Bavarian Nordic A/S
BAVA.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 5,716 | DKK 7,062 | DKK 3,151 | DKK 1,898 |
| % Growth | -19.1% | 124.1% | 66% | – |
| Cost of Goods Sold | DKK 2,897 | DKK 2,536 | DKK 1,450 | DKK 1,328 |
| Gross Profit | DKK 2,819 | DKK 4,527 | DKK 1,701 | DKK 570 |
| % Margin | 49.3% | 64.1% | 54% | 30.1% |
| R&D Expenses | DKK 863 | DKK 2,228 | DKK 1,183 | DKK 399 |
| G&A Expenses | DKK 516 | DKK 541 | DKK 376 | DKK 293 |
| SG&A Expenses | DKK 1,016 | DKK 872 | DKK 589 | DKK 485 |
| Sales & Mktg Exp. | DKK 500 | DKK 332 | DKK 213 | DKK 192 |
| Other Operating Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Operating Expenses | DKK 1,879 | DKK 3,024 | DKK 1,772 | DKK 884 |
| Operating Income | DKK 940 | DKK 1,498 | -DKK 4 | -DKK 263 |
| % Margin | 16.4% | 21.2% | -0.1% | -13.9% |
| Other Income/Exp. Net | DKK 32 | -DKK 15 | -DKK 261 | -DKK 141 |
| Pre-Tax Income | DKK 971 | DKK 1,483 | -DKK 332 | -DKK 454 |
| Tax Expense | -DKK 17 | DKK 8 | DKK 16 | DKK 10 |
| Net Income | DKK 988 | DKK 1,475 | -DKK 347 | -DKK 465 |
| % Margin | 17.3% | 20.9% | -11% | -24.5% |
| EPS | 12.61 | 19.23 | -4.93 | -7.37 |
| % Growth | -34.4% | 490.1% | 33.1% | – |
| EPS Diluted | 12.61 | 19.23 | -4.93 | -7.37 |
| Weighted Avg Shares Out | 78 | 77 | 70 | 63 |
| Weighted Avg Shares Out Dil | 78 | 77 | 70 | 63 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 48 | DKK 40 | DKK 0 | DKK 2 |
| Interest Expense | DKK 14 | DKK 106 | DKK 120 | DKK 152 |
| Depreciation & Amortization | DKK 625 | DKK 554 | DKK 399 | DKK 388 |
| EBITDA | DKK 1,674 | DKK 2,052 | DKK 84 | DKK 36 |
| % Margin | 29.3% | 29.1% | 2.7% | 1.9% |