Bavarian
BAVA.COBavarian Nordic Price (BAVA.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
78,324,444
(2.1039)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Bavarian Nordic A/SCurrency: DKK
| YEAR | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Revenue |
0.00
+0% |
121,077,000.00
+0% |
504,642,000.00
+317% |
164,782,000.00
-67% |
247,596,000.00
+50% |
175,292,000.00
-29% |
332,103,000.00
+89% |
208,805,000.00
-37% |
74,783,000.00
-64% |
314,072,000.00
+320% |
523,601,000.00
+67% |
1,016,636,000.00
+94% |
1,212,501,000.00
+19% |
1,216,815,000.00
+0% |
1,020,561,000.00
-16% |
1,006,742,000.00
-1% |
1,370,151,000.00
+36% |
500,617,000.00
-63% |
662,488,000.00
+32% |
1,852,383,000.00
+180% |
1,897,875,000.00
+2% |
3,150,793,000.00
+66% |
7,062,340,000.00
+124% |
5,716,206,000.00
-19% |
|
| Cost of Revenue | |||||||||||||||||||||||||
| Cost of Revenue | 0.00 | 56,454,000.00 | 187,191,000.00 | 70,251,000.00 | 132,226,000.00 | 110,797,000.00 | 55,116,000.00 | 196,660,000.00 | 140,098,000.00 | 444,468,000.00 | 403,387,000.00 | 513,553,000.00 | 484,705,000.00 | 495,081,000.00 | 415,138,000.00 | 297,793,000.00 | 290,617,000.00 | 255,117,000.00 | 354,757,000.00 | 1,195,094,000.00 | 1,327,560,000.00 | 1,449,531,000.00 | 2,535,571,000.00 | 2,897,448,000.00 | |
| Gross Profit | |||||||||||||||||||||||||
| Gross Profit |
0.00
+0% |
64,623,000.00
+0% |
317,451,000.00
+391% |
94,531,000.00
-70% |
115,370,000.00
+22% |
64,495,000.00
-44% |
276,987,000.00
+329% |
12,145,000.00
-96% |
-65,315,000.00
-638% |
-130,396,000.00
+100% |
120,214,000.00
-192% |
503,083,000.00
+318% |
727,796,000.00
+45% |
721,734,000.00
-1% |
605,423,000.00
-16% |
708,949,000.00
+17% |
1,079,534,000.00
+52% |
245,500,000.00
-77% |
307,731,000.00
+25% |
657,289,000.00
+114% |
570,315,000.00
-13% |
1,701,262,000.00
+198% |
4,526,769,000.00
+166% |
2,818,758,000.00
-38% |
|
| Gross Profit Ratio | (0.00%) | (0.53%) | (0.63%) | (0.57%) | (0.47%) | (0.37%) | (0.83%) | (0.06%) | (-0.87%) | (-0.42%) | (0.23%) | (0.49%) | (0.60%) | (0.59%) | (0.59%) | (0.70%) | (0.79%) | (0.49%) | (0.46%) | (0.35%) | (0.30%) | (0.54%) | (0.64%) | (0.49%) | |
| Operating Expenses | |||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 114,382,000.00 | 39,280,000.00 | 134,961,000.00 | 129,647,000.00 | 163,980,000.00 | 210,833,000.00 | 261,724,000.00 | 357,441,000.00 | 496,608,000.00 | 478,930,000.00 | 386,811,000.00 | 463,169,000.00 | 518,405,000.00 | 386,299,000.00 | 409,284,000.00 | 341,420,000.00 | 399,159,000.00 | 1,183,092,000.00 | 2,228,080,000.00 | 862,510,000.00 | |
| General and Administrative | 21,955,000.00 | 31,398,000.00 | 42,992,000.00 | 56,416,000.00 | 75,387,000.00 | -76,367,000.00 | -1,573,000.00 | 92,043,000.00 | 91,480,000.00 | 104,582,000.00 | 133,401,000.00 | 137,755,000.00 | 156,991,000.00 | 181,022,000.00 | 174,786,000.00 | 174,213,000.00 | 168,057,000.00 | 179,958,000.00 | 173,417,000.00 | 278,145,000.00 | 292,920,000.00 | 376,023,000.00 | 540,848,000.00 | 516,142,000.00 | |
