Bavarian Nordic Announces Interim Results for the First Three Months of 2025  
COPENHAGEN, Denmark, May 9, 2025
Bavarian Nordic A/S
(OMX: BAVA) announced today its interim financial results and business  
progress for the first three months of 2025.  
Revenue for the first three months increased by 62% to DKK 1,347 million, reflecting a strong performance in both Travel Health  
and Public Preparedness.  
o
Travel Health revenue increased by 52% to DKK 680 million compared to the first quarter of 2024, primarily driven by  
increased demand for rabies and tick-borne encephalitis (TBE) vaccines.  
Public Preparedness revenue increased by 83% to DKK 629 million compared to the first quarter of 2024. This exceeded  
initial expectations due to successful efforts to advance the deliveries of a few, but larger, existing orders into the first  
quarter.  
o
o
Other revenue was DKK 37 million.  
The operating profit (EBITDA) was DKK 420 million, corresponding to an EBITDA margin of 31%.  
Financial guidance for the full year is maintained at a revenue of DKK 5,700-6,700 million and an EBITDA margin of 26-30%.  
DKK million  
Revenue  
3m 2025  
1,347  
3m 2024  
831  
2025 Guidance  
5,700 6,700  
26-30%  
EBITDA margin  
31%  
3%  
Paul Chaplin, President & Chief Executive Officer of Bavarian Nordic said: A very strong first quarter for our Travel Health business,  
demonstrating a 52% growth year-over-year and puts us ahead of our strategic goal of an average annual growth rate of 10-12% for this part  
of the business until 2027. We also recorded our first US sales of the chikungunya vaccine after its approval in February and ahead of the  
April recommendation from ACIP. Our phased launch plan for the vaccine is progressing as planned with the first European markets coming  
online over the next couple of months while we also continue our efforts to expand the regulatory approvals to other territories.  
Chikungunya represents an increasing public health threat across the globe, and we are proud to have entered our first partnership to  
improve access to the vaccine for low- and middle-income countries. In Public Preparedness, we also delivered above expectations. While  
this was largely due to a number of deliveries occurring ahead of plans, it goes to show the strength and scale of our manufacturing setup to  
meet the increased demand for our mpox/smallpox vaccine.”  
Highlights from the first quarter  
Travel Health  
Vimkunya was approved in the US and EU in February as the first virus-like particle (VLP)-based chikungunya vaccine and the first  
chikungunya vaccine for persons aged 12 years and older. Additionally, regulatory submissions were filed in the UK and Canada.  
Vimkunya was launched commercially in the US in March and will be launched in the first European markets later during the first  
half of 2025.  
Concurrently with the US approval of Vimkunya, Bavarian Nordic was granted a Priority Review Voucher, which the Company  
intends to monetize when appropriate.  
A strategic partnership was entered with Biological E. Limited in February, initially comprising a contract manufacturing  
agreement with the aim to provide capacity for the future supply of chikungunya vaccines to endemic low- and middle-income  
countries.  
Public Preparedness  
The freeze-dried version of JYNNEOS was approved by the U.S. Food and Drug Administration (FDA) in March for prevention of  
smallpox and mpox disease in adults 18 years of age and older. The approval supports the ongoing contract with the US  
government for stockpiling of the vaccine.  
Other business  
In January, Bavarian Nordic launched and completed a share buy-back program of DKK 150 million, with the purpose of adjusting  
the capital structure.  
Events after the reporting date  
In April, the U.S. Centers for Disease Control and Prevention’s (CDC) Advisory Committee on Immunization Practices (ACIP) voted  
to recommend Vimkunyafor the prevention of disease caused by chikungunya virus for US persons aged 12 and older traveling to  
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 Q1 2025  
Page 2  
regions with an outbreak or elevated risk of chikungunya, as well as for laboratory workers with potential for exposure to  
chikungunya virus.  
In May, the UK Medicines and Healthcare products Regulatory Agency granted marketing authorization in the United Kingdom for  
Vimkunya® for active immunization for the prevention of disease caused by chikungunya virus in individuals 12 years and older.  
In May, the US government exercised additional options valued at USD 143.6 million under the existing contract to supply a freeze-  
dried formulation of JYNNEOS® smallpox vaccine, with planned delivery in 2026.  
Conference call and webcast  
The management of Bavarian Nordic will host an investor/analyst call today at 2 pm CEST (8 am EDT) 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://edge.media-  
server.com/mmc/p/798tzbob/. To join the Q&A session, please register in advance via https://register-conf.media-  
server.com/register/BI2a5d49d1c9d64ee99d6d03297d3d4323.  
Contact investors:  
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  
Contact media:  
Nicole Seroff, Vice President Corporate Communications, nise@bavarian-nordic.com, Tel: +45 53 88 06 03  
Company Announcement no. 16 / 2025  
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 Q1 2025  
Page 3  
CONSOLIDATED KEY FIGURES (UNAUDITED)  
DKK thousand  
1/1 - 31/3 2025  
1/1 - 31/3 2024  
1/1-31/12 2024  
Income statements  
Revenue  
1,346,590  
665,946  
122,334  
172,112  
127,312  
258,886  
(29,338)  
229,548  
218,759  
831,472  
566,237  
88,693  
5,716,206  
2,897,448  
500,336  
862,510  
516,142  
939,770  
31,587  
Production costs  
Sales and distribution costs  
Research and development costs  
Administrative costs  
185,107  
120,330  
(128,895)  
14,754  
Income before interest and taxes (EBIT)  
Financial items, net  
Income before company tax  
Net profit for the period  
(114,141)  
(114,451)  
971,357  
987,977  
Balance sheet  
Total non-current assets  
Securities, cash and cash equivalents  
Other current assets  
Total assets  
8,474,898  
1,235,861  
3,842,223  
13,552,982  
11,556,393  
189,195  
8,804,196  
2,291,899  
2,524,836  
13,620,931  
10,174,272  
511,406  
8,618,866  
2,175,028  
3,611,970  
14,405,864  
11,408,561  
200,295  
Equity  
Non-current liabilities  
Current liabilities  
1,807,394  
2,935,253  
2,797,008  
Cash flow statements  
Cash flow from operating activities  
Cash flow from investment activities  
Cash flow from financing activities  
(387,049)  
(373,176)  
(160,986)  
435,229  
(1,045,002)  
(10,727)  
1,949,832  
(1,870,863)  
55,775  
Financial Ratios1)  
EBITDA  
419,548  
2.7  
21,838  
(1.5)  
130.3  
155  
1,603,145  
12.6  
Earnings (basic) per share of DKK 10  
Net asset value per share  
146.55  
150  
144.7  
190  
Share price at period-end  
Share price/Net asset value per share  
Number of outstanding shares at period-end (thousand)  
Equity share  
1.0  
1.2  
1.3  
78,855  
85%  
78,098  
75%  
78,855  
79%  
Number of employees, converted to full-time, at period-end  
1,645  
1,381  
1,611  
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)  
258,886  
86,125  
(128,895)  
78,167  
939,770  
317,449  
Amortization  
Depreciation + amortization of developed product processes  
74,537  
72,566  
345,926  
EBITDA  
419,548  
21,838  
1,603,145  
 
