Biggest changeConsolidated Statements of Operations Data: Three Months Ended Dec. 31, 2024 Sep. 30, 2024 Jun. 30, 2024 Mar. 31, 2024 Dec. 31, 2023 Sep. 30, 2023 Jun. 30, 2023 Mar. 31, 2023 (in thousands) Revenue: Subscription business $ 227,783 $ 218,986 $ 208,618 $ 201,134 $ 191,537 $ 182,906 $ 173,253 $ 165,210 Other business 109,524 108,470 106,182 104,987 104,320 102,947 97,313 91,119 Total revenue 337,307 327,456 314,800 306,121 295,857 285,853 270,566 256,329 Cost of revenue: Subscription business 181,614 177,365 175,740 172,132 158,631 157,444 151,520 146,091 Other business 102,770 100,712 98,791 97,762 97,162 93,176 89,673 83,892 Total cost of revenue (1) 284,384 278,077 274,531 269,894 255,793 250,620 241,193 229,983 Operating expenses: Technology and development (1) 8,172 7,933 8,190 6,960 5,969 5,302 5,232 4,900 General and administrative (1) 16,828 16,977 15,253 14,673 13,390 12,664 13,136 21,017 New pet acquisition expense (1) 18,354 18,308 17,874 16,843 17,189 17,772 20,769 21,642 Goodwill impairment charges 5,299 — — — — — — — Depreciation and amortization 3,924 4,381 4,376 3,785 3,029 2,990 3,253 3,202 Total operating expenses 52,577 47,599 45,693 42,261 39,577 38,728 42,390 50,761 Gain (loss) from investment in joint venture 2 (34) (47) (103) (79) 4 (73) (71) Operating income (loss) 348 1,746 (5,471) (6,137) 408 (3,491) (13,090) (24,486) Interest expense 3,427 3,820 3,655 3,596 3,697 3,053 2,940 2,387 Other expense (income), net (4,773) (3,538) (3,220) (2,843) (1,256) (2,465) (2,078) (1,902) Income (loss) before income taxes 1,694 1,464 (5,906) (6,890) (2,033) (4,079) (13,952) (24,971) Income tax expense (benefit) 38 39 (44) (38) 130 (43) (238) (191) Net income (loss) $ 1,656 $ 1,425 $ (5,862) $ (6,852) $ (2,163) $ (4,036) $ (13,714) $ (24,780) (1) Includes stock-based compensation expense as follows (in thousands): Three Months Ended Dec. 31, 2024 Sep. 30, 2024 Jun. 30, 2024 Mar. 31, 2024 Dec. 31, 2023 Sep. 30, 2023 Jun. 30, 2023 Mar. 31, 2023 (in thousands) Cost of revenue $ 1,337 $ 1,401 $ 1,395 $ 1,390 $ 1,478 $ 1,176 $ 1,307 $ 1,318 Technology and development 1,160 1,259 1,261 1,254 861 650 627 708 General and administrative 4,261 4,125 3,861 3,449 3,269 3,281 2,948 8,219 New pet acquisition expense 1,536 1,555 2,129 2,059 1,693 1,785 1,755 2,086 Total stock-based compensation expense $ 8,294 $ 8,340 $ 8,646 $ 8,152 $ 7,301 $ 6,892 $ 6,637 $ 12,331 53 Three Months Ended Dec. 31, 2024 Sep. 30, 2024 Jun. 30, 2024 Mar. 31, 2024 Dec. 31, 2023 Sep. 30, 2023 Jun. 30, 2023 Mar. 31, 2023 Other Financial and Operational Data: Total Business: Total pets enrolled (at period end) 1,677,570 1,688,903 1,699,643 1,708,017 1,714,473 1,712,177 1,679,659 1,616,865 Subscription Business: Total subscription pets enrolled (at period end) 1,041,212 1,032,042 1,020,934 1,006,168 991,426 969,322 943,958 906,369 Monthly average revenue per pet $ 76.02 $ 74.27 $ 71.72 $ 69.79 $ 67.07 $ 65.82 $ 64.41 $ 63.58 Average pet acquisition cost (PAC) $ 261 $ 243 $ 231 $ 207 $ 217 $ 212 $ 236 $ 247 Average monthly retention 98.25 % 98.29 % 98.34 % 98.41 % 98.49 % 98.55 % 98.61 % 98.65 % Three Months Ended Dec. 31, 2024 Sep. 30, 2024 Jun. 30, 2024 Mar. 31, 2024 Dec. 31, 2023 Sep. 30, 2023 Jun. 30, 2023 Mar. 31, 2023 (as a percentage of revenue) Revenue 100 % 100 % 100 % 100 % 100 % 100 % 100 % 100 % Cost of revenue 84 85 87 88 86 88 89 90 Operating expenses: Technology and development 2 2 3 2 2 2 2 2 General and administrative 5 5 5 5 5 4 5 8 New pet acquisition expense 5 6 6 6 6 6 8 8 Goodwill impairment charges 2 — — — — — — — Depreciation and amortization 1 1 1 1 1 1 1 1 Total operating expenses 15 14 15 14 14 13 16 19 Gain (loss) from investment in joint venture — — — — — — — — Operating income (loss) — 1 (2) (2) — (1) (5) (10) Interest expense 1 1 1 1 1 1 1 1 Other expense (income), net (1) (1) (1) (1) — (1) (1) (1) Income (loss) before income