株探米国株
エドガーで原本を確認する
false 0001643953 0001643953 2025-07-29 2025-07-29 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): July 29, 2025

 

Purple Innovation, Inc.

(Exact Name of Registrant as Specified in its Charter)

 

Delaware   001-37523   47-4078206
(State of Incorporation)   (Commission File Number)   (IRS Employer
Identification No.)

 

4100 North Chapel Ridge Rd., Suite 200    
Lehi, Utah   84043
(Address of Principal Executive Offices)   (Zip Code)

 

Registrant’s telephone number, including area code: (801) 756-2600

 

 

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
   
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
   
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
   
Pre-commencements communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
Class A Common Stock, par value $0.0001 per share   PRPL   The NASDAQ Stock Market LLC

 

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

 

Emerging growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 


 

ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

 

On July 29, 2025, Purple Innovation, Inc. (the “Company”) issued a press release announcing its financial results for the second quarter ended June 30, 2025. A copy of this press release is furnished as Exhibit 99.1 to this report and incorporated by reference herein.

 

The information furnished pursuant to this Item 2.02, including Exhibit 99.1 hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and shall not be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

The press release furnished herewith in Exhibit 99.1 contains non-GAAP financial measures. Management believes non-GAAP financial measures assist management and investors in evaluating and comparing period-to-period results and projections in a more meaningful and consistent manner. Reconciliations for these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the press release.

 

ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS

 

(d) Exhibits. 

  

Exhibit
Number
  Description
99.1   Press Release dated July 29, 2025, regarding financial results for the second quarter ended June 30, 2025.
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

2


 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Dated: July 29, 2025 PURPLE INNOVATION, INC.
     
  By: /s/ Todd Vogensen
    Todd Vogensen
    Chief Financial Officer

 

 

3

 

EX-99.1 2 ea025053501ex99-1_purple.htm PRESS RELEASE DATED JULY 29, 2025, REGARDING FINANCIAL RESULTS FOR THE SECOND QUARTER ENDED JUNE 30, 2025

Exhibit 99.1 

 

 

 

Purple Innovation Reports Second Quarter 2025 Results; Reaffirms 2025 Guidance

Net Loss Exceeded Expectations; Adjusted EBITDA Margin Improved 120 Basis Points versus Last Year

Strong Rejuvenate 2.0 Demand More than Double the Rejuvenate 1.0 Launch in DTC

Mattress Firm Rollout Progressing on Schedule

 

Lehi, Utah, July 29, 2025 – Purple Innovation, Inc. (NASDAQ: PRPL) (“Purple”), a comfort innovation company whose mattresses promise to give you “less pain, better sleep,” today announced results for the second quarter ended June 30, 2025.

 

“We are pleased with our second quarter performance, which reflects our disciplined execution and continued progress as we build a premium, sustainable, and profitable brand,” said Rob DeMartini, CEO of Purple Innovation. “Revenue and profit exceeded our expectations, delivering sequential improvement, where strong demand from consumers and partners has temporarily outpaced our ability to fulfill orders.”

 

DeMartini continued, “We are seeing strong validation of our brand and innovation strategy, led by the breakthrough success of our Rejuvenate 2.0 collection -- the first product to incorporate our new DreamLayer grid technology layered on top of our core GelFlex grid platform. We’re also building significant momentum through our ongoing expansion with Mattress Firm, which remains on track, and through deepening relationships with partners such as Walmart and Costco, alongside strong and growing interest from both traditional and non-traditional partners. These initiatives are fueling momentum across our business and advancing our long-term Path to Premium Sleep strategy. With third quarter revenue-to-date up in the mid-single digits range versus the same period last year, we remain confident in our ability to drive profitable growth and create shareholder value.”

 

Second Quarter 2025 Financial Results

 

Second quarter 2025 net revenue declined by 12.6% to $105.1 million, compared to $120.3 million in the second quarter of 2024, reflecting delays in the timing of Rejuvenate 2.0 shipments, lapping reductions in wholesale door count from 2024, and softness in ecommerce.

 

Gross profit for the second quarter decreased to $37.7 million, compared to $48.9 million in the prior-year period. Gross margin was 35.9%, a decrease of 480 basis points year-over-year, and was adversely impacted by costs related to tariffs and the ramp-up of both the Mattress Firm roll-out and Rejuvenate 2.0 launch, which were partially offset by direct material and sourcing savings.

 

Second quarter operating expenses were $51.9 million, down 18.2% from $63.5 million in the prior year quarter. The decrease was largely driven by reduced advertising spend and benefits from restructuring and cost savings initiatives completed previously.

