Company Announcement  
Bavarian Nordic Announces First Half 2024 Results  
COPENHAGEN, Denmark, August 22, 2024 –
Bavarian Nordic A/S
(OMX: BAVA) announced today its interim financial results and business  
progress for the first half of 2024 and released its financial calendar for 2025.  
•
•
Revenue for the first half was DKK 2,259 million, and the operating profit (EBITDA) was DKK 441 million.  
Revenue from travel health increased by 15% to DKK 1,119 million and revenue from public preparedness was DKK 1,024 million,  
which is in line with the Company’s expectations. Other revenue was DKK 116 million.  
•
•
Revenues from Rabipur/RabAvert and Encepur have reached levels exceeding the original expectations at the time of acquisition,  
thus triggering a sales milestone of DKK 186 million to GSK, payable in the third quarter of 2024.  
Bavarian Nordic confirms its new guidance for the full year at the upper end of the range, with aggregated revenue of  
approximately DKK 5,300 million and EBITDA of approximately DKK 1,350 million. The public preparedness revenue included in the  
new guidance is now largely all secured by contracts.  
DKK million  
Revenue  
EBITDA  
Q2 2024  
1,427  
420  
Q2 2023  
1,987  
690  
H1 2024  
2,259  
441  
H1 2023  
3,239  
2024 Guidance  
~5,300  
1,171  
~1,350  
Paul Chaplin, President & Chief Executive Officer of Bavarian Nordic said: “We are pleased to report strong developments for Bavarian  
Nordic during the first half of 2024. Unfortunately, mpox is again making global headlines as a result of the record number of cases reported  
in Africa. The situation has urged the African CDC and the WHO to declare public health emergencies and Bavarian Nordic is working closely  
with all stakeholders to ensure the equitable access to our mpox vaccine. Importantly, we have built a strong partnership with the Africa  
Centers of Disease Control (CDC), both on exploring supply, but also expanding our manufacturing network to include Africa. We are also  
working with the WHO on a regulatory path to ensure access to all countries, while in parallel seeking approval for use in adolescents and  
also conducting clinical studies in Africa to further expand the use to children. A recent order for MVA-BN was secured by an undisclosed  
European country, and this was anticipated as part of the 2024 guidance and as such, has no impact on the remaining vaccine capacity.  
Indeed, in response to recent events the company plans to ramp-up vaccine manufacturing to ensure the continued equitable access to our  
mpox vaccine. Consequently, we have the capacity to manufacture 10 million doses by the end of 2025, in addition to our current orders,  
and could already supply up to 2 million doses this year. Bavarian Nordic is prepared to work with the international community to play our  
role in protecting and saving lives around the World and to contain the latest outbreak.”  
Highlights from the period  
•
•
In April, Bavarian Nordic launched its mpox vaccine in the U.S., thereby expanding access to JYNNEOS® for at-risk populations.  
In April, Bavarian Nordic initiated a rolling BLA submission for its chikungunya vaccine candidate to the U.S. Food and Drug  
Administration (FDA). The submission was completed in June, and in August, the FDA accepted the BLA with priority review.  
In April, Bavarian Nordic was awarded a contract valued at EUR 65 million for the supply of smallpox vaccines to the rescEU  
stockpile in 2025.  
•
•
•
In May, Bavarian Nordic announced the departure of EVP and Chief Medical Officer Laurence de Moerlooze. A search process to  
identify the next Chief Medical Officer has been initiated.  
In May, Bavarian Nordic received funding from CEPI to advance a clinical trial of the mpox vaccine in an African population,  
potentially supporting expansion of the current regulatory approvals to include children 2 years of age and older, as well as  
potentially supporting approval of the vaccine in Africa.  
•
•
In May, Bavarian Nordic submitted a supplemental BLA seeking FDA approval of a freeze-dried formulation of the MVA-BN smallpox  
and mpox vaccine.  
In June, Bavarian Nordic submitted a Marketing Authorization Application (MAA) for its chikungunya vaccine candidate to the  
European Medicines Agency (EMA). The MAA was accepted in July, marking the start of the centralized review procedure under  
accelerated assessment.  
•
In June, Bavarian Nordic announced a donation of mpox vaccines to support the public health response in Africa led by a  
consortium of global partners, including Gavi, WHO and UNICEF.  
Events after the reporting date  
•
•
In July, Bavarian Nordic announced the conversion of its existing undrawn DKK 1 billion revolving credit facility into a  
sustainability-linked loan (SLL).  
In July, Bavarian Nordic received positive opinion from EMA’s Committee for Medicinal Products for Human Use (CHMP),  
recommending approval of a type II variation for IMVANEX® (MVA-BN) smallpox and mpox vaccine, including real-world  
effectiveness data from the use of the vaccine during the global 2022 mpox outbreak in the marketing authorization.  
Bavarian Nordic A/S  
Philip Heymans Alle 3  
DK-2900 Hellerup  
Tel. +45 33 26 83 83  
www.bavarian-nordic.com  
CVR-no. 16 27 11 87  
LEI Code: 2138006JCDVYIN6INP51  
 
Bavarian Nordic | Interim Report Q2 2024  
Page 2  
•
•
In August, Bavarian Nordic received a new order from the U.S. government valued at USD 156.8 million, primarily for the  
manufacture of additional bulk product for JYNNEOS® smallpox/mpox vaccine. The bulk product will be manufactured and invoiced  
in 2024.  
In August, Bavarian Nordic received a new order for 175,420 doses of the Company’s mpox vaccine from the European Health  
Emergency Preparedness and Response Authority (HERA) for donation to the Africa CDC. Bavarian Nordic will also donate 40,000  
doses to this initiative.  
•
•
In August, Bavarian Nordic submitted clinical data to the EMA to support an extension of the IMVANEX® (MVA-BN®) smallpox and  
mpox vaccine indication to include adolescents 12 to 17 years of age. Pending review, approval of the extension could occur during  
fourth quarter of 2024.  
In August, Bavarian Nordic received a new order to supply 440,000 doses of smallpox and mpox vaccines to a non-disclosed  
European country. The order was anticipated as part of the 2024 guidance and has no impact on the remaining 2024/25 capacity  
for our smallpox and mpox vaccine.  
Financial calendar 2025  
2024 Annual Report  
March 5, 2025  
April 9, 2025  
May 9, 2025  
August 22, 2025  
November 14, 2025  
Annual General Meeting  
Three-month report (Q1)  
Half-year report (Q2)  
Nine-month report (Q3)  
Conference call and webcast  
The management of Bavarian Nordic will host an investor/analyst call today at 2 pm CEST (8 am EDT) to present the interim results followed  
by a Q&A session. A listen-only version of the call and presentation slides can be accessed via https://bit.ly/bavaQ22024. To join the Q&A  
session, please register in advance via https://bit.ly/bavaQ22024reg.  
Contacts  
Europe: Rolf Sass Sørensen, Vice President Investor Relations, [email protected], Tel: +45 61 77 47 43  
US: Graham Morrell, Paddock Circle Advisors, [email protected], Tel: +1 781 686 9600  
Company Announcement no. 25 / 2024  
About Bavarian Nordic  
Bavarian Nordic is a fully integrated vaccine company with a mission to protect and save lives through innovative vaccines. We are a global  
leader in smallpox and mpox vaccines, supplied to governments to enhance public health preparedness and have a strong portfolio of vaccines  
for travelers and endemic diseases. For more information visit www.bavarian-nordic.com.  
Forward-looking statements  
This announcement includes forward-looking statements that involve risks, uncertainties and other factors, many of which are outside of our  
control, that could cause actual results to differ materially from the results discussed in the forward-looking statements. Forward-looking  
statements include statements concerning our plans, objectives, goals, future events, performance and/or other information that is not  
historical information. All such forward-looking statements are expressly qualified by these cautionary statements and any other cautionary  
statements which may accompany the forward-looking statements. We undertake no obligation to publicly update or revise forward-looking  
statements to reflect subsequent events or circumstances after the date made, except as required by law.  
 
