Bavarian Nordic Statements
BV
Data from Bavarian Nordic`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
DKK - Danish krone
Last reporting period:
30 Jun, 2024
Next reporting period:
28 Sep, 2024
Report frequency:
Quarterly
Earnings release date:
22 Aug, 2024
Expected release date:
15 Nov, 2024
Bavarian Nordic Income Statement
B
M
DKK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1 427.5
71.7 %
100
707.55
49.6
719.95
171.4 %
50.4
209.59
14.7
244.47
17.1
454.06
15.2 %
31.8
265.89
306.3 %
18.6
23.43
1.6
-23.333
-1.6
265.99
333 %
18.6
4.862
0.3
261.13
328.2 %
18.3
3.3
79.13
831.47
-66 %
100
566.24
68.1
265.24
-83.6 %
31.9
185.11
22.3
209.02
25.1
394.13
-46.6 %
47.4
-128.9
-114.7 %
-15.5
42.822
5.2
-28.068
-3.4
-114.14
-112.7 %
-13.7
0.31
0.04
-114.45
-112.7 %
-13.8
-1.5
76.301
2 447.26
77.8 %
100
832.8
34
1 614.46
87.3 %
66
446.26
18.2
291.57
11.9
737.83
21.1 %
30.1
876.63
247 %
35.8
7.205
0.3
-21.524
-0.9
898.32
368.5 %
36.7
-3.074
-0.1
901.39
364.6 %
36.8
11.658
77.323
1 376.4
-30.7 %
100
514.37
37.4
862.03
-33.8 %
62.6
422.49
30.7
186.92
13.6
609.41
-10.1 %
44.3
252.62
-59.6 %
18.4
19.699
1.4
-28.149
-2.05
-334.51
-161.6 %
-24.3
6.136
0.4
-340.65
-163.3 %
-24.7
-4.4
77.42
1 986.63
58.7 %
100
683.73
34.4
1 302.9
58.2 %
65.6
503.63
25.4
174.06
8.8
677.69
49.3 %
34.1
625.21
69.1 %
31.5
10.255
0.5
-13.807
-0.7
542.66
44.1 %
27.3
4.579
0.2
538.08
43 %
27.1
7.1
75.786
1 252.05
-3 %
100
428.4
34.2
823.66
-13.1 %
65.8
298.02
23.8
155.88
12.5
453.9
-38.4 %
36.3
369.75
75.3 %
29.5
31.447
2.5
-24.722
-2
376.48
142.1 %
30.1
0.113
0.009
376.37
151.5 %
30.1
5.1
73.797
1 290.47
28.6 %
100
342.28
26.5
948.19
53 %
73.5
533.31
41.3
203.9
15.8
737.21
49.9 %
57.1
210.98
64.9 %
16.3
-13.905
-1.08
-41.553
-3.2
155.52
704 %
12.1
5.898
0.5
149.62
1135.7 %
11.6
2.088
71.674
1 003.57
87 %
100
383.75
38.2
619.81
488.1 %
61.8
360.12
35.9
131.72
13.1
491.85
52.3 %
49
127.97
158.8 %
12.8
-118.17
-11.8
9.547
1
19.344
108.2 %
1.9
7.236
0.7
12.108
105.1 %
1.2
0.2
60.54
536.7
67.7 %
100
431.31
80.4
105.39
278.1 %
19.6
184.86
34.4
138.15
25.7
323.02
46.8 %
60.2
-217.63
-13.3 %
-40.5
-23.537
-4.4
5.31
1
-235.86
12.8 %
-43.9
