EX-99.1 2 ex991q2.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1
trulogoenrgb2018tag7x2update.jpg

Trupanion Reports Second Quarter 2019 Results

SEATTLE, WA. July 30, 2019 -- Trupanion, Inc. (Nasdaq: TRUP), a leading provider of medical insurance for cats and dogs, today announced financial results for the second quarter ended June 30, 2019.

“It was another consistent quarter, with solid growth in revenue and scaling fixed expenses translating into greater investable funds,” said Darryl Rawlings, Founder and CEO of Trupanion. “While initiatives around same store sales and conversion comprise the bulk of our incremental spend, we also continue to increase our investment in retention and longer-term initiatives.”

Second Quarter 2019 Financial and Business Highlights

Total revenue was $92.2 million, an increase of 26% compared to the second quarter of 2018.
Total enrolled pets (including pets from our other business segment) was 577,686 at June 30, 2019, an increase of 22% over June 30, 2018.
Subscription business revenue was $77.7 million, an increase of 22% compared to the second quarter of 2018.
Subscription enrolled pets was 461,314 at June 30, 2019, an increase of 15% over June 30, 2018.
Net loss was $(1.9) million, or $(0.06) per basic and diluted share, compared to a net loss of $(0.4) million, or $(0.01) per basic and diluted share, in the second quarter of 2018.
Adjusted EBITDA was $1.3 million, compared to adjusted EBITDA of $2.0 million in the second quarter of 2018.
Operating cash flow was $2.9 million and free cash flow was $2.0 million for the second quarter of 2019. This compared to operating cash flow of $(0.5) million and free cash flow of $1.4 million, which excludes an earnest money deposit of $3.3 million related to our home office acquisition, in the second quarter of 2018.

First Half 2019 Financial and Business Highlights

Total revenue was $179.2 million, an increase of 25% compared to the first half of 2018.
Subscription business revenue was $152.0 million, an increase of 21% compared to the first half of 2018.
Net loss was $(3.2) million, or $(0.09) per basic and diluted share, compared to a net loss of $(1.9) million, or $(0.06) per basic and diluted share, in the first half of 2018.
Adjusted EBITDA was $3.0 million, compared to adjusted EBITDA of $2.4 million in the first half of 2018.
Operating cash flow was $6.9 million and free cash flow was $5.1 million for the first half of 2019. This compared to operating cash flow of $1.6 million and free cash flow of $2.5 million, which excludes an earnest money deposit of $3.3 million related to our home office acquisition, in the second quarter of 2018.






totalrevenuebynewvsexistingq.jpg
Conference Call
Trupanion’s management will host a conference call today to review its second quarter 2019 results. The call is scheduled to begin shortly after 1:30 p.m. PT/ 4:30 p.m. ET. A live webcast will be accessible through the Investor Relations section of Trupanion’s website at http://investors.trupanion.com and will be archived online for 3 months upon completion of the conference call. Participants can access the conference call by dialing 1-877-407-0784 (United States) or 1-201-689-8560 (International). A telephonic replay of the call will also be available, one hour after the completion of the call, by dialing 1-844-512-2921 (United States) or 1-412-317-6671 (International) and entering the replay pin number: 13692316.

About Trupanion
Trupanion is a leader in medical insurance for cats and dogs throughout the United States and Canada. For almost two decades, Trupanion has given pet owners peace of mind so they can focus on their pet's recovery, not financial stress. Trupanion is committed to providing pet owners with the highest value in pet medical insurance with unlimited payouts for the life of their pets. Trupanion is listed on NASDAQ under the symbol "TRUP". The company was founded in 2000 and is headquartered in Seattle, WA. Trupanion policies are issued, in the United States, by its wholly-owned insurance entity American Pet Insurance Company and, in Canada, by Omega General Insurance Company. For more information, please visit trupanion.com.

Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 relating to, among other things, expectations, plans, prospects and financial results for Trupanion, including, but not limited to, its expectations regarding its ability to execute its business plans. These forward-looking statements are based upon the current expectations and beliefs of Trupanion’s management as of the date of this press release, and are subject to certain risks and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. All forward-looking statements made in this press release are based on information available to Trupanion as of the date hereof, and Trupanion has no obligation to update these forward-looking statements.






