EX-99.1 2 ea023404201ex99-1_purple.htm PRESS RELEASE, DATED MARCH 13, 2025, REGARDING FINANCIAL RESULTS FOR THE FOURTH QUARTER AND CALENDAR YEAR ENDED DECEMBER 31, 2024, AND GUIDANCE FOR 2025

Exhibit 99.1

 

 

 

Purple Innovation Reports Fourth Quarter and Full Year 2024 Results

 

Returned to Positive Adjusted EBITDA and Cash Flow in Fourth Quarter

GAAP Gross Margin of 42.9% in Q4; Adjusted Gross Margin improved Over 810bps in Q4 Versus Last Year

Generated Incremental Liquidity with New $19.0 Million Term Loan Increase to Support Continued Investments in Innovation and Advertising

 

Lehi, Utah, March 13, 2025 – Purple Innovation, Inc. (NASDAQ: PRPL) (“Purple” or the “Company”), a comfort innovation company known for creating the “World’s First No Pressure™ Mattress,” today announced results for the fourth quarter and full year ended December 31, 2024.

 

“Purple achieved a significant milestone in the fourth quarter, returning to positive Adjusted EBITDA for the first time in eight quarters and generating positive cash flow,” said CEO Rob DeMartini. “This accomplishment reflects our team’s disciplined execution, operational improvements, and strategic cost-saving initiatives throughout the year. Looking forward, we are confident the durability we structured into the business through recent cost saving initiatives and the support of the additional borrowings under our term loan will enable the continued execution of our Path to Premium strategy. We look forward to bringing new products to market from our robust innovation pipeline, including our Rejuvenate 2.0 launch in the second quarter, which we believe will build on our strong foundation and drive improved profitability.”

 

Fourth Quarter 2024 Financial Results

 

Fourth quarter 2024 net revenue declined by 11.6% to $129.0 million, compared to $145.9 million in the fourth quarter of 2023, driven by continued industry softness, as well as cycling the 2023 launch of our new mattress lines.

 

Gross profit for the fourth quarter increased to $55.3 million, compared to $48.5 million in the prior-year period. GAAP gross margin improved significantly to 42.9%, an increase of 970 basis points. Adjusted gross margin, which excludes restructuring-related charges and launch costs in the prior year, expanded to 44.9%, an improvement of over 810 basis points year-over-year, driven by continued improvements from sourcing initiatives and profitable liquidation of inventories. The Company plans to continue its focus on driving cost savings, including through additional measures in 2025 beyond the 2024 restructuring plan.

 

Operating expenses for the fourth quarter were $63.0 million, down 2.6% from $64.7 million in Q4 2023. This improvement was driven by disciplined cost control and benefits of the Company’s restructuring activities in the third quarter of 2024, offset partially by an increase in advertising investments.

 

Net loss attributable to Purple Innovation, Inc. for the fourth quarter was $(8.5) million, an improvement from $(18.3) million in the prior year.

 

Adjusted EBITDA for the fourth quarter was $2.9 million, a significant improvement compared to $(9.8) million last year, demonstrating the benefits of higher ticket sizes from the Company’s premium sleep strategy and restructuring initiatives.

 

 

 

 

Full Year 2024 Financial Results

 

For the full year 2024, net revenue was $487.9 million, down 4.4% compared to $510.5 million in 2023. DTC net revenue was $283.7 million, a decrease of 4.4%, while wholesale net revenue was $204.2 million, a decrease of 4.5%, due primarily to increased industry softness and cycling the launch in 2023 of the Company’s new mattress product lines.

 

Gross profit for the full year increased to $181.1 million, compared to $171.8 million last year. GAAP gross margin for the year improved to 37.1%, an increase of 350 basis points year-over-year. Adjusted gross margin grew to 40.3%, up 310 basis points compared to the prior year, as the Company benefited from production efficiencies and sourcing initiatives.

 

Full-year operating expenses declined 4.6% to $273.3 million, compared to $285.5 million in 2023, with the benefits of cost savings initiatives and lapping special committee costs from 2023 being partially offset by $20.0 million in restructuring, impairment and other related charges.

 

Full-year net loss attributable to Purple Innovation, Inc. was $(97.9) million, an improvement from $(120.8) million in the prior year.

 

Adjusted EBITDA for the full year improved significantly to $(20.8) million, compared to $(54.7) million in 2023, reflecting the Company’s strategic focus on improving profitability.

