Company Announcement  
Bavarian Nordic Announces Interim Results for the First Nine Months of 2024  
COPENHAGEN, Denmark, November 15, 2024 –
Bavarian Nordic A/S
(OMX: BAVA) announced today its interim financial results for the first  
nine months of 2024 and business progress for the third quarter of 2024.  
•
•
Revenue for the first nine months was DKK 3,622 million, and the operating profit (EBITDA) was DKK 692 million.  
Revenue from Travel Health increased by 18% to DKK 1,892 million compared to the first nine months of 2023 and revenue from  
Public Preparedness was DKK 1,549 million, which is in line with the Company’s expectations. Other revenue was DKK 181 million.  
The financial guidance for the full year, which was upgraded on September 26 as a result of additional mpox vaccine orders and  
improved performance in the Travel Health business, is maintained at a revenue between DKK 5,400 million and DKK 5,800 million  
and EBITDA between DKK 1,450 million and DKK 1,700 million. The intervals represent uncertainty related to logistics and supply  
timing of deliveries of mpox vaccines dictated by among others the level of preparedness to receive and handle the vaccines in the  
receiving countries.  
•
•
For 2025, the Company has so far secured revenue from mpox/smallpox vaccine orders of approximately DKK 2,400 million,  
including previously announced deferred revenue.  
DKK million  
Revenue  
EBITDA  
Q3 2024  
1,363  
250  
Q3 2023  
1,376  
380  
9m 2024  
3,622  
692  
9m 2023  
4,615  
2024 Guidance  
5,400 - 5,800  
1,450 - 1,700  
1,552  
Paul Chaplin, President & Chief Executive Officer of Bavarian Nordic said: “We have had a busy, but highly purposeful and rewarding third  
quarter, where we have worked intensively to support the efforts to curb the ongoing mpox outbreak in Africa. Only a few weeks after the  
declaration of mpox as a public health emergency, the first vaccines arrived early September in the Democratic Republic of Congo, the  
epicenter of the outbreak. With speed and flexibility, we have once again demonstrated our ability to step up in support of a global health  
crisis. We have acted with global stakeholders to ensure the availability of nearly 3 million doses of our mpox vaccine to Africa through  
donations and agreements. In parallel, we have continued to work with nations globally to strengthen their mpox/smallpox preparedness,  
helping to build resilience beyond the current outbreak, and enabling countries to make donations from their existing stockpiles. To ensure  
the continued equitable access to our vaccine we are exploring options to expand our capacity for increased demand, including transferring  
the process to a manufacturer in Africa and we applaud the support provided by the Africa CDC and other stakeholders in this endeavor. The  
committed orders for next year, combined with improved performance in our Travel Health business, and the launch of our chikungunya  
vaccine in Europe and the U.S. have set us up for another exciting and eventful year in 2025 in line with our vision to expand our reach and  
impact through life-changing solutions.”  
Highlights from the third quarter  
Public Preparedness  
•
In response to the public health emergency declarations by the Africa CDC and WHO in August, Bavarian Nordic has intensified its  
collaboration with global stakeholders in efforts to curb the ongoing mpox outbreak in Africa. Importantly, the Company has been  
working towards maximizing the manufacturing capacity for the MVA-BN mpox vaccine to meet the short- to medium-term  
demand.  
•
•
The Company’s donation of vaccines, together with donations from the European Commission and the U.S. government were the  
first to arrive in the Democratic Republic of Congo (DRC) in September, ahead of their vaccination campaign. Nearly 3 million  
doses of MVA-BN have been pledged to Africa by governments and organizations to-date.  
Several new orders, including multi-year orders, were announced during the third quarter, and included among other orders from  
UNICEF, the U.S. government, the European Health Emergency Preparedness and Response Authority (HERA), as well as from  
several undisclosed countries. Bavarian Nordic retains sufficient capacity to fulfil the requirement as stated by Africa CDC for at  
least 10 million doses by the end of 2025 and could even further scale up capacity for future demand if needed.  
Several regulatory approvals were obtained for MVA-BN during the third quarter. Most importantly, the vaccine received  
prequalification from the WHO, representing an important step in making the vaccine available for African countries. Furthermore,  
the vaccine received a full approval in Singapore and Mexico and a provisional approval in New Zealand. In Europe, real-world  
effectiveness data from the global 2022 mpox outbreak was included in the marketing authorization, which also was extended to  
include adolescents 12 to 17 years of age – a decision also adopted in the WHO prequalification. Several clinical studies are now  
ongoing to generate clinical data in a pediatric population (2-11 years), aiming to further expand the approval for this group.  
•
Travel Health  
The Travel Health business has continued its strong performance, demonstrating an overall growth of 18% in the first nine months  
compared to 2023, primarily driven by higher sales of Rabipur/RabAvert and Encepur. The combined revenues from both products  
•
Bavarian Nordic A/S  
Philip Heymans Alle 3  
DK-2900 Hellerup  
Tel. +45 33 26 83 83  
www.bavarian-nordic.com  
CVR-no. 16 27 11 87  
LEI Code: 2138006JCDVYIN6INP51  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 2  
have reached levels exceeding the original expectations at the time of acquisition, thus triggering a sales milestone of DKK 186  
million to GSK in the third quarter. The expected revenue from the Travel Health business for the full year was recently upgraded  
from DKK 2,100 million to DKK 2,200 million.  
•
•
•
The bulk manufacturing process for Rabipur/RabAvert was approved by the regulators in October, thus completing the entire  
technology transfer for the product to Bavarian Nordic, as the fill and finish process had already been established and approved.  
The technology transfer for Encepur is progressing as planned with anticipated completion and approval in 2025.  
Preparations for launch of the chikungunya vaccine in 2025 are being intensified with a regulatory review underway in both the  
U.S. and Europe. Following grant of priority review for the BLA in August, the FDA is targeting a decision in February 2025, and in  
Europe, the MAA is being reviewed under accelerated assessment, with anticipated decision in the first half of 2025.  
Commercial presence is currently being expanded into new territories to support both the launch of the chikungunya vaccine in  
2025 and the ongoing relaunch of Vivotif and Vaxchora, as well as the gradual take-back of Rabipur/RabAvert and Encepur sales  
and marketing in markets currently managed by Valneva.  
Conference call and webcast  
The management of Bavarian Nordic will host an investor/analyst call today at 2 pm CET (8 am EST) to present the interim results followed  
by a Q&A session. A listen-only version of the call and presentation slides can be accessed via https://bit.ly/bavaQ32024. To join the Q&A  
session, please register in advance via https://bit.ly/bavaQ32024reg.  
Contacts  
Europe: Rolf Sass Sørensen, Vice President Investor Relations, rss@bavarian-nordic.com, Tel: +45 61 77 47 43  
US: Graham Morrell, Paddock Circle Advisors, graham@paddockcircle.com, Tel: +1 781 686 9600  
Company Announcement no. 35 / 2024  
About Bavarian Nordic  
Bavarian Nordic is a global vaccine company with a mission to improve health and save lives through innovative vaccines. We are a preferred  
supplier of mpox and smallpox vaccines to governments to enhance public health preparedness and have a leading portfolio of travel  
vaccines. For more information, visit www.bavarian-nordic.com.  
