Opera Ltd
NASDAQ:OPRA
Balance Sheet
Balance Sheet Decomposition
Opera Ltd
Opera Ltd
Balance Sheet
Opera Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
32
|
33
|
178
|
139
|
134
|
103
|
52
|
94
|
127
|
155
|
|
| Cash Equivalents |
32
|
33
|
178
|
139
|
134
|
103
|
52
|
94
|
127
|
155
|
|
| Short-Term Investments |
0
|
0
|
1
|
44
|
1
|
78
|
66
|
0
|
0
|
0
|
|
| Total Receivables |
43
|
39
|
45
|
202
|
40
|
62
|
132
|
110
|
97
|
120
|
|
| Accounts Receivables |
28
|
31
|
38
|
49
|
29
|
44
|
58
|
69
|
93
|
113
|
|
| Other Receivables |
15
|
8
|
7
|
152
|
11
|
19
|
74
|
41
|
5
|
7
|
|
| Inventory |
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
4
|
2
|
15
|
26
|
9
|
298
|
90
|
5
|
8
|
4
|
|
| Total Current Assets |
79
|
74
|
238
|
418
|
184
|
541
|
340
|
208
|
232
|
279
|
|
| PP&E Net |
12
|
14
|
12
|
26
|
18
|
12
|
15
|
16
|
34
|
33
|
|
| PP&E Gross |
12
|
14
|
12
|
26
|
18
|
12
|
15
|
16
|
34
|
0
|
|
| Accumulated Depreciation |
2
|
9
|
15
|
13
|
22
|
29
|
36
|
39
|
46
|
0
|
|
| Intangible Assets |
125
|
119
|
115
|
111
|
112
|
104
|
100
|
99
|
98
|
99
|
|
| Goodwill |
422
|
422
|
422
|
422
|
425
|
430
|
429
|
430
|
430
|
430
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
|
| Long-Term Investments |
3
|
7
|
37
|
78
|
366
|
3
|
3
|
256
|
261
|
300
|
|
| Other Long-Term Assets |
1
|
1
|
1
|
6
|
4
|
2
|
2
|
1
|
1
|
2
|
|
| Other Assets |
422
|
422
|
422
|
422
|
425
|
430
|
429
|
430
|
430
|
430
|
|
| Total Assets |
641
N/A
|
636
-1%
|
825
+30%
|
1 061
+29%
|
1 110
+5%
|
1 093
-2%
|
965
-12%
|
1 011
+5%
|
1 056
+4%
|
1 143
+8%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
24
|
17
|
15
|
49
|
22
|
34
|
44
|
102
|
148
|
90
|
|
| Accrued Liabilities |
6
|
6
|
7
|
11
|
13
|
13
|
12
|
15
|
16
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
10
|
2
|
3
|
48
|
5
|
11
|
3
|
4
|
4
|
4
|
|
| Other Current Liabilities |
12
|
12
|
10
|
22
|
5
|
13
|
5
|
13
|
9
|
25
|
|
| Total Current Liabilities |
53
|
37
|
34
|
129
|
45
|
71
|
64
|
81
|
101
|
119
|
|
| Long-Term Debt |
2
|
4
|
2
|
9
|
4
|
2
|
5
|
7
|
6
|
5
|
|
| Deferred Income Tax |
16
|
12
|
13
|
11
|
12
|
7
|
7
|
3
|
9
|
9
|
|
| Other Liabilities |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
72
N/A
|
53
-27%
|
50
-6%
|
148
+198%
|
61
-59%
|
79
+31%
|
77
-4%
|
91
+19%
|
115
+27%
|
133
+15%
|
|
| Equity | |||||||||||
| Common Stock |
577
|
577
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
8
|
5
|
36
|
100
|
283
|
249
|
273
|
445
|
537
|
675
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
207
|
239
|
239
|
239
|
|
| Other Equity |
1
|
2
|
717
|
813
|
766
|
764
|
821
|
713
|
642
|
575
|
|
| Total Equity |
568
N/A
|
584
+3%
|
776
+33%
|
912
+18%
|
1 049
+15%
|
1 013
-3%
|
888
-12%
|
920
+4%
|
940
+2%
|
1 011
+8%
|
|
| Total Liabilities & Equity |
641
N/A
|
636
-1%
|
825
+30%
|
1 061
+29%
|
1 110
+5%
|
1 093
-2%
|
965
-12%
|
1 011
+5%
|
1 056
+4%
|
1 143
+8%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
220
|
220
|
219
|
238
|
228
|
230
|
178
|
44
|
88
|
0
|
|