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.