 

Balance Sheet

 

Cash and cash equivalents were $29.0 million as of December 31, 2024, compared to $26.9 million as of December 31, 2023, and compared to $23.3 million as of September 30, 2024, with the improvement in EBITDA driving positive cash flow in the fourth quarter.

 

Inventories as of December 31, 2024 totaled $56.9 million, compared to $66.9 million at December 31, 2023, representing a decrease of 15.0%.

 

Term Loan Amendment

 

As part of its ongoing capital management strategy, Purple borrowed an additional $19.0 million pursuant to an amendment to its existing term loan, bringing the total principal commitment to $80.0 million. As with our existing Term loan the increased amount includes the ability to PIK our interest.

 

Mr. DeMartini added, “We are grateful to our lenders for their continued confidence in Purple and our strategy, as demonstrated by this increased financial commitment. The additional capital will support Purple’s liquidity position as we continue to invest in innovation and advertising and execute on our Path to Premium strategy.”

 

2025 Outlook

 

For 2025, the Company currently expects 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 expects its quarterly revenue and adjusted EBITDA performance to improve sequentially as it progresses through the year.

 

For the first quarter, the Company plans total revenue to be in the range of $102 to $107 million, and adjusted EBITDA in the range of $(6) to $(9) million.

 

2

 

 

 

Review of Strategic Alternatives

 

In a separate news release today, Purple announced that its Board of Directors has formed a special committee of independent directors to evaluate strategic alternatives to maximize shareholder value. The review, which was initiated following inbound expressions of interest, may include, but is not limited to, consideration of a sale, merger, or other strategic or financial transaction. There can be no assurances as to the outcome or timing of the review, or whether any particular transaction may be pursued or consummated.

 

Conference Call and Webcast Information

 

Purple Innovation, Inc. will host a live conference call to discuss financial results today, March 13, 2025 at 4:30 p.m. Eastern Time. To access the call dial 844-481-1976 (domestic) or 412-317-0642 (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, the leading premium mattress company with the #1 Gel Grid technology in the world, the GelFlex® Grid, thoughtfully engineers products that make restorative sleep effortless for every kind of sleeper. The result of over 30 years of innovation and in comfort technologies, Purple’s GelFlex Grid is the most significant advancement in mattresses in decades and is proven to reduce aches and pains. 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 58 Purple stores and over 3,000 retailers nationwide. Sleep Better. Live Purple.

 

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 the durability of our business, our execution of our Path to Premium strategy, our innovation pipeline, the timing of new product collection launches, our ability to improve profitability, our review of strategic alternatives and the timing and future prospects thereof. 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 12, 2024, 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.

 

3

 

 

 

Non-GAAP Financial Measures

 

EBITDA, adjusted gross margin, 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

[email protected]

917-362-2581

 

4

 

 

 

PURPLE INNOVATION, INC.

Condensed Consolidated Balance Sheets

(unaudited - in thousands, except par value)

 

   December 31, 
   2024   2023 
Assets        
Current assets:        
Cash and cash equivalents  $29,011   $26,857 
Accounts receivable, net   33,057    37,802 
Inventories   56,863    66,878 
Prepaid expenses   6,023    8,536 
Other current assets   1,414    1,737 
Total current assets   126,368    141,810 
Property and equipment, net   93,874    128,661 
Operating lease right-of-use assets   75,516    95,767 
Intangible assets, net   8,890    22,196 
Other long-term assets   3,197    2,191 
Total assets  $307,845   $390,625 
           
Liabilities and Stockholders’ Equity          
Current liabilities:          
Accounts payable  $40,639   $49,831 
Accrued compensation   9,415    5,064 
Customer prepayments   6,411    5,718 
Accrued rebates and allowances   10,013    13,243 
Accrued warranty liabilities – current portion   6,114    9,793 
Operating lease obligations – current portion   15,661    14,843 
Other current liabilities   12,750    12,490 
Total current liabilities   101,003    110,982 
Related party debt   55,394     
Long-term debt, net of current portion       26,909 
Accrued warranty liabilities, net of current portion   26,091    25,798 
Operating lease obligations, net of current portion   87,072    109,094 
Warrant liabilities   16,067     
Other long-term liabilities   2,009    2,235 
Total liabilities   287,636    275,018 
Commitments and contingencies (Note 15)          
Stockholders’ equity:          
Class A common stock; $0.0001 par value, 210,000 shares authorized; 107,545 and 105,507 issued and outstanding at December 31, 2024 and 2023, respectively   11    11 
Class B common stock; $0.0001 par value, 90,000 shares authorized; 165 and 205 issued and outstanding at December 31, 2024 and 2023, respectively        
Additional paid-in capital   594,053    591,380 
Accumulated deficit   (573,866)   (475,969)
Total stockholders’ equity attributable to Purple Innovation, Inc.   20,198    115,422 
Noncontrolling interest   11    185 
Total stockholders’ equity   20,209    115,607 
Total liabilities and stockholders’ equity  $307,845   $390,625 

 

5

 

 

 

PURPLE INNOVATION, INC.

