Bavarian Nordic | Interim Report Q3 2023
Page 8
FINANCIAL REVIEW
Financial statements for the period January 1 – September 30, 2023 are un-audited. Comparison figures for the same period 2022 are stated
in brackets.
Impact from the acquisition of travel vaccine portfolio
The acquisition from Emergent BioSolutions has been included in
the Consolidated Financial Statements of Bavarian Nordic as of
the date of completion of the transaction on May 15, 2023. The
acquisition includes two marketed travel vaccines, a Phase 3
vaccine candidate for the prevention of Chikungunya virus, and
four subsidiaries: a Swiss-based biologics manufacturing facility
and three small sales entities in southern Europe. US-based sales
and research and development activities have been carved-out
from Emergent BioSolutions and integrated into the Company’s
current U.S. entity. See note 19 “Acquisition of businesses” for
further information.
Sales and distribution costs
Sales and distribution costs totaled DKK 235 million (DKK 136
million) split between costs for distribution of products of DKK 43
million (DKK 19 million) and costs for running the commercial
organization and activities of DKK 192 million (DKK 117 million).
The increase in distribution costs is linked to higher revenue,
whereas the increase in running costs is partly related to
acquired activity from Emergent BioSolutions.
Research and development costs
Research and development costs totaled DKK 1,782 million (DKK
650 million), adjusted for the impairment losses of DKK 558
million the total costs amounted to DKK 1,224 million. The
increase compared to 2022 relates to the Phase 3 study for RSV
and the acquired chikungunya Phase 3 study including running
cost for the R&D facility in San Diego taken over from Emergent
BioSolutions. The amount excludes R&D costs of DKK 85 million
(DKK 14 million) recognized as production costs, see note 5.
Write-down of ABNCoV2 development program
Following the Phase 3 results announced in August, where
ABNCoV2 demonstrated a reduced level of neutralizing antibodies
against a circulating variant, the asset no longer represents a
commercial opportunity for Bavarian Nordic and therefore
Management has decided to fully write-down all assets and
liabilities related to the development program. The net write-
down amounts to DKK 558 million and has been recognized as an
impairment loss and included as part of the research and
development costs. In note 20, a summarized income statement
and a summarized financial position highlights how the write-
down has impacted the interim report. As part of the net write-
down, current accounts payable and accrual for committed and
projected costs of DKK 321 million has been included and this
amount reflects the expected negative future cash flow from the
development program.
Administrative costs
Administrative costs totaled DKK 382 million (DKK 249 million).
Costs related to the acquisition of subsidiaries and activities from
Emergent BioSolutions was expensed by DKK 64 million. Cost
related to the integration of the new activities amounted to DKK
36 million.
EBIT/EBITDA
Income before interest and tax (EBIT) was a gain of DKK 590
million, compared to a loss of DKK 282 million in the first nine
months of 2022. Adjusted for the impairment losses of DKK 558
million the EBIT for the first nine months of 2023 would have
amounted to DKK 1,148 million.
Revenue
Revenue for the period was DKK 4,615 million (DKK 1,860
million). Revenue was composed of DKK 1,375 million (DKK 963
million) from sales of Rabipur/RabAvert and Encepur, DKK 2,890
million (DKK 695 million) from sale of
EBITDA was a profit of DKK 1,552 million (gain of DKK 14 million).
Amortization of product rights amounted to DKK 219 million (DKK
205 million) whereas depreciation on other fixed assets
amounted to DKK 185 million (DKK 91 million). The increase in
depreciations relates to the Bern production site and
depreciations on the rebuilt plant in Kvistgaard. The impairment
losses on ABNCoV2 development program amounted to DKK 558
million.
JYNNEOS/IMVANEX/IMVAMUNE, DKK 101 million (DKK 0 million)
from sale of Vaxchora and Vivotif (included from May 15, 2023),
DKK 133 million (DKK 94 million) from sale of third-party products
(DUKORAL, IXIARO and HEPLISAV-B), and finally DKK 117 million
(DKK 25 million) from contract work. Milestone payments of DKK
83 million received in 2022 related to the RSV partner agreement
with Nuance Pharma. Other product sale for 2022 included DKK
30 million from sale of Mvabea (Ebola) to Janssen. Revenue
reported for the three months ended September 30, 2023, was
DKK 1,376 million (DKK 1,004 million).
Financial items
Financial items totaled a net expense of DKK 5 million (net
expense of DKK 205 million) and consisted of interest income of
DKK 26 million (DKK 0 million), net gains on derivative financial
instruments DKK 15 million (net loss of DKK 11 million), financial
income from securities of DKK 32 million (net expense of DKK 194
million), and net foreign exchange rate gain of DKK 19 million
(gain of DKK 23 million) due to increase in USD exchange rate.
This is partly offset by interest expense on debt of DKK 9 million
(DKK 16 million) and net value adjustment of deferred
consideration of DKK 87 million (DKK 7 million) from the
acquisition of Encepur and Rabipur/RabAvert and Vivotif and
Vaxchora.
Production costs
Production costs totaled DKK 1,626 million (DKK 1,107 million).
Costs related directly to revenue amounted to DKK 1,235 million
(DKK 568 million), of which cost of goods sold totaled DKK 1,150
million (DKK 554 million). Contract costs totaled DKK 85 million
(DKK 14 million). Amortization of product rights was recognized
as part of the production costs with a total of DKK 219 million
(DKK 205 million). Amortization of product rights mainly relates
to Rabipur/RabAvert and Encepur, DKK 205 million (DKK 205
million), whereas amortization of Vivotif and Vaxchora amounted
to DKK 14 million (DKK 0 million). Other production costs totaled
DKK 172 million (DKK 335 million). During the first eight months
of 2022 the bulk manufacturing facility was shut down due to the
expansion of the facility for future production of
The net value adjustment of deferred consideration, amounting
to DKK 87 million (DKK 7 million), consists of three components;
Adjustment of deferred consideration due to change in estimated
timing of payments of DKK 7 million income (income of DKK 53
million), currency adjustments of DKK 21 million expense
(expense of DKK 0 million) and unwinding of the discounting
Rabipur/RabAvert and Encepur. The shutdown resulted in a
limited absorption of indirect production costs and hence a high
level of other production cost. In the third quarter of 2023,
production costs were DKK 535 million (DKK 384 million).