Forward-looking statements  
This announcement includes forward-looking statements that involve risks, uncertainties and other factors, many of which are outside of our  
control, that could cause actual results to differ materially from the results discussed in the forward-looking statements. Forward-looking  
statements include statements concerning our plans, objectives, goals, future events, performance and/or other information that is not  
historical information. All such forward-looking statements are expressly qualified by these cautionary statements and any other cautionary  
statements which may accompany the forward-looking statements. We undertake no obligation to publicly update or revise forward-looking  
statements to reflect subsequent events or circumstances after the date made, except as required by law.  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 3  
CONSOLIDATED KEY FIGURES (UNAUDITED)  
DKK thousand  
1/7 - 30/9 2024 1/7 - 30/9 2023  
1/1 - 30/9 2024 1/1 - 30/9 2023  
1/1-31/12 2023  
Income statements  
Revenue  
1,363,361  
783,763  
104,153  
264,278  
117,597  
93,570  
1,376,400  
514,368  
96,609  
3,622,330  
2,067,547  
313,241  
658,972  
362,002  
230,568  
(6,260)  
4,615,080  
1,626,494  
234,613  
1,781,822  
382,247  
589,904  
(5,277)  
7,062,340  
2,459,294  
331,579  
Production costs  
Sales and distribution costs  
Research and development costs  
Administrative costs  
980,175  
111,309  
(326,061)  
(8,450)  
2,228,080  
540,848  
Income before interest and taxes (EBIT)  
Financial items, net  
1,502,539  
(19,596)  
(21,111)  
72,459  
Income before company tax  
Net profit for the period  
(334,511)  
(340,647)  
224,308  
217,169  
584,627  
573,799  
1,482,943  
1,475,189  
70,492  
Balance sheet  
Total non-current assets  
Securities, cash and cash equivalents  
Other current assets  
Total assets  
8,758,979  
1,871,494  
3,318,304  
13,948,777  
10,685,139  
184,410  
8,938,037  
1,506,246  
2,954,955  
13,399,238  
9,335,863  
1,176,305  
2,887,070  
8,950,162  
1,867,481  
3,535,570  
14,353,213  
10,339,932  
1,225,412  
2,787,869  
Equity  
Non-current liabilities  
Current liabilities  
3,079,228  
Cash flow statements  
Cash flow from operating activities  
Cash flow from investment activities  
Cash flow from financing activities  
994,463  
(1,545,442)  
72,698  
533,759  
(801,848)  
722,617  
1,119,206  
(945,564)  
735,832  
Financial Ratios1)  
EBITDA  
250,466  
380,353  
691,843  
2.8  
1,551,519  
7.5  
2,614,543  
19.2  
Earnings (basic) per share of DKK 10  
Net asset value per share  
Share price at period-end  
135.5  
232  
119.8  
159  
132.4  
177  
Share price/Net asset value per share  
Number of outstanding shares at period-end  
(thousand)  
1.7  
1.3  
1.3  
78,833  
77%  
77,929  
70%  
78,098  
72%  
Equity share  
Number of employees, converted to full-time, at  
period-end  
1,609  
1,351  
1,379  
1) Earnings per share (EPS) is calculated in accordance with IAS 33 "Earning per share". Other financial ratios have been calculated in accordance with the guidelines from  
the Danish Society of Financial Analysts.  
Reconciliation of EBITDA  
Income before interest and tax (EBIT)  
93,570  
80,764  
(326,061)  
78,989  
230,568  
236,687  
589,904  
219,041  
1,502,539  
298,529  
Amortization  
Depreciation + amortization of developed product  
processes  
76,132  
-
69,742  
557,683  
380,353  
224,588  
-
184,891  
557,683  
255,792  
557,683  
Impairment loss  
EBITDA  
250,466  
691,843  
1,551,519  
2,614,543  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 4  
BAVARIAN NORDIC AT A GLANCE  
About the company  
Bavarian Nordic is a leading global provider of travel vaccines and a preferred partner  
with governments and international organizations on delivering vaccines for improving  
public preparedness against mpox/smallpox.  
The company employs more than 1,600 people across its research and development  
facilities in Germany and the U.S., manufacturing sites in Denmark and Switzerland and a  
global commercial organization present in strategic markets across Europe and the U.S.  
Bavarian Nordic is listed on the Nasdaq Copenhagen exchange under the ticker symbol  
BAVA.  
Our vaccines  
Public Preparedness  
Travel Health  
Rabipur/RabAvert is indicated for both pre- and post-  
exposure vaccination against rabies. The vaccine is  
marketed globally in 20 countries.  
JYNNEOS/IMVANEX/IMVAMUNE is a vaccine against both  
mpox and smallpox.  
The vaccine is primarily sold to governments and  
organizations but also available commercially for at-risk  
populations in the U.S. and Germany.  
Encepur is a vaccine against tick-borne-encephalitis  
(TBE) and is marketed in 12 countries in the EU.  
Vivotif is an oral typhoid vaccine approved in 25  
countries.  
Vaxchora is an oral cholera vaccine approved in 27  
countries and is the only FDA-approved cholera vaccine.  
Third-party products which are marketed and  
distributed in selected markets by Bavarian Nordic:  
IXIARO® is  
a
Japanese encephalitis vaccine and  
DUKORAL® is a cholera vaccine, both from Valneva, and  
marketed and distributed by Bavarian Nordic in Germany  
and Switzerland  
HEPLISAV-B® is a vaccine against hepatitis B from  
Dynavax, marketed and distributed by Bavarian Nordic in  
Germany.  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 5  
COMMERCIAL PERFORMANCE  
Q3 sales  
9m sales  
mDKK  
Q3 2024 Q3 2023 Growth  
mDKK  
9m 2024 9m 2023 Growth  
Travel health  
Rabipur/RabAvert  
Encepur  
Travel health  
Rabipur/RabAvert  
Encepur  
526  
121  
30  
432  
89  
22%  
36%  
1,095  
449  
987  
388  
821  
11%  
16%  
Vivotif  
54  
-44%  
183%  
17%  
Vivotif  
128  
56%  
Vaxchora  
34  
12  
Vaxchora  
67  
191  
253%  
16%  
Third-party products  
61  
52  
Third-party products  
154  
133  
773  
639  
21%  
1,892  
1,608  
18%  
Public preparedness  
JYNNEOS/IMVANEX/IMVAMUNE  
Other revenue  
Public preparedness  
JYNNEOS/IMVANEX/IMVAMUNE  
Other revenue  
525  
65  
708  
30  
-26%  
117%  
-1%  
1,549  
181  
2,890  
117  
-46%  
54%  
Total  
1,363  
1,376  
Total  
3,622  
4,615  
-22%  
1
Includes only revenue from mid-May 2023 from the time when the  
acquisition of the vaccines was completed.  
Comparative figures for 2023 are shown in brackets. Where market  
shares are mentioned, these are measured by value.  
For the first nine months, revenue from sale of Vivotif amounted to  
DKK 128 million (DKK 82 million) and revenue from sale of Vaxchora  
amounted to DKK 67 million (DKK 19 million).  
Travel health  
Comparative figures for both products only include revenue from mid-  
May 2023 from the time of completion of the acquisition from  
Emergent BioSolutions.  
Rabipur/RabAvert  
Revenue from the sale of Rabipur/RabAvert in the third quarter  
increased by 22% to DKK 526 million (DKK 432 million), reflecting a  
strong demand from key markets in the U.S. and Germany.  
Third-party products  
Revenue from sale of third-party products in the third quarter was  
DKK 61 million (DKK 52 million).  
For the first nine months, revenue from the sale of Rabipur/RabAvert  
amounted to DKK 1,095 million (DKK 987 million).  
For the first nine months, revenue from sale of third-party products  
amounted to DKK 154 million (DKK 133 million).  
In the third quarter, the U.S. market grew by 4% versus the prior year  
and RabAvert market share increased by 9pp to 79%. The German  
market has experienced a strong rebound after the temporary  
stockout of both Rabipur and the competitor’s product, which was  
resolved during the second quarter. The market grew by 24% in the  
third quarter and Rabipur market share is back at 95%, 1pp higher  
compared to third quarter of 2023. This is a significant improvement  
over the second quarter, which saw a market share of 82%.  
Public preparedness  
Vaccines for public preparedness are typically sold to governments  
and organizations and are manufactured to order to ensure the  
longest shelf-life. Sales are impacted by outbreaks and/or larger  
orders from time to time, which make quarterly or annual  
comparisons more challenging. However, the sales for 2024 are fully  
aligned with the Company’s expectations and the inventory on hand  
will ensure that the remaining anticipated orders for 2024 can be  
supplied in the fourth quarter of the year.  
In October, the transfer of the entire manufacturing process for  
Rabipur/RabAvert was completed upon regulatory approval of the  
bulk manufacturing process as the final step. The completion of the  
manufacturing transfer was performed according to plan and budget  
and will results in a gross margin improvement already in 2026, with  
a full 15-20pp impact in 2027 as the remaining stocks from GSK are  
depleted.  
JYNNEOS has also been launched in the private market in  
Germany and the U.S. Initial sales in the U.S. post the launch in  
April 2024 were limited by the fact that doses were still freely  
available through public health channels. However, strong sales were  
seen in the third quarter as the public availability ended and as  
demand grew due to the declared public health emergency. For the  
U.S. private market, more than 100,000 doses are expected sold in  
2024, and to secure continued supply to this segment, while  
preserving capacity for the outbreak in Africa, BARDA has loaned  
200,000 doses to Bavarian Nordic. Revenue associated with the  
original sale of these doses to BARDA has been reversed in the third  
quarter and is expected to be recognized again when doses are  
resupplied to BARDA, expectedly in 2025.  
