Opera Ltd (OPRA)
Every figure this model derived for OPRA, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 5,546,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 156,322,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 279,459,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 118,768,000 | CurrentLiabilities |
2025-12-31 |
| equity | 1,010,716,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 610,000 | FinanceCosts |
2025-12-31 |
| ocf | 117,728,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 614,825,000 | Revenue |
2025-12-31 |
| sbc | 30,079,000 | ExpenseFromSharebasedPaymentTransactionsWithEmployees |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up OPRA on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 22.61 |
| current ratio | 2.35 |
| current ratio reported | 2.35 |
| dilution pct | 1.43 |
| ebit yoy | -2.37 |
| ev ebit | 15.8 |
| ev owner earnings | 17.33 |
| ev sales | 2.31 |
| fcf margin | 18.25 |
| growth cv | 0.38 |
| interest cover | 147.66 |
| operating margin | 14.65 |
| owner earnings margin | 13.35 |
| revenue growth | 27.92 |
| revenue growth per share | 26.12 |
| roic | 8.25 |
| rule of 40 | 42.57 |
| sbc pct revenue | 4.89 |
Everything else this filing tags
284 more elements from OPRA's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 1,143,251,000 | 2025-12-31 | 20 | USD |
EquityAndLiabilities | 1,143,251,000 | 2025-12-31 | 20 | USD |
Equity | 1,010,716,000 | 2025-12-31 | 39 | USD |
NoncurrentAssets | 863,792,000 | 2025-12-31 | 20 | USD |
SharePremium | 717,610,000 | 2023-12-31 | 16 | USD |
RetainedEarnings | 674,735,000 | 2025-12-31 | 21 | USD |
RevenueFromContractsWithCustomers | 614,825,000 | 2025-12-31 | 16 | USD |
AdditionalPaidinCapital | 576,046,000 | 2025-12-31 | 4 | USD |
FinancialAssets | 571,717,000 | 2025-12-31 | 20 | USD |
RecoverableAmountOfAssetOrCashgeneratingUnit | 550,184,000 | 2020-12-31 | 6 | USD |
IntangibleAssetsAndGoodwill | 529,456,000 | 2025-12-31 | 22 | USD |
OperatingExpense | 524,375,000 | 2025-12-31 | 31 | USD |
NumberOfSharesAuthorised | 500,000,000 | 2021-12-31 | 2 | shares |
Goodwill | 430,323,000 | 2025-12-31 | 23 | USD |
CurrentInvestments | 253,300,000 | 2023-12-31 | 4 | USD |
TreasuryShares | 238,815,000 | 2025-12-31 | 10 | USD |
NumberOfSharesOutstanding | 230,291,732 | 2021-12-31 | 8 | shares |
CostOfInventoriesRecognisedAsExpenseDuringPeriod | 205,127,000 | 2025-12-31 | 8 | USD |
ComprehensiveIncomeAttributableToOwnersOfParent | 181,217,000 | 2020-12-31 | 10 | USD |
ProfitLossAttributableToOwnersOfParent | 153,301,000 | 2023-12-31 | 25 | USD |
ProfitLossFromContinuingOperations | 153,301,000 | 2023-12-31 | 18 | USD |
Liabilities | 132,535,000 | 2025-12-31 | 20 | USD |
InterestIncomeOnFinancialAssetsDesignatedAtFairValueThroughProfitOrLoss | 128,373,000 | 2019-12-31 | 2 | USD |
OtherRevenue | 128,373,000 | 2019-12-31 | 2 | USD |
ProfitLossBeforeTax | 125,216,000 | 2025-12-31 | 31 | USD |
CurrentTradeReceivables | 112,593,000 | 2025-12-31 | 20 | USD |