Bavarian Nordic | Interim Report Q1 2025  
BAVARIAN NORDIC AT A GLANCE  
About the company  
Page 4  
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, such as mpox/smallpox vaccines.  
The company employs more than 1,600 people across its research and development  
facilities in Germany and the USA, manufacturing sites in Denmark and Switzerland and  
with a global commercial organization present in strategic markets across Europe and the  
USA.  
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 has also been launched in the private  
market in the US 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.  
Vimkunya is a chikungunya vaccine approved in US, EU  
and the UK for persons aged 12 years and older.  
Bavarian Nordic also markets and distributes certain  
third-party products in Germany and Switzerland.  
Encepur®, IMVAMUNE®, IMVANEX®, JYNNEOS®, MVA-BN®, RabAvert®, Rabipur®, Typhoral®, Vivotif®, Vaxchora® and Vimkunya® are registered  
trademarks owned by Bavarian Nordic.  
 
Bavarian Nordic | Interim Report Q1 2025  
COMMERCIAL PERFORMANCE  
Q1 sales  
Page 5  
The German market grew by 17% in Q1 versus the prior year and  
Encepur market share was 29%, nearly 2 pp higher than prior year  
level.  
mDKK  
Q1 2025 Q1 2024 Growth  
Travel health  
Rabipur/RabAvert  
Encepur  
359  
204  
50  
235  
126  
43  
53%  
62%  
16%  
-18%  
N/A  
66%  
52%  
Vivotif and Vaxchora  
Vivotif revenue in the first quarter was DKK 50 million (DKK 43  
million), driven by increased US sales.  
Vivotif  
Vaxchora  
9
11  
Vaxchora revenue was DKK 9 million (DKK 11 million), due to  
lower US sales.  
Vimkunya  
5
N/A  
32  
Third-party products  
53  
Both products are being relaunched with an ambition to drive  
combined annual peak revenue to a level of USD 100 million.  
680  
447  
Public preparedness  
JYNNEOS/IMVANEX/IMVAMUNE  
Other revenue  
629  
37  
344  
40  
83%  
-7%  
62%  
Vimkunya  
Revenue from sales of Vimkunya was DKK 5 million in the first  
quarter. The vaccine was launched in the US in mid-March,  
following the approval by the FDA in February, but still ahead of a  
recommendation from ACIP in April. The first European markets  
will launch in the second quarter of 2025.  
Total  
1,347  
831  
Comparative figures for 2024 are shown in brackets. Where  
market shares are mentioned, these are measured by value.  
Third-party products  
Revenue from sales of third-party products in the first quarter  
increased to DKK 53 million (DKK 32 million).  
Travel health  
Rabipur/RabAvert  
Revenue from sales of Rabipur/RabAvert in the first quarter  
increased to DKK 359 million (DKK 235 million). The strong  
performance was driven by a combination of continued  
underlying market growth, strong brand performance and  
unconstrained supply.  
Public preparedness  
Revenue from sales of JYNNEOS/IMVANEX/IMVAMUNE in the first  
quarter was DKK 629 million (DKK 344 million) and includes  
revenue from ongoing contracts with the U.S. government, other  
governments and organizations and private markets (US and  
Germany).  
The US market grew by 3% (Jan-Feb) versus the prior year.  
RabAvert market share was 77%, 5pp higher compared to the first  
two months of 2024, and in line with 2024 year-end levels.  
The strong performance in the first quarter was primarily driven  
by phasing, as focused efforts enabled earlier shipment and  
invoicing of some existing government orders.  
The German market grew by 118% in Q1 versus the prior year.  
Rabipur market share was 97%, significantly higher compared to  
previous year (82%), where sales were impacted by a temporary  
stock-out, and in line with 2024 year-end levels.  
For 2025, DKK 3,000-4,000 million is still expected in revenue  
from JYNNEOS/IMVANEX/IMVAMUNE, of which DKK 2,650 million  
has been secured by contracts to date. The ongoing mpox  
outbreak continues to drive a surge in demand, resulting in the  
guided annual revenue exceeding the communicated base level  
of DKK 1,500-2,000 million.  
Encepur  
Revenue from sales of Encepur in the first quarter increased to  
DKK 204 million (DKK 126 million), i.e. an increase of 62% versus  
prior year. The increase was driven by strong market growth,  
increased market shares and to some extent increased stocking  
by German wholesalers.  
Other revenue  
Other revenue in the first quarter was DKK 37 million (DKK 40  
million), mainly stemming from ongoing contracts with the U.S.  
government, including the contract to develop an MVA-BN-based  
vaccine against equine encephalitis viruses.  
 