Encepur  
Revenue from sale of Encepur in the third quarter was DKK 121  
million (DKK 89 million).  
For the first nine months, revenue from sale of Encepur increased by  
16% to DKK 449 million (DKK 388 million).  
The TBE market has grown by 10% compared to third quarter of 2023.  
Encepur maintained a 29% market share.  
Revenue from sale of JYNNEOS/IMVANEX/IMVAMUNE in the third  
quarter was DKK 525 million (DKK 708 million).  
For the first nine months, revenue from sale of  
JYNNEOS/IMVANEX/IMVAMUNE amounted to DKK 1,549 million (DKK  
2,890 million).  
Vivotif and Vaxchora  
Revenue from sale of Vivotif in the third quarter was DKK 30 million  
(DKK 54 million) and revenue from sale of Vaxchora was DKK 34  
million (DKK 12 million). The lower Vivotif revenue versus prior year  
is explained by a high level of revenue in Q3 of 2023 driven by the  
early-stage relaunch of the vaccine in the U.S.  
For the full year, total JYNNEOS/IMVANEX/IMVAMUNE revenue  
between DKK 3,000 million and DKK 3,400 million is expected, all  
secured by contracts. The revenue interval represents uncertainty  
related to logistics and supply timing of deliveries dictated by among  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 6  
government, including the contract to develop an MVA-BN-based  
others the level of preparedness to receive and handle the vaccines  
in the receiving countries. Any unrecognized revenue from these  
secured orders in 2024 would be deferred to 2025.  
vaccine against equine encephalitis viruses.  
For the first nine months, other revenue amounted to DKK 181  
million (DKK 117 million).  
Other revenue  
Other revenue in the third quarter was DKK 65 million (DKK 30  
million), mainly stemming from ongoing contracts with the U.S.  
BUSINESS UPDATES  
Mpox / smallpox  
communicated expected base of DKK 1,500-2,000 million in  
revenue from this business, driven by the increased demand  
following the mpox outbreak.  
In response to the public health emergency declarations by the  
Africa CDC and WHO in August, Bavarian Nordic has intensified its  
collaboration with global stakeholders in efforts to curb the  
ongoing mpox outbreak in Africa and ensure equitable access to  
mpox vaccines. Importantly, we have been working towards  
maximizing the manufacturing capacity for MVA-BN to meet the  
short- to medium-term demand.  
Manufacturing  
Bavarian Nordic retains sufficient capacity to fulfil the  
requirement as stated by the Africa CDC for at least 10 million  
doses by the end of 2025 and could even scale up capacity  
further for future demand if needed. The Company also  
continues to explore ways to further expand capacity through  
partnerships around the globe.  
Bavarian Nordic’s donation of vaccines together with donations  
from the European Commission and the U.S. government were  
the first to arrive in the Democratic Republic of Congo (DRC) in  
September, ahead of their vaccination campaign, which started  
in October. According to the Africa CDC, nearly 3 million doses of  
MVA-BN have been pledged to Africa by governments and  
organizations to-date, including 1 million doses from the U.S.  
government and 1 million doses from UNICEF.  
Regulatory and clinical developments  
Several regulatory approvals were obtained for MVA-BN during  
the third quarter.  
In response to the mpox outbreak in Africa, WHO called for  
submission of data to assess available vaccines and based on the  
comprehensive dossier for MVA-BN, the vaccine received  
prequalification in September, as the first and to-date only mpox  
vaccine to receive this approval.  
Vaccine orders  
While many of the pledged doses are based on new orders, a  
significant part represent doses from existing national stockpiles,  
which would eventually need replenishment.  
In Europe, real-world data from the global 2022 mpox outbreak  
that demonstrated vaccine effectiveness of up to 90% after two  
doses and a significant reduction of the risk of mpox-related  
hospitalizations was included in the marketing authorization.  
Importantly, the marketing authorization was extended to  
include adolescents 12 to 17 years of age, supported by data  
from a clinical study, demonstrating non-inferiority of the  
immune responses, as well as a similar safety profile, between  
adolescents and adults after vaccination with two doses of the  
vaccine. This decision was also adopted by the WHO in their  
prequalification of MVA-BN.  
Bavarian Nordic has continued to supply its vaccines to existing  
customers as part of previously signed contracts, including larger  
contracts from the U.S., Canada and the EU, and has also  
entered a series of new contracts during the third quarter. These  
include among others:  
•
Multi-year orders from the U.S. government valued at  
more than USD 220 million for the manufacturing of  
additional bulk vaccine as well as final vaccines. The  
bulk will partly replenish the inventory repurposed for  
manufacturing of liquid-frozen doses during the  
2022/2023 mpox outbreak.  
Furthermore, the vaccine received a full approval in Singapore  
and Mexico and a provisional approval in New Zealand.  
•
•
•
An order for 175,420 doses from the European Health  
Emergency Preparedness and Response Authority  
(HERA) for donation to Africa.  
Bavarian Nordic is working to further expand the approval of  
MVA-BN to pediatric populations and has initiated a clinical trial  
in Africa (NCT06549530) to compare the safety and  
immunogenicity of the vaccine in adults and children aged 2-12  
years. The study has received funding from the Coalition for  
Epidemic Preparedness Innovations (CEPI).  
An order for 440,000 doses from a non-disclosed  
European country, which was anticipated at the  
beginning of the year.  
An order for 1 million doses from UNICEF awarded after  
an emergency tender issued in August. Half of this  
order (500,000 doses) was already committed by Gavi,  
the Vaccine Alliance through an Advance Purchase  
Agreement entered in September.  
CEPI is also co-funding other studies, aiming to expand access to  
MVA-BN for priority populations. One study (NCT05745987), led  
by McMaster University in Canada, will assess whether  
vaccination with MVA-BN could reduce the risk of mpox cases  
after a person comes into contact with someone diagnosed with  
mpox. The study, which will enroll up to 1,500 participants aged  
2 years and older, was initiated in September in DRC, with the  
potential to expand to Nigeria and Uganda.  
Additional minor supply contracts were entered with other  
countries, with due consideration for international orders needed  
to support the response to the ongoing mpox outbreak.  
The majority of the recently contracted orders are due for delivery  
in 2024 and 2025. For 2025, the Company has so far secured  
revenue from mpox/smallpox vaccine orders of approximately DKK  
2,400 million, excluding 2024 revenue that may be deferred into  
2025 due to the uncertainty related to timing of deliveries. Thus,  
2025 will represent another year of exceeding the previously  
Another study, planned for initiation in 2025, will assess the  
safety and immunogenicity of MVA-BN in pregnant and  
breastfeeding women, and infants under two years of age. The  
study, which will enroll around 600 participants in DRC, is led by  
the University of Antwerp.  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 7  
R&D PIPELINE  
Chikungunya  
(NCT05072080). The new study will evaluate both the safety and  
long-term immunogenicity of a single dose of CHIKV VLP vaccine  
in up to 5 years after vaccination and antibody responses after a  
booster vaccination with CHIK VLP vaccine administered 3, 4, or  
5 years post-initial vaccination.  
Following successful submissions to U.S. and EU regulatory  
authorities during the first half of 2024, a regulatory review of  
the CHIKV VLP vaccine for immunization against chikungunya  
virus infection in individuals 12 years of age and older is now  
underway with a potential licensure in the first half of 2025, and  
a subsequent commercial launch in key markets.  
Equine encephalitis  
A Phase 2 clinical trial MVA-BN® WEV, a prophylactic vaccine  
candidate against Western, Eastern and Venezuelan equine  
encephalitis virus, is expected to start in the first quarter of  
2025.  
In the U.S., the Food and Drug Administration (FDA) granted  
Priority Review for the Biologics License Application (BLA) for  
CHIKV VLP, initiating their formal review in August, with an aim  
to complete this within six months. The Prescription Drug User  
Free Act (PDUFA) target action date is February 14, 2025.  
The study, including further non-clinical studies, process  
development and manufacturing of clinical trial material, is  
funded under an agreement with the U.S. Department of Defense  
(DOD) through the Joint Program Executive Office for Chemical,  
Biological, Radiological and Nuclear Defense (JPEO-CBRND). The  
agreement is valued at USD 64 million which has been secured for  
the period 2023-2026.  
