IDXX

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 952.5 M995.54 M1.11 B1.1 B1.09 B 4.3 B Gross profit 570.66 M623.38 M694.73 M683.35 M658.11 M 2.66 B Operating expenses 308.97 M306.85 M321.69 M328.51 M342.51 M 1.3 B Selling/general/admin expenses 251.25 M247.78 M259.79 M265.09 M275.68 M 1.05 B Research & development 57.73 M59.06 M61.9 M63.41 M66.83 M 251.21 M 영업 이익 261.69 M316.53 M373.05 M354.85 M315.61 M 1.36 B Non-Operating Income, Total ————— — Interest expense, net of interest capitalized 7.5 M7.67 M11.32 M10.65 M9.21 M 38.85 M Non-Operating Income, excl. Interest Expenses ————— — Unusual income/expense ————— — Pretax income 256.39 M310.08 M362.35 M344.77 M306.98 M 1.32 B Equity in earnings ————— — Taxes 40.24 M67.41 M68.36 M70.16 M58.79 M 264.73 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 216.15 M242.68 M293.99 M274.61 M248.19 M 1.06 B Discontinued operations ————— — Net income 216.15 M242.68 M293.99 M274.61 M248.19 M 1.06 B Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 216.15 M242.68 M293.99 M274.61 M248.19 M 1.06 B Basic earnings per share (Basic EPS) 2.642.983.663.433.1 13.17 Diluted earnings per share (Diluted EPS) 2.622.963.633.43.09 13.08 Average basic shares outstanding 82.47 M81.32 M80.41 M80.1 M80.43 M 322.25 M Diluted shares outstanding 83.25 M81.92 M80.99 M80.67 M81.03 M 324.62 M EBITDA 291.82 M347.71 M405.88 M388.24 M349.43 M 1.49 B EBIT 258.11 M313.64 M370.11 M351.61 M310.7 M 1.35 B Cost of revenue 385.42 M375.05 M416.19 M423.5 M434.92 M 1.65 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 33.71 M34.06 M35.77 M36.63 M38.72 M 145.18 M