Opera Limited logo

Opera Limited

OPRA | NASDAQ
Chart Builder DCF Calculator
$17.96
-$0.17 (-0.94%)
Sep 22, 2026, 12:57 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Oct 27, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
135.57M 125.87M 116.77M 95.17M 90.52M 94.89M 88.94M 162.36M 161.29M 153.85M 157.76M 70.55M 68.22M 51.45M 23.87M -79.23M -70.26M -24.06M -14.6M 95.26M 227.23M 200.25M
Depreciation & Amortization
20.41M 19.63M 18.86M 18.28M 17.57M 16.95M 15.58M 14.46M 13.52M 12.87M 13.17M 13.44M 13.66M 13.73M 13.94M 14.97M 16.47M 18.11M 19.55M 20.91M 20.93M 20.69M
Stock-Based Compensation
14.39M 22.65M 16.62M 17.47M 12.67M 6.47M 9.08M 12.79M 9.24M 10.92M 11.74M 11.02M 12.76M 10.54M 9.07M 5.23M 3.49M 1.97M 1.05M 1.94M 3.34M 4.62M
Other Working Capital
877.21K 2.14M 5.81M 14.27M 17.5M 9.47M 7.7M -833.14K -4.22M 4.26M 3.06M 5.87M 8.17M 7.2M 13.85M 12.72M 10.5M 10.26M 473.36K -5.68M -9.06M -9.72M
Other Non-Cash Items
-26.9M -33.22M -23.85M -9.81M -4.11M -2.26M -6.82M -73.96M -75.57M -77.54M -84.27M -14.44M -16.92M 681K 16.36M 111.88M 90.4M 27.17M 20.68M -81.98M -65.67M -30.84M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -7.07M -160.18M -166.4M
Change in Working Capital
-9.17M 9.76M -9.9M -21.95M -11.05M -26.15M -1.81M -7.03M -18.04M -11.55M -15.16M 936.08K 5.09M -7.47M -6.58M -3.4M -12.13M 9.32M -377.91K -1.59M 22.63M 20.87M
Operating Cash Flow
134.29M 144.69M 118.49M 99.16M 105.6M 89.9M 104.98M 108.62M 90.44M 88.54M 83.24M 81.5M 82.82M 68.93M 56.66M 49.45M 27.97M 32.5M 26.31M 27.47M 48.29M 49.18M
Capital Expenditures
-13.6M -15.53M -10.78M -11.35M -9.48M -9.58M -29.22M -27.91M -24.52M -22.83M -3.98M -5.69M -7.11M -10.4M -9.98M -7.74M -5.69M -997.8K -1.06M -1.78M -4.68M -9M
Cash Acquisitions
-2.5M -2.5M -1.25M -1.25M n/a n/a n/a n/a n/a n/a n/a -36.88M -32.88M n/a n/a 36.9M 32.86M -25.72K -9.03M -9.5M -9.46M -9.45M
Purchase of Investments
13.1K 3.27K 3.27K n/a n/a n/a n/a n/a n/a n/a n/a 2.52M -13.27M -46.31M -46.31M -48.61M -114.09M -84.55M -84.55M -84.77M -3.5M -3.28M
Sales Maturities Of Investments
n/a n/a n/a 833K 833.53K 1.33M 1.33M 500.53K 436.02K -63.98K -63.98K -2.58M 13.27M 46.31M 46.31M 48.7M 33.13M 36M 36M 36.13M 35.91M n/a
Other Investing Acitivies
-4.02M -5.6M -6.35M -8.47M -8.01M -7.29M -5.1M -3.49M -1.99M -1.3M 23.29M 58.19M 71.15M 71.59M 53.58M 17.73M 3.47M 1.99M 9.1M 71.98M 40.44M 42.93M
Investing Cash Flow
-19.68M -17.74M -15.37M -13.13M -10.04M -9.66M -27.11M -26.89M -25.52M -24.31M 19.12M 15.43M 32.2M 61.19M 44.45M 47.83M -49.47M -46.74M -49.55M 12.06M 58.71M 21.2M
Debt Repayment
-2.51M -3.69M -3.49M -4.59M -4.42M -4.05M -4.18M -4M -3M -3.31M -3.18M -3.28M -4.21M -4.23M -4.22M -3.28M -2.37M -2.72M -1.55M -1.58M -3.04M -50.61M
Common Stock Repurchased
-27.03M -12.85M n/a n/a n/a n/a n/a -13M -30.07M -30.07M -32.53M -151.35M -138.66M -145.49M -146.07M -14.25M -9.87M -3.05M -751.13K -8.95M -31.33M -44.31M
Dividend Paid
-71.27M -71.62M -71.13M -71.22M -63.02M -62.96M -37.44M -37.44M -20.58M -20.58M -22.98M -22.98M -12.27M -12.27M n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-2.85M -1.64M -1.65M -505.91K -506.91K -507K -529K -513K -1.27M -824.49K -753.49K -453.35K 376.14K 28.14K 30.14K -1.46M -3.31M -4.12M -4.13M -2.88M -969.74K -992.99K
Financial Cash Flow
-103.66M -89.8M -76.27M -76.32M -67.94M -67.52M -42.15M -54.96M -54.92M -54.78M -59.45M -178.39M -155.1M -162.28M -150.58M -18.99M -15.55M -9.89M -6.43M -13.42M -35.34M -95.98M
Net Cash Flow
11.4M 38.36M 28.67M 13.04M 29.47M 12.21M 32.93M 22.5M 6.2M 6.5M 41.45M -82.56M -41.24M -32.94M -50.46M 76.1M -39.08M -25.52M -31.3M 25.55M 73.03M -26.53M
Free Cash Flow
120.69M 129.17M 107.72M 87.82M 96.12M 80.32M 75.76M 80.71M 65.91M 65.71M 79.26M 75.81M 75.71M 58.52M 46.69M 41.71M 22.28M 31.5M 25.25M 25.69M 43.6M 40.18M
Adj. Free Cash Flow
106.3M 106.51M 91.1M 70.34M 83.45M 73.85M 66.68M 67.92M 56.67M 54.79M 67.52M 64.79M 62.95M 47.98M 37.61M 36.48M 18.79M 29.54M 24.2M 23.75M 40.26M 35.56M
Maintenance CapEx
-10.29M -10.1M -4.9M -4.9M -3.48M -4.63M -23.87M -23.87M -21.14M -19.37M -441.92K -823.43K -1.45M -4.44M -4.13M -3.75M -3.12M 274.43K 274.43K -513.57K -3.52M -7.98M
Growth CapEx
-3.31M -5.42M -5.88M -6.45M -6.01M -4.95M -5.35M -4.04M -3.38M -3.46M -3.54M -4.87M -5.66M -5.97M -5.85M -4M -2.57M -1.27M -1.34M -1.26M -1.16M -1.02M
Owner Earnings
124M 134.59M 113.59M 94.26M 102.13M 85.27M 81.11M 84.75M 69.3M 69.17M 82.8M 80.68M 81.37M 64.49M 52.53M 45.71M 24.85M 32.78M 26.59M 26.95M 44.77M 41.2M

© 2026 bestshares.com. All rights reserved.