Financial Statement - Second Quarter 2005

Download as PDF [0.2MB]


PROFIT AND LOSS ACCOUNTSecond QuarterAccumulatedFull Year
(Figures in TNOK)20042005200420052004
Revenues, PC/Desktop7 2086 97014 23613 36133 439
Revenues, Internet Devices15 98633 44730 68755 02265 886
Other income87 565087 565087 689
Total Operating Revenues110 75940 417132 48868 383187 014
Payroll and related expenses15 66622 93932 59447 09275 441
Depreciation and amortization3044205907861 185
Other operating expenses5 3099 25013 58918 28029 098
Total operating expenses21 27932 60946 77366 158105 724
Earnings Before Interest and Tax ("EBIT")89 4807 80885 7152 22481 291
Net financial items-2554929161 3772 653
Earnings Before Tax ("EBT")89 2558 30086 6313 60183 944
Taxes-25 577-2 323-25 160-1 008-24 930
Earnings After Tax ("EAT")63 6785 97761 4712 59359 014
Earnings per share0.630.060.620.030.62
Earnings per share fully diluted0.610.050.590.020.56
BALANCE SHEET30-June31-Dec
(Figures in TNOK)200420052004
ASSETS   
Deferred taxes5335 3031 055
Goodwill3 1433 1433 143
Tangible assets1 9603 2402 338
Other current assets36 49456 03833 404
Cash and cash equivalents234 996225 783241 275
Total assets277 126293 507281 215
LIABILITIES & EQUITY   
Paid in capital199 095204 617200 846
Retained earnings63 58267 38163 058
Short-term liabilities14 44921 50917 311
Total liabilities & equity227 126293 507281 215
CASH FLOW STATEMENTSecond QuarterAccumulatedFull year
(Figures in TNOK)20042005200420052004
Cash flow from operating activities99 1422 29091 989-17 50697 552
Cash flow from investment activities-348-843-1 068-1 755-2 041
Cash flow from financing activities-9 6653 770115 6873 770117 376
Change in cash and cash equivalents89 1295 218206 608-15 491212 887
Cash and cash equivalent, beginning of period145 867220 56528 388241 27528 388
Cash and cash equivalent, end of period234 996225 783234 996225 783241 275
EQUITYAccumulated per 30-JuneFull year
(Figures in TNOK)200420052004
Opening balance79 977263 90479 977
Net profit/loss62 3345 97759 014
Equity issues119 5905 646124 918
Other-10-145-5
Closing balance261 891275 382263 904
INTERIM RESULTSQ1Q2Q3Q4Q1Q2
(Figures in TNOK)200420042004200420052005
Total operating revenues21 729110 75924 56729 95927 96540 417
EBIT-3 76589 480-3 013-1 412-5 5847 808
Sales growth quarter by quarter (%)-24.6%409.7%-77.8%21.0%-6.7%44.5%
Pre-tax earnings per share (NOK)-0.020.65-0.020.00-0.030.06
Pre-tax earnings per share (NOK) fully diluted-0.020.57-0.020.00-0.030.05

Note: The second quarter 2005 financial figures have been prepared based upon the management's interpretation of the current International Financial Reporting Standards (IFRS). The financial figures have been restated accordingly. Due to possible changes in existing standards, new understanding and interpretation of existing standards and potential new standards, the figures may change later during 2005. Neither the 2005 nor the 2004 restated figures have been audited and must therefore be treated as preliminary figures.

Highlights

  • Ordinary revenue of MNOK 40.4 in Q2 2005, up from MNOK 23.2 in 2Q 2004, a growth of 74%
  • Ordinary earnings before interest and tax ("EBIT") of MNOK 7.8 in 2Q05 compared to MNOK 2.4 in 2Q04
  • The number of units sold that included the Opera browser, was 6.7 million in 1H05 compared to 3.2 million units in 1H041
  • Opera signed an amendment to the existing development and licensing agreement with Motorola Inc. This is an important milestone for Opera Software
  • Opera signed an agreement with a global player in the home media market. The agreement is on software licensing, and Opera Software receives a royalty fee per unit sold. Products are scheduled to be launched early 2006. Opera Software will receive an initial payment in 2005 of 850.000 Euros
  • Opera announced that the browser was included on nine mobile phone models, manufactured by Nokia, Casio, Toshiba, Hitachi, and Motorola
1 2Q05 includes royalty income for both Q1 and Q2 2005. Starting in 2Q05, Opera will treat royalty income in the quarter it incurred, and not with a quarterly delay, as earlier practiced. The change has been made possible by the company's customers who are now reporting unit sales earlier than previously practiced.

