Financial Statement - Third Quarter 2003

Download as PDF [0.2MB]

PROFIT AND LOSS ACCOUNTThird QuarterAccumulatedFull Year
(Figures in TNOK)20022003200220032002
Revenues, PC/Desktop4 0968 66813 77018 10217 499
Revenues, Internet Devices7 8889 37323 49031 62733 561
Total Operating Revenues11 98418 04137 26049 72951 060
Payroll and related expenses13 04013 14833 52836 41347 016
Depreciation and amortization3925001 1782 0423 118
Other operating expenses6 0625 41717 16016 47122 307
Total operating expenses19 49419 06551 86654 92672 441
Operating result-7 510-1 024-14 606-5 197-21 380
Net financial items-350329-617527-857
Result before taxes-7 860-695-15 223-4 669-22 237
Taxes00006 035
Ordinary result-7 860-695-15 223-4 669-16 202
BALANCE SHEET30-September31-Dec
(Figures in TNOK)200220032002
Assets   
Deferred taxes19 50525 65121 679
Goodwill5 1073 5364 715
Tangible assets2 3461 6412 041
Other current assets8 48718 92211 473
Cash and cash equivalents15 41335 8269 016
Total assets50 85882 57648 924
Liabilities & Equity   
Equity31 43374 22826 506
Long-term liabilities11 85000
Short-term liabilities7 5758 34822 418
Total liabilities & equity50 85882 57648 924
CASH FLOW STATEMENTThird QuarterAccumulatedFull year
(Figures in TNOK)20022003200220032002
Cash flow from operating activities-3 7272 128-17 105-12 261-23 195
Cash flow from investment activities-111-400-298-411-548
Cash flow from financing activities11 850015 85039 48215 850
Change in cash and cash equivalents8 0121 728-1 55326 810-7 893
EQUITYAccumulated per 30-SeptemberFull Year
(Figures in TNOK)200220032002
Opening balance38 68626 50638 686
Net profit/loss-11 236-3 690-16 181
Equity issues4 00051 3324 000
Other-16800
Closing balance31 43474 22826 506
INTERIM RESULTSQ2Q3Q4Q1Q2Q3
(Figures in TNOK)200220022002200320032003
Total operating revenues13 66311 98413 79412 43919 24818 041
Operating result-2 490-7 934-6 381-6 3512 169-1 024
Sales growth quarter by quarter (%)17.6%-12.3%15.1%-9.8%54.7%-6.3%
Pre-tax earnings per share (NOK)-0.046-0.127-0.114-0.0830.019-0.008
Pre-tax earnings per share (NOK) fully diluted-0.044-0.101-0.090-0.0680.016-0.007

Note: The quarterly financial statement is based on the same principles as the annual accounts.

Highlights

Financials

Operating revenues in the third quarter of 2003 ("3Q03") increased from MNOK 12.0 in 2002 to MNOK 18.0 in 2003. The turnover increased by 50.5% on a year-to-year basis. Accumulated revenues for the year were MNOK 49.7 compared to MNOK 37.3 in revenue during the same period last year, a growth of 33.5%.

The operating loss in 3Q03 was MNOK 0.7, compared to an operating loss of MNOK 7.5 in 3Q02. Accumulated operating loss for the year was MNOK 4,7 compared to a loss of MNOK 14.6 during the same period last year.

Income from embedded products was MNOK 9.4, up from MNOK 7.9 in 3Q02. Income from PC/Desktop was MNOK 8.7, up from MNOK 4.1 last year.

The operating costs were reduced from MNOK 19.5 in 3Q02 to MNOK 19.1 in 3Q03, a reduction of 2.2%. Accumulated operating costs for the year was MNOK 54.9 compared to MNOK 51.9 during the same period last year, a growth of 5.9%.

Cash and cash equivalents was MNOK 35.8 at the end of 3Q03.

