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