Condensed Consolidated Statements of Income

(unaudited - in thousands, except per share amounts)

 

   Three Months Ended
December 31,
   Year Ended
December 31,
 
   2024   2023   2024   2023 
                 
Revenues, net  $128,975   $145,936   $487,877   $510,541 
Cost of revenues:                    
Cost of revenues   71,113    97,472    291,303    338,716 
Cost of revenues – restructuring related charges   2,583        15,442     
Total cost of revenues   73,696    97,472    306,745    338,716 
Gross profit   55,279    48,464    181,132    171,825 
Operating expenses:                    
Marketing and sales   45,485    44,945    171,263    182,313 
General and administrative   14,006    16,818    69,117    84,446 
Research and development   2,390    2,897    12,962    11,898 
Restructuring, impairment and other related charges   1,092        19,973     
Loss on impairment of goodwill               6,879 
Total operating expenses   62,973    64,660    273,315    285,536 
Operating loss   (7,694)   (16,196)   (92,183)   (113,711)
Other (expense) income:                    
Interest expense   (4,481)   (819)   (17,510)   (1,967)
Other (expense) income, net   (64)   (1,513)   11,548    (1,198)
Loss on extinguishment of debt           (3,394)   (4,331)
Change in fair value – warrant liabilities   3,615        3,504     
Total other (expense) income, net   (930)   (2,332)   (5,852)   (7,496)
Net (loss) income before income taxes   (8,624)   (18,528)   (98,035)   (121,207)
Income tax (benefit) expense   (113)   (154)   63    8 
Net loss   (8,511)   (18,374)   (98,098)   (121,215)
Net loss attributable to noncontrolling interest   (32)   (41)   (201)   (458)
Net loss attributable to Purple Innovation, Inc.  $(8,479)  $(18,333)  $(97,897)  $(120,757)
                     
Net loss per share:                    
Basic  $(0.08)  $(0.17)  $(0.91)  $(1.17)
Diluted  $(0.08)  $(0.17)  $(0.91)  $(1.17)
                     
Weighted average common shares outstanding:                    
Basic   107,528    105,503    107,139    103,602 
Diluted   107,710    105,737    107,324    103,936 

 

6

 

 

 

PURPLE INNOVATION, INC.

Condensed Consolidated Statements of Cash Flows

(unaudited - in thousands)

 

   Three Months Ended December 31,  

Year Ended

December 31,

 
   2024   2023   2024   2023 
                 
Cash flows from operating activities:                
Net loss  $(8,511)  $(18,374)  $(98,098)  $(121,215)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:                    
Depreciation and amortization   7,907    6,143    35,355    25,106 
Non-cash interest   1,926    317    7,229    1,237 
Paid-in-kind interest   2,651        9,679     
Non-cash restructuring, impairment and other related charges   123         20,238     
Loss on impairment of goodwill               6,879 
Loss on extinguishment of debt           3,394    4,331 
Loss on disposal of property and equipment       1,680    770    1,680 
Change in fair value - warrant liabilities   (3,615)       (3,504)    
Stock-based compensation   707    1,083    2,815    4,875 
Changes in operating assets and liabilities:                    
Accounts receivable   (3,395)   (5,116)   4,745    (3,651)
Inventories   3,018    5,207    5,989    5,903 
Prepaid expenses and other assets   1,967    2,778    2,345    1,574 
Operating leases, net   (307)   (58)   (2,412)   1,404 
Accounts payable   10,182    3,838    (6,376)   4,382 
Accrued Compensation   (5,694)   (826)   4,351    (1,627)
Customer prepayments   2,633    543    693    1,266 
Accrued rebates and allowances   (27)   4,668    (3,230)   3,439 
Accrued warranty liabilities   (2,765)   3,705    (3,386)   11,128 
Other accrued liabilities   (39)   (4,442)   1,553    (1,373)
Net cash provided by (used in) operating activities   6,761    1,146    (17,850)   (54,662)
                     
