Bavarian Nordic Announces First Half 2023 Results
Page 7 of 22
to a substantial non-recognized tax asset which can be utilized to
zero out the tax.
with purchase of production services from the CMOs. As per June
30, 2023, DKK 10 million (DKK 15 million as of December 31,
2022) has been recognized as non-current prepayments.
After the acquisition from Emergent the Group has recognized a
deferred tax asset of DKK 2 million. In the Parent Company no
deferred tax asset has been recognized. The Parent Company
retains the right to use the tax losses carried forward that was
written down in prior year, see note 13 in the Annual Report for
2022. The deferred tax liability recognized with an amount of
DKK 27 million relates to Bavarian Nordic Berna GmbH, Swiss
subsidiary acquired from Emergent BioSolutions Inc.
Securities, cash and cash equivalents
Securities, cash and cash equivalents were DKK 1,385 million as
of June 30, 2023, and no repo pledged securities included (DKK
2,845 million as of December 31, 2022, including repo pledged
securities of DKK 1,104 million). The net cash position amounts to
DKK 1,385 million (DKK 1,741 million as of December 31, 2022).
Cash flow
Net profit
Cash flow generated by operating activities was positive by DKK
228 million (negative by DKK 120 million) following an EBITDA of
DKK 1,171 million. Working capital increased by DKK 948 million
(decreased by DKK 53 million) due to inventory build-up and
increased trade receivable position compared to December 31,
2022. As of June 30, 2023, the receivables from BARDA amounted
to DKK 532 million for delivery of JYNNEOS smallpox/mpox
vaccines.
For the first half of 2023, Bavarian Nordic reported a net gain of
DKK 914 million (net loss of DKK 509 million).
Product rights
Product rights recognized in the balance sheet totaled DKK 5,360
million (DKK 4,640 million as of December 31, 2022) and relates
to Rabipur/RabAvert, Encepur, Vaxchora and Vivotif. Vaxchora
and Vivotif was acquired from Emergent BioSolutions Inc., and
the initial valuation of these product rights amounts to DKK 860
million and is amortized over 20 years.
Cash flow from investment activities was negative by DKK 702
million (negative by DKK 488 million). Cash used for acquisition of
subsidiaries and product rights from Emergent BioSolutions Inc.
amounted to DKK 1,835 million and investment in ABNCoV2
development asset amounted to DKK 280 million. The investment
activities were partly funded by sale of securities of DKK 1,730
million.
Acquired rights and development in progress
Acquired rights and development in progress relates to the
development of ABNCoV2 and the acquired chikungunya Phase 3
study and stood at DKK 2,170 million (DKK 1,013 million as of
December 31, 2022). For ABNCoV2 the asset includes the upfront
payment to AdaptVac of DKK 33 million, the net present value of
probable future sales/development milestones DKK 596 million
and capitalization of development costs for running Phase 2 study
and Phase 3 study, DKK 664 million. For further description of the
asset and the accounting policy see note 15 in the Annual Report
for 2022. The chikungunya development asset consists of the
initial calculated fair value of DKK 876 million, including the net
present value of probable future development milestones, DKK
499 million. Further described in note 19.
Cash flow from financing activities was a contribution of DKK 734
million (DKK 301 million), primarily from capital increase (DKK
1,599 million in net proceeds) and funding received from the
Danish Ministry of Health (DKK 240 million), partly offset by
repayment of repo position (DKK 1,104 million). The net change
in cash and cash equivalents was positive by DKK 260 million
(negative by DKK 307 million).
Equity
The Group’s equity as of June 30, 2023, stood at DKK 9,686
million (DKK 7,150 million as of December 31, 2022). In February
2023 an accelerated book-building was completed to partly fund
the acquisition from Emergent BioSolutions Inc. The net proceeds
from the capital increase amounted to DKK 1,599 million.
The Group has secured significant financing for the ABNCoV2
development program through the DKK 800 million funding
obtained from the Danish Ministry of Health. The funding is
recognized as ‘Prepayment and loan from Government’. The
funding is potentially subject to repayment, however only upon
successful obtainment of marketing authorization and upon
reaching certain annual levels of doses sold.
Deferred consideration
Deferred consideration to GlaxoSmithKline for purchase of
product rights amounted to DKK 2,058 million, whereas deferred
consideration to AdaptVac related to potential future
development and sales milestones and tiered royalties amounted
to DKK 596 million as per June 30, 2023. The net present value of
probable future development milestone payments to Emergent
BioSolutions Inc. for the chikungunya development asset
amounted to DKK 499 million.
Prepayments
Scale-up activities to prepare for future production of drug
substance for commercial launch of ABNCoV2 is taking place at
the CMO who also produced the Phase 3 clinical trial materials.
Costs related to the scale-up activities are recognized as
prepayments and will be recognized as inventory in concurrence
with future purchase of products from the CMO. As per June 30,
2023, DKK 226 million (DKK 193 million as of December 31, 2022)
has been recognized as non-current prepayments.
Debt to credit institutions
As of June 30, 2023, debt to credit institutions amounted to DKK
18 million and consist of a mortgage loan. The repo position
amounting to DKK 1,104 million as of December 31, 2022, has
been settled following the capital increase in February 2023.
As part of the scale-up activity future commercial batches have
been produced. Since the ABNCoV2 product is not yet approved
the costs for this production, DKK 135 million (DKK 132 million as
of December 31, 2022), have been recognized as current
prepayments. Will be reclassified to inventory once product
approval is obtained.
Retirement benefit obligations
With the acquisition of the Swiss subsidiary Bavarian Nordic Berna
GmbH, the Group has recognized a retirement benefit obligation
of DKK 56 million. The pension plan is a collective foundation plan,
where mutual employers share the risk. Bavarian Nordic Berna
GmbH’s share of the estimated underfunding has been recognized
as an obligation.
Part of the technology transfer of the production and packaging
activities for Encepur and Rabipur/RabAvert takes place at CMOs
(filling of Encepur, labelling, and packing). Costs related to the
technology transfer activities are recognized as prepayments
when costs incur and then recognized as inventory in concurrence
Company Announcement no. 31 / 2023