Bavarian Nordic | Interim Report Q1 2025  
PRODUCT AND PIPELINE UPDATE  
Chikungunya  
Page 6  
adults and adolescents enrolled in two previous phase 3 studies  
(NCT05072080 and NCT05349617). The new study will evaluate  
both the safety and long-term immunogenicity of a single dose of  
Vimkunya in up to 5 years after vaccination and antibody  
responses after a booster vaccination administered 3, 4, or 5  
years post-initial vaccination.  
Regulatory approvals  
Following an accelerated review of the Biologics License  
Application submitted in 2024, the FDA approved Vimkunyain  
February 2025. It is the first VLP single-dose chikungunya vaccine  
in the US for persons 12 years of age and older.  
Additional clinical studies have been agreed with competent  
regulatory agencies, including an efficacy study, planned to enroll  
over 6,000 individuals in a future outbreak area, and a study  
assessing the safety and immunogenicity of Vimkunya in a pediatric  
population (2-11 years), planned for initiation in late 2025.  
The vaccine was made commercially available in the US in March.  
Concurrently with the approval, the FDA awarded Bavarian  
Nordic a Priority Review Voucher, which the Company intends to  
monetize.  
Partnerships  
Also, in February, Vimkunya® was granted a marketing  
authorization after an accelerated assessment by the European  
Commission for persons 12 years of age and older. The marketing  
authorization is valid in all EU member states, as well as in  
Iceland, Liechtenstein, and Norway.  
In February, Bavarian Nordic entered a strategic partnership with  
Biological E. Limited, initially signing a contract manufacturing  
agreement with the aim to provide capacity for the future supply  
of chikungunya vaccines to endemic low- and middle-income  
countries.  
Vimkunya will be launched in key European markets in the first  
half of 2025.  
Mpox / smallpox  
In March, following a standard review period of 10 months, the  
FDA approved the freeze-dried version of JYNNEOS for prevention  
of smallpox and mpox disease in adults 18 years of age and older,  
providing additional flexibility for stockpiling against a smallpox  
event or mpox outbreak.  
In May, following review under the international recognition  
procedure, which is a targeted assessment that recognizes  
approvals from certain other regulatory bodies, the UK Medicines  
and Healthcare products Regulatory Agency granted Marketing  
Authorization for Vimkunya for persons aged 12 and older.  
Launch of the vaccine in the United Kingdom is expected during  
the summer of 2025.  
Bavarian Nordic has a contract with the US government to supply  
freeze-dried JYNNEOS. Manufacturing under this contract was  
initiated in 2024 and the first deliveries will occur in 2025. In May  
2025, the US government exercised additional options valued at  
USD 143.6 million for manufacturing and supply of doses through  
2026. With this, options valued at USD 284 million of a total of USD  
299 million for the fill and finish of bulk vaccine have been  
exercised to-date.  
In the first quarter of 2025, Bavarian Nordic also submitted an  
application to Health Canada, potentially supporting approval of  
the chikungunya vaccine in the first half of 2026.  
The US, EU and UK approvals of Vimkunya and the subsequent  
application in Canada were all based on results from two phase 3  
clinical trials which enrolled more than 3,500 healthy individuals  
12 years of age and older (NCT05072080 and NCT05349617). The  
studies met their primary endpoints, with results showing that 21  
days after vaccination, the vaccine induced neutralizing  
antibodies in up to 97.8% of the vaccinated individuals and  
demonstrated a rapid immune response starting to develop  
within one week. The vaccine was well-tolerated and vaccine-  
related adverse events were mainly mild or moderate in nature.  
The most common side effects were pain at the injection site,  
fatigue, headache, and muscle pain.  
Equine encephalitis  
In March, a Phase 2 clinical trial MVA-BN® WEV, a prophylactic  
vaccine candidate against Western (WEEV), Eastern (EEEV) and  
Venezuelan equine encephalitis (VEEV) virus was initiated.  
Funded under an agreement entered with the U.S. Department of  
Defense’s (DOD) Joint Program Executive Office for Chemical,  
Biological, Radiological and Nuclear Defense (JPEO-CBRND) in  
2022, this staged, dose-finding study will enroll 400 healthy adult  
participants 18 to 50 years of age. The study will provide  
important data on safety as well as humoral and cellular immune  
responses specific to EEEV, WEEV and VEEV. The study will also  
assess booster responses one year after completion of the  
primary vaccination as well as the durability of the responses.  
Results from the study are anticipated in 2026.  
ACIP recommendation  
In April, the ACIP voted to recommend Vimkunya for the  
prevention of disease caused by chikungunya virus for US persons  
aged 12 and older traveling to a country or territory where there  
is a chikungunya outbreak. In addition, VIMKUNYA may be  
considered for persons traveling or taking up residence in a  
country or territory without an outbreak but with elevated risk  
for US travelers if planning travel for an extended period of time.  
ACIP also recommends Vimkunya for laboratory workers with  
potential for exposure to chikungunya virus.  
Lyme disease  
A new vaccine candidate against Lyme, a tick-borne disease, was  
introduced into the pipeline in the first quarter. Preparations are  
ongoing to support the first clinical trial in 2026.  
Epstein-Barr Virus (EBV)  
A second new program introduced into the pipeline during the  
first quarter is a vaccine candidate against Epstein-Barr Virus  
(EBV), which is also being prepared for the first clinical trial in  
2026.  
Additional clinical studies  
The long-term immunogenicity of Vimkunya is currently being  
evaluated in a follow-up phase 3 study (NCT06007183) in healthy  
 
Bavarian Nordic | Interim Report Q1 2025  
Page 7  
OTHER MATTERS  
New deputy chair and new employee representatives on the  
board of directors  
Share buy-back program  
As planned, Bavarian Nordic completed a share buy-back program  
of approximately DKK 150 million in January 2025.  
At the annual general meeting in April, Anders Gersel Pedersen,  
member of the Board of Directors since 2010 and deputy chair  
since 2014, stepped down. Upon re-election, Anne Louise  
Eberhard was appointed new deputy chair. The other board  
members were also re-elected.  
A total of 760,275 shares were repurchased under the program,  
which are held as treasury stock, for the purpose of adjusting the  
capital structure and meeting the long-term obligations relating  
to the Company’s share-based incentive programs for the Board  
of Directors and Executive Management.  
In line with the rules for employee representation on the boards  
of Danish listed companies, a new election was held among the  
employees in Bavarian Nordic A/S in March 2025. Anja Gjøl was  
re-elected and Mette Boas Schwartzlose and Christina Teichert  
were elected as new employee representatives for the period  
2025-2029.  
Share capital and ownership  
By March 31, 2025, Bavarian Nordic’s share capital was DKK  
788,548,570, comprising 78,854,857 shares of a nominal value of  
DKK 10 each. There were no changes in the share capital during  
the first quarter of 2025.  
After the constitution of the board and its subcommittees, the  
board composition is as follows:  
By March 31, 2025, the Company held 1,015,370 treasury shares,  
corresponding to 1.29% of the Company’s share capital.  
Member  
FRAC  
NC  
STI  
Financial calendar 2025  
Luc Debruyne, chair  
Anne Louise Eberhard, deputy chair  
Frank Verwiel  
C
M
Half-year report (Q2)  
Nine-month report (Q3)  
August 22, 2025  
November 14, 2025  
C
M
M
M
C
Heidi Hunter  
M
M
M
Johan van Hoof  
M
Montse Montaner  
Anja Gjøl1  
Mette Boas Schwartzlose1  
Christina Teichert1  
1 Employee-elected board member.  
FRAC: Finance, Risk and Audit Committee; NC: Nomination and  
Compensation Committee; STI; Science, Technology and Investment  
Committee; M: Member, C: Chair  
 