ComprehensiveIncome | 111,952,000 | 2025-12-31 | 31 | USD |
ProfitLoss | 108,282,000 | 2025-12-31 | 31 | USD |
IntangibleAssetsOtherThanGoodwill | 98,898,000 | 2025-12-31 | 20 | USD |
AdjustedWeightedAverageShares | 90,955,605 | 2025-12-31 | 31 | shares |
ProfitLossFromOperatingActivities | 90,072,000 | 2025-12-31 | 31 | USD |
WeightedAverageShares | 89,555,117 | 2025-12-31 | 31 | shares |
TradeAndOtherCurrentPayables | 89,520,000 | 2025-12-31 | 20 | USD |
TradeAndOtherPayables | 89,520,000 | 2025-12-31 | 20 | USD |
NumberOfSharesIssued | 88,480,154 | 2024-12-31 | 21 | shares |
CostOfSales | 85,808,000 | 2023-12-31 | 24 | USD |
IncreaseDecreaseThroughOtherContributionsByOwners | 81,269,000 | 2019-12-31 | 8 | USD |
EmployeeBenefitsExpense | 79,658,000 | 2024-12-31 | 28 | USD |
CashFlowsFromUsedInFinancingActivities | -76,552,000 | 2025-12-31 | 31 | USD |
FinancialLiabilities | 76,171,000 | 2023-12-31 | 16 | USD |
ChangesInFairValueOfFinancialAssetsAttributableToChangesInCreditRiskOfFinancialAssets | -74,071,000 | 2019-12-31 | 2 | USD |
DividendPayables | 71,200,000 | 2025-07-31 | 12 | USD |
DividendsPaid | 71,167,000 | 2025-12-31 | 14 | USD |
DividendsPaidClassifiedAsFinancingActivities | 71,167,000 | 2025-12-31 | 12 | USD |
ResearchAndDevelopmentExpense | 59,508,000 | 2025-12-31 | 31 | USD |
ProceedsFromSalesOfInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 59,000,000 | 2023-01-31 | 3 | USD |
TradeReceivables | 57,923,000 | 2022-12-31 | 12 | USD |
GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLossDesignatedAsUponInitialRecognition | -54,431,000 | 2019-12-31 | 2 | USD |
TransactionPriceAllocatedToRemainingPerformanceObligations | 53,193,000 | 2025-12-31 | 8 | USD |
WagesAndSalaries | 44,986,000 | 2025-12-31 | 31 | USD |
AdjustmentsForFairValueGainsLosses | -36,300,000 | 2025-12-31 | 12 | USD |
PropertyPlantAndEquipment | 32,744,000 | 2025-12-31 | 22 | USD |
IncreaseDecreaseThroughTreasuryShareTransactions | -32,695,000 | 2023-12-31 | 24 | USD |
SalesAndMarketingExpense | 31,581,000 | 2018-12-31 | 4 | USD |
OtherExpenseByNature | 31,291,000 | 2025-12-31 | 31 | USD |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 29,830,000 | 2025-12-31 | 29 | USD |
FeeAndCommissionExpense | 29,759,000 | 2019-12-31 | 2 | USD |
TaxExpenseIncomeAtApplicableTaxRate | 27,548,000 | 2025-12-31 | 31 | USD |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | 26,724,000 | 2025-12-31 | 31 | USD |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | -22,715,000 | 2025-12-31 | 31 | USD |
CurrentFinancialLiabilities | 19,125,000 | 2021-12-31 | 6 | USD |
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods | 18,950,000 | 2025-12-31 | 31 | USD |
AdjustmentsForDepreciationAndAmortisationExpense | 18,861,000 | 2025-12-31 | 31 | USD |
DepreciationAndAmortisationExpense | 18,861,000 | 2025-12-31 | 31 | USD |
OtherPayables | 17,764,000 | 2020-12-31 | 4 | USD |
OtherReceivables | 17,247,000 | 2022-12-31 | 12 | USD |