Embedded

The income from embedded products grew from MNOK 7.9 in 3Q02 to MNOK 9.4 in 3Q03, a growth of 19.1%

Smartphones

Smartphones

Opera reached important milestones in September and October with the launches of Motorola's A920 and Nokia's 6600 and the announcements of the Nokia 7700 and the Sony Ericsson P900. The Motorola A920 is the first Motorola phone to feature Opera as its browser, and Opera's first UMTS phone network deployment. Nokia 6600 is the first Nokia Series 60 phone to include Opera's Small Screen Rendering ("SSR") technology and is likely to be the first mass-market[1] phone to include the Opera browser. The Sony Ericsson P900 is expected to be launched in November/December this year, while the Nokia 7700 will be launched in 2004.

[1] A mass-market mobile phone is by Opera defined as a handset selling more than 2 million units during its life cycle.

Operators

In June, the Portuguese telecom operator Optimus pioneered the mobile Internet by launching their own branded version of Opera's Smartphone Edition on their Nokia 3650 phones. Preliminary results show that data traffic on Optimus' GPRS network increased by 416% from May to August.

The results indicate the importance of the browser in the operator's effort to increase the average revenue per user.

iTV

Opera continues to invest for the future in its iTV product line. Focus is on development and pre-sales. A software development kit (SDK) is in development, and has already been sold to some partners.

PC/Desktop

Income from PC/Desktop grew from MNOK 4.1 in 3Q02 to MNOK 8.7 in 3Q03, a growth of 111.6%.

In September, Opera signed an agreement with Google, the world's leading search engine company. The partnership makes it possible for users of Opera's free, sponsored version to choose between relevant text-based ads served by Google, or the old, generic ads served by Advertising.com.

Also in September, Opera announced a licensing agreement with Adobe Systems Incorporated to include Opera's rendering engine in future Adobe product releases. Adobe produces one of the most popular Web editing tools used by designers around the world. By including Opera's cross-platform rendering engine, Adobe can use one browser on many platforms, as well as prepare their users for the future of Web development with Opera's built-in SSR technology. The fact that both Adobe and Macromedia now use Opera in their Web development applications will also benefit Opera's desktop versions. Since designers will test using Opera, this will reduce display and access problems for the browser.

Organization

As of the 30th of September, the company had 126 employees (120 man-labor years), compared to 132 employees by the end of September 2002 and 122 employees by the end of 2Q03.

The Company foresees further organizational growth in 4Q03. The growth is expected to continue also in 2004. Growth will be driven by customer demand and new employees will mainly be working within the development, quality assurance and documentation departments.

Outlook

Internet devices

Opera believes that the hardware element of a mobile phone is becoming increasingly commoditized. Fashion and voice function will no longer be enough to keep the users fully engaged and a third dimension, functionality, will become increasingly important. This third dimension, which will increasingly feature in the purchase decision, is defined by the terminals software.

As high resolution color screens and higher memory capacity are becoming more and more available, phone manufacturers are focusing on including new software applications to improve the functionality and thereby the user experience on mobile phones.

Opera believes that the web connection and thereby the HTML browser, will play an increasingly important role on future mobile phones. The company believes that it is better positioned than ever before to become a leading player in this market.

The launch of Nokia 6600, which is likely to become the first mass-market phone with HTML web access, is the beginning of what is believed to become a fast growing market.

The Company believes it's browser will be included on several phones to be launched in the next quarters. Still, most of the income on Internet devices is expected to be R&D related this year. We do not expect a substantial growth in license income until 2004 and 2005.

The level of activity within the digital television industry is improving. The Opera browser will be included on several set-top boxes in the short to medium-term but mass market adoption remains more distant. We continue to believe that Opera has a leading solution for this sector and that the long term income potential is substantial.

Desktop

Press reports have indicated that Microsoft will not be developing Internet Explorer further as a standalone product, instead going for full integration in the upcoming "Longhorn" operating system to be released in a few years time. At the same time, development of Netscape is being largely abandoned. Opera sees this as an opportunity to be the only major commercial player continuing to push browser development on desktop.

We believe that the desktop revenue will continue to grow together with the number of users. Advertising continues to be an important income generator for Desktop, and with the Google deal in place, Opera expects increased revenues from advertising in the future.

Shareholder and Equity Related Issues

As of September 30, the total number of outstanding shares totaled 84 652 747, which equals the number of shares reported per 2Q03.