In particular, the following factors, among others, could cause results to differ materially from those expressed or implied by such forward-looking statements: the ability to achieve or maintain profitability and/or appropriate levels of cash flow in future periods; the ability to keep growing our membership base and revenue; the accuracy of assumptions used in determining appropriate member acquisition expenditures; the severity and frequency of claims; the ability to maintain high retention rates; the accuracy of assumptions used in pricing medical plan subscriptions and the ability to accurately estimate the impact of new products or offerings on claims frequency; actual claims expense exceeding estimates; regulatory and other constraints on the ability to institute, or the decision to otherwise delay, pricing modifications in response to changes in actual or estimated claims expense; the effectiveness and statutory or regulatory compliance of our Territory Partner model and of our Territory Partners, veterinarians and other third parties in recommending medical plan subscriptions to potential members; the ability to retain existing Territory Partners and increase the number of Territory Partners and active hospitals; compliance by us and those referring us members with laws and regulations that apply to our business, including the sale of a pet medical plan; the ability to maintain the security of our data; fluctuations in the Canadian currency exchange rate; the ability to protect our proprietary and member information; the ability to maintain our culture and team; the ability to maintain the requisite amount of risk-based capital; our ability to implement and maintain effective controls, including over financial reporting; the ability to protect and enforce Trupanion’s intellectual property rights; the ability to continue key contractual relationships with third parties; third-party claims including litigation and regulatory actions; the ability to recognize benefits from investments in new solutions and enhancements to Trupanion’s technology platform and website; and our ability to retain key personnel.

For a detailed discussion of these and other cautionary statements, please refer to the risk factors discussed in filings with the Securities and Exchange Commission (SEC), including but not limited to, Trupanion’s Annual Report on Form 10-K for the year ended December 31, 2018 and any subsequently filed reports on Forms 10-Q and 8-K. All documents are available through the SEC’s Electronic Data Gathering Analysis and Retrieval system at www.sec.gov or the Investor Relations section of Trupanion’s website at http://investors.trupanion.com.


Non-GAAP Financial Measures
Trupanion’s stated results may include certain non-GAAP financial measures. These non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in its industry as other companies in its industry may calculate or use non-GAAP financial measures differently. In addition, there are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with GAAP, may be different from non-GAAP financial measures used by other companies and exclude expenses that may have a material impact on Trupanion’s reported financial results. The presentation and utilization of non-GAAP financial measures is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP. Trupanion urges its investors to review the reconciliation of its non-GAAP financial measures to the most directly comparable GAAP financial measures in its consolidated financial statements, and not to rely on any single financial or operating measure to evaluate its business. These reconciliations are included below and on Trupanion’s Investor Relations website.

Because of varying available valuation methodologies, subjective assumptions and the variety of equity instruments that can impact a company’s non-cash expenses, Trupanion believes that providing various non-GAAP financial measures that exclude stock-based compensation expense and depreciation and amortization expense allows for more meaningful comparisons between its operating results from period to period. Trupanion offsets sales and marketing expense with sign-up fee revenue in the calculation of net acquisition cost because it collects sign-up fee revenue from new members at the time of enrollment and considers it to be an offset to a portion of Trupanion’s sales and marketing expenses. Trupanion believes this allows it to calculate and present financial measures in a consistent manner across periods. Trupanion’s management believes that the non-GAAP financial measures and the related financial measures derived from them are important tools for financial and operational decision-making and for evaluating operating results over different periods of time.






Trupanion, Inc.
Consolidated Statements of Operations
(in thousands, except share data)
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2019
 
2018
 
2019
 
2018
 
(unaudited)
Revenue:
 
 
 
 
 
 
 
Subscription business
$
77,736

 
$
63,867

 
$
151,958

 
$
125,384

Other business
14,463

 
9,525

 
27,219

 
17,768

Total revenue
92,199

 
73,392

 
179,177

 
143,152

Cost of revenue:
 
 
 
 
 
 
 
Subscription business(1)
64,264

 
52,333

 
124,651

 
103,347

Other business
13,222

 
8,706

 
24,781

 
16,388

   Total cost of revenue(2)
77,486

 
61,039

 
149,432

 
119,735

Gross profit:
 
 
 
 
 
 
 
Subscription business
13,472

 
11,534

 
27,307

 
22,037

Other business
1,241

 
819

 
2,438

 
1,380

Total gross profit
14,713

 
12,353

 
29,745

 
23,417

Operating expenses:
 