Financials

Ordinary revenue in the second quarter of 2005 ("2Q05") was MNOK 40.4, up from MNOK 23.2 in 2Q04. The turnover increased by 74% on a year-to-year basis.

Income from Internet devices was MNOK 33.4 in 2Q05, up from MNOK 16.0 in 2Q041. Income from desktop products was MNOK 7.0, down from MNOK 7.2 last year.

Operating expenses increased from MNOK 21.3 in 2Q04 to MNOK 32.6 in 2Q05, an increase of 53%.

Ordinary EBIT in 2Q05 was MNOK 7.8, compared to MNOK 2.4 in 2Q04.

Cash and cash equivalents were MNOK 225.8 at the end of 2Q05.

With effect from 1 January 2005, Opera has applied IFRS in the consolidated accounts. The impact of the change of accounting standards along with comparative information regarding Opera's financial reporting in 2004 in accordance with IFRS, were presented in the "Transition to IFRS" document released on April 27, 2005. Accordingly, 2004 financial information included in this document is different from previous reports.

Internet Devices

The income from Internet devices grew from MNOK 16.0 in 2Q04 to MNOK 33.4 in 2Q05, a growth of 109%1.

Mobile phones

The number of phones with the Opera browser sold to end users was 3.4 million in 1Q05, compared to 1.5 million units in 1Q04, and 3.3 million in 2Q05, compared to 1.7 million units in 2Q04. During the first half of 2005, Opera was included on 6.7 million mobile phones compared to 3.2 million units during the same period last year.

The number of units sold decreased from Q105 to Q205. This is a result of few new models announced in Q404 and Q105. Having announced nine new handsets since the last quarterly report, the company believes that the number of units sold will continue to increase in 2H05.

In May, Opera announced that three new BREW-based mobile phones with the Opera browser were introduced by KDDI to the Japanese market. The three phones are the Casio W21CAII, Casio W31CA, and Toshiba W31T - all advanced 3G handsets with full Internet and e-mail capabilities and a wide range of advanced features. One additional KDDI handset, the Hitachi W32H was announced in August.

In July, Opera Software announced that the Opera browser was included on three new Nokia handsets, 6680, 6681, and 6682. All three handsets enable the full benefit of high-speed 3G networks to be enjoyed with a wide range of multimedia services, including video, e-mail, music downloads, and Internet browsing. The Nokia 6680 was recently listed as the 'Best in Class' 3G device according to a report by Strategy Analytics.

Opera in Nokia 6680 and Toshiba W31T

Opera announced in June that T-Mobile has chosen Opera as the browser to fulfill parts of their "Internet in your pocket" offering. The "Internet in your pocket" offering is aimed at growing data services into a mass market. With the Opera browser on selected handsets, T-Mobile can now offer their subscribers the full Internet on their mobile phones, as well as quickly roll out new and advanced mobile services that dramatically increase the phones' usability and average revenue per user (ARPU). The first phone with the Opera browser to become available through the new "Internet in your pocket" offering was the Nokia 6680.

In July, Opera signed an amendment to the existing development and licensing agreement with Motorola Inc. The agreement has a duration of three years, and allows Motorola to include Opera's mobile phone browser on all their handsets across all major operating systems supported by Motorola (including Linux, Windows Mobile, Symbian, BREW, and Motorola's own P2K). Opera will receive a royalty payment per mobile phone sold. The Motorola contract is of high strategic importance to Opera as it will significantly increase the company's market share in the mobile browser market. It also confirms Opera's technology leadership and strategic position in a fast growing industry.

In August, Opera introduced Opera Mini™, a J2ME (Java 2 Mobile Edition) Web browser for a majority of all mobile phones. The first company to take advantage of Opera Mini™ is Norway's leading commercial television station, TV2. It has bundled Opera Mini™ with its mobile services in Norway to offer its viewers a complete mobile content package that includes a branded and advanced Web browser. Opera Mini is available from TV2 for free, and Opera gets paid through revenue sharing of the income generated through advertising and usage of paid content.