1.313
0.2
-237.17
12.8 %
-44.2
-3.4
69.756
320.06
-41.2 %
100
292.18
91.3
27.873
-82.2 %
8.7
104.8
32.7
115.17
36
219.97
-3.9 %
68.7
-192.1
-167.1 %
-60.02
-57.557
-18
-20.962
-6.5
-270.62
-176.9 %
-84.6
1.324
0.4
-271.94
-166 %
-85
-3.9
69.729
543.97
21.2 %
100
387
71.1
156.96
16.5 %
28.9
105.43
19.4
123.46
22.7
228.89
26 %
42.1
-71.93
-53.1 %
-13.2
-16.119
-3
-9.699
-1.8
-97.748
-24 %
-18
4.484
0.8
-102.23
-25.5 %
-18.8
-1.575
64.894
448.66
21.3 %
100
313.91
70
134.74
11.6 %
30
74.511
16.6
107.22
23.9
181.73
-20.1 %
40.5
-46.984
55.9 %
-10.5
-2.967
-0.7
-28.867
-6.4
-78.818
46.8 %
-17.6
2.622
0.6
-81.44
45.8 %
-18.2
-1.3
62.646
370
-30.9 %
100
249.3
67.4
120.7
-23.6 %
32.6
97.077
26.2
130.26
35.2
227.34
-7.6 %
61.4
-106.64
-21.2 %
-28.8
-7.741
-2.09
-33.752
-9.1
-148.13
-14.2 %
-40.04
2.125
0.6
-150.26
-14.8 %
-40.6
-2.4
62.608
535.25
133.8 %
100
377.34
70.5
157.91
261.1 %
29.5
122.14
22.8
123.77
23.1
245.9
-4 %
45.9
-87.993
75.2 %
-16.4
-13.944
-2.6
-27.794
-5.2
-129.73
65.2 %
-24.2
1.114
0.2
-130.84
65.1 %
-24.4
-2.2
59.475
228.91
-59 %
100
326.93
142.8
-98.012
-131.3 %
-42.8
—
0
141.08
61.6
256.14
2.9 %
111.9
-354.15
-653.9 %
-154.7
4.945
2.2
-23.273
-10.2
-372.48
-1485.7 %
-162.7
2.199
1
-374.68
-1522 %
-163.7
-6.417
58.393
558.49
-20.2 %
100
245.6
44
312.89
-2.2 %
56
102.3
18.3
146.65
26.3
248.95
19.8 %
44.6
63.941
-43 %
11.4
-9.382
-1.7
-27.678
-5
26.881
-76 %
4.8
0.532
0.1
26.349
-76.3 %
4.7
0.5
52.698
699.58
91.5 %
100
379.49
54.2
320.09
161.7 %
45.8
57.978
8.3
149.9
21.4
207.88
147.8 %
29.7
112.21
-79.9 %
16
30.847
4.4
-31.07
-4.4
111.99
-78.3 %
16
0.715
0.1
111.28
-78.4 %
15.9
2.2
50.58
365.4
25.9 %
100
243.08
66.5
122.32
-21.4 %
33.5
66.081
18.1
126.3
34.6
-435.27
-333.8 %
-119.1
557.59
1921.2 %
152.6
-20.807
-5.7
-21.194
-5.8
515.59
1200.9 %
141.1
1.009
0.3
514.58
1221.4 %
140.8
12.6
40.84
290.19
101.4 %
100
134.64
46.4
155.55
202.9 %
53.6
120.94
41.7
65.228
22.5
186.17
25.9 %
64.2
-30.617
68.3 %
-10.6
-16.216
-5.6
—
0
-46.833
52.1 %
-16.1
-0.944
-0.3
-45.889
53.7 %
-15.8
-1.132
40.532
144.1
42.2 %
100
92.752
64.4
51.347
-0.4 %
35.6
91.214
63.3
56.639
39.3
147.85
-0.5 %
102.6
-96.506