 
 
 
 
 
 
Technology and development(1)
2,578

 
2,298

 
5,247

 
4,462

General and administrative(1)
5,219

 
4,610

 
10,638

 
9,068

Sales and marketing(1)
8,757

 
5,702

 
16,984

 
11,640

Total operating expenses
16,554

 
12,610

 
32,869

 
25,170

Gain (loss) from investment in joint venture
(272
)
 

 
(272
)
 

Operating loss
(2,113
)
 
(257
)
 
(3,396
)
 
(1,753
)
Interest expense
317

 
332

 
634

 
551

Other income, net
(453
)
 
(303
)
 
(797
)
 
(443
)
Loss before income taxes
(1,977
)
 
(286
)
 
(3,233
)
 
(1,861
)
Income tax (benefit) expense
(46
)
 
91

 
(6
)
 
(4
)
Net loss
$
(1,931
)
 
$
(377
)
 
$
(3,227
)
 
$
(1,857
)
 
 
 
 
 
 
 
 
Net loss per share
 
 
 
 
 
 
 
   Basic and Diluted
$
(0.06
)
 
$
(0.01
)
 
$
(0.09
)
 
$
(0.06
)
Weighted average common shares outstanding:
 
 
 
 
 
 
 
Basic and Diluted
34,610,709

 
30,721,037

 
34,450,070

 
30,485,121

 
 
 
 
 
 
 
 
(1)Includes stock-based compensation expense as follows:
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2019
 
2018
 
2019
 
2018
Cost of revenue
$
278

 
$
252

 
$
525

 
$
449

Technology and development
110

 
60

 
173

 
109

General and administrative
918

 
625

 
1,536

 
1,074

Sales and marketing
567

 
349

 
996

 
622

Total stock-based compensation expense
$
1,873

 
$
1,286

 
$
3,230

 
$
2,254

 
 
 
 
 
 
 
 
(2)The breakout of cost of revenue between veterinary invoice expense and other cost of revenue is as follows:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2019
 
2018
 
2019
 
2018
Veterinary invoice expense
$
65,933

 
$
51,780

 
$
127,215

 
$
101,893

Other cost of revenue
11,553

 
9,259

 
22,217

 
17,842

     Total cost of revenue
$
77,486

 
$
61,039

 
$
149,432

 
$
119,735






Trupanion, Inc.
Consolidated Balance Sheets
(in thousands, except share data)
 
June 30, 2019
 
December 31, 2018
 
(unaudited)
 
 
Assets
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
27,379

 
$
26,552

Short-term investments
64,712

 
54,559

Accounts and other receivables
43,550

 
31,565

Prepaid expenses and other assets
4,322

 
5,300

Total current assets
139,963

 
117,976

Restricted cash
1,400

 
1,400

Long-term investments, at fair value
3,891

 
3,554

Property and equipment, net
69,371

 
69,803

Intangible assets, net
7,631

 
8,071

Other long-term assets
8,208

 
6,706

Total assets
$
230,464

 
$
207,510

Liabilities and stockholders’ equity
 
 
 
Current liabilities:
 
 
 
Accounts payable
$
2,117

 
$
2,767

Accrued liabilities and other current liabilities
13,390

 
11,347

Reserve for veterinary invoices
18,280

 
16,062

Deferred revenue
44,086

 
33,027

Total current liabilities
77,873

 
63,203

Long-term debt
19,056

 
12,862

Deferred tax liabilities
1,014

 
1,002

Other liabilities
1,498

 
1,270

Total liabilities
99,441

 
78,337

Stockholders’ equity:
 
 
 
Common stock: $0.00001 par value per share, 100,000,000 shares authorized; 35,712,189 and 34,782,324 shares issued and outstanding at June 30, 2019; 34,781,121 and 34,025,136 shares issued and outstanding at December 31, 2018

 

Preferred stock: $0.00001 par value per share, 10,000,000 shares authorized; no shares issued and outstanding

 

Additional paid-in capital
229,069

 
219,838

Accumulated other comprehensive loss
(407
)
 
(753
)
Accumulated deficit
(86,938
)
 
(83,711
)
Treasury stock, at cost: 929,865 shares at June 30, 2019 and 755,985 shares at December 31, 2018
(10,701
)
 