In Europe, the European Medicines Agency (EMA) initiated their  
centralized review procedure in July of the Marketing  
Authorization Application (MAA) for CHIKV VLP, which has been  
granted accelerated assessment. This may reduce the review  
time, thus potentially supporting an approval of the vaccine by  
the European Commission in the first half of 2025.  
Status of preclinical developments  
The long-term immunogenicity of CHIKV VLP vaccine is currently  
being evaluated in a follow-up Phase 3 study (NCT06007183) in  
healthy adults and adolescents from the previous Phase 3 study  
Preclinical research is progressing, and plans for advancing into  
the clinic will be announced in the first quarter of 2025.  
OTHER MATTERS  
Developments in the share capital  
Financial calendar 2025  
By June 30, 2024, Bavarian Nordic’s share capital was DKK  
781,165,360, comprising 78,116,536 shares of a nominal value of  
DKK 10 each.  
2024 Annual Report  
March 5, 2025  
April 9, 2025  
May 9, 2025  
August 22, 2025  
November 14, 2025  
Annual General Meeting*  
Three-month report (Q1)  
Half-year report (Q2)  
Nine-month report (Q3)  
In September, 716,446 new shares were issued as a consequence  
of employees’ exercise of warrants, raising gross proceeds of DKK  
120.8 million.  
* Pursuant to Article 12 of the Articles of Association, shareholders  
who wish to submit a request for proposals for consideration at the  
annual general meeting must lodge this with the Company no later  
than Tuesday, February 25, 2025.  
By September 30, 2024, Bavarian Nordic’s share capital was DKK  
788,329,820, comprising 78,832,982 shares of a nominal value of  
DKK 10 each.  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 8  
FINANCIAL REVIEW  
Financial statements for the period January 1 – September 30, 2024 are un-audited. Comparison figures for the same period 2023 are stated  
in brackets.  
Revenue  
an increase in headcounts and costs within administrative functions  
following the acquired activities from Emergent BioSolutions.  
Furthermore, integration costs were also incurred in both periods.  
Revenue for the period was DKK 3,622 million (DKK 4,615 million)  
and was composed of DKK 1,892 million (DKK 1,608 million) from  
the Travel Health business, DKK 1,549 million (DKK 2,890 million)  
from the Public Preparedness business and finally DKK 181 million  
(DKK 117 million) from contract work. All products contributed to  
the growth in the Travel Health portfolio, however with main  
contributions driven by strong Rabipur/RabAvert sales of DKK 1,095  
million (DKK 987 million) and considerable growth in sale of Vivotif  
and Vaxchora of DKK 195 million (DKK 101 million) acquired from  
Emergent BioSolutions as of May 15, 2023. The lower Public  
Preparedness revenue compared with 2023 is explained by the 2023  
revenue impact from the mpox outbreak that started in 2022.  
Revenue reported for the three months ending September 30, 2024  
was DKK 1,363 million (DKK 1,376 million).  
EBIT/EBITDA  
Income before interest and tax (EBIT) was a profit of DKK 231  
million, compared to a profit of DKK 590 million in the first nine  
months of 2023, following the lower revenue and gross profit for  
the period. 2023 was positively impacted by high mpox vaccine  
revenue resulting from the 2022 outbreak.  
EBITDA was a profit of DKK 692 million (profit of DKK 1,552  
million). Amortization of product rights amounted to DKK 237  
million (DKK 219 million), depreciation on other fixed assets and  
amortization of developed production processes amounted to DKK  
225 million (DKK 185 million) and impairment loss amounted to DKK  
0 million (DKK 558 million). The increase in depreciations relates to  
the Bern production site (acquired as per May 15, 2023) and  
depreciations on the rebuilt plant in Kvistgaard.  
Production costs  
Production costs totaled DKK 2,058 million (DKK 1,626 million).  
Costs related directly to revenue amounted to DKK 1,224 million  
(DKK 1,235 million), of which cost of goods sold totaled DKK 1,102  
million (DKK 1,151 million). Contract costs totaled DKK 123 million  
(DKK 85 million). Amortization of product rights was recognized as  
part of the production costs with a total of DKK 237 million (DKK  
219 million) and mainly relates to Rabipur/RabAvert and Encepur,  
DKK 208 million (DKK 205 million), whereas amortization of  
Vivotif and Vaxchora amounted to DKK 29 million (DKK 14  
million). Other production costs totaled DKK 596 million (DKK 172  
million) and include provisional write down of chikungunya  
commercial production (DKK 44 million) as the product is not  
commercially approved yet as of Q3 2024; the Company expects  
to reverse the provisional write downs upon a future commercial  
approval. Delay in rabies bulk production and the water damage  
in Kvistgaard in January as well as idle capacity in Bern mainly  
during the first quarter reduced the inventory cost absorption  
and thereby increased other production costs. In the third quarter  
of 2024, production costs were DKK 784 million (DKK 514 million).  
Financial items  
Financial items totaled a net loss of DKK 6 million (net loss of DKK  
5 million) and consisted of interest income of DKK 36 million (DKK  
26 million), net gains on derivative financial instruments of DKK 1  
million (net gain of DKK 15 million), financial net income from  
securities of DKK 34 million (net income of DKK 32 million), and net  
foreign exchange rate gain of DKK 3 million (gain of DKK 19  
million). This is offset by interest expense on debt of DKK 4 million  
(DKK 9 million), other financial expenses of DKK 5 million (DKK 0  
million) and net value adjustment of deferred consideration of DKK  
70 million (DKK 87 million) from the acquisition of Encepur and  
Rabipur/RabAvert and Vivotif and Vaxchora.  
The net value adjustment of deferred consideration was an  
expense of DKK 70 million (DKK 87 million) and consists of three  
components; Adjustment of deferred consideration due to change  
in estimated timing of payments of DKK 6 million expense (income  
of DKK 7 million), currency adjustments of DKK 1 million expense  
(expense of DKK 21 million) and unwinding of the discounting  
effect related to deferred consideration of DKK 63 million (DKK 73  
million), see note 6 and note 7.  
Sales and distribution costs  
Sales and distribution costs totaled DKK 313 million (DKK 235  
million) divided between costs for distribution of products of DKK  
43 million (DKK 43 million) and costs for running the commercial  
organization and activities of DKK 270 million (DKK 192 million).  
The increase in running costs for the commercial organization is  
mainly related to the acquired business from Emergent BioSolutions  
and preparations for the planned launch of the chikungunya  
vaccine in 2025.  
Income before company tax was a gain of DKK 224 million (gain of  
DKK 585 million).  
Tax  
Tax on income was DKK 7 million (DKK 11 million). The effective  
tax rate is 3.2% for the Group. No tax has been recognized for the  
Parent Company due to a substantial non-recognized tax asset  
which can be utilized to reduce future income tax payables.  
Research and development costs  
Research and development costs totaled DKK 659 million (DKK  
1,782 million). During the first nine months of 2023, the main costs  
were related to recognition of impairment loss of ABNCoV2  
development program (DKK 558 million) and the Phase 3 study for  
RSV (approx. DKK 530 million). As such, total costs have been  
reduced for 2024, even when considering the chikungunya Phase 3  
study and the running cost for the R&D facility in San Diego taken  
over from Emergent BioSolutions. The amount excludes R&D costs  
of DKK 123 million (DKK 85 million) recognized as production costs,  
see note 5.  
Net profit  
For the first nine months of 2024, Bavarian Nordic reported a net  
profit of DKK 217 million (net gain of DKK 574 million).  
Product rights  
Product rights recognized in the balance sheet totaled DKK 4,741  
million (DKK 4,791 million as of December 31, 2023) and relates to  
Rabipur/RabAvert, Encepur, Vaxchora and Vivotif. In June 2024,  
based on higher-than-expected sales of Rabipur and Encepur during  
the second quarter of 2024, Management assessed it likely that  
Bavarian Nordic would reach the trigger for the sales milestone  
included in the Asset Purchase Agreement concluded in 2019 and  
this was finally confirmed by end of July 2024. The sales milestone  
Administrative costs  
Administrative costs totaled DKK 362 million (DKK 382 million).  
Costs related to the acquisition of subsidiaries and activities from  
Emergent BioSolutions were expensed by DKK 64 million in the  
second quarter of 2023. Excluding these expenses, the underlying  
increase in administrative costs compared to 2023 mainly relates to  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 9  
of DKK 186 million has been recognized as an addition to the  
product rights and the deferred consideration.  