| Selling, General & Admin... | 21,955,000.00 | 31,398,000.00 | 42,992,000.00 | 56,416,000.00 | 75,387,000.00 | 819,000.00 | 1,002,000.00 | 92,043,000.00 | 111,888,000.00 | 132,858,000.00 | 166,754,000.00 | 177,323,000.00 | 197,773,000.00 | 226,129,000.00 | 217,058,000.00 | 212,773,000.00 | 207,935,000.00 | 213,683,000.00 | 226,893,000.00 | 563,928,000.00 | 484,703,000.00 | 588,955,000.00 | 815,781,000.00 | 1,016,478,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 77,186,000.00 | 2,575,000.00 | 0.00 | 20,408,000.00 | 28,276,000.00 | 33,353,000.00 | 39,568,000.00 | 40,782,000.00 | 45,107,000.00 | 42,272,000.00 | 38,560,000.00 | 39,878,000.00 | 33,725,000.00 | 53,476,000.00 | 285,783,000.00 | 191,783,000.00 | 212,932,000.00 | 331,579,000.00 | 500,336,000.00 | |
| Depreciation and Amortiz... | 3,600,000.00 | 5,131,000.00 | 12,928.00 | 0.00 | 15,390,000.00 | 17,950,000.00 | 40,139,000.00 | 48,339,000.00 | 49,231,000.00 | 49,735,000.00 | 53,881,000.00 | 56,451,000.00 | 46,219,000.00 | 44,946,000.00 | 43,525,000.00 | 44,081,000.00 | 106,805,000.00 | 41,639,000.00 | 57,045,000.00 | 344,081,000.00 | 387,692,000.00 | 399,247,000.00 | 553,821,000.00 | 624,900,000.00 | |
| Other Expenses | 71,525,000.00 | 59,875,000.00 | 60,420,000.00 | 120,437,000.00 | 45,371,000.00 | 228,162,000.00 | 206,050,000.00 | 13,842,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -627,647,000.00 | 0.00 | 0.00 | 0.00 | 939,770,000.00 | |
| Total Operating Expenses | 93,480,000.00 | 91,273,000.00 | 103,412,000.00 | 176,853,000.00 | 235,140,000.00 | 268,261,000.00 | 342,013,000.00 | 235,532,000.00 | 275,868,000.00 | 343,691,000.00 | 428,478,000.00 | 534,764,000.00 | 694,381,000.00 | 705,059,000.00 | 603,869,000.00 | 675,942,000.00 | 726,340,000.00 | 599,982,000.00 | 636,177,000.00 | 277,701,000.00 | 883,862,000.00 | 1,772,047,000.00 | 3,024,230,000.00 | 2,818,758,000.00 | |
| Cost and Exponses | 93,480,000.00 | 147,727,000.00 | 290,603,000.00 | 247,104,000.00 | 367,366,000.00 | 379,058,000.00 | 397,129,000.00 | 432,192,000.00 | 415,966,000.00 | 788,159,000.00 | 831,865,000.00 | 1,048,317,000.00 | 1,179,086,000.00 | 1,200,140,000.00 | 1,019,007,000.00 | 973,735,000.00 | 1,016,957,000.00 | 855,099,000.00 | 990,934,000.00 | 1,472,795,000.00 | 2,211,422,000.00 | 3,221,578,000.00 | 5,559,801,000.00 | 5,716,206,000.00 | |
| Operating Income | |||||||||||||||||||||||||
| Operating Income |
-93,480,000.00
+0% |
-26,650,000.00
-71% |
214,039,000.00
-903% |
-82,322,000.00
-138% |
-100,099,000.00
+22% |
-202,526,000.00
+102% |
-48,360,000.00
-76% |
-223,387,000.00
+362% |
-313,324,000.00
+40% |
-469,898,000.00
+50% |
-286,618,000.00
-39% |
-29,078,000.00
-90% |
17,841,000.00
-161% |
20,715,000.00
+16% |
83,509,000.00
+303% |
67,342,000.00
-19% |
307,557,000.00
+357% |