taxes 1 — (2) (2) (1) (1) (5) (10) Income tax expense (benefit) — — — — — — — — Net income (loss) — % — % (2) % (2) % (1) % (1) % (5) % (10) % Three Months Ended Dec. 31, 2024 Sep. 30, 2024 Jun. 30, 2024 Mar. 31, 2024 Dec. 31, 2023 Sep. 30, 2023 Jun. 30, 2023 Mar. 31, 2023 (as a percentage of subscription revenue) Subscription business revenue 100 % 100 % 100 % 100 % 100 % 100 % 100 % 100 % Subscription business cost of revenue 80 81 84 86 83 86 87 88 54 Liquidity and Capital Resources The following table summarizes our cash flows for the periods indicated (in thousands): Year Ended December 31, 2024 2023 2022 Net cash provided by (used in) operating activities $ 48,287 $ 18,638 $ (8,000) Net cash provided by (used in) investing activities (13,457) 7,639 (67,516) Net cash provided by (used in) financing activities (3,957) 59,126 60,743 Effect of foreign exchange rates on cash, cash equivalents, and restricted cash, net (1,877) 424 (1,459) Net change in cash, cash equivalents, and restricted cash $ 28,996 $ 85,827 $ (16,232) Our primary requirements for liquidity are paying veterinary invoices, funding and growing our operations, funding our capital requirements, investing in new member acquisition, investing in enhancements to our member experience, and servicing debt.
Biggest changeConsolidated Statements of Operations Data: Three Months Ended Dec. 31, 2025 Sep. 30, 2025 Jun. 30, 2025 Mar. 31, 2025 Dec. 31, 2024 Sep. 30, 2024 Jun. 30, 2024 Mar. 31, 2024 (in thousands) Revenue: Subscription business $ 261,422 $ 252,697 $ 242,156 $ 233,064 $ 227,783 $ 218,986 $ 208,618 $ 201,134 Other business 115,431 114,223 111,401 108,911 109,524 108,470 106,182 104,987 Total revenue 376,853 366,920 353,557 341,975 337,307 327,456 314,800 306,121 Cost of revenue: Subscription business 204,782 200,766 195,488 189,845 181,614 177,365 175,740 172,132 Other business 107,044 106,100 103,242 101,027 102,770 100,712 98,791 97,762 Total cost of revenue (1) 311,826 306,866 298,730 290,872 284,384 278,077 274,531 269,894 Operating expenses: Technology and development (1) 11,303 9,887 8,586 8,072 8,172 7,933 8,190 6,960 General and administrative (1) 18,323 18,311 20,122 19,892 16,828 16,977 15,253 14,673 New pet acquisition expense (1) 23,103 21,946 19,843 20,516 18,354 18,308 17,874 16,843 Goodwill impairment charges 1,129 — — — 5,299 — — — Depreciation and amortization 4,032 4,051 3,962 3,791 3,924 4,381 4,376 3,785 Total operating expenses 57,890 54,195 52,513 52,271 52,577 47,599 45,693 42,261 Gain (loss) from investment in joint venture — — — (305) 2 (34) (47) (103) Operating income (loss) 7,137 5,859 2,314 (1,473) 348 1,746 (5,471) (6,137) Interest expense 4,076 2,790 3,682 3,211 3,427 3,820 3,655 3,596 Other (income), net (3,232) (3,530) (11,914) (3,240) (4,773) (3,538) (3,220) (2,843) Income (loss) before income taxes 6,293 6,599 10,546 (1,444) 1,694 1,464 (5,906) (6,890) Income tax expense (benefit) 663 726 1,133 39 38 39 (44) (38) Net income (loss) $ 5,630 $ 5,873 $ 9,413 $ (1,483) $ 1,656 $ 1,425 $ (5,862) $ (6,852) (1) Includes stock-based compensation expense as follows (in thousands): 52 Three Months Ended Dec. 31, 2025 Sep. 30, 2025 Jun. 30, 2025 Mar. 31, 2025 Dec. 31, 2024 Sep. 30, 2024 Jun. 30, 2024 Mar. 31, 2024 (in thousands) Veterinary invoice expense (2) $ 620 $ 677 $ 774 $ 770 $ 835 $ 847 $ 854 $ 924 Other cost of revenue (2) 605 585 605 489 502 554 541 466 Technology and development 1,710 1,705 1,470 1,151 1,160 1,259 1,261 1,254 General and administrative 5,025 4,971 5,047 4,528 4,261 4,125 3,861 3,449 New pet acquisition expense 1,567 1,561 1,560 2,892 1,536 1,555 2,129 2,059 Total stock-based compensation expense $ 9,527 $ 9,499 $ 9,456 $ 9,830 $ 8,294 $ 8,340 $ 8,646 $ 8,152 (2) Veterinary invoice expense and Other cost of revenue together comprise stock-based compensation expense included within Total cost of revenue (in thousands).