Schedule 1 - Condensed Financial Information of Registrant | Trupanion, Inc. Condensed Statements of Operations and Comprehensive Loss (Parent Company Only, in thousands) Year Ended December 31, 2024 2023 2022 Expenses: Veterinary invoice expense $ 290 $ 253 $ 4,144 Other cost of revenue 347 240 2,340 Technology and development 1,934 1,507 4,930 General and administrative 3,915 5,345 16,346 New pet acquisition expense 1,422 806 9,351 Depreciation and amortization 941 494 289 Total expenses 8,849 8,645 37,400 Gain (loss) from investment in joint venture 192 (237) (192) Operating loss 9,041 (8,882) (37,592) Interest expense 14,345 11,998 4,255 Other expense (income), net (16,303) (14,442) (8,047) Loss before income taxes and loss in undistributed earnings of subsidiaries (7,083) (6,438) (33,800) Income tax benefit 18,939 15,766 14,544 Loss in undistributed earnings of subsidiaries (21,489) (54,021) (25,416) Net loss $ (9,633) $ (44,693) $ (44,672) Other comprehensive income (loss), net of taxes: Other comprehensive income (loss) of subsidiaries (3,015) 6,704 (9,378) Other comprehensive income (loss) (3,015) 6,704 (9,378) Comprehensive loss $ (12,648) $ (37,989) $ (54,050) Trupanion, Inc. Condensed Balance Sheets ( Parent Company Only) (In thousands, except share data) December 31, 2024 2023 Assets Current assets: Cash and cash equivalents $ 11,951 $ 10,994 Accounts and other receivables 1,194 1 Prepaid expenses and other assets 815 804 Total current assets 13,960 11,799 Restricted cash 25,406 22,963 Property and equipment, net 4,180 3,981 Intangible assets, net 5,869 5,808 Other long-term assets 12,415 12,540 Advances to and investments in subsidiaries 392,898 377,031 Total assets $ 454,728 $ 434,122 Liabilities and stockholders’ equity Current liabilities: Accounts payable, accrued liabilities, and other current liabilities $ 1,488 $ 336 Long-term debt - current portion 1,350 1,350 Total current liabilities 2,838 1,686 Long-term debt 127,537 127,580 Deferred tax liabilities 1,057 1,106 Other liabilities 28 28 Total liabilities 131,460 130,400 Stockholders’ equity: Common stock: $0.00001 par value per share, 100,000,000 shares authorized; 43,516,631 and 42,888,445 shares issued and outstanding at December 31, 2024; 42,887,052 and 41,858,866 shares issued and outstanding at December 31, 2023 — — Preferred stock: $0.00001 par value per share, 10,000,000 shares authorized; no shares issued and outstanding — — Additional paid-in capital 568,302 536,108 Accumulated other comprehensive income (loss) (2,612) 403 Accumulated deficit (225,888) (216,255) Treasury stock, at cost: 1,028,186 shares at December 31, 2024 and 2023 (16,534) (16,534) Total stockholders’ equity 323,268 303,722 Total liabilities and stockholders’ equity $ 454,728 $ 434,122 Trupanion, Inc. Condensed Statements of Cash Flows (Parent Company Only, in thousands) Year Ended December 31, 2024 2023 2022 Operating activities Net loss $ (9,633) $ (44,693) $ (44,672) Adjustments to reconcile net loss to cash provided by (used in) operating activities: Loss attributable to investments in subsidiaries 8,707 39,184 19,331 Dividends from subsidiaries 12,782 14,837 6,942 Depreciation and amortization 941 494 289 Stock-based compensation expense 6,178 4,575 33,393 Other, net (395) 4,200 533 Changes in operating assets and liabilities 507 6,194 (166) Net cash provided by operating activities 19,087 24,791 15,650 Investing activities Cash paid in business acquisition, net of cash acquired — — (15,034) Purchases of property, equipment, and internal-use software (1,201) (172) (516) Advances to and investments in subsidiaries (13,526) (87,198) (71,671) Other 2,157 1,586 (1,598) Net cash used in investing activities (12,570) (85,784) (88,819) Financing activities Proceeds from debt financing, net of financing fees — 59,972 69,138 Repayment of debt financing (1,350) (1,225) (487) Repurchases of common stock — — (5,755) Proceeds from exercise of stock options 752 2,655 2,290 Shares withheld to satisfy tax withholding (2,519) (1,536) (4,359) Net cash (used in) provided by financing activities (3,117) 59,866 60,827 Net change in cash, cash equivalents, and restricted cash 3,400 (1,127) (12,342) Cash, cash equivalents, and restricted cash at beginning of period 33,957 35,084 47,426 Cash, cash equivalents, and restricted cash at end of period $ 37,357 $ 33,957 $ 35,084 1. Organization and Presentation The accompanying condensed financial statements present the financial position, results of operations and cash flows for Trupanion, Inc. These condensed unconsolidated financial statements should be read in conjunction with the consolidated financial statements of Trupanion, Inc. and its subsidiaries and the notes thereto (the Consolidated Financial Statements). Investments in subsidiaries are accounted for using the equity method of accounting. Trupanion, Inc. received cash dividends from subsidiaries of $12.8 million, $14.9 million and $6.9 million for the years ended December 31, 2024, 2023 and 2022, respectively. These cash dividends were recorded within Trupanion, Inc.'s other income and were eliminated within the consolidated financial statements of Trupanion, Inc. |