-319,509,000.00
-204% |
-316,432,000.00
-1% |
449,624,000.00
-242% |
-263,314,000.00
-159% |
-3,845,000.00
-99% |
1,497,523,000.00
-39,047% |
0.00
+0% |
|
| Operating Income Ratio | (0.00%) | (-0.22%) | (0.42%) | (-0.50%) | (-0.40%) | (-1.16%) | (-0.15%) | (-1.07%) | (-4.19%) | (-1.50%) | (-0.55%) | (-0.03%) | (0.01%) | (0.02%) | (0.08%) | (0.07%) | (0.22%) | (-0.64%) | (-0.48%) | (0.24%) | (-0.14%) | (0.00%) | (0.21%) | (0.00%) | |
| Other Income and Exp... | |||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 9,773,000.00 | 19,671,000.00 | 14,174,000.00 | 25,707,000.00 | 40,089,000.00 | 7,759,000.00 | 4,189,000.00 | 21,646,000.00 | 667,000.00 | 29,000.00 | 12,000.00 | 38,000.00 | 272,000.00 | 644,000.00 | 842,000.00 | 602,000.00 | 193,000.00 | 1,739,000.00 | 26,000.00 | 40,214,000.00 | 48,307,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 4,174,000.00 | 16,317,000.00 | 2,267,000.00 | 2,133,000.00 | 40,089,000.00 | 17,809,000.00 | 13,542,000.00 | 9,762,000.00 | 7,959,000.00 | 6,494,000.00 | 6,275,000.00 | 6,533,000.00 | 7,064,000.00 | 5,678,000.00 | 14,531,000.00 | 18,490,000.00 | 177,002,000.00 | 152,060,000.00 | 119,689,000.00 | 105,519,000.00 | 77,872,000.00 | |
| Total Other Income/Exp... | 2,536,000.00 | 936,000.00 | 3,589,000.00 | 5,599,000.00 | -16,317,000.00 | -1,027,000.00 | 25,707,000.00 | 26,247,000.00 | 10,050,000.00 | -13,542,000.00 | -9,762,000.00 | -17,044,000.00 | -11,639,000.00 | 47,685,000.00 | -5,880,000.00 | 6,542,000.00 | -50,914,000.00 | -2,153,000.00 | -16,303,000.00 | -97,612,000.00 | -140,883,000.00 | -260,826,000.00 | -14,580,000.00 | 971,357,000.00 | |
| EBITDA | |||||||||||||||||||||||||
| EBITDA | -89,880,000.00 | -21,519,000.00 | 214,051,928.00 | -54,893,000.00 | -84,709,000.00 | -174,763,000.00 | -36,061,000.00 | -127,159,000.00 | -274,137,000.00 | -420,163,000.00 | -234,236,000.00 | 5,336,000.00 | 54,942,000.00 | 65,661,000.00 | 127,687,000.00 | 87,308,000.00 | 345,086,000.00 | -300,465,000.00 | -269,214,000.00 | 657,910,000.00 | 35,797,000.00 | 84,276,000.00 | 2,051,791,000.00 | 1,674,129,000.00 | |
| EBITDA ratio | (0.00%) | (-0.18%) | (0.42%) | (-0.50%) | (-0.34%) | (-1.05%) | (-0.02%) | (-0.84%) | (-3.53%) | (-1.34%) | (-0.44%) | (0.03%) | (0.05%) | (0.05%) | (0.12%) | (0.11%) | (0.25%) | (-0.56%) | (-0.39%) | (0.44%) | (0.07%) | (0.13%) | (0.29%) | (0.29%) | |
| Income Before Tax | |||||||||||||||||||||||||
| Income Before Tax | -90,944,000.00 | -25,714,000.00 | 217,628,000.00 | -76,723,000.00 | -116,416,000.00 | -204,793,000.00 | -50,493,000.00 | -183,298,000.00 | -331,133,000.00 | -483,440,000.00 | -296,380,000.00 | -48,725,000.00 | 6,202,000.00 | 64,360,000.00 | 77,629,000.00 | 39,549,000.00 | 302,280,000.00 | -356,635,000.00 | -344,749,000.00 | 281,976,000.00 | -454,430,000.00 | -331,611,000.00 | 1,482,943,000.00 | 971,357,000.00 | |