June a milestone payment of DKK 596 million was made. In  
addition, the sales milestone of DKK 186 million which was  
recognized as an addition in June has also been paid.  
Acquired rights and development in progress  
Acquired rights and development in progress consist of the  
acquired chikungunya Phase 3 study and stood at DKK 1,287 million  
(DKK 1,287 million as of December 31, 2023). 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 of DKK 499 million.  
Deferred consideration to Emergent BioSolutions for purchase of  
their travel health business amounted to DKK 322 million and  
consists of milestone payments related to submission and approval  
of Biologics License Application (BLA) to FDA and Marketing  
Authorization Application to EMA. Following the submission of  
Biologics License Application (BLA) to FDA and Marketing  
Authorization Application to EMA a milestone payment invoice of  
DKK 138 million and DKK 69 million, respectively, was received and  
offset against the deferred consideration in the third quarter. The  
milestone invoices will be paid in the fourth quarter.  
Developed production processes  
Developed production processes relates to the technology transfer  
from GSK to Bavarian Nordic of the manufacturing process for  
Rabipur/RabAvert and Encepur and is recognized in the balance  
sheet with DKK 353 million. The transfer project has been running  
for the past 4 years in a staged process, starting with packaging  
then filling and ending with the transfer of bulk manufacturing.  
The Company has capitalized incurred costs related mainly to  
internal labor and consultancy work on the technology transfer  
process. The asset was finalized beginning of 2024 with an initial  
value of DKK 375 million and will be amortized over 10 years. The  
amortization costs will be included as part of the cost for future  
manufactured vaccines.  
All the above milestone payments are expected to be payable  
within the following 12 months.  
The Company retains a yet undrawn sustainability-linked loan (SLL)  
of DKK 1 billion with Danske Bank and Nordea, which provides  
additional financial flexibility, e.g., to absorb fluctuations in  
working capital or to fulfil periodic significant milestone payments  
related to previous acquisitions.  
Significant risks and uncertainties  
Securities, cash and cash equivalents  
Securities, cash and cash equivalents were DKK 1,871 million as of  
September 30, 2024 (DKK 1,867 million as of December 31, 2023).  
Bavarian Nordic faces a number of risks and uncertainties, common  
for the biotech/pharma industry. These relate to operations,  
research and development, manufacturing, commercial and  
financial activities. For further information about risks and  
uncertainties which Bavarian Nordic faces, refer to page 37-39  
“Risk Management” in the 2023 Annual Report.  
Cash flow  
Cash flow generated by operating activities was positive by DKK  
994 million (DKK 534 million). Cash flow from working capital  
increased by DKK 198 million (decreased by DKK 1,046 million),  
primarily following a very high receivable position at year-end  
2023. Compared to December 31, 2023, the receivable position was  
brought down by DKK 740 million during the first nine months of  
2024. During the first nine months of 2024, the inventory position  
has been built up by DKK 541 million. The cash impact from the  
payable position is unchanged compared to December 31, 2023.  
OUTLOOK FOR 2024  
Following additional mpox vaccine orders, combined with improved  
performance in Travel Health, as well as other parts of the  
business, Bavarian Nordic upgraded its financial guidance for 2024  
on September 26, 2024, and this guidance is maintained.  
Cash flow from investment activities was negative by DKK 1,545  
million (negative by DKK 802 million) and related mainly to net  
investment in short term securities of DKK 476 million and  
milestone payments to GSK and Emergent BioSolutions amounting  
to DKK 990 million.  
For the full year, Bavarian Nordic expects revenue between DKK  
5,400 million and DKK 5,800 million and EBITDA between DKK 1,450  
million and DKK 1,700 million.  
A comparison of the latest guidance and the original guidance for  
2024 is shown in the table below, including the distribution of  
revenue. Further to the upgraded revenue in Public Preparedness,  
revenue of approximately DKK 600 million from secured contracts  
has been deferred to 2025.  
The upfront payment related to the acquisition of subsidiaries and  
activities from Emergent BioSolutions in May 2023 amounted to DKK  
1.8 billion.  
Cash flow from financing activities amounted to DKK 73 million  
(positive by DKK 723 million), primarily related to the exercise of  
warrants amounting to DKK 124 million.  
The revenue interval for Public Preparedness represents  
uncertainty related to logistics and supply timing of deliveries  
dictated by among others the level of preparedness to receive  
and handle the mpox vaccines in the receiving countries.  
The net cash flow for the first nine months of 2024 was negative by  
DKK 478 million compared to a positive cash contribution of DKK  
455 million in the first nine months of 2023. Adjusted for the net  
investments in securities of DKK 476 million, the net cash flow for  
the first nine months of 2024 was only negative by DKK 2 million.  
DKK million  
Original guidance  
Latest guidance  
Revenue  
5,000 – 5,300  
2,700 – 3,000  
2,100  
5,400 – 5,800  
3,000 – 3,400  
2,200  
Public Preparedness  
Travel Health  
Other Income  
Equity  
The Group’s equity as of September 30, 2024 stood at DKK 10,685  
million (DKK 10,340 million as of December 31, 2023).  
200  
200  
EBITDA  
1,100 – 1,350  
1,450 – 1,700  
Deferred consideration  
Deferred consideration to GSK for purchase of product rights  
amounted to DKK 1,322 million and consists of likely milestone  
payments to GSK dependent on operational steps in the ongoing  
technology transfer of the Encepur and Rabipur related production  
activities and the sales milestone. Following the completion of the  
transfer of the drug substance production process for Encepur in  
Key assumptions  
Research and development costs of approximately DKK 850 million  
are expected, of which the chikungunya program represents nearly  
half. Similarly, the chikungunya program will impact  
manufacturing costs negatively by approximately DKK 100 million  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 10  
(previously DKK 240 million) as production of the commercial  
launch products are provisionally written down until regulatory  
approval of the vaccine is obtained.  
Other tangible investments of approximately DKK 100 million  
(previously DKK 300 million) are expected. The lower amount is  
due to phasing of CAPEX projects.  
Net working capital is expected to increase by approximately DKK  
1,050 million (previously DKK 900 million) due to final inventory  
build-up before completion of tech-transfer of rabies and TBE  
manufacturing. The higher amount is driven by various factors,  
including higher receivables following expected high level of  
revenue late in the year.  
Cash outflow in 2024 further includes milestone payments of  
approximately DKK 1,200 million (previously DKK 2,000 million) to  
GSK and Emergent BioSolutions. The lower amount is due to  
phasing of payments.  