Bavarian Nordic | Interim Report Q2 2024  
Page 3  
CONSOLIDATED KEY FIGURES (UNAUDITED)  
DKK thousand  
1/4-30/6 2024 1/4-30/6 2023 1/1-30/6 2024 1/1-30/6 2023 1/1-31/12 2023  
Income statements  
Revenue  
1,427,497  
707,547  
120,395  
209,587  
124,057  
265,893  
97  
1,986,627  
683,729  
72,374  
2,258,969  
1,273,784  
209,088  
394,694  
244,405  
136,998  
14,851  
3,238,680  
1,112,126  
138,004  
801,647  
270,938  
915,965  
3,173  
7,062,340  
2,459,294  
331,579  
Production costs  
Sales and distribution costs  
Research and development costs  
Administrative costs  
503,629  
180,685  
546,210  
(3,552)  
542,658  
538,079  
2,228,080  
540,848  
Income before interest and taxes (EBIT)  
Financial items, net  
1,502,539  
(19,596)  
Income before company tax  
Net profit for the period  
265,990  
261,128  
151,849  
146,677  
919,138  
914,446  
1,482,943  
1,475,189  
Balance sheet  
Total non-current assets  
Securities, cash and cash equivalents  
Other current assets  
Total assets  
8,883,912  
2,237,184  
3,153,349  
14,274,445  
10,436,717  
188,328  
10,578,155  
1,384,899  
3,030,187  
14,993,241  
9,685,751  
2,381,071  
2,926,419  
8,950,162  
1,867,481  
3,535,570  
14,353,213  
10,339,932  
1,225,412  
2,787,869  
Equity  
Non-current liabilities  
Current liabilities  
3,649,400  
Cash flow statements  
Cash flow from operating activities  
Cash flow from investment activities  
Cash flow from financing activities  
1,066,095  
(1,695,588)  
(37,221)  
227,786  
(701,583)  
734,168  
1,119,206  
(945,564)  
735,832  
Financial Ratios1)  
EBITDA  
419,539  
689,670  
441,377  
1.9  
1,171,166  
12.1  
2,614,543  
19.2  
Earnings (basic) per share of DKK 10  
Net asset value per share  
133.6  
173  
124.3  
194  
132.4  
177  
Share price at period-end  
Share price/Net asset value per share  
Number of outstanding shares at period-end (thousand)  
Equity share  
1.3  
1.6  
1.3  
78,117  
73%  
77,929  
65%  
78,098  
72%  
Number of employees, converted to full-time, at period-end  
1,381  
1,354  
1,379  
1) Earnings per share (EPS) is calculated in accordance with IAS 33 "Earning per share". Other financial ratios have been calculated in accordance with the guidelines from the  
Danish Society of Financial Analysts.  
Reconciliation of EBITDA  
Income before interest and tax (EBIT)  
265,893  
77,756  
75,890  
-
546,210  
71,817  
71,643  
-
136,998  
155,923  
148,456  
-
915,965  
140,050  
115,151  
-
1,502,539  
298,529  
Amortization  
Depreciation + amortization of developed product processes  
255,792  
Impairment loss  
557,683  
EBITDA  
419,539  
689,670  
441,377  
1,171,166  
2,614,543  
 
Bavarian Nordic | Interim Report Q2 2024  
BAVARIAN NORDIC AT A GLANCE  
About the company  
Page 4  
Bavarian Nordic is a leading global provider of travel vaccines and a preferred partner  
with governments and international organizations on delivering vaccines for improving  
public preparedness, such as mpox/smallpox vaccines.  
The company employs nearly 1,400 people across its research and development facilities  
in Germany and the USA, manufacturing sites in Denmark and Switzerland and with a  
global commercial organization present in strategic markets across Europe and the USA.  
Bavarian Nordic is listed on the Nasdaq Copenhagen exchange under the ticker symbol  
BAVA.  
Our vaccines  
Public preparedness  
Travel health  
Rabipur/RabAvert is indicated for both pre- and post-  
exposure vaccination against rabies. The vaccine is  
marketed globally in 20 countries.  
JYNNEOS/IMVANEX/IMVAMUNE is a vaccine against both  
mpox and smallpox.  
JYNNEOS is primarily sold to governments and  
organizations, but has also been launched in the U.S. in  
April 2024 to expand access to populations at-risk of mpox  
infections  
Encepur is a vaccine against tick-borne-encephalitis  
(TBE) and is marketed in 12 countries in the EU.  
Vivotif is an oral typhoid vaccine approved in 25  
countries.  
Vaxchora is an oral cholera vaccine approved in 27  
countries and is the only FDA-approved cholera vaccine.  
Third-party products which are marketed and  
distributed in selected markets by Bavarian Nordic:  
IXIARO® is  
a
Japanese encephalitis vaccine and  
DUKORAL® is a cholera vaccine, both from Valneva, and  
marketed and distributed by Bavarian Nordic in Germany  
and Switzerland  
HEPLISAV-B® is  
a
vaccine against hepatitis  
B
from  
Dynavax, marketed and distributed by Bavarian Nordic in  
Germany.  
 
Bavarian Nordic | Interim Report Q2 2024  
COMMERCIAL PERFORMANCE  
Q2 sales  
Page 5  
H1 sales  
mDKK  
Q2 2024  
Q2 2023  
Growth  
mDKK  
H1 2024  
H1 2023  
Growth  
Travel health  
Rabipur/RabAvert  
Encepur  
Travel health  
Rabipur/RabAvert  
Encepur  
333  
202  
55  
313  
211  
271  
71  
6%  
-4%  
568  
327  
98  
555  
299  
271  
71  
2%  
10%  
Vivotif  
100%  
204%  
59%  
Vivotif  
256%  
367%  
14%  
Vaxchora  
21  
Vaxchora  
33  
Third-party products  
60  
38  
Third-party products  
93  
81  
671  
597  
12%  
1,119  
969  
15%  
Public preparedness  
JYNNEOS/IMVANEX/IMVAMUNE  
Other revenue  
Public preparedness  
JYNNEOS/IMVANEX/IMVAMUNE  
Other revenue  
680  
76  
1,334  
56  
-49%  
36%  
1,024  
116  
2,182  
87  
-53%  
33%  
Total  
1,427  
1,987  
-28%  
Total  
2,259  
3,239  
-30%  
1
Includes only revenue from mid-May 2023 from the time when the  
acquisition of the vaccines was completed.  
Comparative figures for 2023 are shown in brackets. Where market  
shares are mentioned, these are measured by value.  
Comparative figures for both products only include revenue from mid-  
May 2023 from the time of completion of the acquisition from  
Emergent BioSolutions.  
Travel health  
Rabipur/RabAvert  
Both products are being relaunched with an ambition to drive  
combined annual peak revenue to a level of USD 100 million.  
Revenue from sale of Rabipur/RabAvert in the second quarter  
increased by 6% to DKK 333 million (DKK 313 million), reflecting a  
strong demand from key markets in the U.S. and Germany.  
Third-party products  
Revenue from sale of third-party products in the second quarter was  
DKK 60 million (DKK 38 million).  
For the first half year revenue from sale of Rabipur/RabAvert  
amounted to DKK 568 million (DKK 555 million).  
For the first half year revenue from sale of third-party products  
amounted to DKK 93 million (DKK 81 million).  
In the second quarter, the U.S. market grew by 8% versus the prior  
year and RabAvert market share increased by 1pp to 71%. The  
German market dropped by 18% in the second quarter versus the  
prior year, driven by a temporary stockout of both Rabipur and the  
competitor’s product, which was resolved during the second quarter.  
The stockout negatively impacted Rabipur market share but has since  
seen strong signs of recovery reaching 82% for the quarter.  
Public preparedness  
Vaccines within this sector are typically manufactured to order, to  
ensure the longest shelf-life and are also impacted by outbreaks and  
or larger orders from time to time, often referred to as spike  
demand/orders, which make quarterly or annual comparisons more  
challenging. However, the sales for 2024 are fully aligned with the  
Company’s expectations and the inventory on hand will ensure that  
the remaining anticipated orders for 2024 can be supplied in the  
second half of the year.  
The transfer of the fill and finish process for Rabipur/RabAvert has  
been completed and approved by the regulators and product  
manufactured at Bavarian Nordic is now being sold within the  
market. The transfer of bulk manufacturing process is currently being  
reviewed by the regulators, but approval expected later this year.  
This will complete the full manufacturing process transfer within four  
years, as planned and on budget, for one of the most complicated  
commercial live vaccines currently on the market. The completion of  
the manufacturing transfer will see a gross margin improvement  
already in 2026 and with a full 15-20pp impact in 2027 as the  
remaining stock from GSK is depleted.  
Revenue from sale of JYNNEOS/IMVANEX/IMVAMUNE in the second  
quarter was DKK 680 million (DKK 1,334 million) and includes  
revenue from ongoing contracts with the U.S. government as well as  
contracts entered with various other governments and organizations.  
For the first half year revenue from sale of  
JYNNEOS/IMVANEX/IMVAMUNE amounted to DKK 1,024 million (DKK  
2,182 million).  
Encepur  
Revenue from sale of Encepur in the second quarter was DKK 202  
million (DKK 211 million). The decrease is attributed to higher sales  
during the first quarter driven by a milder winter and earlier start of  
the TBE season.  
In response to the updated U.S. CDC recommendations for routine  
use of JYNNEOS in individuals s 18 years and older with certain risk  
factors, Bavarian Nordic launched the vaccine in the U.S. in April  
2024 to expand access to at-risk populations. Initial focus has been to  
increase market access through distributors, wholesalers and  
pharmacies, as well as increasing reimbursement coverage through  
insurance companies while at the same time raising the awareness in  
the market through marketing activities. Initial JYNNEOS sales have  
largely been driven by filling up the supply chain and pull-through  
sales have been limited by the fact that doses were still freely  
available through public health channels. This availability will end  
during the third quarter of 2024, thus further priming the sales  
through private channels.  
For the first half, revenue from sale of Encepur increased by 10% to  
DKK 327 million (DKK 299 million).  
Encepur market share was 29%, 2pp higher than in the first quarter.  
Vivotif and Vaxchora  
Revenue from sale of Vivotif in the second quarter was DKK 55  
million (DKK 27 million) and revenue from sale of Vaxchora was DKK  
21 million (DKK 7 million).  
For the full year, total JYNNEOS/IMVANEX/IMVAMUNE revenue of  
approximately DKK 3,000 million is now expected and is now all  
largely secured by contracts.  
For the first half year revenue from sale of Vivotif amounted to DKK  
98 million (DKK 27 million) and revenue from sale of Vaxchora  
amounted to DKK 33 million (DKK 7 million).  
 
