Opera Limited (OPRA)

Opera Income Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	449.91	396.83	331.04	250.99	165.06	177.08
Revenue Growth (YoY)	18.37%	19.87%	31.89%	52.06%	-6.79%	9.76%
Cost of Revenue	195.83	176	129.18	88.14	70.43	64.87
Gross Profit	254.07	220.83	201.86	162.85	94.63	112.21
Selling, General & Admin	122.41	111.2	117.6	120.94	47.86	65.07
Other Operating Expenses	31.67	28.92	23.94	22.34	24.01	28.25
Operating Expenses	169.61	157.26	156.86	163.44	93.95	112.74
Operating Income	84.46	63.57	45	-0.59	0.68	-0.54
Interest Expense	-0.26	-0.37	-0.28	-0.32	-0.45	-0.56
Interest & Investment Income	4.55	4.55	5.35	0.04	0.33	2.05
Earnings From Equity Investments	-	-	-0.01	-29.38	2.01	-3.82
Currency Exchange Gain (Loss)	-4.03	-0.96	-1.16	-1.81	0.83	-0.03
Other Non Operating Income (Expenses)	-4.48	0.81	-1.37	-1.56	0.21	-0.09
EBT Excluding Unusual Items	80.24	67.6	47.54	-33.62	3.6	-2.98
Gain (Loss) on Sale of Investments	93.08	93.08	-20.48	-3.86	28.62	46.38
Gain (Loss) on Sale of Assets	-	-	-	-	5.29	-
Asset Writedown	-0.12	-0.68	-3.19	-5.62	-	-
Pretax Income	173.89	160	23.87	-43.11	37.51	43.4
Income Tax Expense	14.36	6.7	8.84	0.04	0.08	2.66
Earnings From Continuing Operations	159.53	153.3	15.04	-43.15	37.43	40.74
Earnings From Discontinued Operations	-	-	-	-0.82	141.74	17.16
Net Income	159.53	153.3	15.04	-43.96	179.17	57.9
Net Income to Common	159.53	153.3	15.04	-43.96	179.17	57.9
Net Income Growth	138.92%	919.63%	-	-	209.46%	64.67%
Shares Outstanding (Basic)	88	89	109	115	117	112
Shares Outstanding (Diluted)	88	91	110	115	119	115
Shares Change (YoY)	-4.63%	-17.59%	-4.18%	-2.99%	3.63%	9.74%
EPS (Basic)	1.80	1.72	0.14	-0.38	1.53	0.52
EPS (Diluted)	1.80	1.68	0.14	-0.39	1.53	0.51
EPS Growth	145.19%	1123.31%	-	-	199.64%	54.96%
Free Cash Flow	84.71	80.89	53.48	25.5	90.84	-53.33
Free Cash Flow Per Share	0.96	0.89	0.48	0.22	0.77	-0.47
Dividend Per Share	0.400	0.800	-	-	-	-
Gross Margin	56.47%	55.65%	60.98%	64.88%	57.33%	63.37%
Operating Margin	18.77%	16.02%	13.59%	-0.23%	0.41%	-0.30%
Profit Margin	35.46%	38.63%	4.54%	-17.52%	108.55%	32.70%
Free Cash Flow Margin	18.83%	20.38%	16.15%	10.16%	55.04%	-30.12%
EBITDA	91.37	69.19	51.24	19.01	21.07	18.4
EBITDA Margin	20.31%	17.44%	15.48%	7.58%	12.76%	10.39%
D&A For EBITDA	6.91	5.62	6.24	19.6	20.39	18.93
EBIT	84.46	63.57	45	-0.59	0.68	-0.54
EBIT Margin	18.77%	16.02%	13.59%	-0.23%	0.41%	-0.30%
Effective Tax Rate	8.26%	4.19%	37.01%	-	0.20%	6.12%

Source: S&P Capital IQ. Standard template. Financial Sources.