IncomeTaxExpenseContinuingOperations | 16,934,000 | 2025-12-31 | 31 | USD |
TradeAndOtherPayablesToTradeSuppliers | 14,914,000 | 2018-12-31 | 2 | USD |
CashFlowsFromUsedInInvestingActivities | -14,451,000 | 2025-12-31 | 31 | USD |
OtherCurrentFinancialLiabilities | 14,273,000 | 2025-12-31 | 20 | USD |
NoncurrentLiabilities | 13,766,000 | 2025-12-31 | 20 | USD |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | 13,592,000 | 2025-12-31 | 31 | USD |
GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLossClassifiedAsHeldForTrading | 13,033,000 | 2020-12-31 | 5 | USD |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 12,854,000 | 2025-12-31 | 12 | USD |
AdditionsOtherThanThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill | 12,721,000 | 2025-12-31 | 4 | USD |
DepreciationPropertyPlantAndEquipment | 10,670,000 | 2025-12-31 | 4 | USD |
Borrowings | 10,545,000 | 2023-12-31 | 16 | USD |
IncreaseDecreaseThroughAcquisitionOfSubsidiary | -9,904,000 | 2018-12-31 | 3 | USD |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipment | 9,850,000 | 2025-12-31 | 4 | USD |
DeferredTaxLiabilities | 9,212,000 | 2025-12-31 | 20 | USD |
NetDeferredTaxLiabilities | 9,212,000 | 2025-12-31 | 20 | USD |
AdditionalRecognitionGoodwill | 8,792,000 | 2021-12-31 | 5 | USD |
AdjustmentsForSharebasedPayments | 8,631,000 | 2024-12-31 | 27 | USD |
LeaseLiabilities | 8,410,000 | 2025-12-31 | 18 | USD |
LiabilitiesArisingFromFinancingActivities | 8,410,000 | 2025-12-31 | 30 | USD |
TaxEffectOfRevenuesExemptFromTaxation2011 | 8,399,000 | 2025-12-31 | 6 | USD |
AmortisationIntangibleAssetsOtherThanGoodwill | 8,190,000 | 2025-12-31 | 4 | USD |
MinimumLeasePaymentsPayableUnderNoncancellableOperatingLease | 7,790,000 | 2018-12-31 | 2 | USD |
Inventories | 7,752,000 | 2019-12-31 | 2 | USD |
KeyManagementPersonnelCompensation | 7,706,000 | 2025-12-31 | 31 | USD |
AllowanceAccountForCreditLossesOfFinancialAssets | 7,677,000 | 2023-12-31 | 4 | USD |
DeferredTaxLiabilityAsset | -7,627,000 | 2025-12-31 | 30 | USD |
RightofuseAssets | 7,513,000 | 2025-12-31 | 18 | USD |
SocialSecurityContributions | 7,239,000 | 2025-12-31 | 28 | USD |
OtherCurrentReceivables | 7,033,000 | 2025-12-31 | 20 | USD |
LongtermBorrowings | 6,776,000 | 2023-12-31 | 16 | USD |
CurrentTaxLiabilitiesCurrent | 6,610,000 | 2025-12-31 | 20 | USD |
CashOutflowForLeases | 6,400,000 | 2025-12-31 | 23 | USD |
ProfessionalFeesExpense | 6,171,000 | 2025-12-31 | 31 | USD |
IncreaseDecreaseThroughFinancingCashFlowsLiabilitiesArisingFromFinancingActivities | -5,237,000 | 2025-12-31 | 20 | USD |
TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 4,831,000 | 2025-12-31 | 6 | USD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 4,776,000 | 2025-12-31 | 27 | USD |
DepreciationRightofuseAssets | 4,750,000 | 2020-12-31 | 3 | USD |
ExpenseFromEquitysettledSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 4,706,000 | 2020-12-31 | 8 | USD |
ExpenseFromSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 4,706,000 | 2020-12-31 | 8 | USD |