Bavarian Nordic | Interim Report Q2 2024  
Page 6  
Other revenue  
For the first half year other revenue amounted to DKK 116 million  
Other revenue in the second quarter was DKK 76 million (DKK 56  
million), mainly stemming from ongoing contracts with the U.S.  
government, including the contract to develop an MVA-BN-based  
vaccine against equine encephalitis viruses.  
(DKK 87 million).  
BUSINESS UPDATES  
Mpox / smallpox  
part of the 2024 guidance and has no impact on the remaining  
2024/25 capacity for our smallpox and mpox vaccine.  
Following the global mpox outbreak in 2022-2023, Bavarian  
Nordic continues to support governments and supranational  
organizations, fulfilling orders from both existing and new  
customers, including larger contracts from the USA, Canada and  
the EU. These partnerships will remain a significant part of the  
Company’s public preparedness business.  
In July 2024, the Committee for Medicinal Products for Human  
Use (CHMP) of the European Medicines Agency (EMA),  
recommended approval of a type II variation for IMVANEX® (MVA-  
BN) smallpox and mpox vaccine, which includes real-world  
effectiveness data from the use of the vaccine during the global  
2022 mpox outbreak in the marketing authorization. These real-  
world data demonstrated vaccine effectiveness against mpox of  
up to 90% after two MVA-BN doses and a significant reduction of  
the risk of mpox-related hospitalizations.  
U.S.  
Bavarian Nordic has an ongoing contract with the U.S. Biomedical  
Advanced Research and Development Authority (BARDA) valued  
at USD 299 million to supply freeze-dried doses of JYNNEOS®. This  
contract allows the production of freeze-dried doses prior to the  
licensure of the formulation and the Company has started to  
manufacture vaccines under this contract in the first quarter of  
2024, aiming to fulfil the first USD 119 million contract option  
this year. Additional options valued at USD 180 million are  
pending exercise by BARDA.  
In August 2024, Bavarian Nordic submitted clinical data to the  
European Medicines Agency (EMA) to support the extension of the  
IMVANEX indication to include adolescents 12 to 17 years of age.  
The submission is based on interim results from a clinical study  
sponsored by the U.S. National Institutes of Health (NIH) in 315  
adolescents 12-17 years of age and 211 adults aged 18 years and  
older, demonstrating non-inferiority of the immune responses, as  
well as a similar safety profile, between both age groups after  
vaccination with two standard doses of the MVA-BN vaccine.  
Following review of the data by EMA, the Marketing Authorisation  
for IMVANEX could be extended to include use of the vaccine for  
adolescents during the fourth quarter of 2024.  
The bulk product for manufacturing the freeze-dried vaccines  
was initially manufactured under previous contracts, however a  
significant part of this inventory was repurposed for  
manufacturing of liquid-frozen doses during the 2022/2023 mpox  
outbreak and would thus need to be replaced via new orders to  
enable fulfilment of the remaining freeze-dried option.  
A new order was received from BARDA in August 2024. The total  
value of this contract is USD 156.8 million, of which USD 135.7  
million will cover the manufacture of new bulk product to partly  
replenish the inventory required for fulfilment of the freeze-  
dried contract. This represents the second bulk replenishment  
order following a USD 120 million order last year and combined  
these do not fully replace all the bulk vaccine required to fulfill  
the remaining freeze-dried option.  
Africa  
Africa is currently tackling one of the largest and deadliest  
known mpox outbreak to date, caused by the clade I virus – a  
more severe variant than the clade II, which was the cause of the  
recent global outbreak. Since the beginning of 2024, over 18,000  
mpox cases and more than 500 deaths have been reported from  
12 countries as of mid-August 2024, with the vast majority (>95%)  
of cases and deaths occurring in the Democratic Republic of  
Congo (DRC). The escalating situation led the Africa CDC to  
declare a Public Health Emergency of Continental Security on  
August 13, 2024, followed by a declaration by the WHO on the  
next day, that the current mpox outbreak constitutes a Public  
Health Emergency of International Concern.  
In May, Bavarian Nordic submitted a supplemental Biologics  
License Application (sBLA) to the U.S. Food and Drug  
Administration (FDA) seeking approval of a freeze-dried  
formulation of JYNNEOS® for prevention of smallpox and mpox.  
Following the U.S. Center for Disease Control and Prevention’s  
(CDC) recommendation to vaccinate the at-risk populations,  
Bavarian Nordic launched JYNNEOS in the U.S. in April 2024 to  
expand access to populations at risk of mpox infections.  
These declarations will help to strengthen the public health  
response, and among others will help facilitate broader access to  
vaccines across the African continent. Currently, only two African  
countries, including the DRC, have authorized Bavarian Nordic’s  
vaccine for emergency use in individuals at risk of mpox,  
currently limiting access of the vaccine. However, upon the  
recent request from the WHO, as part of their Emergency Use  
Listing (EUL) program, the vaccine could obtain emergency use  
authorization in countries, where national regulatory approvals  
are not yet in place.  
Europe  
In April 2024, the EU extended their commitment through the  
award of a contract valued at EUR 65 million to supply smallpox  
vaccines to rescEU in 2025. This third, and larger order follows  
two previous orders, received in 2023 and delivered in 2024, for  
smallpox vaccines to rescEU stockpiles across Europe and will  
help to expand the EU’s capability to respond to future biological  
threats and emergencies by enabling rapid deployment of  
medical countermeasures to its member states.  
Bavarian Nordic is working with global partners to increase access  
to the vaccine in Africa. Through a recent agreement with the  
European Health Emergency Preparedness and Response  
Authority (HERA), a total of 215,420 doses will be donated to  
Africa CDC, comprising of 175,420 doses procured by HERA from  
Bavarian Nordic and 40,000 doses donated by the Company.  
Bavarian Nordic has also entered bilateral supply contracts with  
certain European countries. In August, a new order to supply  
440,000 doses of smallpox and mpox vaccines was received from  
a non-disclosed European country. The order was anticipated as  
 