Cash flows from investing activities:                    
Excess restricted cash returned to acquiree               (826)
Purchase of property and equipment   (1,084)   (5,622)   (7,244)   (14,391)
Investment in intangible assets   (65)   (256)   (286)   (844)
Net cash used in investing activities   (1,149)   (5,878)   (7,530)   (16,061)
                     
Cash flows from financing activities:                    
Proceeds from term loan               25,000 
Proceeds revolving line of credit       17,000        17,000 
Proceeds from related party loan             61,000     
Payments on term loan           (25,000)   (24,656)
Payments on revolving line of credit       (12,000)   (5,000)   (12,000)
Proceeds from stock offering               60,300 
Payments for stock offering costs               (3,301)
Proceeds from exercise of stock options                
Payments for debt issuance costs       (17)   (3,466)   (6,143)
Proportional Representation Preferred Linked Stock redemption fee               (105)
Tax receivable agreement payments               (269)
Net cash provided by (used in) financing activities       4,983    27,534    55,826 
                     
Net (decrease) increase in cash   5,612    251    2,154    (14,897)
Cash, beginning of the period   23,399    26,606    26,857    41,754 
Cash, end of the period  $29,011   $26,857   $29,011   $26,857 
                     

 

7

 

 

 

 

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 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 Loss to Non-GAAP EBITDA and Adjusted EBITDA

 

A reconciliation of GAAP net loss to the non-GAAP measures of EBITDA and adjusted EBITDA is provided below. EBITDA represents net loss before interest expense, income tax (benefit) expense, other expense (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 charges, vendor separation fee, loss on project write-off, impairment of goodwill, nonrecurring legal fees, Board special committee costs, acquisition expenses, executive interim and search costs, severance costs 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

December 31,

  

Year Ended

December 31,

 
   2024   2023   2024   2023 
                 
GAAP net loss  $(8,511)  $(18,374)  $(98,098)  $(121,215)
Interest expense   4,481    819    17,510    1,967 
Income tax (benefit) expense   (113)   (154)   63    8 
Other expense (income), net   64    1,513    (11,548)   1,198 
Depreciation and amortization   7,907    6,143    35,355    25,106 
EBITDA   3,828    (10,053)   (56,718)   (92,936)
Adjustments:                    
Change in fair value - warrant liability   (3,615)       (3,504)    
Loss on extinguishment of debt           3,394    4,331 
Stock-based compensation expense   685    1,083    2,793    4,875 
Restructuring related charges   1,378        25,047     
Vendor separation fee               1,050 
Loss on project write-off           1,355     
Loss on impairment of goodwill               6,879 
Legal fees   42    177    982    3,697 
Board special committee fees       (2,750)       11,410 
Acquisition expenses               65 
Executive interim and search costs   233    1,117    3,616    4,375 
Severance costs   146    282    1,232    868 
Showroom opening/closing costs   174    353    956    691 
Adjusted EBITDA  $2,871   $(9,791)  $(20,847)  $(54,695)

 

8

 

 

 

 

Reconciliation of GAAP Gross Profit to Adjusted Gross Profit

 

A reconciliation of GAAP gross profit to the non-GAAP measures of adjusted gross profit is provided below. Adjusted gross profit represents adjusted net revenue less adjusted cost of revenue. Adjusted net revenue represents revenue adjusted for revenue deemed lost through discounts on products during our transition to our new product line in 2023. Adjusted cost of revenues represents cost of revenues excluding certain incremental costs incurred during our transition to our new product line in 2023 and restructuring charges recorded in cost of revenues in 2024. We believe adjusted gross margin provides additional useful information with respect to the impact of the new product launch and restructuring and provides meaningful measures of our operating performance.

 

   Three Months Ended December 31,   Year Ended
December 31,
 
(in thousands)  2024   2023   2024   2023 
Revenues, net  $128,975   $145,936   $487,877   $510,541 
Discounts on new product transition       2,106        14,859 
Adjusted revenues, net   128,975    148,042    487,877    525,400 
                     
Total cost of revenues   73,696    97,472    306,745    338,716 
Cost of new product transition       (3,807)       (8,822)
Restructuring charges in cost of revenues   (2,583)       (15,442)    
Adjusted cost of revenues   71,113    93,665    291,303    329,894 
                     
Adjusted gross profit  $57,862   $54,377   $196,574   $195,506 
Adjusted gross profit %   44.9%   36.7%   40.3%   37.2%

 

Reconciliation of GAAP Operating Expenses to Adjusted Operating Expenses

 

A reconciliation of GAAP operating expenses to the non-GAAP measures of adjusted operating expenses is provided below. Adjusted operating expenses represents operating expenses adjusted for restructuring related charges in 2024 and the Board special committee fees and impairment of goodwill in 2023. We believe adjusted operating expenses provides additional useful information with respect to the impact of the restructuring and provides meaningful measures of our operating performance.