CurrentPrepayments | 4,660,000 | 2023-12-31 | 16 | USD |
Prepayments | 4,660,000 | 2023-12-31 | 16 | USD |
ValueAddedTaxReceivables | 4,553,000 | 2025-12-31 | 20 | USD |
NoncurrentLeaseLiabilities | 4,544,000 | 2025-12-31 | 18 | USD |
CurrentDeferredIncomeIncludingCurrentContractLiabilities | 4,499,000 | 2025-12-31 | 14 | USD |
ContractLiabilities | 4,499,000 | 2025-12-31 | 6 | USD |
OtherCurrentAssets | 4,367,000 | 2025-12-31 | 4 | USD |
PostemploymentBenefitExpenseDefinedContributionPlans | 4,346,000 | 2025-12-31 | 31 | USD |
CashFlowsUsedInExplorationAndDevelopmentActivities | 4,281,000 | 2023-12-31 | 25 | USD |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | -4,108,000 | 2025-12-31 | 31 | USD |
OtherProvisions | 4,062,000 | 2022-12-31 | 3 | USD |
InvestmentAccountedForUsingEquityMethod | 4,016,000 | 2025-12-31 | 3 | USD |
DisposalsIntangibleAssetsOtherThanGoodwill | 4,011,000 | 2025-12-31 | 3 | USD |
IncreaseDecreaseThroughOtherChangesAllowanceAccountForCreditLossesOfFinancialAssets | -3,967,000 | 2023-12-31 | 21 | USD |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 3,871,000 | 2025-12-31 | 31 | USD |
CurrentLeaseLiabilities | 3,866,000 | 2025-12-31 | 18 | USD |
MiscellaneousOtherOperatingExpense | 3,856,000 | 2025-12-31 | 31 | USD |
KeyManagementPersonnelCompensationSharebasedPayment | 3,835,000 | 2025-12-31 | 29 | USD |
CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings | 3,770,000 | 2023-12-31 | 16 | USD |
OtherComprehensiveIncome | 3,670,000 | 2025-12-31 | 30 | USD |
GainsLossesOnExchangeDifferencesOnTranslationNetOfTax | 3,529,000 | 2025-12-31 | 31 | USD |
FinanceIncome | 3,294,000 | 2025-12-31 | 30 | USD |
InterestReceivedClassifiedAsInvestingActivities | 3,294,000 | 2025-12-31 | 22 | USD |
InterestIncomeOnCashAndCashEquivalents | 3,285,000 | 2025-12-31 | 3 | USD |
ExpenseOfRestructuringActivities | 3,240,000 | 2017-12-31 | 3 | USD |
OtherEmployeeExpense | 3,128,000 | 2025-12-31 | 31 | USD |
IncomeTaxesPaidClassifiedAsOperatingActivities | 3,111,000 | 2022-12-31 | 19 | USD |
IncreaseThroughNewLeasesLiabilitiesArisingFromFinancingActivities | 2,705,000 | 2025-12-31 | 16 | USD |
AdditionsToRightofuseAssets | 2,700,000 | 2025-12-31 | 16 | USD |
CurrentDepositsFromCustomers | 2,694,000 | 2019-12-31 | 2 | USD |
PurchaseOfInterestsInAssociates | 2,500,000 | 2025-12-31 | 25 | USD |
CurrentFinanceLeaseLiabilities | 2,490,000 | 2018-12-31 | 2 | USD |
OtherIncome | 2,367,000 | 2024-12-31 | 21 | USD |
RentalExpense | 2,295,000 | 2025-12-31 | 31 | USD |
PaymentsOfFinanceLeaseLiabilitiesClassifiedAsFinancingActivities | 2,293,000 | 2018-12-31 | 4 | USD |
NoncurrentFinanceLeaseLiabilities | 2,271,000 | 2018-12-31 | 2 | USD |
DeferredIncome | 2,188,000 | 2018-01-01 | 1 | USD |
DeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | -2,105,000 | 2025-12-31 | 8 | USD |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | 2,043,000 | 2020-12-31 | 10 | USD |
