Trupanion Cash Flow Statement (2013-2025) | TRUP

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Operating Activities
Net Income -1.82M-1.22M-3.20M-4.91M-3.48M-8.51M-4.28M-4.94M-4.62M-4.64M-3.00M-2.57M-0.96M-1.64M-1.72M-1.48M0.41M0.41M-0.84M-1.48M-0.38M1.21M-0.28M-1.30M-1.93M0.78M0.64M-1.13M1.35M-2.56M-3.50M-12.45M-9.22M-6.82M-7.04M-8.86M-13.62M-12.91M-9.29M-24.78M-13.71M-4.04M-2.16M-6.85M-5.86M1.43M1.66M-1.48M9.41M5.87M5.63M
Share-based Compensation 0.48M0.57M0.57M0.63M2.00M0.89M0.70M0.90M0.75M0.65M0.70M0.74M0.78M0.73M0.78M0.89M0.90M0.85M0.97M1.29M1.30M1.22M1.36M1.87M1.84M1.77M1.65M2.23M2.43M2.60M8.45M6.53M6.44M6.81M7.55M8.63M8.64M8.57M12.33M6.64M6.89M7.30M8.15M8.65M8.34M8.29M9.83M9.46M9.50M9.53M
Gains from Investment Securities 0.03M0.00M-0.90M1.22M-0.74M-2.05M0.38M0.26M0.03M0.29M0.34M2.71M0.04M0.01M0.02M-0.11M3.11M-1.16M1.48M-0.01M0.46M0.95M0.32M0.12M0.21M0.46M1.88M0.87M0.98M1.00M2.30M0.63M0.85M0.58M0.85M0.17M-2.44M-0.17M-0.52M-0.55M-0.49M4.07M0.92M0.77M1.18M11.59M
Cash from Operations 0.62M0.04M-3.95M-2.48M-3.27M-1.10M-4.91M-3.99M-0.87M-0.66M-1.30M1.56M1.31M3.44M1.86M1.82M3.01M2.98M2.08M-0.47M7.41M3.66M3.96M2.92M4.74M4.53M2.92M4.85M9.81M3.96M-1.74M-2.19M6.22M5.16M-3.59M-3.13M-2.30M1.02M-6.86M-3.40M11.40M17.51M2.43M6.86M15.29M23.70M15.96M15.03M29.24M29.26M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 0.03M4.42M
Amortization of Deferred Charges 0.04M0.23M0.24M4.56M0.01M0.02M
Depreciation & Amortization (CF) 0.24M0.23M0.31M0.42M0.51M0.44M0.57M0.56M0.67M0.74M0.79M0.74M1.09M1.23M1.04M1.08M1.09M1.02M0.93M0.96M1.14M1.49M1.61M1.56M1.18M1.27M1.38M1.72M1.67M2.30M3.09M3.16M2.94M2.77M2.72M2.71M2.60M2.90M3.20M3.25M2.99M3.03M3.79M4.38M4.38M3.92M3.79M3.96M4.05M4.03M
Change in Working Capital
Change in Receivables 0.84M0.02M0.14M0.18M0.51M-0.70M-0.07M1.00M-0.42M-0.18M0.23M0.76M1.03M-0.19M3.37M3.60M-17.13M20.38M-3.93M-4.24M19.76M-0.34M5.89M6.05M6.64M4.19M11.70M14.40M11.97M5.20M18.80M21.99M17.98M7.40M23.82M15.31M19.82M8.03M15.85M17.34M12.41M-10.15M10.72M7.51M3.79M-15.30M15.96M2.05M9.91M-0.72M
Change in Account Payables 0.85M0.25M0.52M-0.22M0.52M0.05M-0.39M1.14M0.56M0.47M0.68M0.61M0.80M0.32M4.22M2.71M2.15M0.09M4.04M3.62M2.47M0.33M5.52M5.44M5.84M2.61M9.70M13.54M11.24M5.27M18.32M15.63M13.64M6.79M23.97M14.49M17.58M0.11M22.94M10.88M10.17M-11.41M14.00M3.56M7.53M-7.89M15.71M4.05M7.90M-1.64M
Change in Accured Expenses 0.51M1.15M-1.55M2.30M-1.14M0.95M-0.74M-0.21M0.53M0.23M-1.27M0.06M0.58M0.96M-0.29M1.21M1.21M0.91M1.66M1.28M1.26M0.19M1.36M1.32M-0.81M6.09M0.04M-0.91M5.22M-1.81M2.51M0.04M-5.15M-1.32M2.63M-5.13M3.40M1.38M1.53M-0.54M10.03M
Other Working Capital Changes -0.00M0.21M0.18M-0.06M0.34M-0.09M0.15M0.23M0.49M0.04M-0.15M-0.31M0.25M0.17M0.22M-0.04M-0.48M0.48M-0.13M-3.94M4.62M2.08M-0.33M-0.66M0.71M0.71M0.20M0.25M1.53M0.86M1.33M0.76M-0.17M1.13M2.06M0.76M1.60M0.81M3.77M-0.55M-0.45M-0.85M-0.29M-2.01M-0.10M-0.82M0.20M0.38M-0.04M0.63M