0.5 %
-67
-1.188
-0.8
—
0
-97.694
3.6 %
-67.8
1.487
1
-99.181
2.8 %
-68.8
-2.452
40.444
101.36
-20.1 %
100
49.808
49.1
51.554
4.6 %
50.9
93.391
92.1
55.179
54.4
148.57
-3.3 %
146.6
-97.016
7 %
-95.7
-4.304
-4.2
—
0
-101.32
-2.4 %
-100
0.762
0.8
-102.08
-2.5 %
-100.7
-2.531
40.326
126.83
-30 %
100
77.555
61.1
49.279
-31 %
38.9
103.74
81.8
49.847
39.3
153.59
-6.9 %
121.1
-104.31
-11.5 %
-82.2
5.405
4.3
—
0
-98.902
0.2 %
-78
0.723
0.6
-99.625
1.7 %
-78.5
-2.452
40.625
181.25
-18.3 %
100
109.87
60.6
71.385
-49.5 %
39.4
109.68
60.5
55.266
30.5
164.94
34.9 %
91
-93.559
-593.3 %
-51.6
-5.539
-3.06
—
0
-99.098
-397.3 %
-54.7
2.289
1.3
-101.39
-419.6 %
-55.9
-2.5
40.562
221.73
156.9 %
100
80.489
36.3
141.24
247 %
63.7
71.888
32.4
50.387
22.7
122.28
-17.2 %
55.1
18.967
117.7 %
8.6
14.369
6.5
—
0
33.336
130.5 %
15
1.617
0.7
31.719
128.9 %
14.3
0.982
32.311
86.3
663.7 %
100
45.7
53
40.7
621.8 %
47.2
88.1
102.1
59.6
69.1
147.7
-10.5 %
171.1
-107
38.1 %
-124
-2.2
-2.5
—
0
-109.2
39.9 %
-126.5
0.6
0.7
-109.8
39.8 %
-127.2
-3.41
32.2
11.3
-72.4 %
100
19.1
169
-7.8
-129.8 %
-69.03
116.6
1031.9
48.4
428.3
165.1
-19.2 %
1461.1
-172.9
2.9 %
-1530.09
-8.8
-77.9
—
0
-181.7
5.2 %
-1608
0.8
7.1
-182.4
1.2 %
-1614.2
-5.7
32
40.9
-94.4 %
100
14.7
35.9
26.2
-95.9 %
64.1
145.2
355
59.1
144.5
204.3
0.3 %
499.5
-178.1
-141.2 %
-435.5
-13.6
-33.3
—
0
-191.6
-143.4 %
-468.5
-7
-17.1
-184.6
-156.7 %
-451.3
-5.77
32
734.3
84.8 %
100
98.7
13.4
635.5
135.2 %
86.5
161.4
22
42.2
5.7
203.6
21.3 %
27.7
432
322.3 %
58.8
-12.6
-1.7
22.2
3
441.7
655 %
60.2
116
15.8
325.7
603.5 %
44.4
10.2
31.9
397.3
101 %
100
127.1
32
270.2
83.1 %
68
111.6
28.1
56.3
14.2
167.8
11.3 %
42.2
102.3
3400 %
25.7
-43.9
-11.05
—
0
58.5
1028.6 %
14.7
12.2
3.1
46.3
859 %
11.7
1.5
30.9
197.7
-52.4 %
100
50.1
25.3
147.6
-52.4 %
74.7
100.3
50.7
50.4
25.5
150.7
-22.7 %
76.2
-3.1
-102.7 %
-1.6
-3.1
-1.6
—
0
-6.3
-105.3 %
-3.2
-0.2
-0.1
-6.1
-107 %
-3.09
-0.2
30.3
415.3
-8.2 %
100
105.5
25.4
309.8
0.8 %
74.6
138.7
33.4
56.1
13.5
194.9
6.9 %
46.9
115
-7.9 %
27.7
3.1
0.7
—
0
118
-6.3 %
28.4
30.7
7.4
87.3
-10.7 %
21
2.75
31.8
452.3
287.9 %
100
145.1
32.1
307.2
248.3 %
67.9