| Income Before Tax Ratio | (0.00%) | (-0.21%) | (0.43%) | (-0.47%) | (-0.47%) | (-1.17%) | (-0.15%) | (-0.88%) | (-4.43%) | (-1.54%) | (-0.57%) | (-0.05%) | (0.01%) | (0.05%) | (0.08%) | (0.04%) | (0.22%) | (-0.71%) | (-0.52%) | (0.15%) | (-0.24%) | (-0.11%) | (0.21%) | (0.17%) | |
| Income Tax Expense | |||||||||||||||||||||||||
| Income Tax Expense | 1,143,000.00 | -95,834,000.00 | 67,063,000.00 | -23,709,000.00 | -21,686,000.00 | -43,856,000.00 | 13,011,000.00 | 32,944,000.00 | 64,855,000.00 | 93,529,000.00 | 27,959,000.00 | 191,276,000.00 | 52,931,000.00 | 38,420,000.00 | 18,203,000.00 | 8,949,000.00 | 120,937,000.00 | 5,292,000.00 | 2,028,000.00 | 4,455,000.00 | 10,345,000.00 | 15,771,000.00 | 7,754,000.00 | -16,620,000.00 | |
| Net Income | |||||||||||||||||||||||||
| Net Income | -92,087,000.00
+0% |
70,120,000.00
-176% |
150,565,000.00
+115% |
-53,014,000.00
-135% |
-94,730,000.00
+79% |
-160,937,000.00
+70% |
-63,504,000.00
-61% |
-216,242,000.00
+241% |
-395,988,000.00
+83% |
-576,969,000.00
+46% |
-324,339,000.00
-44% |
-240,001,000.00
-26% |
-46,729,000.00
-81% |
25,940,000.00
-156% |
59,426,000.00
+129% |
30,600,000.00
-49% |
181,343,000.00
+493% |
-361,927,000.00
-300% |
-346,777,000.00
-4% |
277,521,000.00
-180% |
-464,775,000.00
-267% |
-347,382,000.00
-25% |
1,475,189,000.00
-525% |
987,977,000.00
-33% |
|
| Net Income Ratio | (0.00%) | (0.58%) | (0.30%) | (-0.32%) | (-0.38%) | (-0.92%) | (-0.19%) | (-1.04%) | (-5.30%) | (-1.84%) | (-0.62%) | (-0.24%) | (-0.04%) | (0.02%) | (0.06%) | (0.03%) | (0.13%) | (-0.72%) | (-0.52%) | (0.15%) | (-0.24%) | (-0.11%) | (0.21%) | (0.17%) | |
| Earning Per Share | |||||||||||||||||||||||||
| Basic EPS | -13.55 | 7.93 | 15.04 | -5.64 | -8.65 | -12.60 | -4.39 | -14.29 | -31.06 | -39.21 | -12.38 | -7.28 | -1.42 | 0.79 | 1.66 | 0.79 | 4.51 | -8.88 | -8.50 | 5.13 | -7.37 | -4.93 | 19.23 | 12.61 | |
| Diluted EPS | -13.51 | 7.93 | 15.04 | -5.64 | -8.65 | -12.60 | -4.39 | -14.29 | -31.06 | -39.21 | -12.38 | -7.28 | -1.42 | 0.79 | 1.66 | 0.79 | 4.51 | -8.88 | -8.50 | 5.13 | -7.37 | -4.93 | 19.23 | 12.61 | |
| Share Outstanding | |||||||||||||||||||||||||
| Basic Share Outstanding | 6,793,887.00 | 8,869,406.00 | 10,024,161.00 | 9,395,893.00 | 10,947,227.00 | 12,770,402.00 | 14,474,967.00 | 15,129,225.00 | 12,748,550.00 | 14,714,321.00 | 26,207,673.00 | 32,985,868.00 | 32,985,868.00 | 33,320,860.00 | 35,139,924.00 | 38,042,336.00 | 39,984,020.00 | 40,774,093.00 | 40,806,971.00 | 54,046,000.00 | 63,104,000.00 | 70,419,000.00 | 76,710,561.00 | 78,324,444.00 | |
| Diluted Share Outstanding | 6,816,533.00 | 8,869,406.00 | 10,024,161.00 | 9,395,893.00 | 10,947,227.00 | 12,770,402.00 | 14,474,967.00 | 15,129,225.00 | 12,748,550.00 | 14,714,321.00 | 26,207,673.00 | 32,985,868.00 | 32,985,868.00 | 33,928,900.00 | 36,156,274.00 | 38,343,196.00 | 40,302,578.00 | 40,774,093.00 | 40,806,971.00 | 54,046,000.00 | 63,104,000.00 | 70,419,000.00 | 76,710,561.00 | 78,324,444.00 | |