BeStock  

Trupanion TRUP

US equityMarket cap rank #3189Insurance - Property & Casualty
$24.63 −$0.05 (-0.20%)
Pre-market · Oct 8, 7:00 am ET · After hours $24.63 0.00%
Open$24.35
Prev close$24.68
Day range$24.09 – $25.05
Volume499.5K
Market cap$1.08B
P/E (TTM)45.6
Dividend yield–

Fundamentals

Latest reported quarter: Q2, ended Jun 2026

Revenue$392.93M+11.1% YoY
Operating profit$29.18M+31.7% YoY
Net profit$6.83M-27.4% YoY
Diluted EPS$0.16-27.3% YoY
Free cash flow$19.16M+59.0% YoY
Operating cash flow$20.98M

Revenue, last 8 quarters

$327.5MSep '24$337.3MDec '24$342.0MMar '25$353.6MJun '25$366.9MSep '25$376.9MDec '25$384.0MMar '26$392.9MJun '26

Net profit, last 8 quarters

$1.4MSep '24$1.7MDec '24$-1.5MMar '25$9.4MJun '25$5.9MSep '25$5.6MDec '25$4.9MMar '26$6.8MJun '26

Diluted EPS by quarter

0.03Sep '240.04Dec '24-0.03Mar '250.22Jun '250.13Sep '250.13Dec '250.11Mar '260.16Jun '26

Free cash flow by quarter

$13.4MSep '24$21.8MDec '24$14.0MMar '25$12.0MJun '25$23.9MSep '25$25.3MDec '25$13.7MMar '26$19.2MJun '26

Annual revenue

$502.0MFY20$699.0MFY21$905.2MFY22$1.1BFY23$1.3BFY24$1.4BFY25

Profitability & balance sheet

Gross margin16.6%
Operating margin7.6%
Net margin1.5%
Return on equity6.1%
Return on assets2.6%
Return on invested capital6.6%
Current ratio1.77
Liabilities / assets56.0%
Cash & investments$398.49M
Total debt$106.91M
Net cash (debt)$291.58M
Free cash flow / sales5.4%

Where the revenue comes from

Quarter 2026/Q2

By business line

  • Subscription business$276.69M 70.4%
  • Other Business$116.24M 29.6%

Income statement

Line item 2026 Q2 2026 Q1 2025 ANNUAL 2025 Q4 2025 Q3
Total Revenue as Reported $392.93M $384.05M $1.44B $376.85M $366.92M
Total Operating Revenue $392.93M $384.05M $1.44B $376.85M $366.92M
Cost of Revenue $327.80M $322.56M $1.21B $311.83M $306.87M
Gross Profit $65.13M $61.49M $231.01M $65.03M $60.05M
Operating Expense $35.95M $34.10M $130.33M $33.66M $32.25M
Selling and Admin Expenses $19.53M $19.10M $76.65M $18.32M $18.31M
-General & Admin Expense $19.53M $19.10M $76.65M $18.32M $18.31M
Research & Development $12.75M $11.29M $37.85M $11.30M $9.89M
Depreciation & Amortization & Depletion $3.67M $3.71M $15.84M $4.03M $4.05M
-Depreciation & Amortization $3.67M $3.71M $15.84M $4.03M $4.05M
Operating Profit $29.18M $27.39M $100.68M $31.37M $27.81M
Net Non-Operating Interest Income (Expense) -$1.83M -$1.88M -$1.46M $8.22M -$2.79M
Non-Operating Interest Expense $1.83M $1.88M $13.76M $4.08M $2.79M
Other Income (Expense) -$19.98M -$19.56M -$77.23M -$33.30M -$18.42M
Earnings from Equity Interest $0.00 $0.00 -$305,000.00 $0.00 $0.00
Special Income (Charges) -$22.81M -$22.61M -$86.54M -$24.23M -$21.95M
-Less:Restructuring and Mergern & Acquisition $22.81M $22.61M $85.41M $23.10M $21.95M
Other Non-Operating Income (Expenses) $2.83M $3.06M $9.62M -$9.07M $3.53M
Pretax Profit $7.37M $5.96M $21.99M $6.29M $6.60M
Tax $542,000.00 $1.08M $2.56M $663,000.00 $726,000.00
Net Profit $6.83M $4.88M $19.43M $5.63M $5.87M
Profit from Continuing Operations $6.83M $4.88M $19.43M $5.63M $5.87M
Net Income to Parent Company $6.83M $4.88M $19.43M $5.63M $5.87M
Net Income to Common Stockholders $6.83M $4.88M $19.43M $5.63M $5.87M
Basic EPS $0.16 $0.11 $0.45 $0.13 $0.14
Diluted EPS $0.16 $0.11 $0.45 $0.13 $0.13
Non-Operating Interest Income – – $12.30M – –
-Less:Impairment of Capital Assets – – $1.13M – –

