B

Bavarian Nordic A/S
CSE:BAVA

Watchlist Manager
Bavarian Nordic A/S
CSE:BAVA
Watchlist
Price: 204 DKK 1.95% Market Closed
Market Cap: 16B DKK
Have any thoughts about
Bavarian Nordic A/S?
Write Note

Income Statement

Earnings Waterfall
Bavarian Nordic A/S

Revenue
6.1B DKK
Cost of Revenue
-2.6B DKK
Gross Profit
3.5B DKK
Operating Expenses
-2.7B DKK
Operating Income
723.6m DKK
Other Expenses
-16.2m DKK
Net Income
707.4m DKK

Income Statement
Bavarian Nordic A/S

Rotate your device to view
Income Statement
Currency: DKK
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
1 107
N/A
1 013
-8%
1 217
+20%
1 166
-4%
1 390
+19%
1 244
-11%
1 021
-18%
808
-21%
536
-34%
909
+70%
1 007
+11%
1 182
+17%
1 463
+24%
1 745
+19%
1 370
-21%
1 184
-14%
873
-26%
360
-59%
501
+39%
616
+23%
631
+2%
554
-12%
662
+20%
901
+36%
1 499
+66%
1 914
+28%
1 852
-3%
2 022
+9%
1 693
-16%
1 583
-6%
1 898
+20%
1 683
-11%
1 849
+10%
2 404
+30%
3 151
+31%
4 083
+30%
5 533
+36%
5 906
+7%
7 062
+20%
6 642
-6%
6 083
-8%
Gross Profit
Cost of Revenue
(502)
(466)
(495)
(443)
(468)
(413)
(415)
(342)
(260)
(362)
(298)
(329)
(428)
(381)
(291)
(260)
(178)
(160)
(255)
(314)
(318)
(330)
(355)
(520)
(850)
(1 003)
(1 179)
(1 329)
(1 199)
(1 267)
(1 327)
(1 242)
(1 424)
(1 494)
(1 450)
(1 586)
(1 838)
(1 969)
(2 459)
(2 597)
(2 621)
Gross Profit
605
N/A
547
-10%
722
+32%
723
+0%
922
+28%
832
-10%
605
-27%
467
-23%
276
-41%
547
+99%
709
+30%
853
+20%
1 035
+21%
1 363
+32%
1 080
-21%
924
-14%
695
-25%
200
-71%
246
+23%
303
+23%
313
+4%
224
-29%
308
+38%
381
+24%
649
+71%
911
+40%
673
-26%
693
+3%
493
-29%
315
-36%
571
+81%
440
-23%
425
-3%
910
+114%
1 701
+87%
2 497
+47%
3 695
+48%
3 937
+7%
4 603
+17%
4 045
-12%
3 462
-14%
Operating Income
Operating Expenses
(604)
(629)
(705)
(750)
(751)
(691)
(592)
(577)
(566)
(630)
(674)
(670)
(696)
(717)
(726)
(741)
(721)
(639)
(600)
(589)
(589)
(615)
(636)
(47)
(107)
(208)
(278)
(959)
(978)
(911)
(884)
(858)
(954)
(1 264)
(1 772)
(2 006)
(2 361)
(2 478)
(2 479)
(3 041)
(2 738)
Selling, General & Administrative
(207)
(216)
(218)
(242)
(244)
(229)
(213)
(205)
(205)
(216)
(208)
(211)
(214)
(205)
(205)
(206)
(209)
(217)
(205)
(215)
(211)
(217)
(204)
(303)
(398)
(488)
(534)
(561)
(542)
(502)
(450)
(476)
(484)
(509)
(549)
(630)
(666)
(721)
(752)
(862)
(932)
Research & Development
(397)
(413)
(476)
(508)
(507)
(462)
(372)
(373)
(361)
(414)
(459)
(459)
(482)
(512)
(516)
(535)
(511)
(422)
(384)
(373)
(379)
(398)
(407)
(372)
(336)
(347)
(338)
(282)
(322)
(294)
(394)
(382)
(470)
(755)
(1 177)
(1 376)
(1 695)
(1 757)
(1 651)
(1 557)
(1 263)
Depreciation & Amortization
0
0
(11)
0
0
0
(7)
0
0
0
(6)
0
0
0
(6)
0
0
0
(11)
0
0
0
(26)
0
0
0
(33)
0
0
0
(39)
0
0
0
(47)
0
0
0
(76)
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
628
