TRUP

Value 202020212022202320242025 TTM Total revenue 502.03 M698.99 M905.18 M1.11 B1.29 B1.44 B 1.44 B Gross profit 81.9 M104.35 M122.19 M131.02 M178.8 M231.01 M 231.01 M Operating expenses 86.7 M139.37 M164.93 M171.46 M188.13 M216.87 M 216.87 M Selling/general/admin expenses 69.68 M110.54 M128.88 M137.58 M135.11 M162.06 M 162.06 M Research & development —————— — Operating income 4.93 M35.2 M43 M40.66 M9.51 M13.84 M 13.84 M Non-Operating Income, Total 600 K03.1 M7.1 M14.47 M22.82 M 22.82 M Interest expense, net of interest capitalized 1.38 M10 K4.27 M12.08 M14.5 M13.76 M 13.76 M Non-Operating Income, excl. Interest Expenses -1.38 M-10 K-4.27 M-12.68 M-14.4 M-12.86 M -12.86 M Unusual income/expense 600 K03.1 M7.7 M14.37 M21.92 M 21.92 M Pretax income 5.73 M35.22 M44.2 M45.03 M9.64 M21.99 M 21.99 M Equity in earnings 126 K171 K253 K219 K182 K305 K 305 K Taxes 113 K310 K476 K342 K5 0002.56 M 2.56 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 5.61 M34.91 M43.72 M44.69 M9.63 M19.43 M 19.43 M Discontinued operations —————— — Net income 5.61 M34.91 M43.72 M44.69 M9.63 M19.43 M 19.43 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 5.84 M35.53 M44.67 M44.69 M9.63 M19.43 M 19.43 M Basic earnings per share (Basic EPS) ——-1.1-1.08-0.230.45 0.45 Diluted earnings per share (Diluted EPS) ——-1.1-1.08-0.230.45 0.45 Average basic shares outstanding ——40.77 M41.44 M42.16 M42.96 M 171.68 M Diluted shares outstanding ——40.77 M41.44 M42.16 M43.56 M 173.22 M EBITDA 2.27 M-23.06 M-31.83 M-27.97 M7.13 M29.98 M 29.98 M EBIT -4.8 M-35.02 M-42.75 M-40.44 M-9.33 M14.14 M 14.14 M Cost of revenue 420.13 M594.64 M782.99 M977.59 M1.11 B1.21 B 1.21 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 7.07 M11.96 M10.92 M12.47 M16.47 M15.84 M 15.84 M