Bavarian Nordic | Interim Report Q2 2024  
Page 7  
funding for a clinical trial to investigate the MVA-BN vaccine in  
African children aged 2-12 years. Results from this study could  
support an extension of the current regulatory approvals for use  
of the vaccine in adults to also include children 2-12 years of  
age. Importantly, the study will also generate evidence on the  
vaccine in endemic African populations.  
Bavarian Nordic has also pledged 15,000 doses which along with  
donations from other sources will be coordinated and deployed  
by a consortium of organizations, including Gavi, WHO and  
UNICEF in affected areas in Africa.  
Bavarian Nordic is furthermore working with the Coalition for  
Epidemic Preparedness Innovations (CEPI), who have provided  
R&D PIPELINE  
Chikungunya  
years and above, with antibody titers equal to or above the  
threshold agreed with authorities as a marker of seroprotection.  
During the first half of 2024, Bavarian Nordic completed  
submissions to U.S. and EU regulatory authorities, seeking  
approval of the CHIKV VLP vaccine for immunization against  
chikungunya virus infection in individuals 12 years of age and  
older – the first chikungunya vaccine candidate seeking approval  
for adolescents.  
The CHIKV VLP vaccine was well-tolerated across both studies  
and adverse events were mainly mild or moderate in nature.  
The long-term immunogenicity of CHIKV VLP vaccine is currently  
being evaluated in a follow-up Phase 3 study (NCT06007183) in  
healthy adults and adolescents from the previous Phase 3 study  
(NCT05072080). The new study will evaluate both the safety and  
long-term immunogenicity of a single dose of CHIKV VLP vaccine  
in up to 5 years after vaccination and antibody responses after a  
booster vaccination with CHIK VLP vaccine administered 3, 4, or  
5 years post-initial vaccination.  
In June, the Company completed the rolling submission process,  
which was initiated in April 2024 with the U.S. Food and Drug  
Administration (FDA) for a Biologics License Application (BLA) for  
the CHIKV VLP vaccine. In August, the FDA accepted the BLA and  
granted it Priority Review, thus initiating their formal review  
with an aim to complete this within six months. The Prescription  
Drug User Free Act (PDUFA) target action date is February 14,  
2025.  
Equine encephalitis  
Bavarian Nordic has an ongoing partnership with the U.S.  
Department of Defense (DOD) to develop MVA-BN® WEV, a  
prophylactic vaccine candidate against Western, Eastern and  
Venezuelan equine encephalitis virus.  
In June, the Company also submitted a Marketing Authorization  
Application (MAA) for the CHIKV VLP vaccine to the European  
Medicines Agency (EMA). The application has been granted  
accelerated assessment by the Committee for Medicinal Products  
for Human Use (CHMP), which may reduce the review time, thus  
potentially supporting an approval of the vaccine by the  
European Commission in the first half of 2025. The centralized  
review procedure began in July upon EMA’s acceptance and  
validation of the MAA.  
After having concluded a Phase 1 clinical trial, Bavarian Nordic  
was awarded a contract by the DOD in 2022 to advance the  
development of MVA-BN WEV. The base agreement of USD 64  
million has been secured for the period 2023-2026 and covers the  
costs for a clinical Phase 2 dose finding study, further non-  
clinical studies, process development and manufacturing of  
clinical trial material. Options under this contract are valued at  
USD 28 million and could support Phase 3 preparations.  
The BLA and MAA submissions are based on, among others, two  
completed Phase 3 studies of CHIKV VLP vaccine (NCT05072080  
and NCT05349617). Both studies met their primary endpoints,  
demonstrating that CHIKV VLP vaccine induced high levels of  
neutralizing antibodies against chikungunya in individuals 12  
Preparations are ongoing to initiate the Phase 2 study in the  
fourth quarter of 2024.  
OTHER MATTERS  
Changes in the Executive Management  
By June 30, 2024, Bavarian Nordic’s share capital was DKK  
781,165,360, comprising 78,116,536 shares of a nominal value of  
DKK 10 each.  
In May, Bavarian Nordic announced the departure of Laurence de  
Moerlooze as Executive Vice President and Chief Medical Officer,  
who had chosen to pursue new opportunities. A search process to  
identify the next Chief Medical Officer has been initiated.  
Financial calendar 2024 and 2025  
Nine-month report (Q3)  
2024 Annual Report  
November 15, 2024  
March 5, 2025  
Developments in the share capital  
By January 1, 2024, Bavarian Nordic’s share capital was DKK  
780,978,340, comprising 78,097,834 shares of a nominal value of  
DKK 10 each.  
Annual General Meeting*  
Three-month report (Q1)  
Half-year report (Q2)  
Nine-month report (Q3)  
April 9, 2025  
May 9, 2025  
August 22, 2025  
November 14, 2025  
In May, 18,702 new shares were issued as a consequence of  
employees’ exercise of warrants, raising gross proceeds of DKK  
2.7 million.  
* Pursuant to Article 12 of the Articles of Association, shareholders  
who wish to submit a request for proposals for consideration at the  
annual general meeting must lodge this with the Company no later  
than Tuesday, February 25, 2025.  
 
Bavarian Nordic | Interim Report Q2 2024  
Page 8  
FINANCIAL REVIEW  
Financial statements for the period January 1 – June 30, 2024 are un-audited. Comparison figures for the same period 2023 are stated in  
brackets.  
Revenue  
EBIT/EBITDA  
Revenue for the period was DKK 2,259 million (DKK 3,239 million)  
and was composed of DKK 1,119 million (DKK 969 million) from the  
travel health business, DKK 1,024 million (DKK 2,182 million) from  
the public preparedness business and finally DKK 116 million (DKK  
87 million) from contract work. All products contributed to the  
growth in the travel health portfolio, however with main  
contributions driven by strong Encepur sales DKK 327 million (DKK  
299 million) and considerable growth in sale of Vivotif and  
Vaxchora DKK 131 million (DKK 35 million) acquired from Emergent  
BioSolutions as of May 15, 2023. The lower public preparedness  
revenue compared with 2023 is explained by the 2023 revenue  
impact of the mpox outbreak that started in 2022. Revenue  
reported for the three months ended June 30, 2024, was DKK 1,427  
million (DKK 1,987 million) with the decline all explained by the  
2023 public preparedness revenue.  
Income before interest and tax (EBIT) was a profit of DKK 137  
million, compared to a profit of DKK 916 million in the first six  
months of 2023, following the lower revenue and gross profit for  
the period. 2023 was positively impacted by high mpox vaccine  
revenue resulting from the outbreak.  
EBITDA was a profit of DKK 441 million (profit of DKK 1,171  
million). Amortization of product rights and developed production  
processes amounted to DKK 156 million (DKK 140 million) whereas  
depreciation on other fixed assets amounted to DKK 148 million  
(DKK 115 million). The increase in depreciations relates to the Bern  
production site (acquired as per May 15, 2023) and depreciations  
on the rebuilt plant in Kvistgaard.  
Financial items  
Financial items totaled a net income of DKK 15 million (net income  
of DKK 3 million) and consisted of interest income of DKK 26 million  
(DKK 15 million), net gains on derivative financial instruments DKK  
1 million (net gain of DKK 15 million), financial net income from  
securities of DKK 22 million (net income of DKK 30 million), and net  
foreign exchange rate gain of DKK 37 million (loss of DKK 7 million)  
due to increase in USD exchange rate. This is partly offset by  
interest expense on debt of DKK 3 million (DKK 7 million) and net  
value adjustment of deferred consideration of DKK 66 million (DKK  
42 million) from the acquisition of Encepur and Rabipur/RabAvert  
and Vivotif and Vaxchora.  
Production costs  
Production costs totaled DKK 1,274 million (DKK 1,112 million).  
Costs related directly to revenue amounted to DKK 780 million  
(DKK 835 million), of which cost of goods sold totaled DKK 694  
million (DKK 770 million). Contract costs totaled DKK 86 million  
(DKK 65 million). Amortization of product rights was recognized as  
part of the production costs with a total of DKK 156 million (DKK  
140 million). Amortization of product rights mainly relates to  
Rabipur/RabAvert and Encepur, DKK 136 million (DKK 136 million),  
whereas amortization of Vivotif and Vaxchora amounted to DKK 20  
million (DKK 4 million). Other production costs totaled DKK 338  
million (DKK 138 million). The increase in other production costs  
relates to temporary close-down of bulk production due to water  
damage in Kvistgaard in January and inclusion of other production  
costs from the Bern site, mainly due to cost of idle capacity in Q1.  
In the second quarter of 2024, production costs were DKK 708  
million (DKK 684 million).  
The net value adjustment of deferred consideration was an  
expense of DKK 66 million (DKK 42 million) and consists of three  
components; Adjustment of deferred consideration due to change  
in estimated timing of payments of DKK 8 million expense (income  
of DKK 7 million), currency adjustments of DKK 18 million expense  
(expense of DKK 4 million) and unwinding of the discounting effect  
related to deferred consideration of DKK 40 million (DKK 45  
million), see note 6 and note 7.  
Sales and distribution costs  
Sales and distribution costs totaled DKK 209 million (DKK 138  
million) divided between costs for distribution of products of DKK  
30 million (DKK 27 million) and costs for running the commercial  
organization and activities of DKK 179 million (DKK 111 million).  
The increase in running costs for the commercial organization and  
activities is mainly related to the acquired activities from  
Emergent BioSolutions.  
Income before company tax was a gain of DKK 152 million (gain of  
DKK 919 million).  
Tax  
Tax on income was DKK 5 million (DKK 5 million). The effective tax  
rate is 3.4% for the Group. No tax has been recognized for the  
Parent Company due to a substantial non-recognized tax asset  
which can be utilized to reduce future income tax payables.  
Research and development costs  
Research and development costs totaled DKK 395 million (DKK 802  
million). During the first six months of 2023 the main costs were  
related to the Phase 3 study for RSV (approx. DKK 530 million). As  
such, total costs have been reduced for 2024, even when  
considering the chikungunya Phase 3 study and the running cost for  
the R&D facility in San Diego taken over from Emergent  
BioSolutions. The amount excludes R&D costs of DKK 86 million  
(DKK 64 million) recognized as production costs, see note 5.  
Net profit  
For the first six months of 2024, Bavarian Nordic reported a net  
profit of DKK 147 million (net gain of DKK 914 million).  
Product rights  
Product rights recognized in the balance sheet totaled DKK 4,822  
million (DKK 4,791 million as of December 31, 2023) and relates to  
Rabipur/RabAvert, Encepur, Vaxchora and Vivotif. In June 2024,  
based on higher than expected sales of Rabipur and Encepur during  
the second quarter of 2024, Management assessed it likely that  
Bavarian Nordic would reach the trigger for the sales milestone  
included in the Asset Purchase Agreement concluded in 2019 and  
this was finally confirmed by end of July 2024. The sales milestone  
of DKK 186 million has been recognized as an addition to the  
product rights and the deferred consideration.  
Administrative costs  
Administrative costs totaled DKK 244 million (DKK 271 million).  
Costs related to the acquisition of subsidiaries and activities from  
Emergent BioSolutions was expensed by DKK 64 million in second  
quarter of 2023, and excluding these expenses, the underlying  
increase in administrative costs compared to 2023 mainly relates to  
an increase in headcounts and costs within administrative functions  
following the acquired activities from Emergent BioSolutions.  
Furthermore, integration costs have also incurred in both periods.  
Acquired rights and development in progress  
Acquired rights and development in progress consist of the  
acquired chikungunya Phase 3 study and stood at DKK 1,287 million  
 
