Company Announcement  
Bavarian Nordic Announces Interim Results for the First Nine Months of 2025  
COPENHAGEN, Denmark, November 14, 2025 Bavarian Nordic A/S (OMX: BAVA) announced today its interim financial results for the first
nine months of 2025 and business progress for the third quarter of 2025.  
Revenue for the first nine months increased by 32% to DKK 4,793 million, reflecting a strong performance in both Travel Health and  
Public Preparedness.  
o
Travel Health revenue increased by 23% to DKK 2,327 million compared to the first nine months of 2024, primarily driven  
by increased demand for rabies and tick-borne encephalitis (TBE) vaccines, and supported by the gradual launch of the  
chikungunya vaccine, Vimkunya®.  
o
Public Preparedness revenue was DKK 2,334 million, exceeding the expected annual base business (DKK 1,500-2,000  
million) within the first nine months of the year.  
o
o
Other revenue was DKK 132 million.  
Other operating income of DKK 810 million has been recognized (net income) from the sale of the Priority Review  
Voucher.  
EBITDA before special items was DKK 1,477 million, corresponding to an EBITDA margin of 31%.  
The full year financial guidance is further refined and remains within the previously guided revenue and EBITDA intervals. In Travel  
Health, revenue is maintained at approximately DKK 2,750 million, including approximately DKK 75 million from first-year sales of  
Vimkunya. For Public Preparedness, revenue is narrowed to reflect the low end of the guidance of approximately DKK 3,100  
million, all of which has been secured. Other income is maintained at approximately DKK 150 million. Hence, total revenue of  
approximately DKK 6,000 million and an EBITDA margin before special items of approximately 26% are expected for the full year.  
This is lower than the margin of 31% realized during the first nine months due to the uneven allocation of revenue across the  
quarters and back-end-loaded research and development costs as well as sales and distribution costs. When including the net  
income of DKK 810 million from the sale of the Priority Review Voucher, the total EBITDA margin is expected to be approximately  
40%.  
DKK million  
Q3 2025  
1,795  
29%  
Q3 2024  
1,363  
18%  
9M 2025  
4,793  
31%  
9M 2024  
3,622  
19%  
2025 Guidance  
~6,000  
Revenue  
EBITDA margin before special items1  
~26%  
1
Other operating income of DKK 810 million from the sale of the Priority Review Voucher was recognized in Q3 2025, contributing to an expected total EBITDA  
margin of approximately 40% for the full year.  
Paul Chaplin, President & Chief Executive Officer of Bavarian Nordic said: “Our travel health portfolio has showed continued strength,  
contributing to our best quarter for this business to date. Driven by higher demand and strong performance by our rabies and TBE vaccines in  
key markets, but also by our recent launch of Vimkunya chikungunya vaccine and the commercial expansion across markets, we delivered  
23% growth over the first nine months. We are on track to meet our financial expectations for 2025, which we are now refining to reflect  
that we now have full clarity of our Public Preparedness business for the remainder of the year. For next year, we have secured additional  
orders for this business through our recent framework agreement with HERA, demonstrating a continued and sustainable business. Following  
the withdrawal of the offer from the consortium of Nordic Capital and Permira after not reaching the threshold required for completion, we  
acknowledge the decision by the shareholders to continue as an independent company in support of our existing strategy, which we remain  
fully committed to.”  
Highlights from the third quarter  
Following the launch of Vimkunya® chikungunya vaccine in the US, Germany and France during the first half of 2025, the global  
launch has continued throughout the third quarter where the vaccine also became available in the United Kingdom and Denmark in  
September. Vimkunya has since also been launched in Sweden, Norway and Finland, Italy and Spain during October.  
Additional regulatory advances for Vimkunya were made during the third quarter. In July, Health Canada accepted for review the  
application for licensure of the vaccine, potentially supporting approval in the first half of 2026, and an application was also  
submitted to the Swiss regulatory authority, Swissmedic, potentially supporting approval in mid-2026.  
In July, Bavarian Nordic entered a contract valued at over DKK 200 million for the supply of smallpox/mpox vaccines to a European  
country.  
The sale of the Priority Review Voucher, granted in connection with the US approval of Vimkunya, was completed in July with net  
proceeds amounting to DKK 810 million.  
Events after the reporting date  
In October, positive topline results were reported from a clinical study of the mpox/smallpox vaccine in a pediatric population.  
The study met its primary endpoint, demonstrating a comparable safety profile and a non-inferior immune response for MVA-BN in  
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 2025  
Page 2  
children aged 2-11 years compared to adults. The results will support a filing for label extension with the European Medicines  
Agency in 2026.  
In October, Bavarian Nordic donated 110,000 doses of the mpox vaccine to Africa CDC to support the response to the ongoing mpox  
outbreak in Africa.  
In October, Bavarian Nordic was awarded a new joint procurement contract by the European Commission through the Health  
Emergency Preparedness and Response Authority (HERA), enabling the EU, its member states and additional European countries to  
purchase up to 8 million doses of smallpox/mpox vaccine over the next four years. Initially, approximately 1.1 million doses have  
been committed, of which supply of the first 750,000 doses are expected to occur in 2026. The agreement was formally signed in  
November, following a statutory 10-day standstill period.  
After serving nearly 20 years as the Vice President of Investor Relations, Rolf Sass Sørensen has decided to leave Bavarian Nordic to  
pursue other opportunities. A replacement search will be initiated soon.  
In November, the takeover offer from the consortium consisting of Nordic Capital and Permira was withdrawn following preliminary  
results of the offer, which confirmed an acceptance rate of 60%, less than the minimum condition of 66 2/3% required for  
completion. The offer has irrevocably lapsed, and no shares will be acquired under the offer.  
In November, Chair of the Board, Luc Debruyne decided to step down from the Board with immediate effect. Vice Chair Anne  
Louise Eberhard was appointed new Chair of the Board.  
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/bavaQ32025. To join the Q&A  
session, please register in advance via https://bit.ly/bavaQ32025reg.  
Shareholder information meeting in December  
As announced following the withdrawal of the takeover offer, Bavarian Nordic is planning an information meeting for its shareholders. The  
meeting will be held on Thursday, December 11, 2025, in the morning in Copenhagen. The meeting will be streamed live for shareholders not  
able to attend in person. Further details on time and location will follow soon.  
Contact investors:  
Europe: Disa Tuominen, IR Manager, detu@bavarian-nordic.com  
US: Graham Morrell, Gilmartin Group, graham@gilmartinir.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. 44 / 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 Q3 2025  
Page 3  
CONSOLIDATED KEY FIGURES (UNAUDITED)  
DKK thousand  
Q3 2025  
Q3 2024  
9M 2025  
9M 2024  
FY 2024  
Income statements  
Revenue  
1,794,910  
901,837  
268,512  
133,197  
146,897  
810,088  
1,154,555  
15,309  
1,363,361  
783,763  
104,153  
264,278  
117,597  
-
4,793,003  
2,305,664  
504,999  
3,622,330  
2,057,547  
313,241  
658,972  
362,002  
-
5,716,206  
2,897,448  
500,336  
862,510  
516,142  
-
Production costs  
Sales and distribution costs  
Research and development costs  
Administrative costs  
598,566  
409,457  
Other operating income, net  
Income before interest and taxes (EBIT)  
Financial items, net  
810,088  
93,570  
(21,111)  
72,459  
70,492  
1,784,405  
(11,642)  
1,772,763  
1,674,175  
230,568  
(6,260)  
224,308  
217,169  
939,770  
31,587  
Income before company tax  
Net profit for the period  
1,169,864  
1,092,847  
971,357  
987,977  
Balance sheet  
Total non-current assets  
Securities, cash and cash equivalents  
Other current assets  
Total assets  
8,272,461  
2,977,880  
3,909,393  
15,159,734  
13,159,146  
205,477  
8,758,979  
1,871,494  
3,318,304  
13,948,777  
10,685,139  
184,410  
8,618,866  
2,175,028  
3,611,970  
14,405,864  
11,408,561  
200,295  
Equity  
Non-current liabilities  
Current liabilities  
1,795,111  
3,079,228  
2,797,008  
Cash flow statements  
Cash flow from operating activities  
Cash flow from investment activities  
Cash flow from financing activities  
2,176,856  
(1,571,755)  
(104,033)  
994,463  
(1,545,442)  
72,698  
1,949,832  
(1,870,863)  
55,775  
Financial Ratios1)  
EBITDA  
1,325,504  
515,416  
250,466  
250,466  
2,286,827  
1,476,739  
20.9  
691,843  
691,843  
2.8  
1,603,145  
1,603,145  
12.6  
EBITDA excluding other operating income, net  
Earnings (basic) per share of DKK 10  
Net asset value per share  
166.07  
228  
135.5  
232  
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  
1.4  
1.7  
1.3  
79,237  
87%  
78,833  
77%  
78,855  
79%  
Number of employees, converted to full-time, at period-end  
1,738  
1,609  
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)  
1,154,555  
96,848  
93,570  
80,764  
1,784,405  
279,857  
230,568  
236,687  
224,588  
691,843  
939,770  
317,449  
Amortization  
Depreciation + amortization of developed product processes  
74,101  
76,132  
222,565  
345,926  
EBITDA  
1,325,504  
250,466  
2,286,827  
1,603,145  
 