The outlook is based on the following assumptions on currency  
exchange rates of DKK 6.90 per 1 USD and DKK 7.45 per 1 EUR.  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 11  
FINANCIAL STATEMENTS  
Unaudited Condensed Consolidated Income Statements for the Periods Ended September 30, 2024  
and 2023 and December 31, 2023  
DKK thousand  
Note  
1/7-30/9 2024 1/7-30/9 2023 1/1-30/9 2024 1/1-30/9 2023 1/1-31/12 2023  
Revenue  
3
4
1,363,361
783,763
1,376,400
514,368
3,622,330
2,057,547
4,615,080
1,626,494
7,062,340
2,459,294
Production costs  
Gross profit  
579,598
862,032
1,564,783
2,988,586
4,603,046
Sales and distribution costs  
Research and development costs  
Administrative costs  
104,153
264,278
117,597
96,609
980,175
111,309
313,241
658,972
362,002
234,613
1,781,822
382,247
331,579
2,228,080
540,848
5
Total operating costs  
486,028
93,570
1,188,093
(326,061)
1,334,215
230,568
2,398,682
589,904
3,100,507
1,502,539
Income before interest and tax (EBIT)  
Financial income  
6
7
(12,124)
8,987
38,087
46,537
66,718
72,978
97,461
112,784
132,380
Financial expenses  
102,738
Income before company tax  
72,459
(334,511)
224,308
584,627
1,482,943
Tax on income for the period  
1,967
6,136
7,139
10,828
7,754
Net profit for the period  
70,492
(340,647)
217,169
573,799
1,475,189
Earnings per share (EPS) - DKK  
Basic earnings per share of DKK 10  
Diluted earnings per share of DKK 10  
0.9
0.9
(4.4)
(4.4)
2.8
2.8
7.5
7.5
19.2
19.2
Unaudited Condensed Consolidated Statements of Comprehensive Income for the Periods Ended September  
30, 2024 and 2023 and December 31, 2023  
DKK thousand  
1/7-30/9 2024 1/7-30/9 2023 1/1-30/9 2024 1/1-30/9 2023 1/1-31/12 2023  
Net profit for the period  
70,492
(340,647)
217,169
573,799
1,475,189
Other comprehensive income  
Remeasurements of defined benefit plans  
Income tax  
-
-
-
-
-
-
-
-
(32,555)
4,505
Items that will not be reclassified to the income  
statement  
-
-
-
-
(28,050)
Recycled to financial items  
-
-
-
-
(31,894)
Change in fair value of financial instruments entered into  
to hedge future cash flows  
Exchange rate adjustments on translating foreign  
operations  
16,407
26,355
(30,791)
8,912
(11,022)
(18,290)
(50,243)
5,557
45,887
34,489
Items that will be reclassified to the income statement  
Other comprehensive income after tax  
Total comprehensive income  
42,762
42,762
(21,879)
(21,879)
(362,526)
(29,312)
(29,312)
187,857
(44,686)
(44,686)
529,113
48,482
20,432
113,254
1,495,621
 
Bavarian Nordic | Interim Report Q3 2024  
Page 12  
Unaudited Condensed Consolidated Statements of Cash Flow for the Periods Ended September 30, 2024  
and 2023 and December 31, 2023  
DKK thousand  
1/1-30/9 2024  
217,169
1/1-30/9 2023  
573,799
1/1-31/12 2023  
1,475,189
Net profit for the period  
Adjustment for non-cash items:  
Financial income  
(66,718)
72,978
7,139
(97,461)
102,738
10,828
(112,784)
132,380
7,754
Financial expenses  
Tax on income for the period  
Depreciation, amortization and impairment losses  
Share-based payment  
461,274
61,283
961,615
41,395
1,111,504
55,477
Changes in inventories  
(540,847)
739,503
(1,499)
1,308
(691,356)
(691,712)
387
(599,015)
(1,345,427)
24,744
Changes in receivables  
Changes in provisions  
Changes in current liabilities  
337,089
368,739
Cash flow from operations (operating activities)  
951,590
547,322
1,118,561
Received financial income  
Paid financial expenses  
Paid company taxes  
60,482
(10,315)
(7,294)
42,660
(47,943)
(8,280)
63,260
(52,412)
(10,203)
Cash flow from operating activities  
994,463
533,759
1,119,206
Investments in products rights  
(990,001)
(15,071)
(51,728)
-
-
(519,614)
(213,648)
(1,835,449)
(42,468)
(298,117)
(536,763)
(142,525)
(1,831,573)
(38,706)
Investments in other intangible assets  
Investments in property, plant and equipment  
Cash used for acquisition of businesses  
Investments in/disposal of financial assets  
Investments in securities  
(12,612)
(1,047,586)
571,556
(8,929)
(10,834)
Disposal of securities  
1,818,260
1,912,954
Cash flow from investment activities  
(1,545,442)
(801,848)
(945,564)
Payment on loans  
(1,431)
(1,105,076)
240,000
(24,070)
21,459
(1,105,545)
240,000
(34,270)
45,517
Proceeds from loans  
-
(21,999)
123,587
-
Repayment of lease liabilities  
Proceeds from warrant programs exercised  
Proceeds from capital increase through private placement  
Cost related to issue of new shares  
Purchase of treasury shares  
1,641,913
(42,621)
(8,988)
1,641,913
(42,795)
(8,988)
-
(27,459)
Cash flow from financing activities  
Cash flow of the period  
72,698
722,617
454,528
735,832
909,474
(478,281)
Cash as of 1 January  
1,477,234
(2,261)
575,407
2,247
575,407
(7,647)
Currency adjustments 1 January  
Cash end of period  
996,692
1,032,182
1,477,234
 
Bavarian Nordic | Interim Report Q3 2024  
Page 13  
Unaudited Condensed Consolidated Statements of Financial Position - Assets as of September 30, 2024 and  
2023 and December 31, 2023  
DKK thousand  
Assets  
Note  
30/9 2024  
30/9 2023  
31/12 2023  
Product rights  
4,741,194
1,286,749
352,990
17,629
5,281,232
875,947
-
4,791,442
1,286,749
-
Acquired rights and development in progress  
Developed production processes  
Software  
15,134
363,035
12,443
391,102
Intangible assets in progress  
20,251
Intangible assets  
6,418,813
6,535,348
6,481,736
Land and buildings  
947,918
19,556
930,523
21,424
987,013
25,047
Leasehold improvements  
Plant and machinery  
424,358
650,253
175,176
402,279
706,259
235,243
412,674
696,060
206,721
Fixtures and fittings, other plant and equipment  
Assets under construction  
Property, plant and equipment  
Right-of-use assets  
Other receivables  
2,217,261
94,552
8,924
2,295,728
85,711
12,176
7,327
2,327,515
125,170
11,185
4,556
Prepayments  
19,429
28,353
-
Financial assets  
19,503
1,747
15,741
-
Deferred tax assets  
Total non-current assets  
Inventories  
8,758,979
2,184,583
8,938,037
1,739,948
8,950,162
1,643,736
8
9
Trade receivables  
Tax receivables  
Other receivables  
Prepayments  
1,027,437
164
1,162,322
84
1,778,104
84
10  
67,322
38,798
20,178
32,423
95,136
18,510
Receivables  
1,133,721
1,215,007
1,891,834
Securities  
874,802
996,692
474,064
390,247
Cash and cash equivalents  
1,032,182
1,477,234
Securities, cash and cash equivalents  
Total current assets  
1,871,494
5,189,798
1,506,246
4,461,201
1,867,481
5,403,051
Total assets  
13,948,777
13,399,238
14,353,213
 
Bavarian Nordic | Interim Report Q3 2024  
Page 14  
Unaudited Condensed Consolidated Statements of Financial Position - Equity and Liabilities as of September  
30, 2024 and 2023 and December 31, 2023  
DKK thousand  
Note  
30/9 2024  
30/9 2023  
31/12 2023  
Equity and liabilities  
Share capital  
788,329
(2,843)
779,286
(1,537)
780,978
(1,537)
Treasury shares  
Retained earnings  
Other reserves  
9,672,409
227,244
8,426,317
131,797
9,330,002
230,489
Equity  
10,685,139
9,335,863
10,339,932
Deferred consideration for product rights  
Debt to credit institutions  
Retirement benefit obligations  
Deferred tax liabilities  
-
13,704
79,233
28,528
62,945
1,025,592
15,592
56,375
27,794
50,952
1,016,856
15,135
80,732
29,068
83,621
Lease liabilities  
Non-current liabilities  
184,410
1,176,305
1,225,412
Deferred consideration for product rights  
Debt to credit institutions  
Lease liabilities  
1,643,332
1,913
1,651,039
1,923
1,360,133
1,913
35,739
186,251
672,779
6,692
37,625
-
44,633
-
Prepayment from customers  
Trade payables  
793,693
7,611
954,142
7,205
Company tax  
Other liabilities  
11  
532,522
395,179
419,843
Current liabilities  
3,079,228
3,263,638
13,948,777
2,887,070
4,063,375
13,399,238
2,787,869
4,013,281
14,353,213
Total liabilities  
Total equity and liabilities  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 15  
Unaudited Condensed Consolidated Statements of Changes in Equity for the Periods September 30, 2024  
and 2023  
Reserves for  
Reserves for  
currency  
adjustment  
fair value of  
financial  
instruments  
Treasury  
shares  
Retained  
earnings  
Share-based  
payment  
DKK thousand  
Share capital  
780,978
Equity  
Equity as of January 1, 2024  
(1,537)
9,330,002
10,932
45,887
173,670
10,339,932
Comprehensive income for the period  
Net profit  
-
-
-
217,169
-
-
-
217,169
(11,022)
Other comprehensive income  
Exchange rate adjustments on translating  
foreign operations  
-
-
(11,022)
-
-
Change in fair value of financial instruments  
entered into to hedge future cash flows  
-
-
-
-
(18,290)
-
(18,290)
Total comprehensive income for the period  
-
-
217,169
(11,022)
(18,290)
-
187,857
Transactions with owners  
Share-based payment  
-
-
-
144,031
(62)
-
-
-
-
-
-
-
-
-
-
-
-
61,284
(27,795)
-
61,284
123,587
(62)
Warrant program exercised  
7,351
-
-
Cost related to issue of new shares  
Purchase of treasury shares  
Transfer regarding restricted stock units  
Total transactions with owners  
-
-
-
(1,623)
317
(25,836)
7,105
-
(27,459)
-
(7,422)
26,067
7,351
(1,306)
125,238
157,350
Equity as of September 30, 2024  
788,329
(2,843)
9,672,409
(90)
27,597
199,737
10,685,139
Reserves for  
fair value of  
financial  
Reserves for  
currency  
adjustment  
Treasury  
shares  
Retained  
earnings  
Share-based  
payment  
DKK thousand  
Share capital  
707,354
instruments  
Equity  
Equity as of January 1, 2023  