 

Net loss attributable to Purple Innovation, Inc. for the second quarter was $(17.3) million, a decline from $0.0 in the prior year. 

 

Adjusted EBITDA for the second quarter was $(2.4) million, an improvement from $(4.1) million last year, driven primarily by our disciplined cost management.

 

Balance Sheet

 

As of June 30, 2025, the Company had cash and cash equivalents of $34.2 million compared to $29.0 million as of December 31, 2024.

 

Net inventories as of June 30, 2025, totaled $60.9 million, down 12.6% compared to June 30, 2024, and an increase of 7.1% compared to December 31, 2024.

 


 

 

 

2025 Outlook

 

The Company is reiterating its 2025 outlook for full year revenue to be in the range of $465 to $485 million and adjusted EBITDA in the range of flat to positive $10 million. The Company anticipates sequential growth in the second half of the year, driven by the successful launch of Rejuvenate 2.0 and the rollout of our expanded partnership with Mattress Firm.

 

Conference Call and Webcast Information

 

Purple Innovation, Inc. will host a live conference call to discuss financial results today, July 29, 2025, at 4:30 p.m. Eastern Time. To access the call dial 800-715-9871 (domestic) or 646-307-1963 (international). The call is also being webcast and can be accessed on the investor relations section of the Company’s website, investors.purple.com. After the conference call, a webcast replay will remain available on the investor relations section of the Company’s website for 30 days.

 

About Purple

 

Purple is a premium mattress company and the leader in sleep technology. Their patented GelFlex Grid® is the only material that instantly relieves pressure for less pain and better sleep.

 

With over 30 years of innovation, Purple’s product engineers are paving the way for everyone to experience a proven, deeper sleep by reducing their aches and pains. The GelFlex Grid® does it all—it instantly adapts as you move, balances temperature, relieves pressure, and offers support in all the right places. Purple products, including mattresses, pillows, cushions, frames, sheets, and more, can be found online at Purple.com, in 55 Purple stores, and over 3,000 retailers nationwide.

 

Purple

Less pain. Better sleep.

 

Forward Looking Statements

 

Certain statements made in this release that are not historical facts are “forward looking statements” within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. Statements based on historical data are not intended and should not be understood to indicate the Company’s expectations regarding future events. Forward-looking statements provide current expectations or forecasts of future events or determinations. These statements include, but are not limited to, statements regarding our innovation pipeline, the timing of new product collection launches, our ability to improve profitability and optimize our business, the expansion of and benefits to us from our commercial relationship with Mattress Firm, the impact of other commercial relationships, including those with Walmart, Costco, and other traditional and non-traditional partners, revenue-to-date for the third quarter, our ability to drive profitable growth and create shareholder value, and our outlook for revenue and adjusted EBITDA for the full year 2025. These forward-looking statements are not guarantees of future performance, conditions or results, and involve a number of known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside the Company’s control, that could cause actual results or outcomes to differ materially from those discussed in the forward-looking statements. Factors that could influence the realization of forward-looking statements include, among others: changes in economic, financial and end-market conditions in the markets in which we operate; fluctuations in raw material prices and cost of labor; the financial condition of our customers and suppliers; competitive pressures, including the need for technology improvement, successful new product development and introduction; changes in consumer demand, including pullbacks in consumer spending; disruptions to our manufacturing processes; and the risk factors outlined in the “Risk Factors” section of our Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 14, 2025, and in our other filings made with the SEC. The Company does not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

 

Non-GAAP Financial Measures

 

EBITDA, adjusted operating expenses, adjusted EBITDA, adjusted net income, and adjusted net income per diluted share are non-GAAP financial measures that remove the impact of certain non-cash and non-recurring costs. Management believes that the use of such non-GAAP financial measures provides investors with additional useful information with respect to the impact of various adjustments, which we view as a better measure of our operating performance. Refer to the attached table for the reconciliation of such non-GAAP financial measures to the most comparable GAAP financial measure.

 

With respect to the Company’s Adjusted EBITDA outlook for the full year 2025, a quantitative reconciliation to the corresponding GAAP information cannot be provided without unreasonable effort because of the inherent difficulty of accurately forecasting the occurrence and financial impact of the various adjusting items necessary for such reconciliation that have not yet occurred, are out of our control, or cannot be reasonably predicted, including but not limited to warrant liabilities and stock based compensation. For the same reasons, the Company is unable to assess the probable significance of the unavailable information, which could have a material impact on its future GAAP financial results.