Bavarian Nordic | Interim Report Q2 2024  
Page 9  
(DKK 1,287 million as of December 31, 2023). The chikungunya  
development asset consists of the initial calculated fair value of  
DKK 876 million, including the net present value of probable future  
development milestones, DKK 499 million.  
activities and the sales milestone. Following the completion of the  
transfer of the drug substance production process for Encepur in  
June a milestone payment invoice of DKK 596 million was received  
and offset against the deferred consideration.  
Developed production processes  
Deferred consideration to Emergent BioSolutions for purchase of  
their travel health business amounted to DKK 537 million and  
consists of milestone payments related to submission and approval  
of Biologics License Application (BLA) to FDA and Marketing  
Authorization Application to EMA.  
Developed production processes relates to the technology transfer  
from GSK to Bavarian Nordic of the manufacturing process for  
Rabipur/RabAvert and Encepur and is recognized in the balance  
sheet with DKK 362 million. The transfer project has been running  
for the past 4 years in a staged process, starting with packaging  
then filling and ending with the transfer of bulk manufacturing.  
The Company has capitalized incurred costs related mainly to  
internal labor and consultancy work on the technology transfer  
process. The asset was finalized beginning of 2024 with an initial  
value of DKK 375 million and will be amortized over 10 years. The  
amortization costs will be included as part of the cost for future  
manufactured vaccines.  
All the above milestone payments are expected to be payable  
within the following 12 months.  
The Company retains a yet undrawn sustainability-linked loan (SLL)  
of DKK 1 billion with Danske Bank and Nordea, which provides  
additional financial flexibility, e.g., to absorb fluctuations in  
working capital or to fulfil periodic significant milestone payments  
related to previous acquisitions.  
Securities, cash and cash equivalents  
Securities, cash and cash equivalents were DKK 2,237 million as of  
June 30, 2024 (DKK 1,867 million as of December 31, 2023).  
Significant risks and uncertainties  
Bavarian Nordic faces a number of risks and uncertainties, common  
for the biotech/pharma industry. These relate to operations,  
research and development, manufacturing, commercial and  
financial activities. For further information about risks and  
uncertainties which Bavarian Nordic faces, refer to page 37-39  
“Risk Management” in the 2023 Annual Report.  
Cash flow  
Cash flow generated by operating activities was positive by DKK  
1,066 million (DKK 228 million). Cash flow from working capital  
increased by DKK 519 million (decreased by DKK 952 million),  
primarily following a very high receivable position at year-end  
2023. Compared to December 31, 2023, the receivable position was  
brought down by DKK 706 million during first half of 2024. The  
payable position also contributed with a positive cash impact of  
DKK 165 million. As of December 31, 2023, the accounts payable  
position included received milestone invoices from GSK and  
AdaptVac in total of DKK 298 million. Both invoices were paid in  
January. As of June 30, 2024, the accounts payable position  
included a received milestone invoice from GSK of DKK 596 million.  
The invoice was paid in July. The positive cash impact from  
incoming customer payments and a higher payable position was  
partly offset by cash spend on building up of higher inventory  
position, DKK 349 million.  
OUTLOOK FOR 2024  
Bavarian Nordic confirms its new guidance for the full year at the  
upper end of the range, with aggregated revenue of approximately  
DKK 5,300 million and EBITDA of approximately DKK 1,350 million.  
The expected revenue of approximately DKK 5,300 million consists  
of approximately DKK 3,000 million from Public Preparedness, now  
largely all secured by contracts, approximately DKK 2,100 million  
from Travel Health and approximately DKK 200 million from  
contract work.  
Travel Health anticipates a 12% growth, driven by a mix of  
continued market growth and market share gains.  
Cash flow from investment activities amounted to DKK 1,696  
million (DKK 702 million) and related to investment in short term  
securities of DKK 1 billion and milestone payment to GSK following  
the completion of the transfer of the drug substance production  
process for Encepur, DKK 596 million.  
Key assumptions  
Research and development costs of approximately DKK 850 million  
are expected, of which the chikungunya program represents nearly  
half. Similarly, the chikungunya program will impact manufacturing  
costs negatively by approximately DKK 240 million due to  
manufacturing of drug substance batches as part of the  
preparations for commercial launch in 2025. Pending approval of  
the vaccine, it is expected that these costs will be reversed and  
capitalized in 2025. Adjusting the implicit 2024 EBITDA margin for  
this effect would give an EBITDA margin range of 27-30%.  
The acquisition of subsidiaries and activities from Emergent  
BioSolutions in May 2023 amounted to DKK 1.8 billion.  
Cash flow from financing activities was negative by DKK 37 million  
(positive by DKK 734 million), primarily related to purchase of  
treasury shares, DKK 28 million.  
The net cash flow for the first six months of 2024 was negative by  
DKK 667 million compared to a positive cash contribution of DKK  
260 million in first six months of 2023. Adjusted for the investment  
in securities of DKK 1 billion, the net cash flow for the first six  
months of 2024 was positive by DKK 364 million.  
Net working capital is expected to increase by approximately DKK  
900 million due to final inventory build-up before completion of  
tech-transfer of rabies and TBE manufacturing.  
Other tangible investments of approximately DKK 300 million are  
expected.  
Equity  
The Group’s equity as of June 30, 2024, stood at DKK 10,437  
million (DKK 10,340 million as of December 31, 2023).  
Cash outflow in 2024 further includes milestone payments of  
approximately DKK 2,000 million to GSK and Emergent  
BioSolutions.  
Deferred consideration  
Deferred consideration to GSK for purchase of product rights  
amounted to DKK 1,496 million and consists of likely milestone  
payments to GSK dependent on operational steps in the ongoing  
technology transfer of the Encepur and Rabipur related production  
The outlook is based on the following assumptions on currency  
exchange rates of DKK 6.90 per 1 USD and DKK 7.45 per 1 EUR.  
 
Bavarian Nordic | Interim Report Q2 2024  
Page 10  
FINANCIAL STATEMENTS  
Unaudited Condensed Consolidated Income Statements for the Periods Ended June 30, 2024 and 2023 and  
December 31, 2023  
DKK thousand  
Note 1/4-30/6 2024 1/4-30/6 2023 1/1-30/6 2024 1/1-30/6 2023 1/1-31/12 2023  
Revenue  
3
4
1,427,497
707,547
1,986,627
683,729
2,258,969
1,273,784
3,238,680
1,112,126
7,062,340
2,459,294
Production costs  
Gross profit  
719,950
1,302,898
985,185
2,126,554
4,603,046
Sales and distribution costs  
Research and development costs  
Administrative costs  
120,395
209,587
124,075
72,374
503,629
180,685
209,088
394,694
244,405
138,004
801,647
270,938
331,579
2,228,080
540,848
5
Total operating costs  
454,057
265,893
756,688
546,210
848,187
136,998
1,210,589
915,965
3,100,507
1,502,539
Income before interest and tax (EBIT)  
Financial income  
6
7
26,894
26,797
26,363
29,915
78,842
63,991
66,709
63,536
112,784
132,380
Financial expenses  
Income before company tax  
265,990
542,658
151,849
919,138
1,482,943
Tax on income for the period  
4,862
4,579
5,172
4,692
7,754
Net profit for the period  
261,128
538,079
146,677
914,446
1,475,189
Earnings per share (EPS) - DKK  
Basic earnings per share of DKK 10  
Diluted earnings per share of DKK 10  
3.3
3.3
7.1
7.1
1.9
1.9
12.1
12.1
19.2
19.2
Unaudited Condensed Consolidated Statements of Comprehensive Income for the Periods Ended June 30,  
2024 and 2023 and December 31, 2023  
DKK thousand  
1/4-30/6 2024 1/4-30/6 2023 1/1-30/6 2024 1/1-30/6 2023 1/1-31/12 2023  
Net profit for the period  
261,128
538,079
146,677
914,446
1,475,189
Other comprehensive income  
Remeasurements of defined benefit plans  
Income tax  
-
-
-
-
-
-
-
-
(32,555)
4,505
Items that will not be reclassified to the income statement  
-
-
-
-
(28,050)
Recycled to financial items  
-
-
-
-
(31,894)
Change in fair value of financial instruments entered into to  
hedge future cash flows  
8,924
15,774
(1,421)
(27,429)
(44,645)
(19,452)
(3,355)
45,887
34,489
Exchange rate adjustments on translating foreign operations  
(6,146)
Items that will be reclassified to the income statement  
Other comprehensive income after tax  
Total comprehensive income  
2,778
2,778
14,353
14,353
(72,074)
(72,074)
74,603
(22,807)
(22,807)
891,639
48,482
20,432
263,906
552,432
1,495,621
 
