Bavarian Nordic A/S (BVNKF)

PNK: BVNKF · Real-Time Price · USD

23.08

0.08 (0.35%)

At close: Apr 28, 2025, 9:30 AM

Bavarian Nordic A/S Income Statement

Financials in DKK. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	5.72B	6.07B	6.08B	6.64B	7.06B	5.91B	5.53B	4.08B	3.15B	2.4B	1.85B	1.68B	1.9B	1.58B	1.69B	2.02B	1.85B	1.91B	1.5B	901.06M	662.49M	553.55M	631.18M	616.16M	500.62M	360.27M	872.81M	1.18B	1.37B	1.74B	1.46B	1.18B	1.01B	908.96M	535.76M	808.3M
Cost of Revenue	2.9B	2.89B	2.62B	2.6B	2.46B	1.97B	1.84B	1.59B	1.45B	1.49B	1.42B	1.24B	1.33B	1.27B	1.2B	1.33B	1.2B	1B	849.96M	520.29M	354.76M	329.98M	317.72M	313.57M	255.12M	159.93M	178.17M	259.59M	290.62M	381.43M	427.79M	329.03M	297.79M	361.76M	260.21M	341.9M
Gross Profit	2.82B	3.18B	3.46B	4.05B	4.61B	3.94B	3.69B	2.5B	1.7B	910.03M	424.96M	440.28M	570.32M	315.34M	493.49M	692.88M	657.29M	910.85M	649.31M	380.77M	307.73M	223.56M	313.46M	302.59M	245.5M	200.35M	694.64M	924.16M	1.08B	1.36B	1.03B	852.85M	708.95M	547.19M	275.55M	466.4M
Operating Income	883.5M	1.09B	664.46M	1.02B	1.52B	850.62M	1.31B	586.15M	38.13M	-260.19M	-424.99M	-355.32M	-263.31M	-534.81M	-436.68M	-205.82M	440M	726.36M	576.08M	345.97M	-316.43M	-366.21M	-237.66M	-246.59M	-319.51M	-413.8M	-13.08M	150.05M	307.56M	638.65M	324.07M	225.49M	67.34M	-65.96M	-271.62M	-108.06M
Interest Income	39.78M	44.55M	45.54M	56.43M	42.93M	25.57M	21.63M	10.54M	7.38M	7.78M	2.62M	1.85M	1.74M	1.34M	97K	46K	193K	210K	273K	359K	602K	836K	1.03M	1.15M	842K	1.07M	926K	740K	644K	163K	73K	301K	272K	310K	439K	187K
Pretax Income	971.36M	1.12B	715.65M	992.32M	1.48B	740.15M	1.09B	315.49M	-331.61M	-584.88M	-683.04M	-595.32M	-454.43M	-729.16M	-623.47M	-363.34M	281.98M	607.63M	483.05M	269.74M	-344.75M	-397.01M	-265.98M	-273.85M	-356.63M	-449.15M	-40.84M	126.85M	302.28M	611.94M	296.2M	202.53M	39.55M	-61.34M	-274.29M	-154.62M
Net Income	987.98M	1.12B	707.42M	984.37M	1.48B	723.42M	1.08B	300.93M	-347.38M	-599.24M	-692.78M	-605.87M	-464.77M	-737.22M	-629.43M	-367.9M	277.52M	606.31M	480.78M	267.43M	-346.78M	-402.27M	-271.38M	-279.11M	-361.93M	-445.11M	-151.16M	4.95M	181.34M	453.23M	225.38M	153.3M	30.6M	-54.4M	-201.84M	-114.76M
Selling & General & Admin	1.02B	930.81M	916.98M	925.57M	872.43M	820.76M	744.57M	629.66M	588.96M	508.51M	484M	476.11M	484.7M	502.32M	541.76M	561.39M	563.93M	488.07M	398.06M	303.35M	226.89M	216.93M	210.68M	215.1M	213.68M	217.53M	209.31M	205.98M	207.94M	204.96M	214.17M	211.06M	212.77M	215.45M	204.49M	204.83M
Research & Development	918.78M	1.16B	1.88B	2.12B	2.23B	2.32B	1.7B	1.38B	1.18B	755.21M	469.6M	381.82M	399.16M	408.79M	436.58M	397.48M	341.42M	347.3M	336.21M	371.63M	409.28M	398.02M	378.7M	373.4M	386.3M	421.79M	511.26M	534.74M	518.4M	511.98M	481.61M	459.16M	463.17M	414.39M	361.06M	372.54M
Other Expenses	93.57M	93.57M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Operating Expenses	2.03B	2.19B	2.79B	3.04B	3.1B	3.14B	2.44B	2.01B	1.77B	1.26B	953.61M	857.93M	883.86M	911.11M	978.34M	958.87M	277.7M	207.73M	106.63M	47.32M	636.18M	614.95M	589.38M	588.51M	599.98M	639.32M	720.57M	740.72M	726.34M	716.94M	695.78M	670.22M	675.94M	629.84M	565.56M	577.37M