  

Investor Contact:

 

Stacy Turnof, Edelman Smithfield
stacy.turnof@edelmansmithfield.com
917-362-2581

 

2


 

 

 

PURPLE INNOVATION, INC.

Condensed Consolidated Balance Sheets

(unaudited – in thousands, except for par value)

 

    June 30,
2025
    December 31,
2024
 
Assets            
Current assets:            
Cash and cash equivalents   $ 34,248     $ 29,011  
Accounts receivable, net     21,083       33,057  
Inventories     60,903       56,863  
Prepaid expenses     4,017       6,023  
Other current assets     5,680       1,414  
Total current assets     125,931       126,368  
Property and equipment, net     87,374       93,874  
Operating lease right-of-use assets     73,313       75,516  
Intangible assets, net     7,577       8,890  
Other long-term assets     9,593       3,197  
Total assets   $ 303,788     $ 307,845  
                 
Liabilities and Stockholders’ Equity                
Current liabilities:                
Accounts payable   $ 25,963     $ 40,639  
Accrued compensation     6,632       9,415  
Customer prepayments     8,490       6,411  
Accrued rebates and allowances     10,941       10,013  
Accrued warranty liabilities – current portion     7,774       6,114  
Operating lease obligations – current portion     16,274       15,661  
Other current liabilities     8,362       12,750  
Total current liabilities     84,436       101,003  
Related party debt     94,539       55,394  
Accrued warranty liabilities, net of current portion     24,945       26,091  
Operating lease obligations, net of current portion     84,651       87,072  
Warrant liabilities     28,925       16,067  
Other long-term liabilities     1,871       2,009  
Total liabilities     319,367       287,636  
Commitments and contingencies (Note 13)                
Stockholders’ equity (deficit):                
Class A common stock; $0.0001 par value, 210,000 shares authorized; 108,244 issued and outstanding at June 30, 2025, and 107,545 issued and outstanding at December 31, 2024     11       11  
Class B common stock; $0.0001 par value, 90,000 shares authorized; 165 issued and outstanding at June 30, 2025, and at December 31, 2024            
Additional paid-in capital     594,698       594,053  
Accumulated deficit     (610,348 )     (573,866 )
Total stockholders’ equity (deficit) attributable to Purple Innovation, Inc.     (15,639 )     20,198  
Noncontrolling interest     60       11  
Total stockholders’ equity (deficit)     (15,579 )     20,209  
Total liabilities and stockholders’ equity (deficit)   $ 303,788     $ 307,845  

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

3


 

 

 

PURPLE INNOVATION, INC.

Condensed Consolidated Statements of Operations

(unaudited – in thousands, except per share amounts)

 

    Three Months Ended
June 30,
    Six Months Ended
June 30,
 
    2025     2024     2025     2024  
Revenues, net   $ 105,100     $ 120,271     $ 209,271     $ 240,304  
Cost of revenues:                                
Cost of revenues     67,340       71,331       129,547       149,644  
Cost of revenues - restructuring related charges     77             995        
Total cost of revenues     67,417       71,331       130,542       149,644  
Gross profit     37,683       48,940       78,729       90,660  
Operating expenses:                                
Marketing and sales     30,616       41,377       67,242       82,839  
General and administrative     14,991       18,117       29,478       37,845  
Research and development     2,178       3,986       4,630       7,652  
Restructuring, impairment and other related charges     4,137             6,097        
Total operating expenses     51,922       63,480       107,447       128,336  
Operating loss     (14,239 )     (14,540 )     (28,718 )     (37,676 )
Other income (expense):                                
Interest expense     (7,457 )     (4,161 )     (12,221 )     (8,635 )
Other income, net     1       53       70       4,447  
Loss on extinguishment of debt                       (3,394 )
Change in fair value – warrant liabilities     4,378       18,693       4,427       (4,906 )
Total other income (expense), net     (3,078 )     14,585       (7,724 )     (12,488 )
Net income (loss) before income taxes     (17,317 )     45       (36,442 )     (50,164 )
Income tax expense     (54 )     (54 )     (95 )     (113 )
Net loss     (17,371 )     (9 )     (36,537 )     (50,277 )
Net loss attributable to noncontrolling interest     (26 )     (36 )     (55 )     (87 )
Net income (loss) attributable to Purple Innovation, Inc.   $ (17,345 )   $ 27     $ (36,482 )   $ (50,190 )
                                 
Net income (loss) per share:                                
Basic   $ (0.16 )   $ 0.00     $ (0.34 )   $ (0.47 )
Diluted   $ (0.16 )   $ (0.00 )   $ (0.34 )   $ (0.47 )
                                 
Weighted average common shares outstanding:                                
Basic     108,230       107,489       107,915       106,755  
Diluted     108,230       107,779       107,915       106,755  

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

4


 

 

 

PURPLE INNOVATION, INC.