Bavarian Nordic | Interim Report Q1 2025  
Page 8  
FINANCIAL REVIEW  
Financial statements for the period January 1 March 31, 2025 are un-audited. Comparison figures for the same period 2024 are stated in  
brackets.  
Revenue  
million), and net foreign exchange rate loss of DKK 18 million  
(gain of DKK 34 million) due to an increase in USD exchange rate.  
This is partly offset by interest expense on debt of DKK 1 million  
(DKK 2 million) and net value adjustment of deferred  
consideration of DKK 16 million (DKK 39 million) from the  
acquisition of product rights from GSK and Emergent  
BioSolutions. See note 6 and 7.  
Revenue for the period was DKK 1,347 million (DKK 831 million).  
Revenue was composed of DKK 680 million (DKK 447 million) from  
the travel health business, DKK 629 million (DKK 344 million)  
from the public preparedness business, and DKK 37 million (DKK  
40 million) from contract work. The growth in the travel health  
portfolio was mainly driven by strong Rabipur/RabAvert sales of  
DKK 359 million (DKK 235 million) and Encepur sales of 204  
million (126 million).  
Income before company tax was a gain of DKK 230 million (loss of  
DKK 114 million).  
Production costs  
Production costs totaled DKK 666 million (DKK 566 million). Costs  
related directly to revenue amounted to DKK 426 million (DKK  
279 million), of which cost of goods sold totaled DKK 400 million  
(DKK 249 million). Contract costs totaled DKK 26 million (DKK 30  
million). Amortization of product rights was recognized as part of  
the cost of goods sold with a total of DKK 86 million (DKK 78  
million). Amortization of product rights relates to  
Tax  
Tax on income was DKK 11 million (DKK 0 million). The effective  
tax rate is 4.7% for the Group. Tax has been recognized for the  
Parent Company based on the full year expected payable tax,  
taking possible usage of the non-recognized tax asset into  
account.  
Rabipur/RabAvert and Encepur, DKK 71 million (DKK 68 million),  
and Vivotif, Vaxchora and Vimkunya DKK 15 million (DKK 10  
million). Other production costs totaled DKK 154 million (DKK 209  
million). The decrease in other production costs is driven by an  
improved yield and a higher output success rate in bulk  
production leading to a higher absorption of indirect production  
costs.  
Net profit  
For the first three months of 2025, Bavarian Nordic reported a  
net gain of DKK 219 million (net loss of DKK 114 million).  
Product rights  
Product rights recognized in the balance sheet totaled DKK 5,861  
million compared to DKK 4,660 million as of December 31, 2024.  
The increase relates to Vimkunya previously recognized as a  
development asset, see further below. Product rights consist of  
Rabipur/RabAvert, Encepur, Vaxchora, Vivotif and Vimkunya.  
Sales and distribution costs  
Sales and distribution costs totaled DKK 122 million (DKK 89  
million), split between costs for distribution of products of DKK  
27 million (DKK 12 million) and costs for running the commercial  
organization and activities of DKK 95 million (DKK 77 million).  
The increase in distribution costs follows the increase in sales,  
whereas the increase in running costs is partly related to the  
launch of Vimkunya and the establishment of sales entities in  
new countries.  
Acquired rights and development in progress  
Acquired rights and development in progress previously consisted  
of the acquired chikungunya phase 3 study and stood at DKK  
1,287 million as of December 31, 2024. Following the launch of  
Vimkunya in March 2025 the development asset has now been  
recognized as product rights.  
Research and development costs  
Securities, cash and cash equivalents  
Research and development costs totaled DKK 172 million (DKK  
185 million). The decrease primarily relates to timing of R&D  
projects and the closure of the R&D facility in San Diego.  
Securities, cash and cash equivalents were DKK 1,236 million as  
of March 31, 2025 (DKK 2,175 million as of December 31, 2024).  
The reduction in the cash position is mainly driven by payment of  
milestones to GSK (EUR 80 million) and Emergent BioSolutions  
(USD 30 million) and share buy-back program of DKK 150 million.  
Administrative costs  
Administrative costs totaled DKK 127 million (DKK 120 million).  
The increase relates partly to the establishment of new sales  
entities in new countries.  
Cash flow  
Cash flow generated by operating activities was negative by DKK  
387 million (positive by DKK 435 million) as positive net profit for  
the period was more than offset by an increase in net working  
capital. Cash flow from changes in working capital was negative  
by DKK 858 million (positive by DKK 354 million) compared to the  
December 31, 2024 position, primarily following a very high  
payables position at year-end 2024 due to outstanding milestone  
payment to GSK of EUR 80 million. As per March 31, 2025, a  
milestone payment invoice from Emergent BioSolutions of USD 20  
million is part of the payable position, see further below.  
EBIT/EBITDA  
Income before interest and tax (EBIT) was an income of DKK 259  
million, compared to a loss of DKK 129 million in the first three  
months of 2024, following the higher revenue and gross profit for  
the first three months of 2025.  
EBITDA was an income of DKK 420 million (income of DKK 22  
million). Amortization of product rights amounted to DKK 86  
million (DKK 78 million) whereas depreciation on other fixed  
assets amounted to DKK 75 million (DKK 73 million). The increase  
in amortization follows the launch of the VIMKUNYA vaccine in  
March.  
Cash flow from investment activities was negative by DKK 373  
million (positive by DKK 1,045 million) and mainly consist of  
milestone payments to Emergent BioSolutions (USD 50 million).  
For further description see “Deferred consideration” section.  
Financial items  
Financial items totaled a net expense of DKK 29 million (net  
income of DKK 15 million) and consisted of interest income of  
DKK 8 million (DKK 17 million), net loss on derivative financial  
instruments of DKK 0 million (net gain of DKK 1 million), financial  
net income from securities of DKK 0 million (net income of DKK 5  
Cash flow from financing activities was negative by DKK 161  
million (DKK 11 million negative), following completion of a share  
buy-back program of DKK 150 million in January. The shares are  
going to be held as treasury shares, for the purpose of adjusting  
the capital structure and meeting the long-term obligations  
 