628
628
628
(115)
(115)
(115)
0
0
0
0
0
0
0
0
0
(622)
(543)
Operating Income
1
N/A
(82)
N/A
17
N/A
(27)
N/A
171
N/A
140
-18%
14
-90%
(111)
N/A
(290)
-161%
(83)
+72%
35
N/A
183
+416%
339
+86%
646
+91%
353
-45%
183
-48%
(26)
N/A
(439)
-1 589%
(354)
+19%
(286)
+19%
(276)
+3%
(391)
-42%
(328)
+16%
333
N/A
543
+63%
703
+30%
396
-44%
(266)
N/A
(485)
-82%
(596)
-23%
(313)
+47%
(418)
-33%
(529)
-27%
(354)
+33%
(71)
+80%
491
N/A
1 334
+172%
1 459
+9%
2 124
+46%
1 004
-53%
724
-28%
Pre-Tax Income
Interest Income Expense
(16)
21
50
150
105
69
80
(40)
20
25
10
20
(43)
(57)
(73)
(79)
(37)
(10)
(2)
12
10
(6)
(16)
(43)
(7)
(16)
(20)
12
(26)
(20)
(39)
(84)
(100)
(215)
(212)
(124)
(90)
47
80
80
93
Non-Reccuring Items
0
0
0
0
0
0
(12)
0
0
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(16)
0
0
0
(1)
0
0
0
0
0
(79)
(658)
(622)
0
0
Total Other Income
0
0
(2)
0
0
0
(4)
(4)
(4)
(4)
(3)
0
0
22
22
22
22
0
0
0
0
0
0
(21)
(52)
(80)
(77)
(110)
(112)
(114)
(101)
(93)
(54)
(16)
(49)
(51)
(71)
(108)
(100)
(92)
(101)
Pre-Tax Income
(15)
N/A
(61)
-307%
64
N/A
123
+92%
276
+124%
209
-24%
78
-63%
(155)
N/A
(274)
-77%
(61)
+78%
40
N/A
202
+412%
296
+46%
612
+107%
302
-51%
127
-58%
(41)
N/A
(449)
-1 001%
(357)
+21%
(274)
+23%
(266)
+3%
(397)
-49%
(345)
+13%
270
N/A
483
+79%
608
+26%
282
-54%
(363)
N/A
(623)
-72%
(729)
-17%
(454)
+38%
(595)
-31%
(683)
-15%
(585)
+14%
(332)
+43%
315
N/A
1 094
+247%
740
-32%
1 483
+100%
992
-33%
716
-28%
Net Income
Tax Provision
(46)
(38)
(38)
(53)
(89)
(54)
(18)
40
73
7
(9)
(49)
(71)
(159)
(121)
(122)
(110)
4
(5)
(5)
(5)
(5)
(2)
(2)
(2)
(1)
(4)
(5)
(6)
(8)
(10)
(11)
(10)
(14)
(16)
(15)
(18)
(17)
(8)
(8)
(8)
Income from Continuing Operations
(61)
(99)
26
70
186
155
59
(115)
(202)
(55)
31
153
225
453
181
5
(151)
(445)
(362)
(279)
(271)
(402)
(347)
267
481
606
278
(368)
(629)
(737)
(465)
(606)
(693)
(599)
(347)
301
1 076
723
1 475
984
707
Net Income (Common)
(61)
N/A
(99)
-61%
26
N/A
70
+170%
186
+166%
155
-17%
59
-62%
(115)
N/A
(202)
-76%
(55)
+73%
31
N/A
153
+401%
225
+47%
453
+101%
181
-60%
5
-97%
(151)
N/A
(445)
-195%
(362)
+19%
(279)
+23%
(271)
+3%
(402)
-48%
(347)
+14%
267
N/A
481
+80%
606
+26%
278
-54%
(368)
N/A
(629)
-71%
(737)
-17%
(465)
+37%
(606)
-30%
(693)
-14%
(599)
+14%
(347)
+42%
301
N/A
1 076
+258%
723
-33%
1 475
+104%
984
-33%
707
-28%
EPS (Diluted)
-2.34
N/A
-3.78
-62%
0.98
N/A
2.46
+151%
6.97
+183%
5.61
-20%
1.64
-71%
-4.1
N/A
-7.05
-72%
-1.78
+75%
0.8
N/A
5.05
+531%
7.29
+44%
14.2
+95%
4.5
-68%
0.15
-97%
-4.68
N/A
-13.77
-194%
-8.88
+36%
-6.87
+23%
-6.72
+2%
-9.94
-48%
-8.5
+14%
6.54
N/A
9.5
+45%
11.5
+21%
5.13
-55%
-6.18
N/A
-10.05
-63%
-11.76
-17%
-7.37
+37%
-8.68
-18%
-9.93
-14%
-9.89
+0%
-4.93
+50%
4.07
N/A
14.2
+249%
9.34
-34%
19.23
+106%
12.9
-33%
8.94
-31%

See Also

Discover More