See also this year's filing and all EDGAR filings for this company.
PDF Report 0001371285_2021_Trupanion_INC.pdf
Logs
| warning | Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | {'missing_ratio': 5.496223593911743, 'aggregate_val': 508323000, 'exp_sum': 78249000, 'exp_to_value': {'PolicyholderBenefitsAndClaims': 0, 'SellingGeneralAndAdministrativeExpense': 21847000, 'DeferredPolicyAcquisitionCostAmortizationExpense': 0, 'remainder_Expenses': 56402000}} |
| warning | Large missing amount for aggregate "Expenses" added to remainder. | industry.us_generic | {'missing_ratio': 4.978717687767149, 'aggregate_val': 734336000, 'exp_sum': 122825000, 'exp_to_value': {'PolicyholderBenefitsAndClaims': 0, 'SellingGeneralAndAdministrativeExpense': 31893000, 'DeferredPolicyAcquisitionCostAmortizationExpense': 0, 'remainder_Expenses': 90932000}} |
| info | NetIncome node detected by tax heuristic | input.sec.calculation_linkbase.edgar_model_mapping | {'net_inc_node': 'NetIncomeLossAvailableToCommonStockholdersBasic'} |
Graph
Absolute values for 0001371285, Trupanion INC
| xvar | xval | |
|---|---|---|
| 0 | Investments | 0 |
| 1 | SeparateAccountAssets | 0 |
| 2 | PremiumsReceivable | 0 |
| 3 | DeferredPolicyAcquisitionCosts | 0 |
| 4 | ReinsuranceRecoverables | 0 |
| 5 | IntangibleAssets | 60,179,000 |
| 6 | AssetsCurrent | 337,027,000 |
| 7 | AssetsNonCurrent | 72,602,000 |
| 8 | remainder_Assets | 28,442,000 |
| 9 | LiabilityForClaimsAndClaimsAdjustmentExpense | 28,929,000 |
| 10 | PolicyholderContractDeposits | 0 |
| 11 | LiabilitiesCurrent | 150,399,000 |
| 12 | UnearnedPremiums | 0 |
| 13 | ReinsurancePayable | 0 |
| 14 | LongTermDebt | 3,207,000 |
| 15 | remainder_Liabilities | -24,224,000 |
| 16 | PolicyholderBenefitsAndClaims | 0 |
| 17 | SellingGeneralAndAdministrativeExpense | 21,961,698 |
| 18 | DeferredPolicyAcquisitionCostAmortizationExpense | 0 |
| 19 | remainder_Expenses | 48,261,595 |
| 20 | PremiumsEarned | 0 |
| 21 | InvestmentIncome | 0 |
| 22 | InsuranceCommissionsAndFees | 0 |
| 23 | remainder_Revenues | 873,270,578 |
| 24 | Revenues_Y1 | 602,303,078 |
| 25 | Revenues_Y2 | 687,449,332 |
| 26 | Revenues_Y3 | 759,749,295 |
| 27 | Revenues_Y4 | 821,141,128 |
| 28 | Revenues_Y5 | 873,270,578 |
| 29 | remainder_NetIncome | 675,439 |
| 30 | remainder_ComprehensiveNetIncome | 3,228,447 |
| yvar | yval | |
|---|---|---|
| 0 | Assets | 498,250,000 |
| 1 | Liabilities | 158,311,000 |
| 2 | Expenses | 70,223,293 |
| 3 | Revenues | 873,270,578 |
| 4 | StockholdersEquity | 339,939,000 |
| 5 | NetIncome | 803,722,724 |
| 6 | ComprehensiveNetIncome | 805,336,948 |
| 7 | BaseVar | 51,263,643,766 |
| 8 | EconomicCapitalRatiobeforeLimitedLiability | 7.97 |
| 9 | EconomicCapitalRatio | 7.97 |
Edgar->Model Mapping
Feature Distribution
Company Valuation
Change over Time