(6,201
)
Total stockholders’ equity
131,023

 
129,173

Total liabilities and stockholders’ equity
$
230,464

 
$
207,510






Trupanion, Inc.
Consolidated Statements of Cash Flows
(in thousands)
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2019
 
2018
 
2019
 
2018
 
(unaudited)
Operating activities
 
 
 
 
 
 
 
Net loss
$
(1,931
)
 
$
(377
)
 
$
(3,227
)
 
$
(1,857
)
Adjustments to reconcile net loss to cash provided by operating activities:
 
 
 
 
 
 
 
Depreciation and amortization
1,564

 
964

 
3,177

 
1,891

Stock-based compensation expense
1,873

 
1,286

 
3,230

 
2,254

Other, net
100

 
15

 
97

 
38

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
Accounts and other receivables
(6,046
)
 
(4,242
)
 
(11,940
)
 
(8,168
)
Prepaid expenses and other assets
664

 
(3,939
)
 
989

 
(4,068
)
Accounts payable, accrued liabilities, and other liabilities
187

 
1,657

 
1,443

 
2,567

Reserve for veterinary invoices
1,067

 
550

 
2,145

 
1,293

Deferred revenue
5,444

 
3,620

 
10,967

 
7,661

Net cash provided by (used in) operating activities
2,922

 
(466
)
 
6,881

 
1,611

Investing activities
 
 
 
 
 
 
 
Purchases of investment securities
(14,872
)
 
(13,246
)
 
(32,222
)
 
(20,386
)
Maturities of investment securities
11,690

 
9,715

 
21,895

 
15,015

Purchases of property, equipment and intangible assets
(902
)
 
(1,378
)
 
(1,780
)
 
(2,370
)
Other
5

 
113

 
(1,474
)
 
113

Net cash used in investing activities
(4,079
)
 
(4,796
)
 
(13,581
)
 
(7,628
)
Financing activities
 
 
 
 
 
 
 
Proceeds from public offering of common stock, net of offering costs

 
65,886

 

 
65,886

Proceeds from exercise of stock options
965

 
1,175

 
1,626

 
1,656

Shares withheld to satisfy tax withholding
(50
)
 

 
(247
)
 

Proceeds from debt financing, net of financing fees
967

 
3,750

 
6,167

 
9,250

Other financing
(144
)
 
160

 
(415
)
 
(56
)
Net cash provided by financing activities
1,738

 
70,971

 
7,131

 
76,736

Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash, net
176

 
(271
)
 
396

 
(201
)
Net change in cash, cash equivalents, and restricted cash
757

 
65,438

 
827

 
70,518

Cash, cash equivalents, and restricted cash at beginning of period
28,022

 
31,386

 
27,952

 
26,306

Cash, cash equivalents, and restricted cash at end of period
$
28,779

 
$
96,824

 
$
28,779

 
$
96,824






The following tables set forth our key operating metrics:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30,
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2019
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
Total pets enrolled (at period end)
577,686

 
472,480

 
 
 
 
 
 
 
 
 
 
 
 
Total subscription pets enrolled (at period end)
461,314

 
401,033

 
 
 
 
 
 
 
 
 
 
 
 
Monthly average revenue per pet
$
56.63

 
$
53.79

 
 
 
 
 
 
 
 
 
 
 
 
Lifetime value of a pet (LVP)
$
722

 
$
732

 
 
 
 
 
 
 
 
 
 
 
 
Average pet acquisition cost (PAC)
$
209

 
$
158

 
 
 
 
 
 
 
 
 
 
 
 
Average monthly retention
98.57
%
 
98.64
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Jun. 30, 2019
 
Mar. 31, 2019
 
Dec. 31, 2018
 
Sept. 30, 2018
 
Jun. 30, 2018
 
Mar. 31, 2018
 
Dec. 31, 2017
 
Sept. 30, 2017
Total pets enrolled (at period end)
577,686

 
548,002

 
521,326

 
497,942

 
472,480

 
446,533

 
423,194

 
404,069

Total subscription pets enrolled (at period end)
461,314

 
445,148

 
430,770

 
416,527

 
401,033

 
385,640

 
371,683

 
359,102

Monthly average revenue per pet
$
57.11

 
$
56.13

 
$
55.15

 
$
54.55

 
$
53.96

 
$
53.62

 
$
53.17

 
$
52.95

Lifetime value of a pet (LVP)
$
722

 
$
724

 
$
710

 
$
714

 
$
732

 
$
727

 
$
727

 
$
701

Average pet acquisition cost (PAC)
$
213

 
$
205

 
$
186

 
$
155

 
$
150

 
$
165

 
$
184

 
$
151

Average monthly retention
98.57
%
 
98.58
%
 
98.6
%
 
98.61
%
 
98.64
%
 
98.63
%
 
98.63
%
 
98.61
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


The following table reflects the reconciliation of cash provided by operating activities to free cash flow (in thousands):
 