Bavarian Nordic | Interim Report Q3 2025  
COMMERCIAL PERFORMANCE  
Q3 sales  
Page 4  
9M sales  
mDKK  
Q3 2025 Q3 2024 Growth  
mDKK  
9M 2025 9M 2024 Growth  
Travel health  
Rabipur/RabAvert  
Encepur  
Travel health  
Rabipur/RabAvert  
Encepur  
646  
143  
30  
526  
121  
N/A  
30  
23%  
18%  
N/A  
30%  
-74%  
23%  
22%  
1,424  
516  
1,095  
449  
30%  
15%  
N/A  
5%  
Vimkunya  
Vimkunya  
42  
N/A  
128  
Vivotif  
39  
Vivotif  
135  
Vaxchora  
9
34  
Vaxchora  
30  
67  
-55%  
17%  
23%  
Third-party products  
75  
61  
Third-party products  
180  
154  
941  
773  
2,327  
1,892  
Public preparedness  
JYNNEOS/IMVANEX/IMVAMUNE  
Other revenue  
Public preparedness  
JYNNEOS/IMVANEX/IMVAMUNE  
Other revenue  
788  
66  
525  
65  
50%  
2%  
2,334  
132  
1,549  
181  
51%  
-27%  
32%  
Total  
1,795  
1,363  
32%  
Total  
4,793  
3,622  
Comparative figures for 2024 are shown in brackets. Where market  
shares are mentioned, these are measured by value.  
quarter. The US market for typhoid vaccines declined by 7% in  
the first nine months and the effect was partly off-set by  
increased Vivotif market share that reached 20%.  
Travel health  
Vaxchora (cholera)  
Rabipur/RabAvert (rabies)  
Vaxchora revenue decreased by 55% in the first nine months,  
primarily as 2024 was positively impacted by a cholera outbreak  
on the French island of Mayotte but also explained by low market  
demand in the US.  
Rabipur/RabAvert revenue grew by 30% in the first nine months,  
driven by a combination of continued market growth, strong  
brand performance and unconstrained supply.  
Third-party products  
The US market grew by 12% in the first nine months versus the  
prior year. RabAvert market share was 79%, 4pp higher than the  
prior year level.  
Revenue from sales of third-party products grew by 17% in the  
first nine months, compared to the prior year, despite a decrease  
during the second quarter. Most of the revenue stems from sale  
of Valneva’s products under the mutual marketing and  
distribution agreement which is set to expire by year-end 2025.  
The German market grew by 53% in the first nine months versus  
the prior year where sales were impacted by supply constraints  
for both Bavarian Nordic and competition. Rabipur market share  
remained at 97%.  
Revenue also includes limited sales of HEPLISAV-B under the  
marketing and distribution agreement with Dynavax. This  
agreement has not been renewed and will expire in April 2026.  
Encepur (tick-borne encephalitis)  
Encepur revenue grew by 15% in the first nine months compared  
to the prior year, driven by strong market growth and increased  
market shares.  
Public preparedness  
JYNNEOS/IMVANEX/IMVAMUNE (mpox/smallpox)  
Revenue from JYNNEOS/IMVANEX/IMVAMUNE increased by 51%,  
primarily driven by phasing of supply, and also positively  
impacted by supplemental payments for the freeze-dried  
vaccines delivered to the U.S. government, triggered under  
options that were exercised in May 2025.  
The German market grew by 18% in the first nine months versus  
the prior year and Encepur market share was 31%, 3pp higher  
than prior year level.  
Vimkunya (chikungunya)  
Vimkunya revenue was DKK 42 million in the first nine months,  
reflecting the planned launch strategy with the US in March,  
followed by Germany (May), France (June), UK (September) and  
Denmark (September).  
Other revenue  
Other revenue decreased by 27% in the first nine months,  
however in line with expectations. The revenue mainly stems  
from ongoing contracts with the U.S. government, including the  
contract to develop an MVA-BN-based vaccine against equine  
encephalitis viruses.  
Subsequently, Vimkunya has been launched in Sweden, Norway  
Finland, Italy and Spain in October  
Vivotif (typhoid)  
Vivotif revenue in the first nine months grew by 5% compared to  
the prior year, reflecting a strong growth of 30% in the third  
 
