Loading...
XNASTRUP
Market cap1.86bUSD
Jan 10, Last price  
43.95USD
1D
-5.65%
1Q
-10.36%
Jan 2017
183.18%
IPO
278.88%
Name

Trupanion Inc

Chart & Performance

D1W1MN
XNAS:TRUP chart
P/E
—
P/S
1.68
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
5.33%
Rev. gr., 5y
29.54%
Revenues
1.11b
+22.47%
37,045,00055,530,00083,829,000115,910,000146,963,000188,230,000242,667,000303,956,000383,936,000502,028,000698,991,000905,179,0001,108,605,000
Net income
-45m
L+0.05%
-3,919,000-6,410,000-8,175,000-21,177,000-17,205,000-6,896,000-1,503,000-927,000-1,809,000-5,840,000-35,530,000-44,672,000-44,693,000
CFO
19m
P
-112,000-1,543,000-1,023,000-10,801,000-10,425,0005,006,0009,666,00012,680,00016,157,00021,544,0007,458,000-8,000,00018,638,000
Earnings
Feb 13, 2025

Profile

Trupanion, Inc., together with its subsidiaries, provides medical insurance for cats and dogs on a monthly subscription basis in the United States, Canada, Puerto Rico, and Australia. The company operates in two segments, Subscription Business and Other Business. It serves pet owners and veterinarians. The company was formerly known as Vetinsurance International, Inc. changed its name to Trupanion, Inc. in 2013. The company was founded in 2000 and is headquartered in Seattle, Washington.
URL
https://trupanion.com/
IPO date
Jul 18, 2014
Employees
1,187
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
1,108,605
22.47%
905,179
29.50%
Cost of revenue
1,059,199
937,006
Unusual Expense (Income)
NOPBT
49,406
(31,827)
NOPBT Margin
4.46%
Operating Taxes
(342)
476
Tax Rate
NOPAT
49,748
(32,303)
Net income
(44,693)
0.05%
(44,672)
25.73%
Dividends
(6,942)
Dividend yield
0.36%
Proceeds from repurchase of equity
1,119
(7,824)
BB yield
-0.09%
0.40%
Debt
Debt current
1,350
1,103
Long-term debt
127,580
68,354
Deferred revenue
202,692
Other long-term liabilities
4,487
(197,724)
Net debt
(161,104)
(160,793)
Cash flow
Cash from operating activities
18,638
(8,000)
CAPEX
(18,280)
(17,088)
Cash from investing activities
7,639
(67,516)
Cash from financing activities
59,126
60,743
FCF
36,799
(45,054)
Balance
Cash
277,168
222,409
Long term investments
12,866
7,841
Excess cash
234,604
184,991
Stockholders' equity
(215,852)
(177,863)
Invested Capital
652,991
557,585
ROIC
8.22%
ROCE
11.23%
EV
Common stock shares outstanding
41,437
40,765
Price
30.51
-35.81%
47.53
-64.00%
Market cap
1,264,239
-34.75%
1,937,577
-63.44%
EV
1,103,135
1,776,784
EBITDA
61,880
(20,906)
EV/EBITDA
17.83
Interest
12,077
4,267
Interest/NOPBT
24.44%