Condensed Consolidated Statements of Cash Flows

(unaudited – in thousands)

 

    Six Months Ended
June 30,
 
    2025     2024  
Cash flows from operating activities:            
Net loss   $ (36,537 )   $ (50,277 )
Adjustments to reconcile net loss to net cash used in operating activities:                
Depreciation and amortization     9,881       12,821  
Non-cash interest     5,656       3,372  
Paid-in-kind interest     6,797       4,375  
Non-cash restructuring, impairment and other related charges     3,816        
Loss on extinguishment of debt           3,394  
Loss on disposal of property and equipment     224       112  
Change in fair value – warrant liabilities     (4,427 )     4,906  
Stock-based compensation     845       1,317  
Changes in operating assets and liabilities:                
Accounts receivable     11,974       5,719  
Inventories     (4,040 )     (2,779 )
Prepaid expenses and other assets     2,671       4,665  
Operating leases, net     (1,018 )     (1,340 )
Accounts payable     (17,111 )     (9,522 )
Accrued compensation     (2,783 )     4,122  
Customer prepayments     2,079       (986 )
Accrued rebates and allowances     (2,572 )     (4,608 )
Accrued warranty liabilities     514       (159 )
Other accrued liabilities     (3,031 )     (862 )
Net cash used in operating activities     (27,062 )     (25,730 )
                 
Cash flows from investing activities:                
Sale of property and equipment     363        
Purchase of property and equipment     (5,222 )     (5,142 )
Investment in intangible assets     (285 )     (111 )
Net cash used in investing activities     (5,144 )     (5,253 )
                 
Cash flows from financing activities:                
Proceeds from related party loan     39,000       61,000  
Payments on term loan           (25,000 )
Payments on revolving line of credit           (5,000 )
Payments for debt issuance costs     (1,557 )     (3,466 )
Net cash provided by financing activities     37,443       27,534  
                 
Net increase (decrease) in cash and cash equivalents     5,237       (3,449 )
Cash and cash equivalents, beginning of the year     29,011       26,857  
Cash and cash equivalents, end of the period   $ 34,248     $ 23,408  
                 
Supplemental disclosures of cash flow information:                
Cash paid during the period for interest, net of amounts capitalized   $ 81     $ 203  
Cash paid during the period for income taxes   $ 165     $ 293  
                 
Supplemental schedule of non-cash investing and financing activities:                
Property and equipment included in accounts payable   $ 435     $ 375  
Warrants issued   $ 17,284     $ 19,571  
Amendment fee added to principal of loan   $ 1,215     $  

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

5


 

 

 

PURPLE INNOVATION, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

(In thousands)

  

Management believes that the use of the following non-GAAP financial measures provides investors with additional useful information with respect to the impact of various adjustments, which we view as a better measure of our operating performance. These non-GAAP financial measures are EBITDA, adjusted EBITDA, adjusted operating expenses, adjusted net loss and adjusted net loss per diluted share. Other companies may calculate these non-GAAP measures differently than we do. These non-GAAP measures have limitations as analytical tools, and you should not consider them in isolation or as a substitute for our financial results prepared in accordance with GAAP.

 

Reconciliation of GAAP Net Income (Loss) to Non-GAAP EBITDA and Adjusted EBITDA

 

A reconciliation of GAAP net income (loss) to the non-GAAP measures of EBITDA and adjusted EBITDA is provided below. EBITDA represents net income (loss) before interest expense, income tax expense, other income, net, and depreciation and amortization. Adjusted EBITDA represents EBITDA excluding costs incurred due to changes in the fair value of the warrant liability, debt extinguishment, stock-based compensation expense, restructuring related expenses, loss on project write-off, nonrecurring and debt issuance legal fees, Board special committee costs, executive interim and search costs, severance cost and showroom opening and closing costs. We believe EBITDA and Adjusted EBITDA provide additional useful information with respect to the impact of various adjustments and provide meaningful measures of our operating performance.