DeferredTaxExpenseIncome | -2,016,000 | 2025-12-31 | 31 | USD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | 2,016,000 | 2025-12-31 | 20 | USD |
TravelExpense | 1,978,000 | 2025-12-31 | 31 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 1,946,000 | 2025-12-31 | 21 | USD |
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 1,946,000 | 2025-12-31 | 21 | USD |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsOtherThanGoodwill | -1,946,000 | 2025-12-31 | 4 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | 1,944,000 | 2025-12-31 | 21 | USD |
NumberOfOtherEquityInstrumentsOutstandingInSharebasedPaymentArrangement | 1,916,740 | 2020-12-31 | 8 | pure |
NumberOfInstrumentsOtherEquityInstrumentsGranted | 1,853,450 | 2025-02-28 | 1 | shares |
RevenueFromInterest | 1,675,000 | 2022-12-31 | 18 | USD |
NoncurrentInvestmentsOtherThanInvestmentsAccountedForUsingEquityMethod | 1,625,000 | 2025-12-31 | 14 | USD |
DeferredTaxAssets | 1,585,000 | 2025-12-31 | 21 | USD |
NetDeferredTaxAssets | 1,585,000 | 2025-12-31 | 20 | USD |
OtherNoncurrentFinancialAssets | 1,490,000 | 2020-12-31 | 6 | USD |
AdjustmentsForDecreaseIncreaseInInventories | -1,488,000 | 2022-12-31 | 12 | USD |
IncreaseDecreaseThroughTransfersIntangibleAssetsAndGoodwill | 1,488,000 | 2023-12-31 | 1 | USD |
FinanceIncomeCost | -1,424,000 | 2025-12-31 | 31 | USD |
AdjustmentsForFinanceIncomeCost | -1,424,000 | 2025-12-31 | 12 | USD |
DilutiveEffectOfShareOptionsOnNumberOfOrdinaryShares | 1,400,488 | 2025-12-31 | 29 | shares |
TradeAndOtherCurrentReceivablesDueFromRelatedParties | 1,300,000 | 2023-12-31 | 5 | USD |
ReserveOfExchangeDifferencesOnTranslation | -1,268,000 | 2025-12-31 | 20 | USD |
AdjustmentsForIncreaseDecreaseInDeferredIncome | -1,224,000 | 2019-12-31 | 7 | USD |
ValueAddedTaxPayables | 1,196,000 | 2025-12-31 | 20 | USD |
NumberOfOtherEquityInstrumentsExercisedOrVestedInSharebasedPaymentArrangement | 1,122,818 | 2020-12-31 | 3 | pure |
ExpenseRelatingToShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | 1,084,000 | 2025-12-31 | 16 | USD |
IncreaseDecreaseInNumberOfOrdinarySharesIssued | 1,074,963 | 2025-12-31 | 27 | shares |
PayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 1,050,000 | 2019-12-31 | 1 | USD |
AdjustmentsForIncreaseDecreaseInOtherLiabilities | 991,000 | 2025-12-31 | 29 | USD |
AdjustmentsForIncreaseDecreaseInDeferredIncomeIncludingContractLiabilities | -943,000 | 2025-12-31 | 21 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesGoodwill | -933,000 | 2022-12-31 | 6 | USD |
TradeAndOtherReceivablesDueFromRelatedParties | 924,000 | 2019-12-31 | 4 | USD |
IncreaseDecreaseThroughEffectOfChangesInForeignExchangeRatesLiabilitiesArisingFromFinancingActivities | 894,000 | 2025-12-31 | 11 | USD |
OtherCurrentFinancialAssets | 856,000 | 2020-12-31 | 5 | USD |
AdjustmentsForDecreaseIncreaseInOtherCurrentAssets | -786,000 | 2025-12-31 | 6 | USD |
TaxEffectOfForeignTaxRates | 718,000 | 2025-12-31 | 6 | USD |
DeferredIncomeClassifiedAsCurrent | 708,000 | 2019-12-31 | 4 | USD |