Bavarian Nordic | Interim Report Q3 2025  
Page 5  
FINANCIAL REVIEW  
Financial statements for the period January 1 September 30, 2025 are un-audited. Comparison figures for the same period 2024 are stated in  
brackets.  
Revenue  
EBITDA was an income of DKK 2,287 million (income of DKK 692  
million). Amortization of product rights amounted to DKK 280  
million (DKK 237 million) whereas depreciation on other fixed  
assets amounted to DKK 223 million (DKK 225 million). The increase  
in amortization follows the launch of the Vimkunya vaccine in  
March. EBITDA excluding other operating income was an income of  
DKK 1,477 million (income of DKK 692 million), corresponding to a  
margin of 31%.  
Revenue for the period was DKK 4,793 million (DKK 3,622 million).  
Revenue was composed of DKK 2,327 million (DKK 1,892 million)  
from the travel health business, DKK 2,334 million (DKK 1,549  
million) from the public preparedness business, and DKK 132  
million (DKK 181 million) from contract work. The growth in the  
travel health portfolio was mainly driven by strong  
Rabipur/RabAvert sales of DKK 1,424 million (DKK 1,095 million),  
Encepur sales of 516 million (449 million) and Vimkunya sales of 42  
million (0 million). Revenue reported for the three months ended  
September 30, 2025, was DKK 1,795 million (DKK 1,363 million).  
Financial items  
Financial items totaled a net expense of DKK 12 million (net  
expense of DKK 6 million) and consisted of interest income of DKK  
23 million (DKK 36 million), net gain on derivative financial  
instruments of DKK 0 million (net gain of DKK 1 million), financial  
net income from securities of DKK 4 million (net income of DKK 34  
million), and net foreign exchange rate loss of DKK 7 million (gain  
of DKK 3 million) due to a decrease in USD exchange rate. Interest  
expense on debt amounted to DKK 4 million (DKK 4 million), other  
financial expenses of DKK 5 million (DKK 5 million) and net value  
adjustment of deferred consideration from the acquisition of  
product rights from GSK and Emergent BioSolutions amounted to  
DKK 23 million (DKK 70 million). See note 6 and 7.  
Production costs  
Production costs totaled DKK 2,306 million (DKK 2,058 million).  
Costs related directly to revenue amounted to DKK 1,545 million  
(DKK 1,224 million), of which the cost of goods sold totaled DKK  
1,452 million (DKK 1,102 million). Contract costs totaled DKK 93  
million (DKK 123 million). Amortization of product rights was  
recognized as part of the cost of goods sold with a total of DKK 280  
million (DKK 237 million). Amortization of product rights relates to  
Rabipur/RabAvert and Encepur, DKK 214 million (DKK 208 million),  
and Vivotif, Vaxchora and Vimkunya DKK 66 million (DKK 29  
million). Other production costs totaled DKK 481 million (DKK 596  
million). The decrease in other production costs is driven by an  
improved yield, less scrap and a higher output success rate in bulk  
production leading to a higher absorption of indirect production  
costs. In the third quarter of 2025, production costs were DKK 902  
million (DKK 784 million).  
Income before company tax was a gain of DKK 1,773 million (gain  
of DKK 224 million).  
Tax  
Tax on income was DKK 99 million (DKK 7 million). The effective  
tax rate is 5.6% 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.  
Tax on the net proceed from sale of the Priority Review Voucher is  
recognized with DKK 71 million.  
Sales and distribution costs  
Sales and distribution costs totaled DKK 505 million (DKK 313  
million), split between costs for distribution of products of DKK 67  
million (DKK 43 million) and costs for running the commercial  
organization and activities of DKK 438 million (DKK 270 million).  
The increase in distribution costs follows the increase in sales and  
the initial costs related to change of European distributors,  
whereas the increase in running costs is partly related to the  
launch of Vimkunya incl. added marketing costs, the establishment  
of sales entities in new countries and general commercial ramp up.  
Net profit  
For the first nine months of 2025, Bavarian Nordic reported a net  
gain of DKK 1,674 million (net gain of DKK 217 million).  
Product rights  
Product rights recognized in the balance sheet totaled DKK 5,667  
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.  
Research and development costs  
Research and development costs totaled DKK 599 million (DKK 659  
million). The decrease mainly reflects the saving relating to  
consolidation of R&D activities in Europe following the closure of  
the R&D site in San Diego.  
Acquired rights and development in progress  
Administrative costs  
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.  
Administrative costs totaled DKK 409 million (DKK 362 million).  
Costs related to the takeover process amount to approx. DKK 10  
million. The other increase in administrative costs relates partly to  
establishment of new sales entities in new countries and general  
business growth.  
Securities, cash and cash equivalents  
Other operating income, net  
Securities, cash and cash equivalents were DKK 2,978 million as of  
September 30, 2025 (DKK 2,175 million as of December 31, 2024).  
The increase in the cash position is mainly driven by sales of  
Priority Review Voucher as well as higher revenue and gross profit  
as well as deferral of milestone payment to GSK (EUR 70 million)  
and royalty payment to NIH (USD 32 million).  
Other operating income, net relates to the sale of the Priority  
Review Voucher and totaled a gain of DKK 810 million (DKK 0  
million). The sales price was recognized as other operating income  
of DKK 1,033 million, whereas royalties for NIH and other fees were  
recognized as other operating expenses of DKK 223 million.  
EBIT/EBITDA  
Cash flow  
Income before interest and tax (EBIT) was an income of DKK 1,784  
million, compared to an income of DKK 231 million in the first nine  
months of 2024, following sale of the Priority Review Voucher as  
well as higher revenue and gross profit for the first nine months of  
2025.  
Cash flow generated by operating activities was positive by DKK  
2,177 million (positive by DKK 994 million) with a positive net  
profit for the period only partly offset by a negative development  
in cashflow from working capital by DKK 218 million (positive by  
DKK 198 million) compared to the December 31, 2024 position  
primarily following an increase in inventory.  
 
