Trupanion, Inc. Financial Ratios — TRUP Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	-32.89	-15.31	-3.23	-1.04	-1.36	-2.45	-10.57	-14.01	-14.68	-3.07	5.5
Return on Assets (%)	- -	- -	-20.61	-28.24	-20.33	-9	-1.6	-0.59	-0.78	-1.55	-6.7	-7.24	-6.15	-1.21	2.26
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.67
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.59
Gross Margin (%)	21.71	20.19	18.66	17.15	17.17	17.68	17.74	16.9	16.91	16.31	14.93	13.5	11.82	13.91	16.05
EBITDA Margin (%)	-7.43	-9.35	-7.27	-12.31	-9.68	-1.52	0.66	1.14	0.97	0.43	-3.32	-3.54	-2.54	0.54	2.06
Operating Margin (%)	-7.97	-9.97	-8.33	-13.76	-11.41	-3.56	-1.09	-0.34	-0.41	-0.96	6.24	5.16	3.33	5.24	6.99
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	24.42	7.45	2.61	- -	- -	24.58	1.52	- -	17.18	21.7
Pretax Margin (%)	-10.33	-11.39	-9.86	-18.28	-11.63	-3.64	-0.8	-0.31	-0.43	-1.14	-5.04	-4.88	-4.06	-0.75	1.53
Profit Margin (%)	-10.58	-11.54	-9.75	-18.27	-11.71	-3.66	-0.62	-0.3	-0.47	-1.16	-5.08	-4.94	-4.03	-0.75	1.35
Net Income to Common Margin (%)	-10.58	-11.54	-9.75	-18.27	-11.71	-3.66	-0.62	-0.3	-0.47	-1.16	-5.08	-4.94	-4.03	-0.75	1.35
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.64
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-32.89	-15.31	-3.23	-1.04	-1.36	-2.45	-10.57	-14.01	-14.68	-3.07	5.5

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	10	26	15	- -	5	9	13	26	- -	- -	69	129	129	112
ST Debt	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	10
LT Debt	- -	10	25	15	- -	5	9	13	26	- -	- -	68	128	128	102
Total Debt/EBITDA	- -	-1.91	-4.28	-1.04	- -	-1.67	5.86	3.71	7.03	- -	- -	-2.17	-4.57	18.54	3.77
Net Debt/EBITDA	- -	-1.09	-1.83	2.68	1.26	6.62	-10.3	-3.95	-0.83	-65.24	3.76	-0.12	0.66	-4.52	-0.88
Total Debt/EBIT	- -	-1.79	-3.74	-0.93	- -	-0.71	-3.53	-12.31	-13.59	- -	- -	-1.62	-3.17	-13.55	8.08
Net Debt/EBIT	- -	-1.02	-1.6	2.4	1.07	2.82	6.2	13.1	1.61	28.39	2.48	-0.09	0.46	3.3	-1.9
EBITDA to Interest Expense	-3.99	-9.7	-10.01	-2.12	-43.79	-13.08	2.98	2.89	2.75	1.55	-2,323.1	-7.52	-2.33	0.48	2.16
EBITDA-CapEx/Interest Expense	-4.89	-13.54	-12.43	-2.96	-58.85	-21.99	-2.89	-47.1	-1.23	-3.84	-3,558.6	-11.52	-3.85	-0.19	1.13
EBIT to Interest Expense	-4.28	-10.35	-11.47	-2.37	-51.62	-30.72	-4.96	-0.87	-1.16	-3.48	4,362.2	10.96	3.06	4.65	7.32
Interest Expense	1	1	1	7	- -	- -	1	1	1	1	- -	4	12	14	14
Common Equity/Total Assets	- -	-97.86	-63.89	60.3	63.96	54.3	45.75	62.25	53.17	68.23	59.05	45.46	38.79	40.07	41.96
Long-Term Debt/Equity (%)	- -	- -	- -	25.14	- -	10.66	19.25	9.96	19.07	- -	- -	22.39	42.01	39.45	26.51
Long-Term Debt/Capital (%)	- -	-57.65	-365.2	20.09	- -	9.63	16.14	9.06	16.02	- -	- -	18.24	29.49	28.21	20.53
Long-Term Debt/Total Assets (%)	- -	35.78	48.79	15.16	- -	5.79	8.81	6.2	10.14	- -	- -	10.18	16.29	15.81	11.12
Total Debt/Equity (%)	- -	-36.57	-79.09	25.14	- -	10.66	19.25	9.96	19.07	- -	- -	22.75	42.45	39.87	29.12
Total Debt/Capital (%)	- -	-57.65	-378.25	20.09	- -	9.63	16.14	9.06	16.02	- -	- -	18.53	29.8	28.51	22.55
Total Debt/Total Assets (%)	- -	35.78	50.53	15.16	- -	5.79	8.81	6.2	10.14	- -	- -	10.34	16.47	15.97	12.22