InterestPaidClassifiedAsFinancingActivities | 610,000 | 2025-12-31 | 24 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsOtherThanGoodwill | 556,000 | 2025-12-31 | 4 | USD |
InterestExpense | 530,000 | 2024-12-31 | 28 | USD |
OtherAdjustmentsToReconcileProfitLoss | -516,000 | 2025-12-31 | 31 | USD |
AdjustmentsForDecreaseIncreaseInPrepaidExpenses | -500,000 | 2023-12-31 | 15 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipment | -494,000 | 2025-12-31 | 4 | USD |
InterestExpenseOnLeaseLiabilities | 461,000 | 2025-12-31 | 19 | USD |
NumberOfInstrumentsOtherEquityInstrumentsGranted | 401,818 | 2020-12-31 | 6 | pure |
OtherOperatingIncomeExpense | -378,000 | 2025-12-31 | 3 | USD |
NumberOfOtherEquityInstrumentsForfeitedInSharebasedPaymentArrangement | 346,200 | 2020-12-31 | 6 | pure |
AmountsReceivableRelatedPartyTransactions | 330,000 | 2025-12-31 | 14 | USD |
RestrictedCashAndCashEquivalents | 280,000 | 2020-12-31 | 6 | USD |
AdjustmentsForUndistributedProfitsOfAssociates | 268,000 | 2025-12-31 | 31 | USD |
ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 268,000 | 2025-12-31 | 31 | USD |
MinimumFinanceLeasePaymentsPayable | 234,000 | 2018-12-31 | 2 | USD |
MinimumFinanceLeasePaymentsPayableAtPresentValue | 229,000 | 2018-12-31 | 2 | USD |
ReclassificationAdjustmentsOnExchangeDifferencesOnTranslationNetOfTax | -141,000 | 2025-12-31 | 27 | USD |
TradeAndOtherPayablesToRelatedParties | 120,000 | 2025-12-31 | 18 | USD |
AmountsPayableRelatedPartyTransactions | 120,000 | 2025-12-31 | 14 | USD |
IncreaseDecreaseThroughOtherChangesLiabilitiesArisingFromFinancingActivities | -111,000 | 2024-12-31 | 16 | USD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | 88,000 | 2025-12-31 | 14 | USD |
CurrentLoansAndReceivables | 68,000 | 2020-12-31 | 4 | USD |
NumberOfShareOptionsExercisedInSharebasedPaymentArrangement | 60,000 | 2023-12-31 | 10 | pure |
NumberOfShareOptionsExercisedInSharebasedPaymentArrangement | 60,000 | 2023-12-31 | 1 | shares |
NumberOfOutstandingShareOptions | 40,000 | 2023-12-31 | 18 | pure |
NumberOfOutstandingShareOptions | 40,000 | 2025-12-31 | 6 | shares |
OtherFinanceCost | 33,000 | 2025-12-31 | 27 | USD |
NoncurrentFinancialLiabilities | 23,000 | 2021-12-31 | 6 | USD |
IssuedCapital | 18,000 | 2025-12-31 | 20 | USD |
OtherNoncurrentFinancialLiabilities | 10,000 | 2025-12-31 | 20 | USD |
InterestIncomeOnOtherFinancialAssets | 9,000 | 2025-12-31 | 12 | USD |
TaxEffectFromChangeInTaxRate | 8,000 | 2025-12-31 | 30 | USD |
InvestmentsInSubsidiariesJointVenturesAndAssociates | 6,000 | 2021-12-31 | 10 | USD |
FutureFinanceChargeOnFinanceLease | 5,000 | 2018-12-31 | 2 | USD |
WeightedAverageExercisePriceOfOtherEquityInstrumentsGrantedInSharebasedPaymentArrangement2019 | 20 | 2025-02-28 | 1 | USD/shares |
WeightedAverageSharePriceShareOptionsGranted2019 | 7 | 2019-12-31 | 1 | USD/shares |
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement2019 | 6 | 2025-12-31 | 15 | USD/shares |
WeightedAverageFairValueAtMeasurementDateShareOptionsGranted | 2 | 2019-12-31 | 1 | USD |
