Financial Statement - First Quarter 2005
| PROFIT AND LOSS ACCOUNT | First Quarter | Full Year | |
|---|---|---|---|
| (Figures in TNOK) | 2004 | 2005 | 2004 |
| Revenues, PC/Desktop | 7 028 | 6 391 | 33 439 |
| Revenues, Internet Devices | 14 701 | 21 574 | 65 886 |
| Other income | 0 | 0 | 87 689 |
| Total Operating Revenues | 21 729 | 27 965 | 187 014 |
| Payroll and related expenses | 16 928 | 24 153 | 75 441 |
| Depreciation and amortization | 286 | 366 | 1 185 |
| Other operating expenses | 8 280 | 9 030 | 29 098 |
| Total operating expenses | 25 494 | 33 549 | 105 724 |
| Earnings Before Interest and Tax ("EBIT") | -3 765 | -5 584 | 81 291 |
| Net financial items | 1 141 | 885 | 2 653 |
| Earnings Before Tax ("EBT") | -2 624 | -4 698 | 83 944 |
| Taxes | 417 | 1 315 | -24 930 |
| Earnings After Tax ("EAT") | -2 207 | -3 383 | 59 014 |
| Earnings per share | -0.03 | -0.03 | 0.62 |
| Earnings per share fully diluted | -0.03 | -0.03 | 0.56 |
| BALANCE SHEET | 31-March | 31-Dec | |
| (Figures in TNOK) | 2004 | 2005 | 2004 |
| ASSETS | |||
| Deferred taxes | 25 408 | 2 428 | 1 055 |
| Goodwill | 3 143 | 3 143 | 3 143 |
| Tangible assets | 1 913 | 2 865 | 2 338 |
| Other current assets | 43 799 | 49 361 | 33 404 |
| Cash and cash equivalents | 145 867 | 220 565 | 241 275 |
| Total assets | 220 130 | 278 362 | 281 215 |
| LIABILITIES & EQUITY | |||
| Paid in capital | 194 918 | 200 846 | 200 846 |
| Retained earnings | 393 | 60 605 | 63 058 |
| Short-term liabilities | 24 819 | 16 911 | 17 311 |
| Total liabilities & equity | 220 130 | 278 362 | 281 215 |
| CASH FLOW STATEMENT | First Quarter | Full year | |
| (Figures in TNOK) | 2004 | 2005 | 2004 |
| Cash flow from operating activities | -7 119 | -19 797 | 97 552 |
| Cash flow from investment activities | -720 | -913 | -2 041 |
| Cash flow from financing activities | 125 352 | 0 | 117 376 |
| Change in cash and cash equivalents | 117 513 | -20 710 | 212 887 |
| Cash and cash equivalent, beginning of period | 28 388 | 241 275 | 28 388 |
| Cash and cash equivalent, end of period | 145 867 | 220 565 | 241 275 |
| EQUITY | Accumulated per 31-March | Full year | |
| (Figures in TNOK) | 2004 | 2005 | 2004 |
| Opening balance | 79 977 | 263 904 | 79 977 |
| Net profit/loss | -2 207 | -3 383 | 59 014 |
| Equity issues | 117 561 | 967 | 124 918 |
| Other | -20 | -37 | -5 |
| Closing balance | 195 311 | 261 451 | 263 904 |
| INTERIM RESULTS | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
|---|---|---|---|---|---|---|
| (Figures in TNOK) | 2003 | 2004 | 2004 | 2004 | 2004 | 2005 |
| Total operating revenues | 28 802 | 21 729 | 110 759 | 24 567 | 29 959 | 27 965 |
| EBIT | 6 462 | -3 765 | 89 480 | -3 013 | -1 412 | -5 584 |
| Sales growth quarter by quarter (%) | 59.6% | -24.6% | 409.7% | -77.8% | 21.0% | -6.7% |
| Pre-tax earnings per share (NOK) | 0.06 | -0.02 | 0.65 | -0.02 | 0.00 | -0.03 |
| Pre-tax earnings per share (NOK) fully diluted | 0.05 | -0.02 | 0.57 | -0.02 | 0.00 | -0.03 |
Note: The first 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 andpotential 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 aspreliminary figures.
Highlights
- Revenue of MNOK 28.0 in Q1 2005, up from MNOK 21.7 in 1Q 2004, a growth of 28.7%
- Earnings before interest and tax ("EBIT") of MNOK -5.6 in 1Q05 compared to MNOK -3.8 in 1Q04
- The number of units sold that included the Opera browser, was 3.0 million in 4Q04 compared to 1.4 million units in 4Q031. Opera was installed on 8.8 million phones in 2004 compared to 2 million mobile phones in 2003
- Opera continues its cooperation with Nokia Corporationand have signed a contract which allows Nokia to include Opera's mobile Internet browser on models launched in 2005
- Opera announced that the browser will be included as default on three new handsets, Motorola A1010, NTTDoCoMo M1000 and ZTE e3
- Opera has signed an agreement with Vulcan Inc. to ship the Opera browser on the new Moxi Digital Video Recorder (DVR) for the U.S. cable market
- During the first four days, Opera 8 was downloaded more than one million times, and the browser is receiving praise in the press as well as from users worldwide
- Adobe will use Opera as a core component for the majority of its content manipulation software
Financials
Operating revenue in the first quarter of 2005 ("1Q05") was MNOK 28.0, up from MNOK 21.7 in 1Q04. The turnover increased by 28.7% on a year-to-year basis.
Income from Internet devices was MNOK 21.6 in 1Q05, up from MNOK 14.7 in 1Q04. Income from desktop products was MNOK 6.4, down from MNOK 7.0 last year.
Operating expenses increased from MNOK 25.5 in 1Q04 to MNOK 33.5 in 1Q05, a growth of 31.6%.
EBIT in 1Q05 was MNOK -5.6, compared to MNOK -3.8 in 1Q04.
Cash and cash equivalents were MNOK 220.6 at the end of 1Q05.
Starting in Q2, Opera will treat royalty income in the quarter it is incurred, and not with a quarterly delay, as earlier practiced. This implies that the Q2 result will include royalty income for both Q1 and Q2 2005.
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 14.7 in 1Q04 to MNOK 21.6 in 1Q05, a growth of 46.8%.
Mobile phones
The number of phones sold to end users, was 3 million in 4Q04, compared to 1.4 million units in 4Q03. Opera was installed on 8.8 million phones in 2004 compared to 2 million mobile phones in 2003.