 

   

Three Months Ended

June 30,

   

Six Months Ended

June 30,

 
    2025     2024     2025     2024  
                         
GAAP net loss   $ (17,371 )     (9 )     (36,537 )     (50,277 )
Interest expense     7,457       4,161       12,221       8,635  
Income tax expense     54       54       95       113  
Other income, net     (1 )     (53 )     (70 )     (4,447 )
Depreciation and amortization     4,831       6,439       9,881       12,821  
EBITDA     (5,030 )     10,592       (14,410 )     (33,155 )
Adjustments:                                
Change in fair value - warrant liability     (4,378 )     (18,693 )     (4,427 )     4,906  
Loss on extinguishment of debt                       3,394  
Stock-based compensation expense     439       829       845       1,321  
Restructuring related charges     4,137             6,785          
Loss on project write-off           1,355             1,355  
Non-recurring and debt issuance legal fees     907       87       1,140       924  
Strategic alternative costs     1,086             1,260        
Executive interim and search costs           1,526             2,974  
Severance costs     361       104       1,570       884  
Showroom opening and closing costs     114       57       147       58  
Adjusted EBITDA   $ (2,364 )   $ (4,143 )   $ (7,090 )   $ (17,339 )

 

Reconciliation of GAAP Operating Expenses to non-GAAP Adjusted Operating Expenses

 

Our presentation of adjusted operating expenses assumes adjustments for certain nonrecurring items that we do not believe directly reflects our current core operations. Adjusted operating expenses is a supplemental measure of operating performance that does not represent, and should not be considered, alternatives to net loss and earnings per share, as calculated in accordance with GAAP. We believe adjusted operating expenses supplements GAAP measures and enables us to more effectively evaluate our performance period-over-period. A reconciliation of operating expenses, the most directly comparable GAAP measure, to adjusted operating expenses is set forth below:

 

(in thousands, except per share amounts)   Three Months Ended
June 30,
    Six Months Ended
June 30,
 
    2025     2024     2025     2024  
Total operating expenses   $ 51,922     $ 63,480     $ 107,477     $ 128,336  
Restructuring, impairment and other related charges     (4,137 )           (6,097 )      
Adjusted operating expenses   $ 47,785     $ 63,480     $ 101,380     $ 128,336  

 

6


 

 

 

Reconciliation of GAAP Net Loss to non-GAAP Adjusted Net Loss and Adjusted Net Loss per Diluted Share

 

Our presentation of adjusted net loss assumes that all net loss is attributable to Purple Innovation, Inc. (i.e. there is no allocation of net loss to noncontrolling interests), which assumes the full exchange at the beginning of the period of all outstanding Paired Securities for shares of Class A common stock of Purple Innovation, Inc., adjusted for certain nonrecurring items that we do not believe directly reflect our core operations. Adjusted net loss per share, diluted, is calculated by dividing adjusted net loss by the total shares of Class A common stock outstanding plus any dilutive warrants, options and restricted stock as calculated in accordance with GAAP and assuming the full exchange of all outstanding Paired Securities as of the beginning of each period presented. Adjusted net loss and adjusted net loss per diluted share, are supplemental measures of operating performance that do not represent, and should not be considered, alternatives to net loss and earnings per share, as calculated in accordance with GAAP. We believe adjusted net loss and adjusted net loss per diluted share, supplement GAAP measures and enable us to more effectively evaluate our performance period-over-period. A reconciliation of net loss, the most directly comparable GAAP measure, to adjusted net loss and the computation of adjusted net loss per diluted share, are set forth below:

 

(in thousands, except per share amounts)   Three Months Ended
June 30,
    Six Months Ended
June 30,
 
    2025     2024     2025     2024  
Net loss   $ (17,371 )   $ (9 )   $ (36,537 )   $ (50,277 )
Income tax (benefit) expense, as reported     54       54       95       113  
Revenue reduction due to SGI Contract     627             627        
Change in fair value – warrant liabilities     (4,378 )     (18,693 )     (4,427 )     4,906  
Loss on extinguishment of debt                       3,394  
Restructuring related charges     4,213             7,092        
Gain on insurance proceeds                       (4,300 )
Strategic alternative costs     1,086             1,260        
Adjusted net loss before income taxes     (15,769 )     (18,648 )     (31,890 )     (46,164 )
Adjusted income tax benefit(1)     4,084       4,830       8,260       11,956  
Adjusted net loss   $ (11,685 )   $ (13,818 )   $ (23,630 )   $ (34,208 )
                                 
Adjusted net loss per share, diluted   $ (0.11 )   $ (0.13 )   $ (0.22 )   $ (0.32 )
                                 
Adjusted weighted-average shares outstanding, diluted(2)     108,395       107,779       108,080       106,960  

 

(1) Represents the estimated effective tax rate of 25.9% for the three and six months ended June 30, 2025 and 2024, applied to adjusted net income before income taxes. The estimated effective tax rates are what the Company would be subject to and consist of the combined federal statutory tax rate and the Company’s blended state tax rates.