131
29
51.4
11.4
182.4
28.2 %
40.3
124.8
331.1 %
27.6
1.1
0.2
—
0
125.9
457.7 %
27.8
28.1
6.2
97.8
479.1 %
21.6
3.2
30.6
116.6
415.9 %
100
28.3
24.3
88.2
2283.8 %
75.6
89.1
76.4
53.2
45.6
142.3
-9 %
122
-54
64.6 %
-46.3
18.9
16.2
—
0
-35.2
79.2 %
-30.2
-9.4
-8.06
-25.8
80 %
-22.1
-0.9
28.6
22.6
-92.9 %
100
18.9
83.6
3.7
-97.5 %
16.4
104.3
461.5
52.1
230.5
156.4
5.2 %
692
-152.7
-21714.3 %
-675.7
-16.5
-73.009
—
0
-169.2
-1083.7 %
-748.7
-40.5
-179.2
-128.8
-5700 %
-569.9
-4.6
28
317.5
301.4 %
100
169.5
53.4
148.1
316 %
46.6
90
28.3
58.8
18.5
148.7
25.9 %
46.8
-0.7
99.2 %
-0.2
21.9
6.9
-4
-1.3
17.2
119.8 %
5.4
14.8
4.7
2.3
104.6 %
0.7
0.07
32.8
79.1
-79.7 %
100
43.5
55
35.6
-87.2 %
45
77.7
98.2
40.4
51.1
118.1
-23.4 %
149.3
-82.5
-166 %
-104.3
-4.7
-5.9
0.1
0.1
-87
-203 %
-110
-37.4
-47.3
-49.6
-180.9 %
-62.7
-1.8
27.6
389.1
65.7 %
100
110
28.3
279.1
95.6 %
71.7
100.6
25.9
53.5
13.7
154.1
-15.7 %
39.6
125
410.9 %
32.1
-40.5
-10.4
—
0
84.5
34.1 %
21.7
23.2
6
61.3
35 %
15.8
2.3
26.7
234.8
-56.6 %
100
92.1
39.2
142.7
-61.9 %
60.8
118.6
50.5
64.3
27.4
182.9
-22.6 %
77.9
-40.2
-129.1 %
-17.1
103.2
44
—
0
63
-57.7 %
26.8
17.6
7.5
45.4
-53.6 %
19.3
1.6
28.4
541.2
140.3 %
100
167
30.9
374.2
196.7 %
69.1
165.4
30.6
70.8
13.1
236.2
32.9 %
43.6
138
367.4 %
25.5
10.9
2
—
0
148.9
819.3 %
27.5
50.9
9.4
97.9
635 %
18.1
3.62
27
225.2
36.9 %
100
99.1
44
126.1
57.8 %
56
121.9
54.1
55.8
24.8
177.7
16.1 %
78.9
-51.6
29.4 %
-22.9
30.9
13.7
—
0
-20.7
69.5 %
-9.2
-2.4
-1.07
-18.3
66.7 %
-8.1
-0.7
26.1
164.5
-42.5 %
100
84.6
51.4
79.9
-43.5 %
48.6
102.3
62.2
50.7
30.8
153
10.8 %
93
-73.1
-2250 %
-44.4
5.2
3.2
—
0
-67.9
-1756.1 %
-41.3
-13
-7.9
-54.9
-4675 %
-33.4
-2.1
26.1
285.9
-15.3 %
100
144.4
50.5
141.5
-29.1 %
49.5
89.3
31.2
48.8
17.1
138.1
-13.8 %
48.3
3.4
-91.4 %
1.2
0.7
0.2
—
0
4.1
-82.8 %
1.4
2.9
1
1.2
104.5 %
0.4
0.05
26.1
337.5
5.8 %
100
137.9
40.9
199.6
8.6 %
59.1
99.4
29.5
60.8
18
160.2
5.3 %
47.5
39.4
24.7 %
11.7
-15.5
-4.6
—
0
23.9
-4.4 %
7.1
50.7
15
-26.8
-239.6 %
-7.9
-1.03
26.1
318.9
—
100
135.1
42.4
183.8
—
57.6
105.9
33.2
46.3
14.5
152.2
—
47.7
31.6
—
9.9
-6.6
-2.07
—
0
25
—
7.8
5.8
1.8
19.2
—
6
0.74
26.1