Bavarian Nordic | Interim Report Q1 2025  
Page 9  
relating to the Company’s share-based incentive programs for the  
Board of Directors and Executive Management.  
OUTLOOK FOR 2025  
Despite the current geopolitical and economic uncertainties,  
Bavarian Nordic’s financial guidance for 2025 remains unchanged.  
The net cash flow for the first three months of 2025 was negative  
by DKK 921 million following payments of milestones to GSK  
(received in December 2024) and Emergent BioSolutions,  
compared to a negative cash flow of DKK 621 million in the first  
quarter of 2024.  
Revenue of DKK 5,700-6,700 million and an EBITDA margin of 26-  
30% is still expected for 2025.  
The Company is continuously monitoring market developments,  
and while the outcome of the uncertainties is still unknown,  
Bavarian Nordic is in a strong position to manage and mitigate  
potential impact.  
Equity  
The Group’s equity as of March 31, 2025, stood at DKK 11,556  
million (DKK 11,409 million as of December 31, 2024).  
Deferred consideration  
The expected revenue is comprised of DKK 3,0004,000 million  
from Public Preparedness vaccines, of which DKK 2,650 million  
have been secured by contracts to-date. Furthermore,  
approximately DKK 2,500 million from Travel Health vaccines,  
and approximately DKK 200 million from contract work are  
expected.  
During the first quarter of 2025, the last two milestones for the  
chikungunya development program were completed with the  
approvals of Vimkunya by the FDA and EMA in March. The  
milestone invoice related to the FDA approval was received and  
paid during the first quarter, whereas the EMA approval invoice  
was received in March, but not paid until April. As of March 31,  
2025, the outstanding amount was recognized as accounts  
payable. Hereafter the Company has no outstanding balance  
towards Emergent BioSolutions.  
DKK million  
2025 guidance  
5,700 6,700  
3,000 4,000  
2,500  
Revenue  
Public Preparedness  
Travel Health  
Other Income  
EBITDA margin  
The remaining deferred consideration balance of DKK 739 million  
relates to the product rights acquired from GSK in December  
2019 and consists of the last operational milestone (EUR 30  
million) and the completion milestone (EUR 70 million). Both are  
expected to be achieved in the second or third quarter of 2025.  
200  
26-30%  
Prepayments from customers  
Potential income from the sale of the Priority Review Voucher  
received in connection with the FDA approval of Vimkunya is not  
included in the outlook and is subject to a one-time royalty  
payment of 20% to the National Institutes of Health (NIH),  
licensor of the rights to the vaccine, which were transferred to  
Bavarian Nordic upon acquisition of the chikungunya vaccine. In  
addition, NIH will receive low single-digit royalties on future  
commercial sales.  
Prepayment from customers stood at DKK 120 million as of March  
31, 2025 (DKK 131 million as of December 31, 2024). Most  
prepayments from customers were received from BARDA.  
Significant risks and uncertainties  
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 28-31 “Risk Management” in the 2024 Annual Report.  
Travel Health revenue includes DKK 50-100 million expected from  
the sale of Vimkunya.  
The outlook is based on currency exchange rates of DKK 7.00 per  
1 USD and DKK 7.45 per 1 EUR. All known 2025 USD exposure has  
been hedged at DKK 7.00 per 1 USD.  
For additional key assumptions, see the 2024 Annual Report.  
2025 outlook in line with the 2024-2027 ambitions  
With 22% growth in Travel Health in 2024 and the additional  
growth expected in 2025 for Travel Health combined with the  
current order book for Public Preparedness of DKK 2,650 million,  
Bavarian Nordic is currently ahead of these ambitions.  
Travel Health  
In Travel Health, an average annual growth (CAGR) of 10-12% is  
expected between 2023-2027.  
Public Preparedness  
In Public Preparedness, an annual base business of DKK 1,500 –  
2,000 million is expected, excluding revenue from private  
markets (US + Germany) and impact from outbreaks. Outbreaks  
in 2022 and 2024 have caused a surge in demand which still  
exists.  
 
Bavarian Nordic | Interim Report Q1 2025  
Page 10  
FINANCIAL STATEMENTS  
Unaudited Condensed Consolidated Income Statements for the Periods Ended March 31, 2025 and 2024 and  
December 31, 2024  
DKK thousand  
Note  
1/1 - 31/3 2025  
1/1 - 31/3 2024  
1/1-31/12 2024  
Revenue  
3
4
1,346,590
665,946
831,472
566,237
5,716,206
2,897,448
Production costs  
Gross profit  
680,644
265,235
2,818,758
Sales and distribution costs  
Research and development costs  
Administrative costs  
122,334
172,112
127,312
88,693
185,107
120,330
500,336
862,510
516,142
5
Total operating costs  
421,758
258,886
394,130
1,878,988
939,770
Income before interest and tax (EBIT)  
(128,895)
Financial income  
6
7
10,883
40,221
58,104
43,350
150,065
118,478
Financial expenses  
Income before company tax  
229,548
(114,141)
971,357
Tax on income for the period  
10,789
310
(16,620)
Net profit for the period  
218,759
(114,451)
987,977
Earnings per share (EPS) - DKK  
Basic earnings per share of DKK 10  
Diluted earnings per share of DKK 10  
2.7
2.7
(1.5)
(1.5)
12.6
12.6
Unaudited Condensed Consolidated Statements of Comprehensive Income for the Periods Ended March 31,  
2025 and 2024 and December 31, 2024  
DKK thousand  
1/1 - 31/3 2025  
218,759
1/1 - 31/3 2024  
(114,451)
1/1-31/12 2024  
987,977
Net profit for the period  
Other comprehensive income  
Remeasurements of defined benefit plans  
Income tax  
-
-
-
-
(17,390)
4,171
Items that will not be reclassified to the income statement  
-
-
(13,219)
Recycled to financial items  
-
-
(45,887)
Change in fair value of financial instruments entered into to  
hedge future cash flows  
(9,959)
60,415
(36,353)
(38,499)
(29,203)
(8,927)
Exchange rate adjustments on translating foreign operations  
Items that will be reclassified to the income statement  
Other comprehensive income after tax  
Total comprehensive income  
50,456
50,456
(74,852)
(74,852)
(189,303)
(84,017)
(97,236)
890,741
269,215
 