Bavarian Nordic | Interim Report Q2 2024  
Page 11  
Unaudited Condensed Consolidated Statements of Cash Flow for the Periods Ended June 30, 2024 and 2023  
and December 31, 2023  
DKK thousand  
1/1 - 30/6 2024  
146,677
1/1 - 30/6 2023  
914,446
1/1-31/12 2023  
1,475,189
Net profit for the period  
Adjustment for non-cash items:  
Financial income  
(78,842)
63,991
5,172
(66,709)
63,536
4,692
(112,784)
132,380
7,754
Financial expenses  
Tax on income for the period  
Depreciation, amortization and impairment losses  
Share-based payment  
304,380
46,936
255,201
31,596
1,111,504
55,477
Changes in inventories  
(348,979)
706,301
(3,087)
(459,811)
(780,209)
(371)
(599,015)
(1,345,427)
24,744
Changes in receivables  
Changes in provisions  
Changes in current liabilities  
164,831
288,400
368,739
Cash flow from operations (operating activities)  
1,007,380
250,771
1,118,561
Received financial income  
Paid financial expenses  
Paid company taxes  
74,448
(10,016)
(5,717)
30,901
(50,550)
(3,336)
63,260
(52,412)
(10,203)
Cash flow from operating activities  
1,066,095
227,786
1,119,206
Investments in products rights  
(596,454)
(11,601)
(49,887)
-
-
(376,738)
(183,391)
(1,835,449)
(35,781)
(298,117)
(536,763)
(142,525)
(1,831,573)
(38,706)
Investments in other intangible assets  
Investments in property, plant and equipment  
Cash used for acquisition of businesses  
Investments in/disposal of financial assets  
Investments in securities  
(7,019)
(1,047,586)
16,959
(10,832)
(10,834)
Disposal of securities  
1,740,608
1,912,954
Cash flow from investment activities  
(1,695,588)
(701,583)
(945,564)
Payment on loans  
(947)
(1,104,614)
240,000
(12,981)
21,459
(1,105,545)
240,000
(34,270)
45,517
Proceeds from loans  
-
(11,556)
2,741
-
Repayment of lease liabilities  
Proceeds from warrant programs exercised  
Proceeds from capital increase through private placement  
Cost related to issue of new shares  
Purchase of treasury shares  
1,641,913
(42,621)
(8,988)
1,641,913
(42,795)
(8,988)
-
(27,459)
Cash flow from financing activities  
Cash flow of the period  
(37,221)
734,168
260,371
735,832
909,474
(666,714)
Cash as of 1 January  
1,477,234
5,882
575,407
(3,976)
575,407
(7,647)
Currency adjustments 1 January  
Cash end of period  
816,402
831,802
1,477,234
 
Bavarian Nordic | Interim Report Q2 2024  
Page 12  
Unaudited Condensed Consolidated Statements of Financial Position - Assets as of June 30, 2024 and 2023  
and December 31, 2023  
DKK thousand  
Assets  
Note  
30/6 2024  
30/6 2023  
31/12 2023  
Product rights  
4,821,957
1,286,749
362,362
8,205
5,360,221
2,169,752
-
4,791,442
1,286,749
-
Acquired rights and development in progress  
Developed production processes  
Software  
18,141
356,162
12,443
391,102
Intangible assets in progress  
27,706
Intangible assets  
6,506,979
7,904,276
6,481,736
Land and buildings  
955,111
21,431
933,098
22,950
987,013
25,047
Leasehold improvements  
Plant and machinery  
388,968
659,822
224,223
407,603
716,105
242,948
412,674
696,060
206,721
Fixtures and fittings, other plant and equipment  
Assets under construction  
Property, plant and equipment  
Right-of-use assets  
Other receivables  
2,249,555
104,618
9,445
2,322,704
100,925
12,156
2,327,515
125,170
11,185
4,556
Prepayments  
13,315
22,760
-
236,371
248,527
1,723
Financial assets  
15,741
-
Deferred tax assets  
Total non-current assets  
Inventories  
8,883,912
1,992,715
10,578,155
1,508,403
8,950,162
1,643,736
8
9
Trade receivables  
Tax receivables  
Other receivables  
Prepayments  
1,059,820
84
1,310,244
84
1,778,104
84
10  
46,074
54,656
33,824
177,632
95,136
18,510
Receivables  
1,160,634
1,521,784
1,891,834
Securities  
1,420,782
816,402
553,097
831,802
390,247
Cash and cash equivalents  
1,477,234
Securities, cash and cash equivalents  
Total current assets  
2,237,184
5,390,533
1,384,899
4,415,086
1,867,481
5,403,051
Total assets  
14,274,445
14,993,241
14,353,213
 
Bavarian Nordic | Interim Report Q2 2024  
Page 13  
Unaudited Condensed Consolidated Statements of Financial Position - Equity and Liabilities as of June 30,  
2024 and 2023 and December 31, 2023  
DKK thousand  
Note  
30/6 2024  
30/6 2023  
31/12 2023  
Equity and liabilities  
Share capital  
781,165
(2,843)
779,286
(1,537)
780,978
(1,537)
Treasury shares  
Retained earnings  
Other reserves  
9,461,138
197,257
8,766,964
141,038
9,330,002
230,489
Equity  
10,436,717
9,685,751
10,339,932
Deferred consideration for product rights  
Prepayment and loan from Government  
Debt to credit institutions  
-
-
1,415,870
806,420
16,053
1,016,856
-
14,188
77,645
27,957
68,538
15,135
80,732
29,068
83,621
Retirement benefit obligations  
Deferred tax liabilities  
55,617
27,421
Lease liabilities  
59,690
Non-current liabilities  
188,328
2,381,071
1,225,412
Deferred consideration for product rights  
Debt to credit institutions  
Lease liabilities  
2,033,052
1,913
1,737,888
1,924
1,360,133
1,913
39,973
35
44,044
111
44,633
-
Prepayment from customers  
Trade payables  
1,124,787
6,929
764,233
7,469
954,142
7,205
Company tax  
Other liabilities  
11  
442,711
370,750
419,843
Current liabilities  
3,649,400
3,837,728
14,274,445
2,926,419
5,307,490
14,993,241
2,787,869
4,013,281
14,353,213
Total liabilities  
Total equity and liabilities  
 
Bavarian Nordic | Interim Report Q2 2024  
Page 14  
Unaudited Condensed Consolidated Statements of Changes in Equity for the Periods June 30, 2024 and  
2023  
Reserves for  
Reserves for  
currency  
adjustment  
fair value of  
financial  
instruments  
Treasury  
shares  
Retained  
earnings  
Share-based  
payment  
DKK thousand  
Share capital  
780,978
Equity  
Equity as of January 1, 2024  
(1,537)
9,330,002
10,932
45,887
173,670
10,339,932
Comprehensive income for the period  
Net profit  
-
-
-
146,677
-
-
-
146,677
(27,429)
Other comprehensive income  
Exchange rate adjustments on translating  
foreign operations  
-
-
(27,429)
-
-
Change in fair value of financial instruments  
entered into to hedge future cash flows  
-
-
-
-
(44,645)
-
(44,645)
Total comprehensive income for the period  
-
-
146,677
(27,429)
(44,645)
-
74,603
Transactions with owners  
Share-based payment  
-
187
-
-
-
3,227
-
-
-
-
-
-
-
-
-
-
-
-
46,937
(673)
-
46,937
2,741
(37)
Warrant program exercised  
-
-
Cost related to issue of new shares  
Purchase of treasury shares  
Transfer regarding restricted stock units  
Total transactions with owners  
(37)
-
(1,623)
317
(25,836)
7,105
-
(27,459)
-
-
(7,422)
38,842
187
(1,306)
(15,541)
22,182
Equity as of June 30, 2024  
781,165
(2,843)
9,461,138
(16,497)
1,242
212,512
10,436,717
Reserves for  
fair value of  
financial  
Reserves for  
currency  
adjustment  
Treasury  
shares  
Retained  
earnings  
Share-based  
payment  
DKK thousand  
Share capital  
707,354
instruments  
Equity  
Equity as of January 1, 2023  
(1,463)
6,300,575
(23,557)
31,894
135,184
7,149,987
Comprehensive income for the period  
Net profit  
-
-
-
914,446
-
-
-
914,446
(3,355)
Other comprehensive income  
Exchange rate adjustments on translating  
foreign operations  
-
-
(3,355)
-
-
Change in fair value of financial instruments  
entered into to hedge future cash flows  
-
-
-
-
(19,452)
-
(19,452)
Total comprehensive income for the period  
-
-
914,446
(3,355)
(19,452)
-
891,639
Transactions with owners  
Share-based payment  
-
-
-
-
25,613
-
-
-
-
-
-
-
-
-
-
-
-
-
-
32,362
32,362
21,459
Warrant program exercised  
1,464
(5,618)
Capital increase through rights issue  
Cost related to issue of new shares  
Purchase of treasury shares  
70,468
-
1,571,445
(42,621)
(8,548)
-
1,641,913
(42,621)
(8,988)
-
-
-
-
-
-
-
(440)
366
(74)
Transfer regarding restricted stock units  
Total transactions with owners  
6,054
(6,420)
20,324
71,932
1,551,943
1,644,125
Equity as of June 30, 2023  
779,286
(1,537)
8,766,964
(26,912)
12,442
155,508
9,685,751
 