Bavarian Nordic | Interim Report Q3 2025  
Page 6  
Cash flow from investment activities was negative by DKK 1,572  
million (negative by DKK 1,545 million) and mainly consist of  
milestone payments to Emergent BioSolutions (USD 50 million) and  
achievement of the last operational milestone related to the tech  
transfer from GSK and thereby also the completion milestone, in  
total EUR 100 million of which the completion milestone amounts  
to EUR 70 million. The completion milestone is not expected to  
become payable until January 2026, whereas the EUR 30 million  
operational milestone was paid in third quarter. As per September  
30, 2025, EUR 70 million is recognized as trade payable. For further  
description see “Deferred consideration” section.  
Deferred consideration  
Following the approvals of Vimkunya by the FDA and EMA in March,  
the last milestone payment of USD 50 million was paid to Emergent  
BioSolutions. As of September 30, 2025, the Company has no  
outstanding balance towards Emergent BioSolutions.  
The last operational milestone (EUR 30 million) and the completion  
milestone (EUR 70 million) to GSK were both achieved in the  
second quarter of 2025. Hereafter the Company has no deferred  
consideration recognized on the balance sheet. As per September  
30, 2025, the completion milestone is recognized as trade  
payables.  
Cash flow from financing activities was negative by DKK 104 million  
(DKK 73 million positive), following completion of a share buy-back  
program of DKK 150 million in January partly offset by proceeds  
from warrant exercise of DKK 79 million in September.  
The buy-back program was executed 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.  
Prepayments from customers  
Prepayment from customers was DKK 12 million as of September  
30, 2025. (DKK 131 million as of December 31, 2024). During the  
first nine months of 2025 the main part of the prepayments have  
been recognized as revenue.  
Trade payables  
As per September 30, 2025, the trade payable position includes  
EUR 70 million in outstanding milestone payments to GSK and USD  
32 million in outstanding royalty payment to NIH. As per December  
31, 2024, the trade payable position included EUR 80 million to  
GSK.  
The net cash flow for the first nine months of 2025 was positive by  
DKK 501 million. Besides the positive cash flow from increased  
gross profit, the main components were the sale of the Priority  
Review Voucher, DKK 1,033 million and payments of milestones to  
GSK (EUR 110 million, of which EUR 80 million invoiced in 2024)  
and Emergent BioSolutions (USD 50 million). For the first nine  
months of 2024 the net cash flow was negative, by DKK 478,  
including DKK 476 in net investments in securities.  
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.  
Equity  
The Group’s equity as of September 30, 2025, stood at DKK 13,159  
million (DKK 11,409 million as of December 31, 2024).  
OUTLOOK FOR 2025  
The full year financial guidance is further refined, reflecting full  
clarity on the Public Preparedness business for the remainder of  
the year as no further contracts have been entered into which  
would allow for delivery in 2025.  
sale of the Priority Review Voucher, the total EBITDA margin is  
expected to be approximately 40%.  
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.  
In Travel Health, revenue is maintained at approximately DKK  
2,750 million, including approximately DKK 75 million from first-  
year sales of Vimkunya. In Public Preparedness, revenue is  
expected at approximately DKK 3,100 million, all of which has  
been secured by contracts.  
2026 outlook  
While a full financial guidance for 2026 is not provided yet, the  
Company has confirmed orders in Public Preparedness of  
approximately DKK 1,100 million, which includes revenue from  
the ongoing contract for freeze-dried smallpox vaccine with the  
US government (BARDA) and revenue under the new Joint  
Procurement Agreement with the European Commission’s Health  
Emergency Preparedness and Response Authority (HERA).  
Other income is maintained at approximately DKK 150 million.  
The overall guidance remains within the original and latest  
communicated revenue and EBITDA margin intervals.  
Hence, total revenue of approximately DKK 6,000 million is  
expected for the full year, and the EBITDA margin before special  
items is expected at approximately 26%. This is lower than the  
margin of 31% realized during the first nine due to the uneven  
allocation of revenue across the quarters and back-end-loaded  
research and development costs as well as sales and distribution  
costs. When including the net income of DKK 810 million from the  
As previously communicated, the annual base business in Public  
Preparedness is expected at DKK 1,500 2,000 million, excluding  
revenue from private markets (US + Germany) and impact from  
outbreaks, and in Travel Health, an average annual growth  
(CAGR) of 10-12% is expected in the period 2023-2027.  
Changes in full-year 2025 financial guidance during the year  
Original guidance  
Updated guidance  
Updated guidance  
DKK million  
03-Feb-2025  
22-Aug-2025  
14-Nov-2025  
Revenue  
5,700 6,700  
6,000 6,600  
3,100 3,700  
~2,750  
~6,000  
~3,100  
~2,750  
~150  
Public Preparedness  
Travel Health  
3,000 4,000  
~2,500  
Other Income  
~200  
~150  
EBITDA margin before special items  
Other net operating income  
EBITDA margin including special items  
26% -30%  
26% -30%  
810  
~26%  
-
-
810  
40-42%  
~40%  
 
