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