Net Debt to Equity	- -	-20.93	-33.82	-64.44	-39.59	-42.2	-33.82	-10.6	-2.25	-41.15	-26.31	1.26	-6.11	-9.72	-6.83
Net Debt/Capital (%)	- -	-26.47	-51.1	-181.23	-65.53	-73.01	-51.11	-11.85	-2.31	-69.92	-35.7	1.25	-6.51	-10.76	-7.34
EBITDA	-3	-5	-6	-14	-14	-3	2	3	4	2	-23	-32	-28	7	30
EBITDA-CapEx	-3	-7	-8	-20	-19	-5	-2	-56	-2	-5	-36	-49	-46	-3	16
Operating Income (Loss)	-3	-6	-7	-16	-17	-7	-3	-1	-2	-5	44	47	37	67	101

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.43	1.19	3.35	1.83	1.75	1.38	1.28	1.08	1.53	0.95	0.77	0.8	0.88	0.9
Current Ratio	- -	1.74	1.53	3.76	2.27	2.15	1.89	1.87	1.73	2.24	1.75	1.62	1.63	1.71	1.69
Quick Ratio	- -	1.65	1.49	3.7	2.18	2.08	1.82	1.78	1.67	2.19	1.69	1.57	1.58	1.66	1.64
CFO/Avg Current Liab	- -	- -	-0.06	-0.44	-0.45	0.19	0.25	0.23	0.21	0.18	0.04	-0.03	0.06	0.14	0.24
Common Equity/Total Assets	- -	-97.86	-63.89	60.3	63.96	54.3	45.75	62.25	53.17	68.23	59.05	45.46	38.79	40.07	41.96
Long-Term Debt/Equity (%)	- -	- -	- -	25.14	- -	10.66	19.25	9.96	19.07	- -	- -	22.39	42.01	39.45	26.51
Long-Term Debt/Capital (%)	- -	-57.65	-365.2	20.09	- -	9.63	16.14	9.06	16.02	- -	- -	18.24	29.49	28.21	20.53
Long-Term Debt/Total Assets (%)	- -	35.78	48.79	15.16	- -	5.79	8.81	6.2	10.14	- -	- -	10.18	16.29	15.81	11.12
Total Debt/Equity (%)	- -	-36.57	-79.09	25.14	- -	10.66	19.25	9.96	19.07	- -	- -	22.75	42.45	39.87	29.12
Total Debt/Capital (%)	- -	-57.65	-378.25	20.09	- -	9.63	16.14	9.06	16.02	- -	- -	18.53	29.8	28.51	22.55
Total Debt/Total Assets (%)	- -	35.78	50.53	15.16	- -	5.79	8.81	6.2	10.14	- -	- -	10.34	16.47	15.97	12.22
CFO/Total Liabilities	- -	-2.82	-1.21	-27.67	-40.78	13.3	16.83	16.19	13.41	13.61	3.24	-2.18	3.89	9.99	16.85
CFO/CapEx	-0.18	-0.75	-0.69	-1.92	-2.13	2.58	3.09	0.21	3.01	2.89	0.6	-0.47	1.02	4.97	6.33
Altman's Z-Score	- -	- -	- -	3.58	6.86	8.52	10.87	7.88	7.88	19.23	15.62	4.9	3.25	4.51	3.97

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	16.67	14.81	18.28	20.56	15.92	11.71	8.93	6.54	5.29	4.55	4.43	4.74	5
Days Sales Outstanding	- -	- -	21.9	24.65	19.97	17.76	22.93	31.18	40.87	55.79	69	80.17	82.37	76.93	73.03
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	193	277	458	882	866	1,309	4,723	5,344	1,949	1,277	2,048	1,622
- Cash & Cash Equivalents	- -	4	15	53	18	24	26	27	29	140	87	66	148	160	138
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	10	26	15	- -	5	9	13	26	- -	- -	69	129	129	112
Enterprise Value	- -	- -	- -	132	234	409	828	798	1,236	4,493	5,131	1,796	1,129	1,869	1,363
Total Capital	- -	-17	-7	74	45	49	58	142	163	340	332	375	433	452	496
Total Debt/Capital (%)	- -	-57.65	-378.25	20.09	- -	9.63	16.14	9.06	16.02	- -	- -	18.53	29.8	28.51	22.55
Total Debt / EV	- -	- -	- -	0.11	- -	0.01	0.01	0.02	0.02	- -	- -	0.04	0.11	0.07	0.08
EV/Sales	- -	- -	- -	1.14	1.59	2.17	3.41	2.63	3.22	8.95	7.34	1.98	1.02	1.45	0.95
EV/EBITDA	- -	- -	- -	- -	- -	- -	520.56	230.18	333.06	2,095.58	- -	- -	- -	268.91	45.93
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	98.5
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.41