 

   Three Months Ended December 31,   Year Ended
December 31,
 
(in thousands)  2024   2023   2024   2023 
Operating expenses  $62,973   $64,660   $273,315   $285,536 
Restructuring related charges in operating expenses   (1,092)       (20,915)    
Board special committee fees       2,750        (11,410)
Loss on impairment of goodwill               (6,879)
Adjusted operating expenses  $61,881   $67,410   $252,400   $267,247 

 

9

 

 

 

 

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 loss 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:

 

   Three Months Ended
December 31,
   Year Ended
December 31,
 
(in thousands, except per share amounts)  2024   2023   2024   2023   
Net loss  $(8,511)  $(18,374)  $(98,098)  $(121,215)
Income tax (benefit) expense, as reported   (113)   (154)   63    8 
Change in fair value – warrant liabilities   (3,615)       (3,504)    
Loss on extinguishment of debt           3,394    4,331 
Restructuring related charges   1,378        25,047     
Loss on project write-off/vendor separation fee           1,355    1,050 
Loss on impairment of goodwill               6,879 
Board special committee fees       (2,750)       11,410 
Acquisition expenses               65 
Gain on insurance proceeds           (11,499)    
Adjusted net loss before income taxes   (10,861)   (21,278)   (83,242)   (97,472)
Adjusted income tax benefit(1)   2,813    5,511    21,560    25,245 
Adjusted net loss  $(8,048)  $(15,767)  $(61,682)  $(72,227)
                     
Adjusted net loss per share, diluted  $(0.07)  $(0.15)  $(0.57)  $(0.69)
                     
Adjusted weighted-average shares outstanding, diluted(2)   107,710    105,737    107,324    103,936 

 

(1) Represents the estimated effective tax rate of 25.9% for the three months and year ended December 31, 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.

 

(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.

 

10

 

 

 

 

A reconciliation of net income (loss) per share, diluted, to adjusted net income per diluted share is set forth below for the three months and year ended December 31, 2023 and 2022:

 

   For the Three Months Ended 
   December 31, 2024   December 31, 2023 
   Net Loss   Weighted Average
 Shares,
 Diluted
   Net Loss per Share, Diluted   Net Loss   Weighted Average Shares, Diluted   Net Loss per Share, Diluted 
                         
Net loss attributable to Purple Innovation Inc.(1)  $(8,479)   107,710   $(0.08)  $(18,333)   105,737   $(0.17)
Assumed exchange of shares(2)   (32)             (41)          
Net loss   (8,511)             (18,374)          
Adjustments to arrive at adjusted net loss before taxes(3)   (2,350)             (2,904)          
Adjusted net loss before taxes   (10,861)             (21,278)          
Adjusted income tax benefit(4)   2,813              5,511           
Adjusted net loss  $(8,048)   107,710   $(0.07)  $(15,767)   105,737   $(0.15)

 

(1) Represents net income 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 and added in if not already included in the weighted average diluted shares. 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 December 31, 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 Year Ended 
   December 31, 2024   December 31, 2023 
   Net Loss   Weighted Average
 Shares,
 Diluted
   Net Loss per Share, Diluted   Net Loss   Weighted Average Shares, Diluted   Net Loss per Share, Diluted 
                         
Net loss attributable to Purple Innovation Inc.(1)  $(97,897)   107,324   $(0.91)  $(120,757)   103,936   $(1.17)
Assumed exchange of shares(2)   (201)             (458)          
Net loss   (98,098)             (121,215)          
Adjustments to arrive at adjusted net loss before taxes(3)   14,856              23,743           
Adjusted net loss before taxes   (83,242)             (97,472)          
Adjusted income tax benefit(4)   21,560              25,245           
Adjusted net loss  $(61,682)   107,324   $(0.57)  $(72,227)   103,936   $(0.69)

 

(1) Represents net income 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 and added in if not already included in the weighted average diluted shares. 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% the year ended December 31, 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.

 

 

11