Balance sheet

Line item 2026 Q2 2026 Q1 2025 ANNUAL 2025 Q4 2025 Q3
Total Assets $930.81M $921.58M $915.04M $915.04M $880.17M
Total Current Assets $719.44M $705.17M $691.06M $691.06M $668.03M
Cash and Cash Equivalents & Short-Term Investments $398.49M $383.66M $370.73M $370.73M $348.53M
-Cash and Cash Equivalents $149.36M $153.46M $138.02M $138.02M $154.77M
-Short Term Investments $249.13M $230.21M $232.71M $232.71M $193.76M
Receivables $302.19M $304.80M $301.95M $301.95M $302.53M
-Accounts Receivable $302.19M $304.80M $301.95M $301.95M $302.53M
Other Current Assets $18.76M $16.71M $18.39M $18.39M $16.96M
Total Non-Current Assets $211.37M $216.41M $223.98M $223.98M $212.14M
Net PPE $101.43M $102.61M $104.84M $104.84M $104.68M
Investments and Advances $989,000.00 $986,000.00 $983,000.00 $983,000.00 $981,000.00
-Held to Maturity Securities $989,000.00 $986,000.00 $983,000.00 $983,000.00 $981,000.00
Goodwill and Other Intangible Assets $61.97M $62.31M $63.48M $63.48M $65.16M
-Goodwill $38.63M $38.62M $39.38M $39.38M $40.38M
-Other Intangible Assets $23.34M $23.68M $24.10M $24.10M $24.77M
Other Non-Current Assets $46.99M $50.51M $54.67M $54.67M $41.32M
Total Liabilities $521.14M $526.76M $531.11M $531.11M $511.61M
Total Current Liabilities $405.48M $408.37M $409.81M $409.81M $390.77M
Payables $11.97M $12.83M $16.45M $16.45M $12.76M
-Accounts Payable $11.97M $12.83M $16.45M $16.45M $12.76M
Current Accrued Expenses $44.64M $42.33M $56.51M $56.51M $43.58M
Short-Term Debt and Capital Lease Obligation $10.00M $10.00M $10.00M $10.00M $750,000.00
-Current Debt $10.00M $10.00M $10.00M $10.00M $750,000.00
Current Provisions $51.72M $56.70M $55.92M $55.92M $53.97M
Current Deferred Liabilities $287.16M $286.51M $270.94M $270.94M $279.71M
Total Non-Current Liabilities $115.66M $118.39M $121.30M $121.30M $120.84M
Long Term Debt and Capital Lease Obligation $96.91M $99.35M $101.78M $101.78M $113.79M
-Long Term Debt $96.91M $99.35M $101.78M $101.78M $113.79M
Non-Current Deferred Liabilities $639,000.00 $955,000.00 $1.51M $1.51M $2.25M
Other Non-Current Liabilities $18.11M $18.09M $18.00M $18.00M $4.80M
Total Equity $409.67M $394.82M $383.94M $383.94M $368.56M
Stockholders' Equity $409.67M $394.82M $383.94M $383.94M $368.56M
Capital Stock $0.00 $0.00 $0.00 $0.00 $0.00
-Common Stock $0.00 $0.00 $0.00 $0.00 $0.00
-Preferred Stock $0.00 $0.00 $0.00 $0.00 $0.00
Additional Paid-In Capital $623.57M $613.62M $604.83M $604.83M $595.80M
Retained Earnings -$194.74M -$201.58M -$206.46M -$206.46M -$212.09M
Less: Treasury Stock $16.53M $16.53M $16.53M $16.53M $16.53M
Gains/Losses Not Affecting Retained Earnings -$2.62M -$693,000.00 $2.10M $2.10M $1.38M
-Gross PPE – – $163.79M $163.79M –
-Accumulated Depreciation – – -$58.94M -$58.94M –