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.57
Diluted Market Cap	- -	- -	- -	193	270	443	866	814	1,298	4,293	5,299	1,938	1,264	2,032	1,628
Diluted Enterprise Value	- -	- -	- -	132	227	394	812	745	1,225	4,063	5,086	1,785	1,116	1,854	1,369
EV per Share	- -	- -	- -	4.75	8.24	13.88	27.48	23.45	35.38	113.89	126.76	43.8	26.97	44	31.4
TTM Sales	37	56	84	116	147	188	243	304	384	502	699	905	1,109	1,286	1,439
TTM EBITDA	-3	-5	-6	-14	-14	-3	2	3	4	2	-23	-32	-28	7	30
TTM Operating Income	-3	-6	-7	-16	-17	-7	-3	-1	-2	-5	44	47	37	67	101
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	102
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	88

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	-11.74	-17.61	144.45	132.52	-17.23	120.35	304.6	-1,082.16	-77.23	3,531.39	52.68	21.6
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	98.5
Enterprise Value	- -	- -	- -	132	234	409	828	798	1,236	4,493	5,131	1,796	1,129	1,869	1,363
Low Price	- -	- -	- -	5.21	6.27	7.61	13.71	22.38	20.84	22.48	69.74	40.77	18.45	19.69	31
EV/Sales	- -	- -	- -	1.14	1.59	2.17	3.41	2.63	3.22	8.95	7.34	1.98	1.02	1.45	0.95
EV/EBITDA	- -	- -	- -	- -	- -	- -	520.56	230.18	333.06	2,095.58	- -	- -	- -	268.91	45.93
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	82.61
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	95.46
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	127.96
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	68.53
Price/Book Value	- -	- -	- -	3.25	6.11	10.24	18.2	6.71	9.57	13.89	16.09	6.39	4.2	6.34	4.22
Price/Book Value Average	- -	- -	- -	3.65	4.95	8.83	13.33	8.47	7.67	6.36	12.33	9.37	4.72	4.77	4.88
Price/Book Value High	- -	- -	- -	5.61	6.23	11.66	20.52	12.3	9.66	14.47	19.28	18.15	9.53	7.61	6.54
Price/Book Value Low	- -	- -	- -	2.45	3.93	5.02	8.53	5.9	5.33	2.61	8.5	5.48	2.54	2.59	3.5
Price/Tangible Book Value	- -	- -	- -	3.54	6.84	11.5	20.29	7.15	10.15	16.88	19.3	8.15	5.29	7.5	5.06
Price/Tangible Book Value Average	- -	- -	- -	3.97	5.54	9.92	14.86	9.03	8.13	7.73	14.8	11.95	5.94	5.65	5.85
Price/Tangible Book Value High	- -	- -	- -	6.11	6.98	13.1	22.87	13.12	10.24	17.59	23.14	23.16	12	9.01	7.84
Price/Tangible Book Value Low	- -	- -	- -	2.66	4.4	5.64	9.5	6.29	5.64	3.17	10.2	6.99	3.2	3.06	4.2
Price/Sales	- -	- -	- -	1.66	1.84	2.35	3.57	2.68	3.38	8.55	7.58	2.14	1.14	1.58	1.12
Price/Sales Average	- -	- -	- -	1.87	1.49	2.03	2.61	3.38	2.71	3.91	5.81	3.14	1.28	1.19	1.29
Price/Sales High	- -	- -	- -	2.87	1.87	2.68	4.02	4.91	3.41	8.91	9.09	6.08	2.58	1.9	1.73
Price/Sales Low	- -	- -	- -	1.25	1.18	1.15	1.67	2.35	1.88	1.61	4	1.84	0.69	0.65	0.93
Price/Cash Flow	- -	- -	- -	-17.86	-25.88	88.44	89.6	64.17	80.33	199.25	710.56	-242.2	67.83	42.08	17.94
Price/Cash Flow Average	- -	- -	- -	-20.03	-20.94	76.31	65.63	81.03	64.34	91.2	544.69	-355.29	76.15	31.71	20.73
Price/Cash Flow High	- -	- -	- -	-30.79	-26.38	100.75	101.02	117.71	81.1	207.59	851.67	-688.48	153.74	50.55	27.79
Price/Cash Flow Low	- -	- -	- -	-13.43	-16.62	43.37	41.97	56.41	44.69	37.41	375.33	-207.75	41.02	17.19	14.88
Price/Free Cash Flow Average	- -	- -	- -	-13.16	-14.25	124.63	97.08	-21.76	96.4	139.42	-829.54	-113.29	3,964.23	39.7	24.96