 
 
 
 
 
 
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2019
 
2018
 
2019
 
2018
Net cash provided by (used in) operating activities
$
2,922

 
$
(466
)
 
$
6,881

 
$
1,611

Purchases of property and equipment
(902
)
 
(1,378
)
 
(1,780
)
 
(2,370
)
Free cash flow
$
2,020

 
$
(1,844
)
 
$
5,101

 
$
(759
)
Exclude earnest money deposit for building purchase

 
3,250

 

 
3,250

Free cash flow, excluding earnest money deposit for building purchase
$
2,020

 
$
1,406

 
$
5,101

 
$
2,491









The following table reflects the reconciliation of GAAP measures to non-GAAP measures (in thousands, except percentages):
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2019
 
2018
 
2019
 
2018
Veterinary invoice expense
 
$
65,933

 
$
51,780

 
$
127,215

 
$
101,893

Stock-based compensation expense
 
(185
)
 
(148
)
 
(346
)
 
(268
)
Cost of goods
 
$
65,748

 
$
51,632

 
$
126,869

 
$
101,625

% of revenue
 
71.3
%
 
70.4
%
 
70.8
%
 
71.0
%
 
 
 
 
 
 
 
 
 
Other cost of revenue
 
$
11,553

 
$
9,259

 
$
22,217

 
$
17,842

Stock-based compensation expense
 
(93
)
 
(104
)
 
(179
)
 
(181
)
Variable expenses
 
$
11,460

 
$
9,155

 
$
22,038

 
$
17,661

% of revenue
 
12.4
%
 
12.5
%
 
12.3
%
 
12.3
%
 
 
 
 
 
 
 
 
 
Subscription gross profit
 
$
13,472

 
$
11,534

 
$
27,307

 
$
22,037

Stock-based compensation expense
 
278

 
252

 
525

 
449

Non-GAAP subscription gross profit
 
$
13,750

 
$
11,786

 
$
27,832

 
$
22,486

% of subscription revenue
 
17.7
%
 
18.5
%
 
18.3
%
 
17.9
%
 
 
 
 
 
 
 
 
 
Gross profit
 
$
14,713

 
$
12,353

 
$
29,745

 
$
23,417

Stock-based compensation expense
 
278

 
252

 
525

 
449

Non-GAAP gross profit
 
$
14,991

 
$
12,605

 
$
30,270

 
$
23,866

% of revenue
 
16.3
%
 
17.2
%
 
16.9
%
 
16.7
%
 
 
 
 
 
 
 
 
 
Technology and development expense
 
$
2,578

 
$
2,298

 
$
5,247

 
$
4,462

General and administrative expense
 
5,219

 
4,610

 
10,638

 
9,068

Depreciation and amortization expense
 
(1,564
)
 
(964
)
 
(3,177
)
 
(1,891
)
Stock-based compensation expense
 
(1,028
)
 
(685
)
 
(1,709
)
 
(1,183
)
Fixed expenses
 
$
5,205

 
$
5,259

 
$
10,999

 
$
10,456

% of revenue
 
5.6
%
 
7.2
%
 
6.1
%
 
7.3
%
 
 
 
 
 
 
 
 
 
Sales and marketing expense
 
$
8,757

 
$
5,702

 
$
16,984

 
$
11,640

Stock-based compensation expense
 
(567
)
 
(349
)
 
(996
)
 
(622
)
Acquisition cost
 
$
8,190

 
$
5,353

 
$
15,988

 
$
11,018

% of revenue
 
8.9
%
 
7.3
%
 
8.9
%
 
7.7
%





The following tables reflect the reconciliation of acquisition cost and net acquisition cost to sales and marketing expense (in thousands):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30,
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2019
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
Sales and marketing expenses
$
16,984