(1,463)
6,300,575
(23,557)
31,894
135,184
7,149,987
Comprehensive income for the period  
Net profit  
-
-
-
573,799
-
-
-
573,799
5,557
Other comprehensive income  
Exchange rate adjustments on translating  
foreign operations  
-
-
5,557
-
-
Change in fair value of financial instruments  
entered into to hedge future cash flows  
-
-
-
-
(50,243)
-
(50,243)
Total comprehensive income for the period  
-
-
573,799
5,557
(50,243)
-
529,113
Transactions with owners  
Share-based payment  
-
-
-
-
25,613
-
-
-
-
-
-
-
-
-
-
-
-
-
-
45,000
45,000
21,459
Warrant program exercised  
1,464
(5,618)
Capital increase through rights issue  
Cost related to issue of new shares  
Purchase of treasury shares  
70,468
-
1,571,445
(42,621)
(8,548)
-
1,641,913
(42,621)
(8,988)
-
-
-
-
-
-
-
(440)
366
(74)
Transfer regarding restricted stock units  
Total transactions with owners  
6,054
(6,420)
32,962
71,932
1,551,943
1,656,763
Equity as of September 30, 2023  
779,286
(1,537)
8,426,317
(18,000)
(18,349)
168,146
9,335,863
 
Bavarian Nordic | Interim Report Q3 2024  
Page 16  
NOTES  
1. Material accounting policies  
2. Key accounting estimates, assumptions and uncertainties  
3. Revenue  
4. Production costs  
5. Research and development costs  
6. Financial income  
9. Trade receivables  
10. Other receivables  
11. Other liabilities  
12. Financial instruments  
13. Warrants  
14. Significant changes in contingent liabilities and other  
contractual obligations  
7. Financial expenses  
8. Inventories  
15. Significant events after the balance sheet date  
16. Approval of the unaudited condensed consolidated  
interim financial statements  
1. Material accounting policies  
2. Key accounting estimates, assumptions and uncertainties  
In the preparation of the interim financial statements according  
to IAS 34, Interim Financial Reporting, as adopted by the EU,  
Management is required to make certain estimates as many  
financial statement items cannot be reliably measured but must  
be estimated. Such estimates comprise judgments made on the  
basis of the most recent information available at the reporting  
date. It may be necessary to change previous estimates as a  
result of changes to the assumptions on which the estimates were  
based or due to supplementary information, additional  
experience or subsequent events.  
The interim financial statements are prepared in accordance with  
IAS 34, Interim Financial Reporting, as adopted by EU and the  
additional Danish requirements for submission of interim reports  
for companies listed on Nasdaq Copenhagen. The interim report  
has not been audited or reviewed by the Company’s auditors.  
The interim financial statements are presented in Danish Kroner  
(DKK), which is considered the primary currency of the Group’s  
activities and the functional currency of the parent company.  
The accounting policies used in the interim financial statements  
are consistent with those used in the consolidated financial  
statements for 2023 and in accordance with the recognition and  
measurement policies in the International Financial Reporting  
Standards (IFRS) as adopted by EU.  
Similarly, the value of assets and liabilities often depends on  
future events that are somewhat uncertain. In that connection, it  
is necessary to set out e.g. a course of events that reflects  
Management’s assessment of the most probable course of events.  
As of June 30, 2024, the Company has implemented all new or  
amended accounting standards and interpretations as adopted by  
the EU and applicable for the 2024 financial year. None of the  
new or amended standards or interpretations are assessed to  
have significant impact on the consolidated financial statements.  
Further to the key accounting estimates, assumptions and  
uncertainties, which are stated in the Annual Report 2023, the  
Management has not changed key estimates and judgments  
regarding recognition and measurement.  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 17  
1/7 - 30/9  
2024  
1/7 - 30/9  
2023  
1/1 - 30/9  
2024  
1/1 - 30/9  
2023  
1/1-31/12  
2023  
DKK thousand  
3. Revenue  
Travel health  
Rabipur/RabAvert  
Encepur  
526,158  
121,277  
29,808  
34,254  
61,274  
772,771  
431,876  
89,281  
54,110  
11,968  
51,822  
639,057  
1,094,597  
448,530  
127,733  
67,063  
987,018  
387,838  
81,606  
1,161,162  
416,756  
118,885  
23,736  
Vivotif  
Vaxchora  
18,992  
Other product sale  
154,069  
1,891,992  
132,939  
1,608,393  
156,533  
1,877,072  
Public preparedness  
Mpox/smallpox vaccine sale  
Sale of goods  
525,414  
707,533  
1,548,914  
2,889,718  
5,027,001  
1,298,185  
1,346,590  
3,440,906  
4,498,111  
6,904,073  
Contract work  
Sale of services  
65,176  
65,176  
29,810  
29,810  
181,424  
181,424  
116,969  
116,969  
158,267  
158,267  
Revenue  
1,363,361  
1,376,400  
3,622,330  
4,615,080  
7,062,340  
Total revenue includes:  
Fair value adjustment concerning financial instruments  
entered into to hedge revenue  
(6,528)  
7,212  
9,033  
7,212  
-
4. Production costs  
Cost of goods sold  
408,033  
36,606  
258,361  
80,763  
380,439  
20,322  
34,618  
78,989  
1,101,544  
122,942  
596,375  
236,686  
1,150,516  
84,809  
1,608,263  
126,877  
426,125  
298,029  
Contract costs  
Other production costs  
Amortization product rights  
172,128  
219,041  
Production costs  
783,763  
514,368  
2,057,547  
1,626,494  
2,459,294  
5. Research and development costs  
Research and development costs occurred in the period  
Of which:  
300,884  
442,814  
781,914  
1,308,948  
1,797,274  
Contract costs recognized as production costs  
Impairment loss of ABNCoV2 development program  
(36,606)  
-
(20,322)  
557,683  
(122,942)  
-
(84,809)  
557,683  
(126,877)  
557,683  
Research and development costs  
264,278  
980,175  
658,972  
1,781,822  
2,228,080  
Impairment loss of ABNCoV2 development program  
Acquired rights and development in progress  
Intangible assets in progress  
-
-
-
-
-
-
1,403,264  
26,224  
-
-
-
-
-
-
1,403,264  
26,224  
1,403,264  
26,224  
Prepayments  
456,551  
456,551  
456,551  
Prepayment and loan from Government  
Deferred consideration  
(806,420)  
(521,936)  
557,683  
(806,420)  
(521,936)  
557,683  
(806,420)  
(521,936)  
557,683  
Impairment loss of ABNCoV2 development program  
6. Financial income  
Financial income from bank and deposit contracts1)  
Financial income from securities  
9,361  
6,496  
5,173  
10,354  
3,320  
35,722  
25,722  
8,167  
25,571  
11,628  
19,900  
40,214  
14,340  
30,777  
Fair value adjustments on securities  
(1,382)  
Adjustment of deferred consideration due to change in  
estimated timing of payments  
1,765  
-
(306)  
-
(6,395)  
-
6,509  
-
13,759  
2,563  
Currency adjustment deferred consideration  
Net gains on derivative financial instruments at fair value  
through the income statement (held for trading)  
-
-
907  
15,087  
18,766  
11,131  
-
Net foreign exchange gains  
(34,919)  
26,101  
2,595  
Financial income  
(12,124)  
38,087  
66,718  
97,461  
112,784  
1 Interest income on financial assets measured at amortized cost  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 18  
1/7 - 30/9  
2024  
1/7 - 30/9  
2023  
1/1 - 30/9  
2024  
1/1 - 30/9  
2023  
1/1-31/12  
2023  
DKK thousand  
7. Financial expenses  
Interest expenses on debt2)  
1,273  
-
2,035  
-
4,139  
-
9,067  
-
3,558  
-
Fair value adjustments on securities  
Unwinding of the discounting effect related to deferred  
consideration  
22,209  
27,843  
16,659  
62,494  
1,017  
73,187  
20,484  
101,961  
-
Currency adjustment deferred consideration  
Financial expenses, other  
(16,867)  
2,372  
-
5,328  
-
11,469  
Financial expenses  
8,987  
46,537  
72,978  
102,738  
132,380  
1 Interest expenses on financial liabilities measured at amortized cost  
DKK thousand  
30/9 2024  
30/9 2023  
31/12 2023  
8. Inventories  
Raw materials and supply materials  
Work in progress  
383,136  
1,503,114  
607,866  
561,178  
895,195  
317,392  
1,231,857  
319,102  
Manufactured goods and commodities  
Write-down on inventory  
468,506  
(309,533)  
(184,931)  
(224,615)  
Inventories  
2,184,583  
1,739,948  
1,643,736  
Write-down on inventory 1 January  
Additions from acqusition of businesses  
Write-down during the period  
Use of write-down  
(224,615)  
-
(162,419)  
(162,419)  
(14,498)  
(75,300)  
27,602  
-
-
(42,612)  
20,100  
-
(188,240)  
83,322  
20,000  
Reversal of write-down  
Write-down end of period  
(309,533)  
(184,931)  
(224,615)  
9. Trade receivables  
Trade receivables from public preparedness business  
Trade receivables from travel health business  
Trade receivables from contract work  
349,403  
676,808  
1,226  
593,067  
559,903  
9,352  
1,660,604  
110,832  
6,668  
Trade receivables  
1,027,437  
1,162,322  
1,778,104  
10. Other receivables  
Receivable VAT and duties  
Derivative financial instruments at fair value  
Interest receivables  
29,142  
30,683  
7,128  
369  
14,615  
1,737  
3,806  
20  
46,585  
45,887  
2,664  
-
Other receivables  
Other receivables  
67,322  
20,178  
95,136  
11. Other liabilities  
Financial instruments at fair value  
Liability relating to phantom shares  
Payable salaries, holiday accrual etc.  