Bavarian Nordic | Interim Report Q2 2024  
Page 15  
NOTES  
1. Material accounting policies  
2. Key accounting estimates, assumptions and  
uncertainties  
3. Revenue  
4. Production costs  
9. Trade receivables  
10. Other receivables  
11. Other liabilities  
12. Financial instruments  
13. Warrants  
5. Research and development costs  
6. Financial income  
14. Significant changes in contingent liabilities and other  
contractual obligations  
7. Financial expenses  
8. Inventories  
15. Significant events after the balance sheet date  
16. Approval of the unaudited condensed consolidated  
interim financial statements  
1. Material accounting policies  
The interim financial statements are prepared in accordance with IAS 34, Interim Financial Reporting, as adopted by EU and the additional  
Danish requirements for submission of interim reports for companies listed on Nasdaq Copenhagen. The interim report has not been audited  
or reviewed by the Company’s auditors.  
The interim financial statements are presented in Danish Kroner (DKK), which is considered the primary currency of the Group’s activities  
and the functional currency of the parent company.  
The accounting policies used in the interim financial statements are consistent with those used in the consolidated financial statements for  
2023 and in accordance with the recognition and measurement policies in the International Financial Reporting Standards (IFRS) as adopted  
by EU.  
As of June 30, 2024, the Company has implemented all new or amended accounting standards and interpretations as adopted by the EU and  
applicable for the 2024 financial year. None of the new or amended standards or interpretations are assessed to have significant impact on  
the consolidated financial statements.  
2. Key accounting estimates, assumptions and uncertainties  
In the preparation of the interim financial statements according to IAS 34, Interim Financial Reporting, as adopted by the EU, Management is  
required to make certain estimates as many financial statement items cannot be reliably measured but must be estimated. Such estimates  
comprise judgments made on the basis of the most recent information available at the reporting date. It may be necessary to change  
previous estimates as a result of changes to the assumptions on which the estimates were based or due to supplementary information,  
additional experience or subsequent events.  
Similarly, the value of assets and liabilities often depends on future events that are somewhat uncertain. In that connection, it is necessary  
to set out e.g. a course of events that reflects Management’s assessment of the most probable course of events.  
Further to the key accounting estimates, assumptions and uncertainties, which are stated in the Annual Report 2023, the Management has  
not changed key estimates and judgments regarding recognition and measurement.  
 
Bavarian Nordic | Interim Report Q2 2024  
Page 16  
1/4 - 30/6  
2024  
1/4 - 30/6  
2023  
1/1 - 30/6  
2024  
1/1 - 30/6  
2023  
1/1-31/12  
2023  
DKK thousand  
3. Revenue  
Travel health  
Rabipur/RabAvert  
Encepur  
333,476  
201,745  
54,935  
21,321  
60,473  
671,950  
312,671  
211,487  
27,496  
7,024  
568,439  
327,253  
97,925  
555,142  
298,557  
27,496  
7,024  
1,161,162  
416,756  
118,885  
23,736  
Vivotif  
Vaxchora  
32,809  
Other product sale  
37,928  
596,606  
92,795  
81,117  
969,336  
156,533  
1,877,072  
1,119,221  
Public preparedness  
Mpox/smallpox vaccine sale  
Sale of goods  
679,652  
1,334,340  
1,023,500  
2,182,185  
5,027,001  
1,351,602  
1,930,946  
2,142,721  
3,151,521  
6,904,073  
Contract work  
Sale of services  
75,895  
75,895  
55,681  
55,681  
116,248  
116,248  
87,159  
87,159  
158,267  
158,267  
Revenue  
1,427,497  
1,986,627  
2,258,969  
3,238,680  
7,062,340  
Total revenue includes:  
Fair value adjustment concerning financial instruments  
entered into to hedge revenue  
1,493  
-
15,561  
-
-
4. Production costs  
Cost of goods sold  
444,377  
56,272  
129,142  
77,756  
502,003  
39,647  
71,818  
70,261  
693,511  
86,336  
770,077  
64,487  
1,608,263  
126,877  
426,125  
298,029  
Contract costs  
Other production costs  
Amortization product rights  
338,014  
155,923  
137,510  
140,052  
Production costs  
707,547  
683,729  
1,273,784  
1,112,126  
2,459,294  
5. Research and development costs  
Research and development costs occurred in the period  
Of which:  
265,859  
543,276  
481,030  
866,134  
1,797,274  
Contract costs recognized as production costs  
Impairment loss of ABNCoV2 development program  
(56,272)  
-
(39,647)  
-
(86,336)  
-
(64,487)  
-
(126,877)  
557,683  
Research and development costs  
209,587  
503,629  
394,694  
801,647  
2,228,080  
Impairment loss of ABNCoV2 development program  
Acquired rights and development in progress  
Intangible assets in progress  
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
1,403,264  
26,224  
Prepayments  
456,551  
Prepayment and loan from Government  
Deferred consideration  
(806,420)  
(521,936)  
557,683  
Impairment loss of ABNCoV2 development program  
6. Financial income  
Financial income from bank and deposit contracts1  
Financial income from securities  
9,549  
12,652  
2,994  
11,908  
2,301  
26,361  
19,226  
2,994  
15,217  
8,308  
40,214  
14,340  
30,777  
Fair value adjustments on securities  
(6,302)  
21,282  
Adjustment of deferred consideration due to change in  
estimated timing of payments  
(2,004)  
-
7,552  
-
(8,160)  
-
6,815  
-
13,759  
2,563  
Currency adjustment deferred consideration  
Net gains on derivative financial instruments at fair value  
through the income statement (held for trading)  
-
3,703  
10,904  
-
907  
37,514  
78,842  
15,087  
-
11,131  
-
Net foreign exchange gains  
Financial income  
26,894  
26,363  
66,709  
112,784  
1 Interest income on financial assets measured at amortized cost  
 
Bavarian Nordic | Interim Report Q2 2024  
Page 17  
1/4 - 30/6  
2024  
1/4 - 30/6  
2023  
1/1 - 30/6  
2024  
1/1 - 30/6  
2023  
1/1-31/12  
2023  
DKK thousand  
7. Financial expenses  
Interest expenses on debt1  
1,250  
793  
-
2,866  
-
7,032  
-
3,558  
-
Fair value adjustments on securities  
Unwinding of the discounting effect related to deferred  
consideration  
(1,121)  
20,142  
5,339  
21,359  
(390)  
40,285  
17,884  
45,344  
3,825  
101,961  
-
Currency adjustment deferred consideration  
Financial expenses, other  
1,187  
-
-
2,956  
-
-
11,469  
15,392  
Net foreign exchange losses  
8,153  
7,335  
Financial expenses  
26,797  
29,915  
63,991  
63,536  
132,380  
1 Interest expenses on financial liabilities measured at amortized cost  
DKK thousand  
30/6 2024  
30/6 2023  
31/12 2023  
8. Inventories  
Raw materials and supply materials  
Work in progress  
309,891  
1,168,140  
718,253  
433,510  
908,130  
317,392  
1,231,857  
319,102  
Manufactured goods and commodities  
Write-down on inventory  
309,083  
(203,569)  
(142,319)  
(224,615)  
Inventories  
1,992,715  
1,508,403  
1,643,736  
Write-down on inventory 1 January  
Additions from acquisition of businesses  
Write-down during the period  
Use of write-down  
(224,615)  
-
(162,419)  
(162,419)  
(14,498)  
(75,300)  
27,602  
-
-
(49,938)  
50,984  
20,000  
-
20,100  
-
Reversal of write-down  
Write-down end of period  
(203,569)  
(142,319)  
(224,615)  
9. Trade receivables  
Trade receivables from public preparedness business  
Trade receivables from travel health business  
Trade receivables from contract work  
377,915  
681,082  
823  
838,062  
469,485  
2,697  
1,660,604  
110,832  
6,668  
Trade receivables  
1,059,820  
1,310,244  
1,778,104  
10. Other receivables  
Receivable VAT and duties  
Derivative financial instruments at fair value  
Interest receivables  
29,522  
4,328  
12,224  
-
17,444  
12,442  
3,933  
5
46,585  
45,887  
2,664  
-
Other receivables  
Other receivables  
46,074  
33,824  
95,136  
11. Other liabilities  
Liability relating to phantom shares  
Payable salaries, holiday accrual etc.  
Gross to net deduction accrual  
Other accrued costs  
-
175,470  
221,838  
45,403  
1,814  
151,919  
169,560  
47,457  
-
212,122  
159,802  
47,919  
Other liabilities  
442,711  
370,750  
419,843  
 