Interest Expense	77.87M	72.59M	51.15M	51.91M	60.37M	158.49M	163.59M	159.14M	161.66M	99.42M	125.73M	152.02M	152.06M	170.19M	138.42M	130.2M	137.06M	83.54M	85.84M	54.05M	18.49M	16.02M	15.54M	14.95M	14.53M	14.06M	11.03M	8.54M	5.68M	6.54M	7.46M	7.33M	7.06M	7.24M	6.42M	46.16M
Selling & Marketing Expenses	500.34M	410.21M	402.66M	354.64M	331.58M	311.99M	265.62M	241.17M	212.93M	191.67M	179M	178.14M	191.78M	199.01M	234.01M	261.97M	285.78M	243.75M	181.58M	118.16M	53.48M	40.54M	37.01M	34.38M	33.73M	37.35M	38.44M	40.7M	39.88M	38.35M	39.77M	40.29M	38.56M	37.36M	33.54M	31.81M
Cost & Expenses	4.93B	5.08B	5.42B	5.64B	5.56B	5.1B	4.28B	3.59B	3.22B	2.76B	2.38B	2.1B	2.21B	2.18B	2.18B	2.29B	1.47B	1.21B	956.59M	567.61M	990.93M	944.93M	907.09M	902.08M	855.1M	799.25M	898.74M	1B	1.02B	1.1B	1.12B	999.25M	973.74M	991.6M	825.76M	919.27M
Income Tax Expense	-16.62M	4.07M	8.23M	7.95M	7.75M	16.73M	17.83M	14.56M	15.77M	14.36M	9.74M	10.55M	10.35M	8.06M	5.97M	4.56M	4.46M	1.31M	2.27M	2.31M	2.03M	5.26M	5.39M	5.25M	5.29M	-4.04M	110.32M	121.9M	120.94M	158.71M	70.82M	49.23M	8.95M	-6.93M	-72.45M	-39.86M
Shares Outstanding (Basic)	79.13M	n/a	79.13M	78.1M	76.71M	77.93M	77.93M	77.87M	70.55M	60.54M	69.76M	69.73M	63.53M	62.65M	62.61M	59.47M	58.1M	52.7M	50.58M	40.84M	32.16M	31.99M	31.9M	32.14M	32.09M	40.1M	40.83M	40.46M	31.89M	39.97M	39.01M	38.25M	31.87M	37.47M	36.21M	35.38M
Shares Outstanding (Diluted)	79.13M	n/a	79.13M	78.1M	76.71M	77.93M	77.93M	77.87M	70.55M	60.54M	69.76M	69.73M	64.89M	62.65M	62.61M	59.48M	58.39M	52.7M	50.58M	40.84M	32.16M	31.99M	31.9M	32.14M	32.09M	40.1M	40.83M	40.46M	31.89M	40.36M	39.01M	38.25M	31.77M	38.64M	36.21M	35.38M
EPS (Basic)	11.57	13.58	9.21	12.81	19.11	9.48	14.05	3.75	-4.98	-8.71	-10.21	-9.21	-7.51	-12.35	-10.55	-5.95	8.85	13.87	10.27	4.87	-10.83	-12.56	-8.67	-8.16	-9.57	-12.2	-4.84	-0.96	3.39	11.92	6.38	4.48	1.00	-1.66	-5.69	-3.24
EPS (Diluted)	11.57	13.58	9.21	12.81	19.11	9.48	14.05	3.75	-4.98	-8.68	-10.18	-9.18	-7.48	-12.32	-10.52	-5.92	8.88	13.87	10.27	4.87	-10.83	-12.56	-8.67	-8.16	-9.57	-12.2	-4.92	-1.04	3.31	11.85	6.31	4.41	0.93	-1.75	-5.7	-3.25
EBITDA	1.65B	1.8B	1.92B	2.19B	2.61B	1.91B	1.76B	952.27M	396.09M	80.55M	-82.82M	26.25M	102.2M	-175.61M	-75.96M	130.7M	770.64M	975.02M	732.84M	452.66M	-268.88M	-326.04M	-217.5M	-230.51M	-310.91M	-406.65M	5.07M	211.69M	380.65M	694.74M	389.97M	251.5M	85.36M	-17M	-228.54M	-65.1M
EBIT	1.03B	1.26B	835.8M	1.13B	1.63B	898.63M	1.26B	474.63M	-169.95M	-485.46M	-586.18M	-472.17M	-331.24M	-587.84M	-454.72M	-202.82M	458.98M	731.11M	578.51M	333.41M	-326.26M	-380.99M	-250.44M	-258.91M	-342.1M	-435.1M	-29.81M	135.38M	307.96M	618.48M	303.66M	209.86M	46.61M	-54.09M	-267.87M	-147.92M
Depreciation & Amortization	624.9M	611.16M	603M	592.81M	553.82M	507.06M	456.74M	412.58M	399.25M	398.6M	398.76M	396.84M	387.69M	329.69M	329.84M	317.65M	312.01M	267.99M	183.45M	112.5M	43.36M	54.63M	50.49M	46.27M	41.64M	38.89M	37.57M	36.02M	37.53M	41.09M	43.51M	45.94M	45.36M	43.71M	43.42M	43.4M