Price/Free Cash Flow High	- -	- -	- -	-20.24	-17.95	164.56	149.41	-31.61	121.5	317.34	-1,297.07	-219.54	8,003.8	63.29	33.46
Price/Free Cash Flow Low	- -	- -	- -	-8.82	-11.31	70.83	62.07	-15.15	66.95	57.19	-571.62	-66.25	2,135.5	21.52	17.92
EV/Sales Average	- -	- -	- -	1.34	1.23	1.84	2.44	3.37	2.54	3.85	5.56	2.99	1.16	1.06	1.12
EV/Sales High	- -	- -	- -	2.35	1.63	2.51	3.87	5	3.25	9.34	8.86	5.95	2.48	1.77	1.57
EV/Sales Low	- -	- -	- -	0.73	0.92	0.94	1.48	2.28	1.71	1.31	3.73	1.68	0.56	0.51	0.75
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	372.24	295.82	262.88	901.07	- -	- -	- -	196.33	54.44
EV/EBITDA High	- -	- -	- -	- -	- -	- -	591.22	438.63	336.44	2,187.76	- -	- -	- -	328.19	75.94
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	225.78	199.95	176.58	306.4	- -	- -	- -	94.66	36.62
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	116.74
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	162.85
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	78.52
Last Price	- -	- -	- -	6.93	9.76	15.52	29.27	25.46	37.46	119.71	132.03	47.53	30.51	48.2	37.37
High Price	- -	- -	- -	11.95	9.95	17.68	33	46.7	37.82	124.72	158.25	135.11	69.15	57.9	57.89
Enterprise Value Average	- -	- -	- -	156	181	347	592	1,026	976	1,932	3,883	2,707	1,285	1,365	1,615
Enterprise Value High	- -	- -	- -	272	239	473	940	1,521	1,249	4,691	6,192	5,388	2,746	2,282	2,253
Enterprise Value Low	- -	- -	- -	84	135	176	359	693	655	657	2,609	1,519	624	658	1,087

Shares Outstanding	27	27	28	28	28	29	30	34	35	39	40	41	42	42	43
Diluted Weighted Avg Shares	18	2	1	28	28	29	30	32	35	36	40	41	41	42	44
Basic Weighted Avg Shares	18	2	1	28	28	29	30	32	35	36	40	41	41	42	43
Revenue per Share	2.02	36.21	63.89	4.16	5.32	6.6	8.2	9.51	11.08	14	17.41	22.2	26.75	30.5	33.5
EBITDA per Share	-0.15	-3.38	-4.65	-0.51	-0.51	-0.1	0.05	0.11	0.11	0.06	-0.58	-0.79	-0.68	0.16	0.69
Operating Income per Share	-0.16	-3.61	-5.33	-0.57	-0.61	-0.23	-0.09	-0.03	-0.05	-0.13	1.09	1.15	0.89	1.6	2.34
Basic EPS, GAAP	-0.21	-4.18	-6.23	-0.76	-0.62	-0.24	-0.05	-0.03	-0.05	-0.16	-0.89	-1.1	-1.08	-0.23	0.45
Basic EPS from Cont Ops	-0.21	-4.18	-6.23	-0.76	-0.62	-0.24	-0.05	-0.03	-0.05	-0.16	-0.89	-1.1	-1.08	-0.23	0.45
Diluted EPS, GAAP	-0.21	-4.18	-6.23	-0.76	-0.62	-0.24	-0.05	-0.03	-0.05	-0.16	-0.89	-1.1	-1.08	-0.23	0.45
Diluted EPS from Cont Ops	-0.21	-4.18	-6.23	-0.76	-0.62	-0.24	-0.05	-0.03	-0.05	-0.16	-0.89	-1.1	-1.08	-0.23	0.45
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.01	-1.01	-0.78	-0.39	-0.38	0.18	0.33	0.4	0.47	0.6	0.19	-0.2	0.45	1.15	2.08
Free Cash Flow per Basic Share	-0.04	-2.35	-1.9	-0.59	-0.55	0.11	0.22	-1.48	0.31	0.39	-0.12	-0.62	0.01	0.91	1.75
Cash & Equivalents per Share	- -	0.57	1.12	2.71	1.52	1.8	2.1	2.38	2.83	5.82	5.27	5.42	6.62	7.23	8.54
Book Value per Share	- -	-1.02	-1.19	2.13	1.6	1.52	1.61	3.8	3.91	8.62	8.21	7.44	7.26	7.61	8.85
Tangible Book Value per Share	- -	-1.2	-1.36	1.96	1.43	1.35	1.44	3.56	3.69	7.09	6.84	5.83	5.76	6.43	7.38

Trupanion, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)