Bavarian Nordic | Interim Report Q3 2025  
Page 7  
PRODUCT AND PIPELINE UPDATE  
future demand by introducing a proprietary cell line, designed to  
significantly increase the manufacturing efficiency compared to  
the current egg-based production used today.  
Travel Health  
Vimkunya®  
Chikungunya vaccine.  
In October, positive topline results were reported from a study  
(NCT06549530) comparing the safety and immunogenicity of two  
standard doses of MVA-BN between children aged 2-11 years and  
adults aged 18-50 years. The study was conducted at sites in the  
Democratic Republic of Congo (DRC) and Uganda and was co-  
funded by the Coalition for Epidemic Preparedness Innovations  
(CEPI).  
Regulatory approvals and launch status  
Territory  
US  
Approved  
February 2025  
February 2025  
May 2025  
Launched  
March 2025  
EU*  
May 2025**  
UK  
September 2025  
The results showed that the immune response in children (n=227)  
two weeks after the second vaccination with MVA-BN was non-  
inferior to the adult group (n=224), with the highest immune  
responses observed in the youngest subgroup of children aged 2-5  
years. While the safety and immunogenicity generated from this  
study in adults were comparable to historical data with MVA-BN,  
the immune response in children was 2.5 times higher than in the  
adult group as demonstrated by neutralizing antibody titers. The  
vaccine was generally well tolerated in the pediatric population,  
with a safety profile similar to adults and no unexpected signals.  
* The approval is valid in all EU member states, in addition to  
Iceland, Liechtenstein, and Norway.  
** Vimkunya has been launched in Germany (May 2025), France  
(June 2025), Denmark (September 2025),  
Sweden/Norway/Finland/Italy/Spain (October 2025).  
Additional regulatory advances for Vimkunya were made during  
the third quarter. In July, Health Canada accepted for review the  
application for licensure of the vaccine, potentially supporting  
approval in the first half of 2026, and an application was also  
submitted to the Swiss regulatory authority, Swissmedic,  
potentially supporting approval in mid-2026.  
Pending final results from the study, Bavarian Nordic plans to  
submit the data to the European Medicines Agency (EMA) in 2026  
to support an extension of the vaccine’s approval to include  
children aged 2 years and older.  
Ongoing clinical development  
The long-term immunogenicity of Vimkunya is currently being  
evaluated in a follow-up phase 3 study (NCT06007183) in healthy  
adults and adolescents enrolled in two previous phase 3 studies  
(NCT05072080 and NCT05349617). The 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.  
Other studies of MVA-BN, also co-funded by CEPI, are ongoing and  
include a study (NCT06844487), evaluating the safety and  
immunogenicity of MVA-BN in 344 infants aged 4-24 months and a  
study (NCT06844500), evaluating the safety and immunogenicity  
of MVA-BN in 359 women (pregnant or breastfeeding). Both  
studies are led by the University of Antwerp and the University of  
Kinshasa and are being conducted in the DRC.  
CEPI has also co-funded a clinical study (NCT05745987) in over  
3,000 participants including children over 2 years of age in  
households with a laboratory-confirmed mpox infection. The  
study will assess post-exposure vaccination with MVA-BN, i.e. if  
the vaccine helps reduce the risk of secondary mpox cases, or, in  
case of mpox infection, can reduce the severity of illness. Led by  
led by McMaster University in Canada, the study is being  
conducted at sites in the DRC, Uganda and Nigeria.  
A pediatric study of Vimkunya (NCT07003984) is ongoing to  
evaluate the safety and immunogenicity of CHIK VLP vaccine in  
720 children 2 to 11 years of age for two years. Primary results  
from the study are anticipated in the first half of 2028.  
Additionally, in agreement with competent regulatory agencies,  
an efficacy study with more than 6,000 individuals is planned in a  
future outbreak area.  
Pipeline  
Public Preparedness  
JYNNEOS®/IMVANEX®/IMVAMUNE® (MVA-BN®)  
Mpox and smallpox vaccine  
Equine encephalitis  
MVA-BN® WEV is a prophylactic vaccine candidate in development  
against Western, Eastern and Venezuelan equine encephalitis  
virus.  
In October, Bavarian Nordic was awarded a new joint  
procurement contract by the European Commission through the  
Health Emergency Preparedness and Response Authority (HERA),  
enabling the EU, its member states and additional European  
countries to purchase up to 8 million doses of smallpox/mpox  
vaccine over the next four years. Initially, approximately 1.1  
million doses have been committed, of which supply of the first  
750,000 doses are expected to occur in 2026. The agreement was  
formally signed in November, following a statutory 10-day  
standstill period.  
A Phase 2 dose-finding study (NCT06899802) is ongoing in 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 from vaccination with MVA-BN WEV and 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. The program is  
funded under an agreement with the U.S. Department of  
Defense’s (DOD) Joint Program Executive Office for Chemical,  
Biological, Radiological and Nuclear Defense (JPEO-CBRND).  
In October, Bavarian Nordic donated 110,000 doses of the mpox  
vaccine to Africa CDC to support the response to the ongoing  
mpox outbreak in Africa.  
Lyme disease  
Preparations continue to support the first clinical trial of the new  
vaccine candidate against Lyme disease in 2026.  
Ongoing clinical development  
A new clinical study was initiated in October to compare the  
safety, immunogenicity and reactogenicity of MVA-BN  
manufactured using different cell lines. The study is part of the  
Company’s efforts to scale manufacturing capacity to meet  
Epstein-Barr Virus (EBV)  
Preparations continue to support the first clinical trial of the new  
vaccine candidate against Epstein-Barr Virus (EBV) in 2026.  
 
Bavarian Nordic | Interim Report Q3 2025  
Page 8  
SHAREHOLDER INFORMATION  
Share capital  
Takeover withdrawn following expiry of the offer period  
By June 30, 2025, Bavarian Nordic’s share capital was DKK  
788,548,570, comprising 78,854,857 shares of a nominal value of  
DKK 10 each.  
On November 6, the takeover offer from the consortium  
consisting of Nordic Capital and Permira was withdrawn following  
preliminary results of the offer, which confirmed an acceptance  
rate of 60%, less than the minimum condition of 66 2/3% required  
for completion.  
In September, 381,871 new shares were issued as a consequence  
of employees’ exercise of warrants, raising gross proceeds of DKK  
78.7 million. There we no other changes to the share capital  
during the first nine months of 2025.  
The offer has irrevocably lapsed and will not be completed. All  
acceptances of the offer are without legal effect. No shares will  
be acquired under the offer, and no consideration will be paid to  
shareholders who have tendered their shares.  
By September 30, 2025, Bavarian Nordic’s share capital was DKK  
792,367,280, comprising 79,236,728 shares of a nominal value of  
DKK 10 each. The Company held 966,845 treasury shares,  
corresponding to 1.22% of the Company’s share capital.  
Announcements related to the offer made during the offer period  
are available on the company’s website www.bavarian-  
nordic.com.  
Financial calendar 2025 and 2026  
Nine-month report (Q3)  
Annual Report 2025  
November 14, 2025  
March 12, 2026  
April 21, 2026*  
Annual General Meeting  
First quarter report (Q1)  
Half-year report (H1)  
Nine-month report (Q3)  
May 13, 2026  
August 21, 2026  
November 13, 2026  
* 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 Monday, March 9, 2026.  
Silent periods  
During a period of four weeks before the planned release of its  
full year or interim financial reports, Bavarian Nordic does not  
comment on matters related to the Group's general financial  
performance or expectations.  
 