Home Media

In May, Opera announced that the Opera browser is included on the Nokia 770 Internet Tablet. The device, which was presented by Nokia at the LinuxWorld Summit in New York, is a dedicated device optimized for convenient Internet browsing and e-mail communications.

Opera in Nokia 770

In June, Opera signed an agreement with a global player in the home media market. According to the agreement, Opera will make its Web browser available for the customer's proprietary operating system. The agreement is on software licensing, and Opera Software receives a royalty fee per unit sold. Products are scheduled to be launched early 2006. Opera Software will receive an initial payment in 2005 of 850.000 Euros.

PC/Desktop

Income from desktop products was MNOK 7.0, down from MNOK 7.2 last year, a decrease of 3%.

Desktop income comes from several sources. Search-related income continued to grow in 2Q05, and is expected to continue to do so. Desktop license income, however, was lower than expected despite the positive reaction to the launch of Opera 8.0.

Opera 8, which was launched in April, received great reviews from journalist all over the world. The browser has been downloaded more than 12 million times, and is believed to have strengthened the company's foothold in the desktop browser market.

Continued innovation

In August, Opera introduced Opera Mini™, a J2ME (Java 2 Mobile Edition) Web browser. Opera Mini™ allows users to access the Web on mobile phones that would normally be incapable of running a Web browser. This includes the vast majority of today's WAP-enabled phones. Instead of requiring the phone to process Web pages, it uses a remote server to pre-process the page before sending it to the phone.

Organization

As of June 30, the company had 233 employees, compared to 195 employees by the end of December 2004 and 158 employees by the end of 2Q04.

Outlook

Opera expects the revenue growth rate to increase as a result of accelerated deployment of mobile phones and 3G. Opera's competitive position in this market is stronger than it was at the same time last year.

Operating cost is expected to grow at a similar pace as in 2004, as a consequence of customer-driven organizational growth. Consequently, the company expects 2005 to become the first year of solid earnings and earnings growth.

Mobile Phones

Higher-functionality devices are showing material growth, and account for an increasingly higher portion of the market. The Web browser is proving to be a vital application on mobile phones to facilitate the increased functionality that is needed.

More than 6.7 million mobile phones that included the Opera browser were sold in 1H05 compared to 3.2 million units in 1H04. Opera has by now announced 12 models in 2005, and the number of mobile phones sold in 2005 that include the Opera browser is expected to increase significantly compared to 2004. The Opera browser was included on 13 different models in 2004, and the company's goal for 2005 is to at least double the number again to be included on a minimum of 26 different models.

The growth trend is expected to continue in 2006 and onwards. Opera believes that at least 70-80% of all mobile phones will have a Web browser installed when the market eventually matures. The company believes it is well positioned to take a leading role in the market for browsers on mobile phones.

Home media

Opera sees a higher level of activity within the home media sector.

Consumer electronics manufacturers are vying for control of the consumer entertainment experience with new products and services. A large portion of new home media devices is expected to be Internet connected. In Q2, Opera signed a contract with a global player within the home media industry. The product, which is anticipated to be launched in the beginning of 2006, is expected to be a high volume product. Opera expects more mass market products to be launched in 2006. Hence, the home media market will become an increasingly important business area for Opera.

PC/Desktop

The focus on security and alternative browsers has, together with the launch of Opera 8, increased the number of users. The positive trend in number of active users has not resulted in an increase in the sale of desktop licenses as expected. Opera is working on alternative business models in order to increase the market share and secure continued revenue growth within the desktop area. Although the company has a positive long term view on opportunities within the desktop segment, the income expectations for 2005 are cautious.

Oslo, August 19, 2005
The Board of Directors
Opera Software ASA

Mailing list

Sign up to the Investor Relations mailing list.

IR Contacts

Erik Carson Harrell
CFO
Tel: +47 24 16 40 53

Petter Lade
Investor Relations Manager
Tel: +47 24 16 44 44

Contact form


D&B Business Report Rating - AAA

D&B Business Report Rating - AAA