In February, Opera Software announced that Opera will be included as the default browser on the A1010, the new 3G handset from Motorola. The Motorola A1010 is the first phone to take advantage of Opera's Extensible Rendering Architecture (ERA) by enabling Web page content to fit the width of the screen in both vertical and landscape modes.
In March, Opera Software announced that it continues its cooperation with Nokia Corporation by signing a contract which allows Nokia to include Opera's mobile Internet browser, in addition to the standard, Nokia developed browsers, on models launched in 2005. As a result of the agreement, Opera expects to be included on various Nokia models in 2005, of which a majority is expected to be based on the Symbian operating system (OS) and the Series 60 Platform.

NTT DoCoMo, Japan's largest 3G operator and one of the world's leading mobile communications companies with more than 50 million customers, announced in April that Opera will be included as the default browser on M1000. The M1000 is an advanced 3G phone for the business market, with full Internet and e-mail connectivity through both 3G and GSM networks, wireless LAN and Bluetooth. The phone will be launched on NTT DoCoMo's network in Japan later this year.
Opera will be the default browser on ZTE's new GSM mobile phone, the e3. ZTE Corporation is China's largest listed telecommunications manufacturer and wireless solutions provider, and the e3 is the first Opera enabled mobile phone to be made in China exclusively for the Chinese market.

Home Media
In April, Opera announced that the company has signed an agreement with Vulcan Inc. to ship the Opera browser on the new Moxi Digital Video Recorder (DVR) for the U.S. cable market. The Moxi DVR is sold through Charter Communication, one of the largest cable operators in the USA. Microsoft cofounder Paul Allen is the lead investor in both Vulcan Inc. and Charter Communication.

PC/Desktop
Income from desktop products was MNOK 6.4, down from MNOK 7.0 last year, a decrease of 9.1%, due to product transition.
In April, Opera launched the final version of Opera 8, which is the first and only Web browser to include advanced security measures to increase protection against online fraud - a growing and serious problem for Internet users around the world. Opera 8 is the first browser to include voice interaction capabilities. During the first four days, Opera 8 was downloaded more than one million times, and the browser is receiving praise in the press as well as from users worldwide. Opera expects Opera 8 to strengthen the company's foothold in the desktop browser market.
Adobe, one of the world's largest software companies, announced that it will use Opera as the engine for the majority of its content manipulation software, powering Adobe GoLive CS 2, Adobe Photoshop CS 2, and other components of Adobe Creative Suite 2. Opera believes that Adobe's decision confirms the quality, performance and versatility of Opera's cross-platform technology. It is also a testament to the growing importance of full Web access on mobile devices, as Opera's integration with Adobe Creative Suite 2 enables Web developers and designers to create Web pages also for small screens by previewing their work in Opera's Small-Screen Rendering (SSR) mode.
Continued innovation
Opera is continuing its tradition of innovation by bringing new solutions to answer the evolving needs of Internet users around the world. In particular, security is a growing concern for Web users, and Opera has responded to the increase in online fraud with new security features in the new Desktop browser, Opera 8.
These features enable users to judge the trustworthiness of secure sites like online stores and banks. Opera's is also the first browser to include voice interaction capabilities in its new version.
Organization
As of March 31, the company had 208 employees, compared to 195 employees by the end of December 2004 and 145 employees by the end of 1Q04.
Outlook
Opera expects a significant increase in the revenue growth rate in 2005, as deployment of mobile browsers starts to accelerate. 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 in 2005.
Consequently, the board expects 2005 to become the first year of solid earnings and earnings growth, as Opera's scaleable business model will be proven.
The bulk of the growth is expected to take place in the second half of the year.
Mobile Phones
Higher-functionality devices are showing material growth, and accounting for increasingly higher proportion of the sale of mobile phones. Internet access is believed to be a vital application on mobile phones to facilitate the increased functionality that is needed.
More than 8.8 million mobile phones that included the Opera browser were bought in 2004, compared to two million units in 2003. The browser was included on 13 different models in 2004, compared to six models the year before. Opera's goal for 2005 is to at least double the number of mobile phone models that includes the Opera browser. The number of mobile phones sold in 2005 that includes the Opera browser, is expected to increase significantly compared to 2004.
The growth trend is expected to continue in 2006 and onwards. Opera believes that at least 70-80% of all mobile phones will be internet enabled 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
Competition for dominance of the home media space has increased dramatically in the past year with satellite providers, telecommunications companies, consumer electronics manufacturers, and the PC industry all vying for control of the consumer entertainment experience with new products and services.
Browser technology is starting to be used by cable, satellite and terrestrial TV providers to get new services to customers faster. Opera expects this to become an increasingly important business area.
PC/Desktop
The increased focus on security and alternative browsers has increased the focus on desktop browsing in general. The increased interest in alternative browsers had a positive influence on Opera's revenue in 2004. Opera believes that the launch of Opera 8 in April will ensure continued growth. The company believes that revenue will continue to grow with the number of users.
Oslo, April 28, 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