 
$
11,640

 
 
 
 
 
 
 
 
 
 
 
 
Excluding:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
(996
)
 
(622
)
 
 
 
 
 
 
 
 
 
 
 
 
Acquisition cost
15,988

 
11,018

 
 
 
 
 
 
 
 
 
 
 
 
Net of:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sign-up fee revenue
(1,437
)
 
(1,240
)
 
 
 
 
 
 
 
 
 
 
 
 
Other business segment sales and marketing expense
(168
)
 
(175
)
 
 
 
 
 
 
 
 
 
 
 
 
Net acquisition cost
$
14,383

 
$
9,603

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Jun. 30, 2019
 
Mar. 31, 2019
 
Dec. 31, 2018
 
Sept. 30, 2018
 
Jun. 30, 2018
 
Mar. 31, 2018
 
Dec. 31, 2017
 
Sept. 30, 2017
Sales and marketing expenses
$
8,757

 
$
8,227

 
$
6,994

 
$
6,365

 
$
5,702

 
$
5,938

 
$
5,781

 
$
4,862

Excluding:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
(567
)
 
(429
)
 
(355
)
 
(358
)
 
(349
)
 
(273
)
 
(172
)
 
(165
)
Acquisition cost
8,190

 
7,798

 
6,639

 
6,007

 
5,353

 
5,665

 
5,609

 
4,697

Net of:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sign-up fee revenue
(734
)
 
(703
)
 
(655
)
 
(693
)
 
(624
)
 
(616
)
 
(550
)
 
(558
)
Other business segment sales and marketing expense
(38
)
 
(130
)
 
(102
)
 
(99
)
 
(88
)
 
(87
)
 
(56
)
 
(51
)
Net acquisition cost
$
7,418

 
$
6,965

 
$
5,882

 
$
5,215

 
$
4,641

 
$
4,962

 
$
5,003

 
$
4,088

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





The following tables reflect the reconciliation of adjusted EBITDA to net income (loss) (in thousands):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30,
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2019
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
$
(3,227
)
 
$
(1,857
)
 
 
 
 
 
 
 
 
 
 
 
 
Excluding:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
3,230

 
2,254

 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization expense
3,177

 
1,891

 
 
 
 
 
 
 
 
 
 
 
 
Interest income
(754
)
 
(311
)
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
634

 
551

 
 
 
 
 
 
 
 
 
 
 
 
Other non-operating expenses
101

 

 
 
 
 
 
 
 
 
 
 
 
 
Income tax benefit
(6
)
 
(4
)
 
 
 
 
 
 
 
 
 
 
 
 
Gain from equity method investment
(125
)
 
(107
)
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA
$
3,030

 
$
2,417

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Jun. 30, 2019
 
Mar. 31, 2019
 
Dec. 31, 2018
 
Sept. 30, 2018
 
Jun. 30, 2018
 
Mar. 31, 2018
 
Dec. 31, 2017
 
Sept. 30, 2017
Net (loss) income
$
(1,931
)
 
$
(1,296
)
 
$
(275
)
 
$
1,205

 
$
(377
)
 
$
(1,480
)
 
$
(838
)
 
$
406

Excluding:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stock-based compensation expense
1,873

 
1,357

 
1,222

 
1,299

 
1,286

 
968

 
855

 
895

Depreciation and amortization expense
1,564

 
1,613

 
1,485

 
1,136

 
964

 
927

 
1,024

 
1,095

Interest income
(412
)
 
(342
)
 
(234
)
 
(317
)
 
(179
)
 
(132
)
 
(3
)
 
(97
)
Interest expense
317

 
317

 
311

 
336

 
332

 
219

 
163

 
124

Other non-operating expenses
101

 

 

 

 

 

 

 

Income tax (benefit) expense
(46
)
 
40

 
4

 
(7
)
 
91

 
(95
)
 
(482
)
 
26

Gain from equity method investment
(125
)
 

 

 

 
(107
)
 

 

 

Adjusted EBITDA
$
1,341

 
$
1,689

 
$
2,513

 
$
3,652

 
$
2,010

 
$
407

 
$
719

 
$
2,449

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 









Contacts:

Investors:
Laura Bainbridge, Head of Investor Relations
206.607.1929
InvestorRelations@trupanion.com