Bavarian Nordic | Interim Report Q1 2025  
Page 11  
Unaudited Condensed Consolidated Statements of Cash Flow for the Periods Ended March 31, 2025 and  
2024 and December 31, 2024  
DKK thousand  
1/1 - 31/3 2025  
218,759
1/1 - 31/3 2024  
(114,451)
1/1-31/12 2024  
987,977
Net profit for the period  
Adjustment for non-cash items:  
Financial income  
(10,883)
40,221
10,789
(58,104)
43,350
310
(150,065)
118,478
(16,620)
Financial expenses  
Tax on income for the period  
Depreciation, amortization and impairment losses  
Share-based payment  
Working capital changes:  
Inventories  
160,661
28,738
150,733
23,643
663,375
78,672
(142,098)
(51,053)
(1,364)
(139,151)
1,121,849
(4,131)
(683,573)
617,864
19,636
Receivables  
Provisions  
Current liabilities  
(663,927)
(624,735)
222,987
Cash flow from operations (operating activities)  
(410,157)
399,313
1,858,731
Received financial income  
Paid financial expenses  
Paid company taxes  
35,606
(3,578)
(8,920)
50,436
(11,038)
(3,482)
141,146
(32,188)
(17,857)
Cash flow from operating activities  
(387,049)
435,229
1,949,832
Investments in products rights  
(358,666)
(6,225)
(2,808)
(10,563)
-
-
(6,678)
(1,586,633)
(18,343)
Investments in other intangible assets  
Investments in property, plant and equipment  
Investments in/disposal of financial assets  
Investments in securities  
11,530
(82,661)
(6,390)
(29,766)
(1,049,090)
5,626
(1,448,447)
1,294,987
Disposal of securities  
5,086
Cash flow from investment activities  
(373,176)
(1,045,002)
(1,870,863)
Payment on loans  
(522)
(10,343)
-
(471)
(1,921)
(41,639)
126,794
(27,459)
Repayment of lease liabilities  
Proceeds from warrant programs exercised  
Purchase of treasury shares  
(10,256)
-
-
(150,121)
Cash flow from financing activities  
Cash flow of the period  
(160,986)
(921,211)
(10,727)
55,775
(620,500)
134,744
Cash as of 1 January  
1,623,490
(10,770)
1,477,234
4,080
1,477,234  
11,512
Currency adjustments 1 January  
Cash end of period  
691,509
860,814
1,623,490
 
Bavarian Nordic | Interim Report Q1 2025  
Page 12  
Unaudited Condensed Consolidated Statements of Financial Position - Assets as of March 31, 2025 and 2024  
and December 31, 2024  
DKK thousand  
Assets  
Note  
31/3 2025  
31/3 2024  
31/12 2024  
Product rights  
5,861,084
-
4,713,275
1,286,749
371,733
9,740
4,660,426
1,286,782
343,619
21,371
Acquired rights and development in progress  
Developed production processes  
Software  
334,247
25,653
16,659
Intangible assets in progress  
22,895
18,694
Intangible assets  
6,237,643
6,404,392
6,330,892
Land and buildings  
929,502
16,820
963,994
23,254
939,006
18,316
Leasehold improvements  
Plant and machinery  
398,890
607,773
153,652
400,659
664,540
211,707
417,210
626,376
159,660
Fixtures and fittings, other plant and equipment  
Assets under construction  
Property, plant and equipment  
Right-of-use assets  
2,106,637
74,548
2,264,154
113,519
2,160,568
81,899
Other receivables  
Prepayments  
9,495
10,044
12,087
9,086
46,575
36,421
Financial assets  
56,070
22,131
45,507
Total non-current assets  
Inventories  
8,474,898
2,469,407
8,804,196
1,782,887
8,618,866
2,327,309
8
9
Trade receivables  
Tax receivables  
Other receivables  
Prepayments  
1,169,545
9,034
663,090
84
1,175,744
928
10  
63,128
38,293
40,482
43,665
64,324
131,109
Receivables  
1,372,816
741,949
1,284,661
Securities  
544,352
691,509
1,431,085
860,814
551,538
Cash and cash equivalents  
1,623,490
Securities, cash and cash equivalents  
Total current assets  
1,235,861
5,078,084
2,291,899
4,816,735
2,175,028
5,786,998
Total assets  
13,552,982
13,620,931
14,405,864
 
Bavarian Nordic | Interim Report Q1 2025  
Page 13  
Unaudited Condensed Consolidated Statements of Financial Position - Equity and Liabilities as of March 31,  
2025 and 2024 and December 31, 2024  
DKK thousand  
Note  
31/3 2025  
31/3 2024  
31/12 2024  
Equity and liabilities  
Share capital  
788,548
(10,107)
780,978
(1,291)
788,548
(2,843)
Treasury shares  
Retained earnings  
Other reserves  
10,515,621
262,331
9,220,777
173,808
10,434,197
188,659
Equity  
11,556,393
10,174,272
11,408,561
Deferred consideration for product rights  
Debt to credit institutions  
Retirement benefit obligations  
Deferred tax liabilities  
-
12,533
112,223
-
320,558
14,664
76,601
27,581
72,002
-
13,053
113,589
-
Lease liabilities  
64,439
73,653
Non-current liabilities  
189,195
511,406
200,295
Deferred consideration for product rights  
Debt to credit institutions  
Lease liabilities  
738,769
2,074
2,095,275
1,913
1,081,465
2,074
37,913
119,629
477,087
-
45,014
-
39,470
131,408
1,045,134
-
Prepayment from customers  
Trade payables  
480,274
4,319
Company tax  
Other liabilities  
11  
431,922
308,458
497,457
Current liabilities  
1,807,394
1,996,589
13,552,982
2,935,253
3,446,659
13,620,931
2,797,008
2,997,303
14,405,864
Total liabilities  
Total equity and liabilities  
 