Bavarian Nordic | Interim Report Q3 2025  
Page 9  
FINANCIAL STATEMENTS  
Unaudited Condensed Consolidated Income Statements  
Note  
DKK thousand  
Q3 2025  
Q3 2024  
9M 2025  
9M 2024  
FY 2024  
Revenue  
3
4
1,794,910
901,837
1,363,361
783,763
4,793,003
2,305,664
3,622,330
2,057,547
5,716,206
2,897,448
Production costs  
Gross profit  
893,073
579,598
2,487,339
1,564,783
2,818,758
Sales and distribution costs  
Research and development costs  
Administrative costs  
268,512
133,197
146,897
104,153
264,278
117,597
504,999
598,566
409,457
313,241
658,972
362,002
500,336
862,510
516,142
5
Total operating costs  
548,606
1,032,896
222,808
486,028
1,513,022
1,032,896
222,808
1,334,215
1,878,988
Other operating income  
-
-
-
Other operating expenses  
Other operating income, net  
Income before interest and tax (EBIT)  
-
-
-
-
-
-
810,088
810,088
1,154,555
93,570
1,784,405
230,568
939,770
Financial income  
6
7
12,900
(2,409)
(12,124)
8,987
31,198
42,840
66,718
72,978
150,065
118,478
Financial expenses  
Income before company tax  
1,169,864
72,459
1,772,763
224,308
971,357
Tax on income for the period  
77,017
1,967
98,588
7,139
(16,620)
Net profit for the period  
1,092,847
70,492
1,674,175
217,169
987,977
Earnings per share (EPS) - DKK  
Basic earnings per share of DKK 10  
Diluted earnings per share of DKK 10  
13.7
13.7
0.9
0.9
20.9
20.9
2.8
2.8
12.6
12.6
Unaudited Condensed Consolidated Statements of Comprehensive Income  
DKK thousand  
Q3 2025  
Q3 2024  
70,492
9M 2025  
9M 2024  
217,169
FY 2024  
987,977
Net profit for the period  
1,092,847
1,674,175
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  
(1,263)
16,407
26,355
1,464
(11,022)
(18,290)
(29,203)
(8,927)
Exchange rate adjustments on translating foreign operations  
(78,575)
79,943
Items that will be reclassified to the income statement  
Other comprehensive income after tax  
Total comprehensive income  
(79,838)
(79,838)
42,762
42,762
81,407
81,407
(29,312)
(29,312)
187,857
(84,017)
(97,236)
890,741
1,013,009
113,254
1,755,582
 
Bavarian Nordic | Interim Report Q3 2025  
Page 10  
Unaudited Condensed Consolidated Statements of Cash Flow  
DKK thousand  
9M 2025  
9M 2024  
217,169
FY 2024  
987,977
Net profit for the period  
1,674,175
Adjustment for non-cash items:  
Financial income  
(31,198)
42,840
98,588
(66,718)
72,978
7,139
(150,065)
118,478
(16,620)
Financial expenses  
Tax on income for the period  
Depreciation, amortization and impairment losses  
Share-based payment  
502,422
66,495
461,274
61,283
663,375
78,672
Changes in inventories  
(190,144)
(18,409)
691
(540,847)
739,503
(1,499)
1,308
(683,573)
617,864
19,636
Changes in receivables  
Changes in provisions  
Changes in current liabilities  
(10,301)
222,987
Cash flow from operations (operating activities)  
2,135,159
951,590
1,858,731
Received financial income  
Paid financial expenses  
Paid company taxes  
74,253
(8,645)
60,482
(10,315)
(7,294)
141,146
(32,188)
(17,857)
(23,911)
Cash flow from operating activities  
2,176,856
994,463
1,949,832
Investments in products rights  
(1,104,537)
(7,163)
(990,001)
(15,071)
(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  
(106,164)
(16,663)
(51,728)
(82,661)
(12,612)
(29,766)
(1,048,654)
711,426
(1,047,586)
571,556
(1,448,447)
1,294,987
Disposal of securities  
Cash flow from investment activities  
(1,571,755)
(1,545,442)
(1,870,863)
Payment on loans  
(1,567)
(31,011)
78,666
(1,431)
(21,999)
123,587
(27,459)
(1,921)
(41,639)
126,794
(27,459)
Repayment of lease liabilities  
Proceeds from warrant programs exercised  
Purchase of treasury shares  
(150,121)
Cash flow from financing activities  
Cash flow of the period  
(104,033)
501,068
72,698
55,775
(478,281)
134,744
Cash as of 1 January  
1,623,490
(31,613)
1,477,234
(2,261)
1,477,234
11,512
Currency adjustments 1 January  
Cash end of period  
2,092,945
996,692
1,623,490
 
Bavarian Nordic | Interim Report Q3 2025  
Page 11  
Unaudited Condensed Consolidated Statements of Financial Position  
Assets  
DKK thousand  
Assets  
Note  
9M 2025  
9M 2024  
FY 2024  
Product rights  
5,667,388
-
4,741,194
1,286,749
352,990
17,629
4,660,426
1,286,782
343,619
21,371
Acquired rights and development in progress  
Developed production processes  
Software  
315,505
20,790
17,453
Intangible assets in progress  
20,251
18,694
Intangible assets  
6,021,136
6,418,813
6,330,892
Land and buildings  
908,463
13,225
947,918
19,556
939,006
18,316
Leasehold improvements  
Plant and machinery  
367,945
570,875
229,819
424,358
650,253
175,176
417,210
626,376
159,660
Fixtures and fittings, other plant and equipment  
Assets under construction  
Property, plant and equipment  
Right-of-use assets  
Other receivables  
2,090,327
98,828
13,855
2,217,261
94,552
8,924
2,160,568
81,899
9,086
Prepayments  
48,315
19,429
36,421
Financial assets  
62,170
28,353
45,507
Total non-current assets  
Inventories  
8,272,461
2,517,453
8,758,979
2,184,583
8,618,866
2,327,309
8
9
Trade receivables  
Tax receivables  
Other receivables  
Prepayments  
1,226,327
456
1,027,437
164
1,175,744
928
10  
68,913
96,244
67,322
38,798
43,665
64,324
Receivables  
1,391,940
1,133,721
1,284,661
Securities  
884,935
874,802
996,692
551,538
Cash and cash equivalents  
2,092,945
1,623,490
Securities, cash and cash equivalents  
Total current assets  
2,977,880
6,887,273
1,871,494
5,189,798
2,175,028
5,786,998
Total assets  
15,159,734
13,948,777
14,405,864
 