Cash flow

Line item 2026 Q2 2026 Q1 2025 ANNUAL 2025 Q4 2025 Q3
Operating Cash Flow $20.98M $14.59M $89.49M $29.26M $29.24M
Net cash flow from continuing operations $20.98M $14.59M $89.49M $29.26M $29.24M
Net Income from Continuing Operations $6.83M $4.88M $19.43M $5.63M $5.87M
Depreciation & Depletion & Amortization $3.67M $3.71M $15.84M $4.03M $4.05M
Other Non-Cash Items -$165,000.00 -$213,000.00 $2.10M $933,000.00 $213,000.00
Change in Working Capital $676,000.00 -$2.78M $20.46M $8.01M $9.60M
-Change in Receivables $2.41M -$3.04M -$27.21M $716,000.00 -$9.91M
-Change in Prepaid Assets $643,000.00 $1.95M -$1.17M -$626,000.00 $44,000.00
-Change in Payables and Accrued Expense $1.53M -$18.33M $26.03M $15.01M $10.03M
-Change In Other Working Capital -$3.90M $16.63M $22.81M -$7.09M $9.44M
Net cash flow from investing -$22.54M $113,000.00 -$95.89M -$42.13M -$2.32M
Net Cash Flow from Continuing Investing Activities -$22.54M $113,000.00 -$95.89M -$42.13M -$2.32M
Net PPE Purchase and Sale -$1.83M -$847,000.00 -$14.13M -$3.92M -$5.30M
Net Investment Purchase and Sale -$20.74M $995,000.00 -$83.42M -$38.23M $2.54M
Net Other Investing Changes $18,000.00 -$35,000.00 $1.66M $25,000.00 $439,000.00
Financing Cash Flow -$2.57M -$2.74M -$22.86M -$5.08M -$1.44M
Net Cash Flow from Continuing Financing Activities -$2.57M -$2.74M -$22.86M -$5.08M -$1.44M
Net Issuance Payments Of Debt -$2.50M -$2.50M -$20.23M -$4.52M -$188,000.00
Net Common Stock Issuance -$480,000.00 -$496,000.00 -$3.71M -$845,000.00 -$1.18M
Proceeds from Stock Option Exercised $408,000.00 $260,000.00 $1.69M $287,000.00 $80,000.00
Ending Cash Balance $178.30M $182.87M $171.46M $171.46M $188.91M
Net Change in Cash -$4.13M $11.97M -$29.26M -$17.94M $25.48M
Beginning Cash Balance $182.87M $171.46M $199.53M $188.91M $164.47M
Effect of Exchange Rate Changes -$442,000.00 -$557,000.00 $1.19M $488,000.00 -$1.04M
Free Cash Flow $19.16M $13.75M $75.36M $25.34M $23.94M
Gain/Loss from Continuing Operations – – -$7.78M $0.00 $0.00
Net Other Financing Charges – – -$614,000.00 $0.00 -$154,000.00

Discussion

No comments yet — be the first to weigh in on TRUP.

Leave a comment

Scroll to Top