52.06%	-6.79%	9.76%
Cost of Revenue	100.37	93.25	54.59	13.69	8.33	2.55
Gross Profit	311.28	303.58	276.45	237.3	156.73	174.53
Selling, General & Admin	228.6	223.54	216.59	218.2	138.16	155.65
Other Operating Expenses	14.16	17.15	18.05	25.32	21.02	19.42
Operating Expenses	242.76	240.69	234.64	243.51	159.18	175.07
Operating Income	68.52	62.89	41.81	-6.21	-2.45	-0.54
Interest Expense / Income	0.41	0.64	39.73	6.91	0.52	0.66
Other Expense / Income	-92.62	-97.75	-21.79	30.8	-182.21	-61.75
Pretax Income	160.72	160	23.87	-43.92	179.25	60.56
Income Tax	8.06	6.7	8.84	0.04	0.08	2.66
Net Income	152.66	153.3	15.04	-43.96	179.17	57.9
Net Income Growth	282.15%	919.63%	-	-	209.46%	64.67%
Shares Outstanding (Basic)	177	179	219	230	235	225
Shares Outstanding (Diluted)	178	182	221	230	237	225
Shares Change	-1.54%	-17.60%	-4.17%	-3.00%	5.59%	7.71%
EPS (Basic)	1.70	1.72	0.14	-0.38	0.32	0.36
EPS (Diluted)	1.66	1.68	0.14	-0.38	0.32	0.36
EPS Growth	315.00%	1100.00%	-	-	-11.11%	5.88%
Free Cash Flow	61.66	76.61	46.69	20.67	84.29	-57.5
Free Cash Flow Per Share	0.70	0.86	0.43	0.18	0.72	-0.51
Dividend Per Share	0.800	1.200	-	-	-	-
Gross Margin	75.62%	76.50%	83.51%	94.55%	94.96%	98.56%
Operating Margin	16.64%	15.85%	12.63%	-2.47%	-1.48%	-0.30%
Profit Margin	37.09%	38.63%	4.54%	-17.52%	108.55%	32.70%
Free Cash Flow Margin	14.98%	19.30%	14.10%	8.23%	51.07%	-32.47%
Effective Tax Rate	5.01%	4.19%	37.01%	-	0.04%	4.39%
EBITDA	173.99	173.81	77.54	-17.41	200.16	80.15
EBITDA Margin	42.27%	43.80%	23.42%	-6.94%	121.26%	45.26%
Depreciation & Amortization	12.86	13.17	13.94	19.6	20.39	18.93
EBIT	161.13	160.64	63.6	-37.01	179.77	61.21
EBIT Margin	39.14%	40.48%	19.21%	-14.75%	108.91%	34.57%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).