Bavarian Nordic | Interim Report Q3 2025  
Page 12  
Unaudited Condensed Consolidated Statements of Financial Position  
Equity and Liabilities  
DKK thousand  
Note  
9M 2025  
9M 2024  
FY 2024  
Equity and liabilities  
Share capital  
792,367
(9,669)
788,329
(2,843)
788,548
(2,843)
Treasury shares  
Retained earnings  
Other reserves  
12,068,017
308,431
9,672,409
227,244
10,434,197
188,659
Equity  
13,159,146
11,419
114,278
-
10,685,139
13,704
11,408,561
13,053
113,589
-
Debt to credit institutions  
Retirement benefit obligations  
Deferred tax liabilities  
Lease liabilities  
79,233
28,528
79,780
62,945
73,653
Non-current liabilities  
205,477
184,410
200,295
Deferred consideration for product rights  
Debt to credit institutions  
Lease liabilities  
-
2,143
1,643,332
1,913
1,081,465
2,074
40,700
35,739
186,251
672,779
6,692
39,470
131,408
1,045,134
-
Prepayment from customers  
Trade payables  
12,227
1,097,756
72,388
Company tax  
Other liabilities  
11  
569,897
532,522
497,457
Current liabilities  
1,795,111
2,000,588
15,159,734
3,079,228
3,263,638
13,948,777
2,797,008
2,997,303
14,405,864
Total liabilities  
Total equity and liabilities  
 
Bavarian Nordic | Interim Report Q3 2025  
Page 13  
Unaudited Condensed Consolidated Statements of Changes in Equity  
Reserves for  
Reserves for fair value of  
Share-  
based  
payment  
Treasury  
shares  
Retained  
earnings  
currency  
financial  
instruments  
DKK thousand  
Share capital  
788,548
adjustment  
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  
-
-
-
1,674,175
-
-
-
1,674,175
1,464
Other comprehensive income  
Exchange rate adjustments on translating foreign  
operations  
-
-
1,464
-
-
Change in fair value of financial instruments  
entered into to hedge future cash flows  
-
-
-
-
79,943
-
79,943
Total comprehensive income for the period  
-
-
1,674,175
1,464
79,943
-
1,755,582
Transactions with owners  
Share-based payment  
-
-
-
90,604
-
-
-
-
-
-
-
-
-
-
-
-
66,496
(15,757)
-
66,496
78,666
(38)
Warrant program exercised  
3,819
-
-
Cost related to issue of new shares  
Purchase of treasury shares  
Transfer regarding restricted stock units  
Total transactions with owners  
-
(38)
-
-
(7,603)
777
(142,518)
11,597
-
(150,121)
-
(12,374)
38,365
3,819
(6,826)
(40,355)
(4,997)
Equity as of September 30, 2025  
792,367
(9,669)
12,068,017
3,469
50,740
254,222
13,159,146
Reserves for  
Reserves fair value of  
Share-  
based  
payment  
Treasury  
shares  
Retained for currency  
financial  
instruments  
DKK thousand  
Share capital  
780,978
earnings  
adjustment  
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
 
Bavarian Nordic | Interim Report Q3 2025  
Page 14  
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 September 30, 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 Q3 2025  
Page 15  
DKK thousand  
Q3 2025  
Q3 2024  
9M 2025  
9M 2024  
FY 2024  
3. Revenue  
Travel health  
Rabipur/RabAvert  
Encepur  
645,652  
142,578  
29,564  
39,039  
8,770  
526,158  
121,277  
-
1,423,721  
516,289  
42,163  
1,094,597  
448,530  
-
1,352,461  
497,130  
-
Vimkunya  
Vivotif  
29,808  
34,254  
61,274  
772,771  
134,577  
29,916  
127,733  
67,063  
154,069  
1,891,992  
179,212  
64,153  
193,629  
2,286,585  
Vaxchora  
Other product sale  
75,325  
940,928  
179,899  
2,326,565  
Public preparedness  
Mpox/smallpox vaccine sale  
Sale of goods  
788,347  
525,414  
2,334,412  
1,548,914  
3,206,186  
1,729,275  
1,298,185  
4,660,977  
3,440,906  
5,492,771  
Contract work  
Sale of services  
Revenue  
65,635  
65,635  
65,176  
65,176  
132,026  
132,026  
181,424  
181,424  
223,435  
223,435  
1,794,910  
1,363,361  
4,793,003  
3,622,330  
5,716,206  
Total revenue includes:  
Fair value adjustment concerning financial instruments  
entered into to hedge revenue  
40,914  
(6,528)  
35,103  
9,033  
5,486  
4. Production costs  
Cost of goods sold  
549,118  
45,971  
209,901  
96,847  
408,033  
36,606  
258,361  
80,763  
1,451,738  
93,114  
1,101,544  
122,942  
596,375  
236,686  
1,580,276  
152,267  
847,456  
317,449  
Contract costs  
Other production costs  
Amortization product rights  
480,992  
279,820  
Production costs  
901,837  
783,763  
2,305,664  
2,057,547  
2,897,448  
5. Research and development costs  
Research and development costs occurred in the period  
Of which:  
179,168  
300,884  
691,680  
781,914  
1,014,777  
Contract costs recognized as production costs  
(45,971)  
(36,606)  
(93,114)  
(122,942)  
(152,267)  
Research and development costs  
133,197  
264,278  
598,566  
658,972  
862,510  
6. Financial income  
Financial income from bank and deposit contracts1  
10,253  
2,647  
-
9,361  
6,496  
5,173  
23,055  
8,143  
-
35,722  
25,722  
8,167  
48,307  
27,369  
7,831  
Financial income from securities  
Fair value adjustments on securities  
Adjustment of deferred consideration due to change in  
estimated timing of payments  
-
1,765  
-
(6,395)  
-
Net gains on derivative financial instruments at fair value  
through the income statement (held for trading)  
-
-
-
-
-
907  
-
Net foreign exchange gains  
(34,919)  
2,595  
66,558  
Financial income  
12,900  
(12,124)  
31,198  
66,718  
150,065  
7. Financial expenses  
Interest expenses on debt2  
1,373  
1,849  
1,273  
-
4,001  
3,831  
4,139  
-
5,190  
-
Fair value adjustments on securities  
Unwinding of the discounting effect related to deferred  
consideration  
-
22,209  
5,001  
62,494  
72,682  
Adjustment of deferred consideration due to change in  
estimated timing of payments  
-
-
-
(16,867)  
2,372  
-
16,453  
1,617  
5,215  
6,722  
-
1,017  
5,328  
-
7,090  
24,899  
8,617  
-
Currency adjustment deferred consideration  
Financial expenses, other  
1,746  
(7,377)  
Net foreign exchange losses  
Financial expenses  
(2,409)  
8,987  
42,840  
72,978  
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 Q3 2025  
Page 16  
DKK thousand  
9M 2025  
9M 2024  
FY 2024  
8. Inventories  
Raw materials and supply materials  
Work in progress  
230,530  
1,673,354  
808,350  
383,136  
1,503,114  
607,866  
313,878  
1,557,074  
712,285  
Manufactured goods and commodities  
Write-down on inventory  
(194,781)  
(309,533)  
(255,928)  
Inventories  
2,517,453  
2,184,583  
2,327,309  
Write-down on inventory 1 January  
Write-down during the period  
Use of write-down  
(255,928)  
(144,233)  
205,380  
-
(224,615)  
(188,240)  
83,322  
(224,615)  
(187,183)  
126,322  
29,548  
Reversal of write-down  
20,000  
Write-down end of period  
(194,781)  
(309,533)  
(255,928)  
9. Trade receivables  
Trade receivables from public preparedness business  
Trade receivables from travel health business  
Trade receivables from contract work  
432,793  
792,462  
1,072  
349,403  
676,808  
1,226  
877,588  
297,975  
181  
Trade receivables  
1,226,327  
1,027,437  
1,175,744  
10. Other receivables  
Receivable VAT and duties  
Derivative financial instruments at fair value  
Interest receivables  
13,590  
50,740  
4,487  
96  
29,142  
30,683  
7,128  
369  
38,910  
698  
3,687  
370  
Other receivables  
Other receivables  
68,913  
67,322  
43,665  
11. Other liabilities  
Financial instruments at fair value  
Payable salaries, holiday accrual etc.  
Gross to net deduction accrual  
Other accrued costs  
-
243,107  
268,185  
58,605  
3,443  
173,402  
287,814  
67,863  
29,902  
242,736  
186,576  
38,243  
Other liabilities  
569,897  
532,522  
497,457  
 
