Bavarian Nordic A/S (CPH:BAVA)
Denmark · Delayed Price · Currency is DKK 187.80
+3.55 (1.93%)
At close: Nov 26, 2025
Bavarian Nordic Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 6,887 | 5,716 | 7,062 | 3,151 | 1,898 | 1,852 | Upgrade | |
Revenue Growth (YoY) | 13.46% | -19.06% | 124.14% | 66.02% | 2.46% | 179.61% | Upgrade |
Cost of Revenue | 3,146 | 2,897 | 2,459 | 1,450 | 1,327 | 1,179 | Upgrade |
Gross Profit | 3,741 | 2,819 | 4,603 | 1,701 | 570.93 | 673.36 | Upgrade |
Selling, General & Admin | 1,246 | 1,016 | 808.43 | 588.96 | 484.7 | 563.93 | Upgrade |
Research & Development | 683.63 | 744.04 | 1,670 | 1,183 | 399.16 | 341.42 | Upgrade |
Other Operating Expenses | -0.09 | - | - | - | - | -627.65 | Upgrade |
Operating Expenses | 1,929 | 1,761 | 2,479 | 1,772 | 883.86 | 277.7 | Upgrade |
Operating Income | 1,812 | 1,058 | 2,124 | -70.79 | -312.93 | 395.65 | Upgrade |
Interest Expense | -5.05 | -5.19 | -3.56 | -16.64 | -18.49 | -31.85 | Upgrade |
Interest & Investment Income | 45.43 | 75.68 | 54.55 | 19.57 | 12.78 | 8.95 | Upgrade |
Currency Exchange Gain (Loss) | 31.74 | 41.66 | -12.83 | -7.02 | 5.26 | -6.63 | Upgrade |
Other Non Operating Income (Expenses) | -24.6 | -81.3 | -102.3 | -120.83 | -101.39 | -74.86 | Upgrade |
EBT Excluding Unusual Items | 1,860 | 1,089 | 2,060 | -195.7 | -414.76 | 291.26 | Upgrade |
Merger & Restructuring Charges | -90 | -80 | -64 | - | - | - | Upgrade |
Gain (Loss) on Sale of Investments | -4.17 | 7.83 | 30.78 | -190.3 | -39.06 | 6.78 | Upgrade |
Asset Writedown | -38.48 | -38.48 | - | - | -0.62 | -16.07 | Upgrade |
Other Unusual Items | 792.85 | -7.09 | -543.92 | 54.39 | - | - | Upgrade |
Pretax Income | 2,520 | 971.36 | 1,483 | -331.61 | -454.43 | 281.98 | Upgrade |
Income Tax Expense | 74.83 | -16.62 | 7.75 | 15.77 | 10.35 | 4.46 | Upgrade |
Net Income | 2,445 | 987.98 | 1,475 | -347.38 | -464.78 | 277.52 | Upgrade |
Net Income to Common | 2,445 | 987.98 | 1,475 | -347.38 | -464.78 | 277.52 | Upgrade |
Net Income Growth | 118.58% | -33.03% | - | - | - | - | Upgrade |
Shares Outstanding (Basic) | 79 | 78 | 77 | 70 | 63 | 54 | Upgrade |
Shares Outstanding (Diluted) | 79 | 78 | 77 | 70 | 63 | 54 | Upgrade |
Shares Change (YoY) | 0.77% | 1.82% | 8.94% | 11.59% | 16.76% | 67.42% | Upgrade |
EPS (Basic) | 30.93 | 12.65 | 19.23 | -4.93 | -7.37 | 5.13 | Upgrade |
EPS (Diluted) | 30.83 | 12.60 | 19.20 | -4.93 | -7.40 | 5.10 | Upgrade |
EPS Growth | 116.26% | -34.38% | - | - | - | - | Upgrade |
Free Cash Flow | 2,995 | 1,867 | 976.68 | -141.19 | -841.63 | 349.04 | Upgrade |
Free Cash Flow Per Share | 37.89 | 23.91 | 12.73 | -2.00 | -13.34 | 6.46 | Upgrade |
Gross Margin | 54.33% | 49.31% | 65.18% | 54.00% | 30.08% | 36.35% | Upgrade |
Operating Margin | 26.31% | 18.51% | 30.08% | -2.25% | -16.49% | 21.36% | Upgrade |
Profit Margin | 35.50% | 17.28% | 20.89% | -11.03% | -24.49% | 14.98% | Upgrade |
Free Cash Flow Margin | 43.49% | 32.66% | 13.83% | -4.48% | -44.35% | 18.84% | Upgrade |
EBITDA | 2,423 | 1,628 | 2,628 | 290.35 | 35.8 | 707.67 | Upgrade |
EBITDA Margin | 35.19% | 28.49% | 37.21% | 9.21% | 1.89% | 38.20% | Upgrade |
D&A For EBITDA | 611.3 | 570.16 | 504.01 | 361.14 | 348.73 | 312.01 | Upgrade |
EBIT | 1,812 | 1,058 | 2,124 | -70.79 | -312.93 | 395.65 | Upgrade |
EBIT Margin | 26.31% | 18.51% | 30.08% | -2.25% | -16.49% | 21.36% | Upgrade |
Effective Tax Rate | 2.97% | - | 0.52% | - | - | 1.58% | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.