Bavarian Nordic | Interim Report Q1 2025  
Page 14  
Unaudited Condensed Consolidated Statements of Changes in Equity for the Periods March 31, 2025 and  
2024  
Reserves for  
Reserves for fair value of  
Treasury  
shares  
Retained  
earnings  
currency  
financial Share-based  
instruments  
DKK thousand  
Share capital  
788,548
adjustment  
payment  
Equity  
Equity as of January 1, 2025  
(2,843)
10,434,197
2,005
(29,203)
215,857
11,408,561
Comprehensive income for the  
period  
Net profit  
-
-
-
218,759
-
-
-
-
218,759
(9,959)
Other comprehensive income  
Exchange rate adjustments on  
translating foreign operations  
Change in fair value of financial  
instruments entered into to hedge  
future cash flows  
-
-
(9,959)
-
-
-
-
-
60,415
-
60,415
Total comprehensive income for the  
period  
-
-
218,759
(9,959)
60,415
-
269,215
Transactions with owners  
Share-based payment  
-
-
-
-
-
-
-
-
28,738
-
28,738
Purchase of treasury shares  
Transfer regarding restricted stock  
units  
(7,603)
(142,518)
(150,121)
-
339
5,183
-
-
(5,522)
-
Total transactions with owners  
Equity as of March 31, 2025  
-
(7,264)
(137,335)
-
-
23,216
(121,383)
788,548
(10,107)
10,515,621
(7,954)
31,212
239,073
11,556,393
Reserves for  
Reserves for fair value of  
Treasury  
shares  
Retained  
earnings  
currency  
financial Share-based  
instruments  
DKK thousand  
Share capital  
780,978
adjustment  
payment  
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  
-
-
-
(114,451)
-
-
-
-
(114,451)
(36,353)
Other comprehensive income  
Exchange rate adjustments on  
translating foreign operations  
Change in fair value of financial  
instruments entered into to hedge  
future cash flows  
-
-
(36,353)
-
-
-
-
-
(38,499)
-
(38,499)
Total comprehensive income for the  
period  
-
-
(114,451)
(36,353)
(38,499)
-
(189,303)
Transactions with owners  
Share-based payment  
Transfer regarding restricted stock  
units  
-
-
-
-
-
23,643
23,643
-
246
5,226
-
-
(5,472)
-
Total transactions with owners  
-
246
5,226
-
-
18,171
23,643
Equity as of March 31, 2024  
780,978
(1,291)
9,220,777
(25,421)
7,388
191,841
10,174,272
 
Bavarian Nordic | Interim Report Q1 2025  
Page 15  
NOTES  
1. Material accounting policies  
2. Key accounting estimates, assumptions and  
uncertainties  
3. Revenue  
4. Production costs  
9. Trade receivables  
10. Other receivables  
11. Other liabilities  
12. Financial instruments  
13. Warrants  
5. Research and development costs  
6. Financial income  
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  
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  
2024 and in accordance with the recognition and measurement policies in the International Financial Reporting Standards (IFRS) as adopted  
by EU.  
As of March 31, 2025, the Company has implemented all new or amended accounting standards and interpretations as adopted by the EU and  
applicable for the 2025 financial year. None of the new or amended standards or interpretations are assessed to have significant impact on  
the consolidated financial statements.  
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.  
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.  
Further to the key accounting estimates, assumptions and uncertainties, which are stated in the Annual Report 2024, the Management has  
not changed key estimates and judgments regarding recognition and measurement.  
 
Bavarian Nordic | Interim Report Q1 2025  
Page 16  
DKK thousand  
3. Revenue  
1/1 - 31/3 2025  
1/1 - 31/3 2024  
1/1-31/12 2024  
Travel health  
Rabipur/RabAvert  
Encepur  
359,206  
204,473  
49,649  
9,041  
234,963  
125,508  
42,990  
11,488  
-
1,352,461  
497,130  
179,212  
64,153  
-
Vivotif  
Vaxchora  
Vimkunya  
5,386  
Other product sale  
52,519  
680,274  
32,322  
447,271  
193,629  
2,286,585  
Public preparedness  
Mpox/smallpox vaccine sale  
Sale of goods  
629,181  
343,848  
3,206,186  
1,309,455  
791,119  
5,492,771  
Contract work  
37,135  
40,353  
223,435  
Sale of services  
37,135  
40,353  
223,435  
Revenue  
1,346,590  
(3,830)  
831,472  
14,068  
5,716,206  
5,486  
Total revenue includes:  
Fair value adjustment concerning financial instruments entered into to hedge  
revenue  
4. Production costs  
Cost of goods sold  
400,127  
25,987  
153,707  
86,125  
249,134  
30,064  
208,872  
78,167  
1,580,276  
152,267  
847,456  
317,449  
Contract costs  
Other production costs  
Amortization product rights  
Production costs  
665,946  
566,237  
2,897,448  
5. Research and development costs  
Research and development costs occurred in the period  
Of which:  
198,099  
215,171  
1,014,777  
Contract costs recognized as production costs  
(25,987)  
(30,064)  
(152,267)  
Research and development costs  
172,112  
185,107  
862,510  
6. Financial income  
Financial income from bank and deposit contracts1  
Financial income from securities  
7,692  
3,191  
-
16,812  
6,574  
-
48,307  
27,369  
7,831  
Fair value adjustments on securities  
Net gains on derivative financial instruments at fair value through the  
income statement (held for trading)  
-
-
907  
33,811  
58,104  
-
66,558  
Net foreign exchange gains  
Financial income  
10,883  
150,065  
7. Financial expenses  
Interest expenses on debt2  
1,058  
1,616  
5,190  
Fair value adjustments on securities  
3,070  
5,001  
1,121  
-
Unwinding of the discounting effect related to deferred consideration  
20,143  
72,682  
Adjustment of deferred consideration due to change in estimated timing of  
payments  
9,171  
6,156  
7,090  
Currency adjustment deferred consideration  
Financial expenses, other  
1,798  
1,744  
12,545  
1,769  
-
24,899  
8,617  
-
Net foreign exchange losses  
18,379  
Financial expenses  
40,221  
43,350  
118,478  
1 Interest income on financial assets measured at amortized cost  
2 Interest expenses on financial liabilities measured at amortized cost  
 