Bavarian Nordic | Interim Report Q3 2025  
Page 17  
12. Financial instruments  
Fair value hierarchy for financial instruments measured at fair value  
As of September 30, 2025  
DKK thousand  
Level 1  
Level 2  
Total  
Securities  
884,935  
-
884,935  
Financial assets/liabilities measured at fair value through the income statement  
884,935  
-
884,935  
Derivative financial instruments to hedge future cash flow (currency)  
Derivative financial instruments to hedge future cash flow (interest)  
-
-
50,162  
578  
50,162  
578  
Financial assets/liabilities used as hedging instruments  
-
50,740  
50,740  
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  
Derivative financial instruments to hedge future cash flow (currency)  
Derivative financial instruments to hedge future cash flow (interest)  
551,538  
-
(29,902)  
698  
551,538  
(29,902)  
698  
-
-
Financial assets/liabilities used as hedging instruments  
-
(29,204)  
(29,204)  
13. Warrants  
Outstanding  
Outstanding  
as of  
ferred September 30  
as of  
January 1  
Warrants  
exercised  
Trans-  
Additions  
Annulled Terminated  
Corporate Management  
Other Executive Management  
Other employees  
608,132  
385,387  
-
-
-
-
-
-
-
-
-
-
-
-
(98,508)  
(99,212)  
197,720  
608,132  
286,879  
-
(180,618)  
-
3,098,689  
543,697  
(213,144)  
(168,727)  
2,605,715  
572,690  
Resigned employees  
Total  
4,635,905  
234  
-
-
(381,871)  
206  
(180,618)  
211  
-
-
-
-
4,073,416  
238  
Weighted average exercise price  
Weighted average share price at  
exercise  
237  
Number of warrants which can be exercised as of September 30, 2025  
at a weighted average exercise price of DKK  
1,117,988  
286  
The total recognized cost of the warrant programs was DKK 47.3 million in the first nine months of 2025 (DKK 42.9 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 an 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%.  
 
Bavarian Nordic | Interim Report Q3 2025  
Page 18  
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 October 7, 2025, Bavarian Nordic reported positive topline data for its mpox/smallpox vaccine in a pediatric population.  
On October 9, 2025, Bavarian Nordic announced that the consortium consisting of Nordic Capital and Permira had received final regulatory  
approval in respect of its takeover offer to the shareholders of Bavarian Nordic.  
On October 15, 2025, Bavarian Nordic announced that the consortium consisting of Nordic Capital and Permira had increased the offer price  
and extended the offer period until 5 November 2025 in respect of the takeover offer to the shareholders of Bavarian Nordic.  
On October 16, 2025, the Board of Directors of Bavarian Nordic issued a supplementary statement in respect of the improved takeover offer  
to the shareholders of Bavarian Nordic from the consortium led by Nordic Capital and Permira.  
On October 21, 2025, Bavarian Nordic announced that the consortium consisting of Nordic Capital and Permira had lowered the minimum  
acceptance condition to 66 2/3% in respect of its takeover offer to the shareholders of Bavarian Nordic.  
On October 31, Bavarian Nordic announced a new joint procurement contract with the European Commission through the Health Emergency  
Preparedness and Response Authority (HERA).  
On November 6, the consortium consisting of Nordic Capital and Permira announced preliminary result of the takeover offer to shareholders  
of Bavarian Nordic, which did not meet the minimum acceptance rate of 66 2/3% and thus the offer was withdrawn and will not be completed.  
On November 13, Luc Debruyne decided to step down as Chair of the Board with immediate effect. Vice Chair Anne Louise Eberhard was  
appointed new Chair of the Board.  
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 14, 2025.  
 
Bavarian Nordic | Interim Report Q3 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 September 30, 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 September 30,  
2025, and the results of the group’s activities and cash flows for the period January 1 to September 30, 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, November 14, 2025
Corporate Management:  
Paul John Chaplin
Henrik Juuel
President & CEO
Executive Vice President & CFO
Board of Directors:  
Anne Louise Eberhard
Chair of the Board
Frank A.G.M. Verwiel
Johan van Hoof
Heidi Hunter
Montse Montaner
Anja Gjøl
Mette Boas Schwartzlose
Christina Teichert
Employee-elected
Employee-elected
Employee-elected
 
Bavarian Nordic | Interim Report Q3 2025  
Page 20  
About Bavarian Nordic  
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 1,700 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.  
Trademarks  
Encepur®, IMVAMUNE®, IMVANEX®, JYNNEOS®, MVA-BN®, RabAvert®, Rabipur®, Typhoral®, Vivotif®, Vaxchora® and Vimkunya® are registered  
trademarks owned by Bavarian Nordic.  
Forward-looking statements  
This interim report 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.