 

(2) Assumes options and restricted stock units calculated in accordance with GAAP and the full exchange of all outstanding Paired Securities for shares of Class A common stock as of the beginning of the period.

 

A reconciliation of net income (loss) per share, diluted, to adjusted net loss per diluted share is set forth below for the three and six months ended June 30, 2025 and 2024:

 

    For the Three Months Ended  
    June 30, 2025     June 30, 2024  
    Net Income     Weighted Average
 Shares,
 Diluted
    Net Income per Share, Diluted     Net Income     Weighted Average Shares, Diluted     Net Income per Share, Diluted  
Net income (loss) attributable to Purple Innovation Inc.(1)   $ (17,345 )     108,230       (0.16 )   $ 27       107,779     $ (0.00 )
Assumed exchange of shares(2)     (26 )     165               (36 )              
Net loss     (17,371 )                     (9 )                
Adjustments to arrive at adjusted loss before taxes(3)     1,602                       (18,639 )                
Adjusted loss before taxes     (15,769 )                     (18,648 )                
Adjusted income tax benefit(4)     4,084                       4,830                  
Adjusted net loss   $ (11,685 )     108,395       (0.11 )   $ (13,818 )     107,779     $ (0.13 )

 

(1) Represents net income (loss) attributable to Purple Innovation, Inc. and the associated weighted average diluted shares, of Class A common stock outstanding. For the three months ended June 30, 2024, the Paired Securities are included in the beginning weighted average shares, diluted.

 

7


 

 

 

(2) Assumes the full exchange of all outstanding Paired Securities for shares of Class A common stock as of the beginning of the period if not already includedH in weighted average diluted shares in footnote (1) above. Also assumes the addition of net income attributable to noncontrolling interests corresponding with the assumed exchange of the Paired Securities for shares of Class A common stock.

 

(3) Represents the total impact of all adjustments identified in the adjusted net income table above to arrive at adjusted income before income taxes. Also assumes the dilutive warrants, options and restricted stock as calculated in accordance with GAAP.

 

(4) Represents the estimated effective tax rate of 25.9% for the three months ended June 30, 2024 and 2023, applied to adjusted net income before income taxes. The estimated effective tax rates are what the Company would be subject to and consist of the combined federal statutory tax rate and the Company’s blended state tax rates assuming no valuation allowance.

 

    For the Six Months Ended  
    June 30, 2025     June 30, 2024  
    Net Income     Weighted Average
 Shares,
 Diluted
    Net Income per Share, Diluted     Net Income     Weighted Average Shares, Diluted     Net Income per Share, Diluted  
Net loss attributable to Purple Innovation Inc.(1)   $ (36,482 )     107,915       (0.34 )   $ (50,190 )     106,755     $ (0.47 )
Assumed exchange of shares(2)     (55 )     165               (87 )     205          
Net loss     (36,537 )                     (50,277 )                
Adjustments to arrive at adjusted loss before taxes(3)     4,647                       4,113                  
Adjusted loss before taxes     (31,890 )                     (46,164 )                
Adjusted income tax benefit(4)     8,260                       11,956                  
Adjusted net loss   $ (23,630 )     108,080       (0.22 )   $ (34,208 )     106,960     $ (0.32 )

  

(1) Represents net loss attributable to Purple Innovation, Inc. and the associated weighted average diluted shares, of Class A common stock outstanding.
   
(2) Assumes the full exchange of all outstanding Paired Securities for shares of Class A common stock as of the beginning of the period if not already included in weighted average diluted shares in footnote (1) above. Also assumes the addition of net income attributable to noncontrolling interests corresponding with the assumed exchange of the Paired Securities for shares of Class A common stock.
   
(3) Represents the total impact of all adjustments identified in the adjusted net income table above to arrive at adjusted income before income taxes. Also assumes the dilutive warrants, options and restricted stock as calculated in accordance with GAAP.

 

(4) Represents the estimated effective tax rate of 25.9% for the six months ended June 30, 2025 and 2024, applied to adjusted net income before income taxes. The estimated effective tax rates are what the Company would be subject to and consist of the combined federal statutory tax rate and the Company’s blended state tax rates assuming no valuation allowance.

 

 

8