Gross to net deduction accrual  
Other accrued costs  
3,443  
-
20,086  
(424)  
-
-
173,402  
287,814  
67,863  
175,989  
189,133  
10,395  
212,122  
159,802  
47,919  
Other liabilities  
532,522  
395,179  
419,843  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 19  
12. Financial instruments  
Fair value hierarchy for financial instruments measured at fair value  
As of September 30, 2024  
DKK thousand  
Level 1  
Level 2  
Total  
Securities  
874,802  
-
874,802  
Derivative financial instruments at fair value through the income statement  
(currency)  
-
(357)  
(357)  
Financial assets measured at fair value through the income statement  
874,802  
(357)  
874,445  
Derivative financial instruments to hedge future cash flow (currency)  
Derivative financial instruments to hedge future cash flow (interest)  
-
-
26,818  
779  
26,818  
779  
Financial assets/liabilities used as hedging instruments  
-
27,597  
27,597  
As of December 31, 2023  
DKK thousand  
Level 1  
Level 2  
Total  
Securities  
390,247  
-
390,247  
Financial assets measured at fair value through the income statement  
Derivative financial instruments to hedge future cash flow (currency)  
Derivative financial instruments to hedge future cash flow (interest)  
390,247  
-
44,784  
1,103  
390,247  
44,784  
1,103  
-
-
Financial assets/liabilities used as hedging instruments  
-
45,887  
45,887  
13. Warrants  
Outstanding warrants as of September 30, 2024  
Outstanding  
as of  
Outstanding  
as of January  
1
Warrants  
Trans-  
ferred  
September  
30  
Additions  
exercised  
(141,771)  
(7,039)  
Annulled Terminated  
Corporate Management  
Other Executive Management  
Other employees  
669,064  
484,041  
-
-
-
-
-
-
-
-
-
-
527,293  
347,952  
-
(200,879)  
-
(129,050)  
(153,008)  
282,058  
2,916,601  
451,209  
(389,661)  
(196,677)  
2,173,053  
536,590  
Resigned employees  
Total  
4,520,915  
226  
-
-
(735,148)  
168  
(200,879)  
235  
-
-
-
-
3,584,888  
238  
Weighted average exercise price  
Weighted average share price at  
exercise  
242  
Numbers of warrants which can be exercised as of September 30, 2024  
at a weighted average exercise price of DKK  
846,033  
204  
The total recognized cost of the warrant programs was DKK 42.9 million in the first nine months of 2024 (DKK 36.0 million).  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 20  
Nov  
2019  
Nov  
2020  
Nov  
2021  
Apr  
2022  
Dec  
Dec  
DKK  
20223)  
20233  
Average share price  
154.05  
185.40  
179.84  
206.82  
307.20  
353.06  
171.35  
190.11  
224.70  
270.91  
172.40  
191.58  
Average exercise price at grant  
Average exercise price at grant - Executive  
Management  
-
-
-
-
224.70  
172.40  
Average exercise price determined at date of  
rights issue March 30, 2020 (DKK)  
146.60  
52.2%  
3.0  
-
39.8%  
3.0  
-
41.8%  
3.0  
-
42.3%  
3.0  
-
46.6%  
3.0  
-
53.3%  
3.0  
Applied volatility rate2  
Expected life (years)  
Expected dividend per share  
Risk-free interest rate p.a.  
Fair value at grant1  
-
-
-
-
-
-
-0.69%  
45  
-0.66%  
41  
-0.53%  
76  
0.39%  
47  
2.04%  
64  
2.55%  
62  
Fair value at grant - Executive Management1  
78  
68  
1 Fair value of each warrant applying the Black-Scholes model  
2 The applied volatility is based on the historical volatility of the Bavarian Nordic share, except for November 2020, November 2021 and April 2022 programs  
where the volatility is based on the volatility for a peer group.  
3 The December 2022 and December 2023 programs have two set of exercise conditions. Executive Management can subscribe future shares at a exercise price  
of DKK 224.70/DKK 172.40 per share equivalent to the market price of Bavarian Nordic's shares at the time of grant. Vesting of the warrants is subject to prior  
fulfilment of KPI's as determined by the Board of Directors. Other employees can subscribe future shares at a exercise price of DKK 270.91/DKK 191.58 per  
share, determined as the average market price (closing price) of the Company's shares on Nasdaq Copenhagen over a period of 15 business days prior to grant  
plus 15%.  
14. Significant changes in contingent liabilities and other contractual obligations  
No significant changes in contingent liabilities and other contractual obligations have occurred since December 31, 2023.  
15. Significant events after the balance sheet date  
There have been no significant events after the balance sheet date.  
16. Approval of the unaudited condensed consolidated interim financial statements  
The unaudited condensed consolidated interim financial statements were approved by the Board of Directors and Corporate Management and  
authorized for issue on November 15, 2024.  
 
Bavarian Nordic | Interim Report Q3 2024  
Page 21  
STATEMENT FROM THE BOARD OF DIRECTORS AND CORPORATE MANAGEMENT
The Board of Directors and Corporate Management have, today reviewed and approved the Bavarian Nordic A/S interim report for the period
January 1 to September 30, 2024.
The interim report has been prepared in accordance with IAS 34 “Interim Financial Reporting” as adopted by the EU and additional Danish
disclosure requirements for interim reports of listed companies, including those of Nasdaq Copenhagen.
In our opinion, the interim report gives a true and fair view of the group’s assets and liabilities and financial position as of September 30,
2024, and the results of the group’s activities and cash flows for the period January 1 to September 30, 2024.
In our opinion, the management’s review provides a true and fair description of the development in the group’s activities and financial
affairs, the results for the period and the group’s financial position as a whole as well as a description of the most important risks and
uncertainty factors faced by the group.
Hellerup, November 15, 2024
Corporate Management:  
Paul John Chaplin
Henrik Juuel
President & CEO
Executive Vice President & CFO
Board of Directors:  
Luc Debruyne
Anders Gersel Pedersen
Frank A.G.M. Verwiel
Chairman of the Board
Deputy Chairman
Anne Louise Eberhard
Johan van Hoof
Heidi Hunter
Montse Montaner
Thomas Alex Bennekov
Anja Gjøl
Karen Merete Jensen
Linette Munksgaard Andersen
Employee-elected
Employee-elected
Employee-elected
Employee-elected