Bavarian Nordic A/S Quarterly Results: Standalone & Consolidated Reports

Quarterly Results

Results Snapshot

YoYQoQ

Figures in Million

Consolidate Quarterly Results

Sep'25

Jun'25

Mar'25

Dec'24

Sep'24

Jun'24

Mar'24

Net Sales

1,754.00

1,653.48

1,350.42

2,097.42

1,369.89

1,426.00

831.47

Other Operating Income

0.00

Total Operating income

1,754.00

1,653.48

1,350.42

2,097.42

1,369.89

1,426.00

831.47

Raw Material Cost

901.84

737.88

665.95

839.90

783.76

707.55

566.24

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

3.12

3.29

2.80

4.34

3.65

2.44

3.38

Selling and Distribution Expenses

415.41

249.40

249.65

341.24

221.75

244.47

209.02

Other Expenses

13.01

29.00

16.93

19.92

26.06

20.71

18.17

Total Expenditure (Excl Depreciation)

1,450.44

1,280.54

1,087.70

1,384.67

1,269.79

1,161.60

960.37

Operating Profit (PBDIT) excl Other Income

303.6

372.9

262.7

712.6999999999999

100.1

264.40000000000003

-128.9

Other Income

830.37

4.59

-9.29

54.31

-2.19

20.57

44.65

Operating Profit (PBDIT)

1,304.87

548.35

414.08

969.16

254.80

438.61

66.49

Interest

3.12

3.29

2.80

4.34

3.65

2.44

3.38

Exceptional Items

39.06

-0.89

-21.07

-15.67

-21.80

-16.54

-26.51

Gross Profit (PBDT)

852.16

915.60

684.47

1,257.52

586.13

718.46

265.24

Depreciation

170.95

170.81

160.66

202.10

156.89

153.65

150.73

Profit Before Tax

1,169.86

373.35

229.55

747.05

72.46

265.99

-114.14

Tax

77.02

10.78

10.79

-23.76

1.97

4.86

0.31

Provisions and contingencies

0.00

Profit After Tax

1,092.85

362.57

218.76

770.81

70.49

261.13

-114.45

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

1,092.85

362.57

218.76

770.81

70.49

261.13

-114.45

Share in Profit of Associates

0.00

Minority Interest

0.00

Other related items

0.00

Consolidated Net Profit

1,092.85

362.57

218.76

770.81

70.49

261.13

-114.45

Equity Capital

0.00

Face Value

10.0

Reserves

13,159.15

12,049.40

11,556.39

11,408.56

10,685.14

10,436.72

10,174.27

Earnings per share (EPS)

13.96

4.66

2.81

9.81

0.9

3.34

-1.47

Diluted Earnings per share

13.96

4.66

2.81

9.81

0.9

3.34

-1.47

Operating Profit Margin (Excl OI)

17.31%

22.56%

19.45%

33.98%

7.31%

18.54%

-15.5%

Gross Profit Margin

76.44%

32.91%

28.9%

45.25%

16.74%

29.43%

4.4%

PAT Margin

62.31%

21.93%

16.2%

36.75%

5.15%

18.31%

-13.76%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Quarterly Analysis Highlights - QoQ

Net Sales

QoQ Growth in quarter ended Sep 2025 is 6.08% vs 22.45% in Jun 2025

Consolidate Net Profit

QoQ Growth in quarter ended Sep 2025 is 201.38% vs 65.72% in Jun 2025

Operating Profit (PBDIT) excl Other Income

QoQ Growth in quarter ended Sep 2025 is -12.74% vs 28.44% in Jun 2025

Interest

QoQ Growth in quarter ended Sep 2025 is -6.06% vs 17.86% in Jun 2025

Operating Profit Margin (Excl OI)

QoQ Growth in quarter ended Sep 2025 has fallen from Jun 2025

Compare Quarterly Results Of Bavarian Nordic A/S With

Select Peers

Figures in Million

Consolidate Quarterly Results

Change(DKK)

Change(%)

Net Sales

1,754.00

68.92

1,685.08

2,444.98%

Other Operating Income

0.00

Total Operating income

1,754.00

68.92

1,685.08

2,444.98%

Raw Material Cost

901.84

7.98

893.86

11,201.25%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

3.12

13.17

-10.05

-76.31%

Selling and Distribution Expenses

415.41

83.83

331.58

395.54%

Other Expenses

13.01

51.69

-38.68

-74.83%

Total Expenditure (Excl Depreciation)

1,450.44

621.88

828.56

133.23%

Operating Profit (PBDIT) excl Other Income

303.55

-552.97

856.52

154.89%

Other Income

830.37

107.07

723.30

675.54%

Operating Profit (PBDIT)

1,304.87

-395.58

1,700.45

429.86%

Interest

3.12

13.17

-10.05

-76.31%

Exceptional Items

39.06

10.23

28.83

281.82%

Gross Profit (PBDT)

852.16

60.94

791.22

1,298.36%

Depreciation

170.95

7.98

162.97

2,042.23%

Profit Before Tax

1,169.86

-406.51

1,576.37

387.78%

Tax

77.02

-27.39

104.41

381.20%

Provisions and contingencies

0.00

Profit After Tax

1,092.85

-379.12

1,471.97

388.26%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

1,092.85

-379.12

1,471.97

388.26%

Share in Profit of Associates

0.00

Minority Interest

0.00

Other related items

0.00

Consolidated Net Profit

1,092.85

-379.12

1,471.97

388.26%

Equity Capital

0.00

Face Value

10.00

1.00

0.00

Reserves

13,159.15

14,830.61

-1,671.46

-11.27%

Earnings per share (EPS)

13.96

-5.37

19.33

359.96%

Diluted Earnings per share

13.96

-5.37

19.33

359.96%

Operating Profit Margin (Excl OI)

17.31%

-740.96%

0.00

758.27%

Gross Profit Margin

76.44%

-578.29%

0.00

654.73%

PAT Margin

62.31%

-550.12%

0.00

612.43%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Quarterly - Net Sales

Net Sales 175.40 Million

in Sep 2025

Figures in Million

QoQ Growth in quarter ended Sep 2025 is 6.08% vs 22.45% in Jun 2025

YoY Growth in quarter ended Sep 2025 is 28.04% vs 0.05% in Sep 2024

Quarterly - Consolidate Net Profit

Consolidate Net Profit 109.28 Million

in Sep 2025

Figures in Million

QoQ Growth in quarter ended Sep 2025 is 201.38% vs 65.72% in Jun 2025

YoY Growth in quarter ended Sep 2025 is 1,450.07% vs 120.70% in Sep 2024

Quarterly - Operating Profit (PBDIT)

Operating Profit (PBDIT) 47.45 Million

in Sep 2025

Figures in Million

QoQ Growth in quarter ended Sep 2025 is -12.74% vs 28.44% in Jun 2025

YoY Growth in quarter ended Sep 2025 is 84.63% vs 239.30% in Sep 2024

Quarterly - Interest

Interest 0.31 Million

in Sep 2025

Figures in Million

QoQ Growth in quarter ended Sep 2025 is -6.06% vs 17.86% in Jun 2025

YoY Growth in quarter ended Sep 2025 is -13.89% vs 80.00% in Sep 2024

Quarterly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 17.31%

in Sep 2025

Figures in %

QoQ Growth in quarter ended Sep 2025 has fallen from Jun 2025

YoY Growth in quarter ended Sep 2025 has improved from Sep 2024