Bavarian Nordic | Interim Report Q1 2025  
Page 17  
DKK thousand  
31/3 2025  
31/3 2024  
31/12 2024  
8. Inventories  
Raw materials and supply materials  
Work in progress  
222,024  
1,693,174  
841,095  
364,814  
1,215,040  
413,028  
313,878  
1,557,074  
712,285  
Manufactured goods and commodities  
Write-down on inventory  
(286,886)  
(209,995)  
(255,928)  
Inventories  
2,469,407  
1,782,887  
2,327,309  
Write-down on inventory 1 January  
Write-down during the period  
Use of write-down  
(255,928)  
(78,715)  
42,350  
(224,615)  
(3,675)  
18,295  
-
(224,615)  
(187,183)  
126,322  
29,548  
Reversal of write-down  
5,407  
Write-down end of period  
(286,886)  
(209,995)  
(255,928)  
9. Trade receivables  
Trade receivables from public preparedness business  
Trade receivables from travel health business  
Trade receivables from contract work  
611,028  
558,254  
263  
243,672  
418,582  
836  
877,588  
297,975  
181  
Trade receivables  
1,169,545  
663,090  
1,175,744  
10. Other receivables  
Receivable VAT and duties  
Derivative financial instruments at fair value  
Interest receivables  
28,274  
31,212  
3,201  
441  
19,068  
7,388  
11,837  
-
38,910  
698  
3,687  
370  
Other receivables  
Other receivables  
63,128  
38,293  
43,665  
11. Other liabilities  
Financial instruments at fair value  
Payable salaries, holiday accrual etc.  
Gross to net deduction accrual  
Other accrued costs  
971  
173,480  
210,781  
46,690  
-
136,884  
129,239  
42,335  
29,902  
242,736  
186,576  
38,243  
Other liabilities  
431,922  
308,458  
497,457  
12. Financial instruments  
Fair value hierarchy for financial instruments measured at fair value  
As of March 31, 2025  
DKK thousand  
Level 1  
Level 2  
Total  
Securities  
544,352  
-
-
544,352  
(971)  
Derivative financial instruments at fair value through the income statement (currency)  
(971)  
Financial assets measured at fair value through the income statement  
544,352  
(971)  
543,381  
Derivative financial instruments to hedge future cash flow (currency)  
Derivative financial instruments to hedge future cash flow (interest)  
-
-
30,528  
684  
30,528  
684  
Financial assets/liabilities used as hedging instruments  
-
31,212  
31,212  
As of December 31, 2024  
DKK thousand  
Level 1  
Level 2  
Total  
Securities  
551,538  
-
551,538  
Financial assets measured at fair value through the income statement  
551,538  
-
551,538  
Derivative financial instruments to hedge future cash flow (currency)  
Derivative financial instruments to hedge future cash flow (interest)  
-
-
(29,902)  
698  
(29,902)  
698  
Financial assets/liabilities used as hedging instruments  
-
(29,204)  
(29,204)  
 
Bavarian Nordic | Interim Report Q1 2025  
Page 18  
13. Warrants  
Outstanding warrants as of March 31, 2025  
Outstanding as  
of January 1 Additions exercised  
Warrants  
Trans- Outstanding as  
Annulled Terminated ferred  
of March 31  
Corporate Management  
Other Executive Management  
Other employees  
608,132  
385,387  
-
-
-
-
-
-
-
-
-
-
-
608,132  
-
(56,190)  
-
- (98,508)  
286,879  
3,098,689  
543,697  
-
-
(7,184)  
3,035,315  
649,389  
Resigned employees  
105,692  
Total  
4,635,905  
234  
-
-
-
-
-
(56,190)  
217  
-
-
-
-
4,579,715  
235  
Weighted average exercise price  
Weighted average share price at exercise  
Numbers of warrants which can be exercised as of March 31, 2025  
at a weighted average exercise price of DKK  
1,420,302  
270  
The total recognized cost of the warrant programs was DKK 16.0 million in the first three months of 2025 (DKK 12.5 million).  
Specification of parameters for Black-Scholes model  
DKK  
Nov 2020  
Nov 2021  
Apr 2022  
Dec 20223 Dec 20233 Dec 20243  
Average share price  
179.84  
206.82  
-
307.20  
353.06  
-
171.35  
190.11  
-
224.70  
270.91  
224.70  
46.6%  
3.0  
172.40  
191.58  
172.40  
53.3%  
3.0  
198.90  
223.33  
198.90  
57.7%  
3.0  
Average exercise price at grant  
Average exercise price at grant - Executive Management  
Applied volatility rate2  
39.8%  
3.0  
41.8%  
3.0  
42.3%  
3.0  
Expected life (years)  
Expected dividend per share  
Risk-free interest rate p.a.  
Fair value at grant1  
-
-
-
-
-
-
-0.66%  
41  
-0.53%  
76  
0.39%  
47  
2.04%  
64  
2.55%  
62  
1.65%  
75  
Fair value at grant - Executive Management1  
78  
68  
82  
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, December 2023 and December 2024 programs have two sets of exercise conditions. Executive Management can subscribe for 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 for future shares at an 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, 2024.  
15. Significant events after the balance sheet date  
On April 16, 2025, the U.S. Centers for Disease Control and Prevention’s (CDC) Advisory Committee on Immunization Practices (ACIP) voted to  
recommend VIMKUNYAfor the prevention of disease caused by chikungunya virus for US persons aged 12 and older traveling to regions with  
outbreak or elevated risk of chikungunya, as well as for laboratory workers with potential for exposure to chikungunya virus.  
On May 1, 2025, the UK Medicines and Healthcare products Regulatory Agency (MHRA) granted marketing authorization in the United Kingdom  
for VIMKUNYA® for active immunization for the prevention of disease caused by chikungunya virus in individuals 12 years and older.  
On May 6, 2025, Bavarian Nordic announced that Biomedical Advanced Research and Development Authority (BARDA), part of the Administration  
for Strategic Preparedness and Response (ASPR) in the U.S. Department of Health and Human Services (HHS), had exercised additional options  
valued at USD 143.6 million under the existing contract to supply a freeze-dried formulation of JYNNEOS® smallpox vaccine.  
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 May 9, 2025.  
 
Bavarian Nordic | Interim Report Q1 2025  
Page 19  
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 March 31, 2025.  
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 March 31, 2025,  
and the results of the group’s activities and cash flows for the period January 1 to March 31, 2025.  
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, May 9, 2025
Corporate Management:  
Paul John Chaplin
Henrik Juuel
President & CEO
Executive Vice President & CFO
Board of Directors:  
Luc Debruyne
Anne Louise Eberhard
Frank A.G.M. Verwiel
Chair of the Board
Deputy Chair
Johan van Hoof
Heidi Hunter
Montse Montaner
Anja Gjøl
Mette Boas Schwartzlose
Christina Teichert
Employee-elected
Employee-elected
Employee-elected