Bavarian Nordic A/S
BAVA.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 5,716,206 | DKK 7,062,340 | DKK 3,150,793 | DKK 1,897,875 |
| % Growth | -19.1% | 124.1% | 66% | – |
| Cost of Goods Sold | DKK 2,897,448 | DKK 2,535,571 | DKK 1,449,531 | DKK 1,327,560 |
| Gross Profit | DKK 2,818,758 | DKK 4,526,769 | DKK 1,701,262 | DKK 570,315 |
| % Margin | 49.3% | 64.1% | 54% | 30.1% |
| R&D Expenses | DKK 862,510 | DKK 2,228,080 | DKK 1,183,092 | DKK 399,159 |
| G&A Expenses | DKK 516,142 | DKK 540,848 | DKK 376,023 | DKK 292,920 |
| SG&A Expenses | DKK 1,016,478 | DKK 872,427 | DKK 588,955 | DKK 484,703 |
| Sales & Mktg Exp. | DKK 500,336 | DKK 331,579 | DKK 212,932 | DKK 191,783 |
| Other Operating Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Operating Expenses | DKK 1,878,988 | DKK 3,024,230 | DKK 1,772,047 | DKK 883,862 |
| Operating Income | DKK 939,770 | DKK 1,497,523 | -DKK 3,845 | -DKK 263,314 |
| % Margin | 16.4% | 21.2% | -0.1% | -13.9% |
| Other Income/Exp. Net | DKK 31,587 | -DKK 14,580 | -DKK 260,826 | -DKK 140,883 |
| Pre-Tax Income | DKK 971,357 | DKK 1,482,943 | -DKK 331,611 | -DKK 454,430 |
| Tax Expense | -DKK 16,620 | DKK 7,754 | DKK 15,771 | DKK 10,345 |
| Net Income | DKK 987,977 | DKK 1,475,189 | -DKK 347,382 | -DKK 464,775 |
| % 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 | 78,104 | 76,711 | 70,419 | 63,104 |
| Weighted Avg Shares Out Dil | 78,104 | 76,711 | 70,419 | 63,104 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 48,307 | DKK 40,214 | DKK 26 | DKK 1,739 |
| Interest Expense | DKK 13,807 | DKK 105,519 | DKK 119,689 | DKK 152,060 |
| Depreciation & Amortization | DKK 624,900 | DKK 553,821 | DKK 399,247 | DKK 387,692 |
| EBITDA | DKK 1,674,129 | DKK 2,051,791 | DKK 84,276 | DKK 35,797 |
| % Margin | 29.3% | 29.1% | 2.7% | 1.9% |