Investing Activities
Capital Expenditures 0.54M0.06M1.02M1.25M1.75M1.62M1.59M1.05M1.17M1.08M0.65M0.44M0.46M0.40M0.46M0.80M0.98M0.88M0.99M1.38M53.49M1.08M0.88M0.90M1.81M1.79M1.50M1.74M1.27M2.94M2.88M2.89M2.77M3.82M3.55M3.93M4.13M5.48M5.18M4.74M4.39M3.97M3.06M2.88M1.91M1.86M1.93M2.98M5.30M3.92M
Sales of Property, Plant and Equipment 0.79M
Acquisitions 12.28M
Change in Acquisitions & Divestments 5.95M5.71M3.81M14.47M4.96M5.36M4.25M6.02M3.31M6.60M3.70M5.64M3.24M14.67M3.87M7.84M4.17M7.49M5.30M9.71M12.39M8.01M10.21M11.69M6.33M21.54M5.10M15.70M9.01M14.25M10.48M20.10M8.49M18.80M12.20M19.01M73.28M134.72M73.79M43.86M29.71M42.91M19.00M36.67M26.09M45.89M33.24M61.02M43.56M34.78M
Cash from Investing Activities -0.91M-3.92M0.12M-0.37M-6.97M-4.70M-0.55M-2.89M-3.17M-3.31M-0.95M-2.10M-2.05M-1.42M-4.47M-1.32M-2.63M-4.62M-2.83M-4.80M-57.20M-16.62M-9.50M-4.08M-9.21M-5.22M-7.97M-0.91M-9.70M-58.17M-4.60M-14.03M-13.17M-20.11M-14.25M-10.89M-11.83M-30.55M33.91M-5.53M-3.30M-17.45M-2.74M-27.72M-1.46M18.46M-8.97M-42.47M-2.32M-42.13M
Financing Activities
Other financing activities 0.62M0.47M-0.14M-0.06M-0.21M-0.28M-0.22M0.16M-0.48M0.90M-0.27M-0.14M-0.02M-0.08M0.15M-0.53M-0.07M-0.38M-0.16M-0.23M-0.23M-0.23M-0.15M
Cash from Financing Activities 0.56M13.42M-0.60M1.55M60.05M-3.14M-14.92M0.43M-0.15M0.42M1.47M1.23M3.25M1.72M0.90M2.01M0.02M2.16M5.76M70.97M-11.06M5.55M5.39M1.74M2.24M4.67M3.90M-1.52M4.89M163.57M-0.64M0.25M-0.28M-0.45M52.77M-5.99M-0.71M14.68M33.81M-0.09M24.84M0.57M-0.29M-0.96M-1.04M-1.67M-0.46M-15.89M-1.44M-5.08M
Additional items
Exchange Rate Effect -0.06M0.12M0.09M-0.00M-0.03M-0.03M-0.23M0.11M-0.28M-0.19M0.34M-0.00M-0.10M-0.13M0.02M0.16M0.26M-0.06M0.07M-0.27M0.11M-0.72M0.22M0.18M-0.13M0.16M-0.81M0.38M0.22M0.20M0.23M0.18M-0.46M0.30M0.14M-0.83M-1.27M0.51M0.26M-0.18M-0.91M1.25M-0.31M-0.15M0.48M-1.90M-0.05M1.79M-1.04M0.49M
Change in Cash 0.21M9.66M-4.35M-1.30M49.78M-8.97M-20.60M-6.34M-4.47M-3.73M-0.43M0.68M2.42M3.61M-1.70M2.67M0.65M0.46M5.08M65.44M-60.75M-8.12M0.07M0.76M-2.35M4.14M-1.95M2.79M5.22M109.57M-6.75M-15.79M-7.69M-15.10M35.06M-20.84M-16.10M-14.35M61.12M-9.21M32.03M1.88M-0.90M-21.97M13.28M38.59M6.48M-41.54M24.44M-17.45M
Free Cash Flow 0.08M-0.01M-4.97M-3.73M-5.01M-2.72M-6.50M-5.04M-2.04M-1.74M-1.95M1.12M0.85M3.04M1.40M1.02M2.02M2.09M1.08M-1.84M-46.08M2.58M3.08M2.02M2.94M2.75M1.43M3.11M8.53M1.02M-4.62M-5.07M3.46M1.34M-7.14M-7.06M-6.43M-4.46M-12.05M-8.14M7.01M13.54M-0.63M3.98M13.38M21.84M14.04M12.05M23.93M25.34M
Net Cash Flow 0.27M9.54M-4.44M-1.30M49.81M-8.94M-20.38M-6.45M-4.19M-3.54M-0.77M0.69M2.52M3.74M-1.72M2.51M0.39M0.52M5.01M65.71M-60.85M-7.41M-0.15M0.58M-2.22M3.98M-1.14M2.42M5.00M109.37M-6.98M-15.97M-7.23M-15.40M34.92M-20.01M-14.84M-14.85M60.86M-9.03M32.94M0.63M-0.59M-21.82M12.80M40.48M6.53M-43.33M25.48M-17.94M