Bavarian Nordic | Interim Report Q2 2024  
Page 18  
12. Financial instruments  
Fair value hierarchy for financial instruments measured at fair value  
As of June 30, 2024  
DKK thousand  
Level 1  
Level 2  
Total  
Securities  
1,420,782  
-
1,420,782  
Derivative financial instruments at fair value through the income statement  
(currency)  
-
3,086  
3,086  
Financial assets measured at fair value through the income statement  
1,420,782  
3,086  
1,423,868  
Derivative financial instruments to hedge future cash flow (currency)  
Derivative financial instruments to hedge future cash flow (interest)  
-
-
75  
75  
1,167  
1,167  
Financial assets/liabilities used as hedging instruments  
-
1,242  
1,242  
As of December 31, 2023  
DKK thousand  
Level 1  
Level 2  
Total  
Securities  
390,247  
-
390,247  
Financial assets measured at fair value through the income statement  
Derivative financial instruments to hedge future cash flow (currency)  
Derivative financial instruments to hedge future cash flow (interest)  
390,247  
-
44,784  
1,103  
390,247  
44,784  
1,103  
-
-
Financial assets/liabilities used as hedging instruments  
-
45,887  
45,887  
13. Warrants  
Outstanding warrants as of June 30, 2024  
Outstanding as  
of January 1  
Warrants  
Additions exercised  
Trans-  
ferred  
Outstanding as of  
June 30  
Annulled Terminated  
Corporate Management  
Other Executive Management  
Other employees  
669,064  
484,041  
-
-
-
-
-
-
-
-
-
-
-
(129,050)  
(98,416)  
227,466  
669,064  
354,991  
-
(18,702)  
-
-
(128,229)  
-
2,916,601  
451,209  
2,671,254  
678,675  
Resigned employees  
Total  
4,520,915  
226  
-
-
(18,702) (128,229)  
-
-
-
-
4,373,984  
226  
Weighted average exercise price  
147  
175  
254  
Weighted average share price at  
exercise  
Numbers of warrants which can be exercised as of June 30, 2024  
at a weighted average exercise price of DKK  
1,567,390  
188  
The total recognized cost of the warrant programs was DKK 30.1 million in the first six months of 2024 (DKK 23.8 million).  
 
Bavarian Nordic | Interim Report Q2 2024  
Page 19  
Specification of parameters for Black-Scholes model  
Nov  
Jan  
2020  
Nov  
2020  
Nov  
2021  
Apr  
2022  
Dec  
Dec  
DKK  
2019  
20223)  
20233  
Average share price  
154.05  
185.40  
-
171.20  
197.00  
-
179.84  
206.82  
-
307.20  
353.06  
-
171.35  
190.11  
-
224.70  
270.91  
224.70  
172.40  
191.58  
172.40  
Average exercise price at grant  
Average exercise price at grant -  
Executive Management  
Average exercise price determined  
at date of rights issue March 30,  
2020 (DKK)  
Applied volatility rate2  
146.60  
52.2%  
155.80  
53.0%  
-
-
-
-
-
39.8%  
41.8%  
42.3%  
46.6%  
53.3%  
Expected life (years)  
3.0  
3.0  
3.0  
3.0  
3.0  
3.0  
3.0  
Expected dividend per share  
Risk-free interest rate p.a.  
Fair value at grant1  
-
-
-
-
-
-
-
-0.69%  
-0.65%  
-0.66%  
-0.53%  
0.39%  
2.04%  
2.55%  
45  
53  
41  
76  
47  
64  
78  
62  
68  
Fair value at grant - Executive  
Management1  
1 Fair value of each warrant applying the Black-Scholes model  
2 The applied volatility is based on the historical volatility of the Bavarian Nordic share, except for November 2020, November 2021 and April 2022 programs  
where the volatility is based on the volatility for a peer group.  
3 The December 2022 and December 2023 programs have two set of exercise conditions. Executive Management can subscribe future shares at a exercise price  
of DKK 224.70/DKK 172.40 per share equivalent to the market price of Bavarian Nordic's shares at the time of grant. Vesting of the warrants is subject to prior  
fulfilment of KPI's as determined by the Board of Directors. Other employees can subscribe future shares at a exercise price of DKK 270.91/DKK 191.58 per  
share, determined as the average market price (closing price) of the Company's shares on Nasdaq Copenhagen over a period of 15 business days prior to grant  
plus 15%.  
14. Significant changes in contingent liabilities and other contractual obligations  
No significant changes in contingent liabilities and other contractual obligations have occurred since December 31, 2023.  
15. Significant events after the balance sheet date  
On July 18, 2024, Bavarian Nordic announced that the European Medicines Agency (EMA) has validated the marketing authorization application  
(MAA), which was submitted in June 2024 for CHIKV VLP, the Company’s vaccine candidate for immunization to prevent disease caused by  
chikungunya virus infection in individuals 12 years of age and older.  
On August 8, 2024, Bavarian Nordic announced a new order valued at USD 156.8 million from the Biomedical Advanced Research and  
Development Authority (BARDA), part of the Administration for Strategic Preparedness and Response within the U.S. Department of Health and  
Human Services, to manufacture additional bulk product for JYNNEOS®, the company’s smallpox/mpox vaccine.  
On August 13, 2024, Bavarian Nordic announced that the U.S. Food and Drug Administration (FDA) has accepted and granted Priority Review  
for the Biologics License Application (BLA) for CHIKV VLP, the Company’s vaccine candidate for immunization to prevent disease caused by  
chikungunya virus infection in individuals 12 years of age and older.  
On August 13, 2024, Bavarian Nordic announced a new order for 175,420 doses of the Company’s mpox vaccine from the European Health  
Emergency Preparedness and Response Authority (HERA) for donation to the Africa CDC, in addition to 40,000 doses donated by Bavarian  
Nordic.  
On August 21, 2024, Bavarian Nordic received a new order to supply 440,000 doses of smallpox and mpox vaccines to a non-disclosed European  
country.  
16. Approval of the unaudited condensed consolidated interim financial statements  
The unaudited condensed consolidated interim financial statements were approved by the Board of Directors and Corporate Management and  
authorized for issue on August 22, 2024.  
 
Bavarian Nordic | Interim Report Q2 2024  
Page 20  
STATEMENT FROM THE BOARD OF DIRECTORS AND CORPORATE MANAGEMENT
The Board of Directors and Corporate Management have, today reviewed and approved the Bavarian Nordic A/S interim report for the period
January 1 to June 30, 2024.
The interim report has been prepared in accordance with IAS 34 “Interim Financial Reporting” as adopted by the EU and additional Danish
disclosure requirements for interim reports of listed companies, including those of Nasdaq Copenhagen.
In our opinion, the interim report gives a true and fair view of the group’s assets and liabilities and financial position as of June 30, 2024,
and the results of the group’s activities and cash flows for the period January 1 to June 30, 2024.
In our opinion, the management’s review provides a true and fair description of the development in the group’s activities and financial
affairs, the results for the period and the group’s financial position as a whole as well as a description of the most important risks and
uncertainty factors faced by the group.
Hellerup, August 22, 2024
Corporate Management:  
Paul John Chaplin
Henrik Juuel
President & CEO
Executive Vice President & CFO
Board of Directors:  
Luc Debruyne
Anders Gersel Pedersen
Frank A.G.M. Verwiel
Chairman of the Board
Deputy Chairman
Anne Louise Eberhard
Johan van Hoof
Heidi Hunter
Montse Montaner
Thomas Alex Bennekov
Anja Gjøl
Karen Merete Jensen
Linette Munksgaard Andersen
Employee-elected
Employee-elected
Employee-elected
Employee-elected