WeightedAverageExercisePriceOfShareOptionsExercisedInSharebasedPaymentArrangement2019 | 2 | 2023-12-31 | 6 | USD/shares |
BasicEarningsLossPerShare | 1 | 2025-12-31 | 16 | USD/shares |
DilutedEarningsLossPerShare | 1 | 2025-12-31 | 22 | USD/shares |
DividendsRecognisedAsDistributionsToOwnersPerShare | 1 | 2025-12-31 | 13 | USD/shares |
DescriptionOfExpectedVolatilityShareOptionsGranted | 0 | 2019-12-31 | 1 | pure |
DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersPerShare | 0 | 2025-12-31 | 3 | USD/shares |
DilutedEarningsLossPerShareFromContinuingOperations | -0 | 2021-12-31 | 9 | USD/shares |
ApplicableTaxRate | 0 | 2025-12-31 | 22 | pure |
WeightedAverageCostOfCapitalSignificantUnobservableInputsEntitysOwnEquityInstruments | 0 | 2018-12-31 | 1 | pure |
BasicEarningsLossPerShareFromContinuingOperations | 0 | 2020-12-31 | 3 | USD/shares |
AverageEffectiveTaxRate | 0 | 2025-12-31 | 31 | pure |
WeightedAverageCostOfCapitalSignificantUnobservableInputsAssets | 0 | 2018-12-31 | 2 | pure |
RepaymentsOfNoncurrentBorrowings | 0 | 2023-12-31 | 2 | USD |
TaxRateEffectOfRevenuesExemptFromTaxation | 0 | 2025-12-31 | 6 | pure |
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS16 | 0 | 2019-01-01 | 1 | pure |
TaxRateEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 0 | 2025-12-31 | 6 | pure |
DescriptionOfRiskFreeInterestRateShareOptionsGranted | 0 | 2019-12-31 | 1 | pure |
ExpectedCreditLossRate | 0 | 2025-12-31 | 8 | pure |
TaxRateEffectOfForeignTaxRates | 0 | 2025-12-31 | 6 | pure |
TaxRateEffectOfAdjustmentsForCurrentTaxOfPriorPeriods | 0 | 2025-12-31 | 6 | pure |
ParValuePerShare | 0 | 2021-12-31 | 4 | USD/shares |
AdjustmentsForDecreaseIncreaseInLoansAndAdvancesToCustomers | 0 | 2022-12-31 | 14 | USD |
AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets | 0 | 2022-12-31 | 12 | USD |
CashAdvancesAndLoansMadeToRelatedParties | 0 | 2022-12-31 | 19 | USD |
CashFlowsFromUsedInFinancingActivitiesDiscontinuedOperations | 0 | 2022-12-31 | 12 | USD |
CashFlowsFromUsedInInvestingActivitiesDiscontinuedOperations | 0 | 2022-12-31 | 12 | USD |
CashFlowsFromUsedInOperatingActivitiesDiscontinuedOperations | 0 | 2022-12-31 | 12 | USD |
CashReceiptsFromRepaymentOfAdvancesAndLoansMadeToRelatedParties | 0 | 2021-12-31 | 8 | USD |
CurrentFinancialAssetsAtFairValueThroughProfitOrLossClassifiedAsHeldForTrading | 0 | 2023-12-31 | 13 | USD |
ExpectedDividendAsPercentageShareOptionsGranted | 0 | 2019-12-31 | 1 | pure |
FinancialAssetsAtFairValue | 0 | 2017-12-31 | 1 | USD |
FinancialAssetsPledgedAsCollateralForLiabilitiesOrContingentLiabilities | 0 | 2018-12-31 | 1 | USD |
FinancialLiabilitiesAtFairValue | 0 | 2019-12-31 | 2 | USD |
GainsLossesOnDisposalsOfInvestments | 0 | 2022-12-31 | 10 | USD |
IncreaseDecreaseInCashAndCashEquivalentsDiscontinuedOperations | 0 | 2022-12-31 | 12 | USD |
InventoryWritedown2011 | 0 | 2019-12-31 | 1 | USD |
KeyManagementPersonnelCompensationPostemploymentBenefits | 0 | 2025-12-31 | 31 | USD |
