Trupanion Inc. logo

Trupanion Inc.

TRUP | NASDAQ
Chart Builder DCF Calculator
$29.97
-$0.16 (-0.53%)
Nov 2, 2026, 11:01 AM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
6.83M 4.88M 5.63M 5.87M 9.41M -1.48M 1.66M 1.43M -5.86M -6.85M -2.16M -4.04M -13.71M -24.78M -9.29M -12.91M -13.62M -8.86M -7.04M -6.82M -9.22M -12.45M
Depreciation & Amortization
3.67M 3.71M 4.03M 4.05M 3.96M 3.79M 3.92M 4.38M 4.38M 3.79M 3.03M 2.99M 3.25M 3.2M 2.9M 2.6M 2.71M 2.72M 2.77M 2.94M 3.16M 3.09M
Stock-Based Compensation
9.97M 9M 9.53M 9.5M 9.46M 9.83M 8.29M 8.34M 8.65M 8.15M 7.3M 6.89M 6.64M 12.33M 8.57M 8.64M 8.63M 7.55M 6.81M 6.44M 6.53M 8.45M
Other Working Capital
-3.43M 1.95M 1.27M 9.49M 1.96M 17.92M -11.91M 3.7M 3.92M 13.4M -8.77M 3.47M 18.71M 23.78M 3.46M 19.05M 11.95M -3.12M 7.7M 16.62M 20.56M 19.5M
Other Non-Cash Items
-16.79M 16.42M 8.09M 213K -7.18M 349K 4M -135K -116K -202K 2.48M -549K -18.84M -397K 1.02M 102K 5K -79K -996K -386K -315K -230K
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 18.65M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
17.3M -19.41M 1.99M 9.6M -625K 3.48M 5.82M 1.28M -188K -2.45M 6.86M 6.1M 607K 2.78M -2.18M -730K -858K -4.92M 3.62M 4.04M -2.34M -598K
Operating Cash Flow
20.98M 14.59M 29.26M 29.24M 15.03M 15.96M 23.7M 15.3M 6.86M 2.43M 17.51M 11.4M -3.41M -6.86M 1.02M -2.3M -3.13M -3.59M 5.16M 6.22M -2.19M -1.74M
Capital Expenditures
-1.83M -847K -3.92M -5.3M -2.98M -1.93M -1.86M -1.91M -2.88M -3.07M -3.97M -4.39M -4.74M -5.18M -5.48M -4.13M -3.93M -3.55M -3.82M -2.77M -2.89M -2.88M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -12.28M -2.76M n/a n/a n/a n/a n/a n/a
Purchase of Investments
-72.09M -47.88M -73.01M -41.02M -101.13M -40.88M -26.12M -26.13M -62.06M -19.19M -56.55M -29.46M -45.14M -34.8M -147.35M -78.29M -24.48M -22.89M -33.38M -18.92M -31.22M -12.16M
Sales Maturities Of Investments
51.36M 48.88M 34.78M 43.56M 61.02M 33.24M 45.89M 26.09M 36.67M 19.01M 42.91M 29.71M 43.86M 73.79M 134.72M 73.28M 19.01M 12.2M 18.8M 8.49M 20.1M 10.48M
Other Investing Acitivies
18K -35K 26K 439K 612K 588K 547K 490K 546K 516K 165K 837K 483K 100K -167K 71K -1.5M -5K -1.71M 25K -33K -40K
Investing Cash Flow
-22.54M 113K -42.13M -2.32M -42.47M -8.97M 18.46M -1.46M -27.72M -2.74M -17.45M -3.3M -5.53M 33.91M -30.55M -11.83M -10.89M -14.25M -20.11M -13.17M -14.03M -4.6M
Debt Repayment
-2.5M -2.5M -4.52M -188K -15.19M -338K -337K -338K -337K -338K -337K 24.63M -435K 34.52M 14.56M -269K -182K 54.46M n/a n/a n/a n/a
Common Stock Repurchased
496K -496K n/a n/a n/a n/a n/a 588K -343K -245K n/a n/a 853K -853K n/a -4K -3.45M -2.3M -1M -979K -870K -1.88M
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-976K n/a -845K -1.33M -1M -1.15M -1.36M -1.55M -377K -75K -468K -422K -1.02M n/a -579K -850K -2.93M n/a n/a n/a n/a n/a
Financial Cash Flow
-2.57M -2.74M -5.08M -1.44M -15.89M -459K -1.67M -1.04M -958K -286K 569K 24.84M -93K 33.81M 14.68M -710K -5.99M 52.77M -451K -281K 250K -643K
Net Cash Flow
-4.57M 11.41M -16.75M 24.44M -41.54M 6.48M 38.66M 13.28M -21.97M -902K 1.88M 32.03M -9.21M 61.12M -14.35M -16.1M -20.85M 35.06M -15.1M -7.69M -15.79M -6.75M
Free Cash Flow
19.16M 13.75M 25.34M 23.94M 12.05M 14.04M 21.84M 13.38M 3.98M -631K 13.54M 7.01M -8.14M -12.05M -4.46M -6.43M -7.06M -7.14M 1.34M 3.46M -5.07M -4.62M
Adj. Free Cash Flow
9.19M 4.75M 15.81M 14.44M 2.59M 4.21M 13.55M 5.04M -4.67M -8.78M 6.24M 115K -14.78M -24.38M -13.03M -15.07M -15.69M -14.69M -5.47M -2.99M -11.6M -13.07M
Maintenance CapEx
-1.83M -847K -31.28K -1.42M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Growth CapEx
n/a n/a -3.89M -3.88M -2.98M -1.93M -1.86M -1.91M -2.88M -3.07M -3.97M -4.39M -4.74M -5.18M -5.48M -4.13M -3.93M -3.55M -3.82M -2.77M -2.89M -2.88M
Owner Earnings
19.16M 13.75M 29.23M 27.82M 15.03M 15.96M 23.7M 15.3M 6.86M 2.43M 17.51M 11.4M -3.41M -6.86M 1.02M -2.3M -3.13M -3.59M 5.16M 6.22M -2.19M -1.74M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.