NumberOfShareOptionsGrantedInSharebasedPaymentArrangement | 0 | 2023-12-31 | 12 | pure |
NumberOfShareOptionsGrantedInSharebasedPaymentArrangement | 0 | 2025-12-31 | 2 | shares |
OtherFinanceIncome | 0 | 2025-12-31 | 29 | USD |
OtherInflowsOutflowsOfCashClassifiedAsInvestingActivities | 0 | 2022-12-31 | 10 | USD |
PaymentsForShareIssueCosts | 0 | 2021-12-31 | 11 | USD |
PaymentsToAcquireOrRedeemEntitysShares | 0 | 2025-12-31 | 27 | USD |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 0 | 2022-12-31 | 13 | USD |
ProceedsFromDisposalsOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets | 0 | 2021-12-31 | 10 | USD |
ProceedsFromIssuingShares | 0 | 2021-12-31 | 12 | USD |
ProfitLossFromDiscontinuedOperations | 0 | 2023-12-31 | 18 | USD |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 0 | 2025-12-31 | 22 | USD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 0 | 2025-12-31 | 29 | USD |
ShareOfOtherComprehensiveIncomeOfAssociatesAndJointVenturesAccountedForUsingEquityMethodThatWillBeReclassifiedToProfitOrLossNetOfTax | 0 | 2023-12-31 | 21 | USD |
TaxExpenseRelatingToProfitLossFromOrdinaryActivitiesOfDiscontinuedOperations | 0 | 2023-12-31 | 18 | USD |
TradeAndOtherCurrentPayablesToTradeSuppliers | 0 | 2022-12-31 | 9 | USD |
CurrentDerivativeFinancialLiabilities | 0 | 2021-12-31 | 4 | USD |
ImpairmentLossRecognisedInProfitOrLossGoodwill | 0 | 2022-12-31 | 4 | USD |
IncreaseDecreaseThroughBusinessCombinationsDeferredTaxLiabilityAsset | 0 | 2022-12-31 | 6 | USD |
NumberOfShareOptionsExpiredInSharebasedPaymentArrangement | 0 | 2023-12-31 | 9 | pure |
NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement | 0 | 2023-12-31 | 10 | pure |
NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement | 0 | 2023-12-31 | 1 | shares |
ProceedsFromSalesOfInterestsInAssociates | 0 | 2023-12-31 | 15 | USD |
ReclassificationAdjustmentsOnChangeInValueOfForeignCurrencyBasisSpreadsNetOfTax | 0 | 2020-12-31 | 3 | USD |
WeightedAverageExercisePriceOfShareOptionsExpiredInSharebasedPaymentArrangement2019 | 0 | 2023-12-31 | 5 | USD/shares |
WeightedAverageExercisePriceOfShareOptionsForfeitedInSharebasedPaymentArrangement2019 | 0 | 2023-12-31 | 7 | USD/shares |
WeightedAverageExercisePriceOfShareOptionsGrantedInSharebasedPaymentArrangement2019 | 0 | 2025-12-31 | 8 | USD/shares |
ProceedsFromExerciseOfOptions | 0 | 2025-12-31 | 12 | USD |
ProceedsFromOtherLongtermAssetsClassifiedAsInvestingActivities | 0 | 2025-12-31 | 6 | USD |
TaxRateEffectFromChangeInTaxRate | 0 | 2025-12-31 | 6 | pure |
What to be careful about
What this model itself distrusts about OPRA's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- gross profit not tagged; rebuilt from Revenue - CostOfInventoriesRecognisedAsExpenseDuringPeriod
- forward EPS growth +21.7% is analyst consensus, not a filing: consensus 2027 EPS 1.79 against trailing 1.21, over 2 year(s), from 5 analysts (taken 2026-10-11)
- durability rests on 3 of 4 inputs; not tagged: contracted coverage