Purple Innovation Reports Third Quarter 2024 Results

Author's Avatar
Nov 04, 2024

PR Newswire

Restructuring Initiatives are On Track and Delivering Significant Margin Improvement

GAAP Gross Margin of 29.7%; Adjusted Gross Margin Improved 340bps versus Last Year to 40.5%

Adjusted EBITDA Loss Narrowed Notably to $(6.4) Million versus $(16.3) Million Last Year

LEHI, Utah, Nov. 4, 2024 /PRNewswire/ -- Purple Innovation, Inc. (NASDAQ: PRPL) ("Purple"), a comfort innovation company known for creating the "World's First No Pressureâ„¢ Mattress," today announced results for the third quarter ended September 30, 2024.

Purple_mattress_logo.jpg

"While our third quarter revenue was challenged, we are encouraged by both our year-to-date performance modestly exceeding the broader industry and the sustained improvements in our profitability," said CEO Rob DeMartini.

"The restructuring plan we announced earlier this quarter is on track to deliver meaningful cost savings in the new year as we improve our operational efficiencies and positions us to capitalize on tailwinds when the market improves. Looking forward, we remain confident in our Path to Premium Sleep strategy's ability to deliver long-term value and we look forward to building on this momentum into 2025."

Third Quarter 2024 Financial Results

Third quarter 2024 net revenue declined by 15.3% to $118.6 million, compared to $140.0 million in the third quarter of 2023. This decrease was primarily driven by industry-wide demand softness for home-related products, a reduction in advertising spend towards more profitable marketing, and the lapping of our successful launch of new premium mattresses in 2023. By channel, DTC net revenues decreased 11.7%, and wholesale net revenues decreased 20.1%. Within DTC, e-commerce net revenues decreased 15.7%, while showroom net revenues were approximately flat. In addition to the factors above, the decline in wholesale net revenues reflected the exit of certain customers.

Gross margin for the third quarter of 2024 decreased to 29.7% down 410 basis points compared to 33.8% in the prior year, negatively impacted by the $12.9 million of restructuring related charges offset in part by improved production efficiencies. The increase in production efficiencies was primarily due to supply chain initiatives and manufacturing efficiencies. We expect the restructuring plan will further streamline our operations and provide increased gross profits. Despite deleveraging from lower sales, adjusted gross margin, which excludes restructuring related charges during the quarter and launch costs in the prior year period, grew to 40.5%, an increase of 340 basis points compared to adjusted gross margin last year.

Operating expenses for the third quarter were $82.0 million, up 2.6% from $79.9 million in Q3 2023. This increase was driven by $19.8 million in restructuring related charges as part of the consolidation of our manufacturing operations to achieve significant operational efficiencies. Excluding all restructuring related charges this year and loss on impairment of goodwill last year, adjusted operating expenses were down by $10.9 million, primarily due to a $9.1 million reduction in advertising spend.

Net loss attributable to Purple Innovation, Inc. for the third quarter of 2024 was $(39.2) million or $(0.36) per diluted share, compared to a net loss of $(36.0) million or $(0.34) per diluted share in the third quarter 2023. Adjusted net loss, excluding restructuring related charges and certain non-cash and one-time items, was $(8.4) million or $(0.08) per diluted share, an improvement from $(19.4) million or $(0.18) per diluted share in the prior year.

EBITDA for the third quarter 2024 was $(27.4) million compared to $(29.7) million in the third quarter 2023. Adjusted EBITDA was $(6.4) million, an improvement from $(16.3) million in the prior year.

Restructuring, Impairment and Other Related Charges

In August 2024, we initiated a restructuring plan to strategically realign our operational focus to achieve significant operational efficiencies. This plan includes the closure of our two Utah manufacturing facilities to consolidate mattress production to our Georgia plant, as well as a headcount reduction at our Utah headquarters. As a result, we have a $32.7 million total restructuring, impairment and other related charges in the third quarter 2024. We expect to record additional restructuring and other related charges in the amount of $9.9 million through the second quarter of 2025. The supply chain consolidation and corporate restructure is expected to yield annual EBITDA savings of $15 to $20 million starting in 2025, and we plan to have positive cash flow and adjusted EBITDA next year.

Balance Sheet

Cash and cash equivalents were $23.4 million as of September 30, 2024, compared to $26.9 million as of December 31, 2023.

Inventories as of September 30, 2024 totaled $59.9 million, representing a decrease of 10.5%, or $7.0 million compared with December 31, 2023.

2024 Outlook

For the full year 2024, we expect to be at the lower end of our guidance range for net revenue of $490 million to $510 million, and also at the lower end of our guidance range for Adjusted EBITDA outlook of $(20) million to $(10) million. The company continues to prioritize and benefit from operational improvements and expects positive Adjusted EBITDA in the fourth quarter.

Conference Call and Webcast Information

Purple Innovation, Inc. will host a live conference call to discuss financial results today, November 4, 2024 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 59 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 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.

Non-GAAP Financial Measures

EBITDA, 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 third quarter and full year 2024, 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

PURPLE INNOVATION, INC.
Condensed Consolidated Balance Sheets
(unaudited – in thousands, except for par value)

September 30,
2024

December 31,
2023

Assets

Current assets:

Cash and cash equivalents

$

23,399

$

26,857

Accounts receivable, net

29,662

37,802

Inventories

59,881

66,878

Prepaid expenses

9,241

8,536

Other current assets

1,005

1,737

Total current assets

123,188

141,810

Property and equipment, net

100,155

128,661

Operating lease right-of-use assets

74,254

95,767

Intangible assets, net

9,226

22,196

Other long-term assets

2,450

2,191

Total assets

$

309,273

$

390,625

Liabilities and Stockholders' Equity

Current liabilities:

Accounts payable

$

30,393

$

49,831

Accrued compensation

15,109

5,064

Customer prepayments

3,778

5,718

Accrued rebates and allowances

10,040

13,243

Accrued warranty liabilities – current portion

7,634

9,793

Operating lease obligations – current portion

16,157

14,843

Other current liabilities

11,353

12,490

Total current liabilities

94,464

110,982

Related party debt

50,813

—

Long-term debt, net of current portion

—

26,909

Accrued warranty liabilities, net of current portion

27,336

25,798

Operating lease obligations, net of current portion

85,621

109,094

Warrant liabilities

19,682

—

Other long-term liabilities

3,344

2,235

Total liabilities

281,260

275,018

Commitments and contingencies (Note 14)

Stockholders' equity:

Class A common stock; $0.0001 par value, 210,000 shares authorized; 107,516
issued and outstanding at September 30, 2024 and 105,507 issued and
outstanding at December 31, 2023

11

11

Class B common stock; $0.0001 par value, 90,000 shares authorized; 192 issued
and outstanding at September 30, 2024 and at December 31, 2023

—

—

Additional paid-in capital

593,343

591,380

Accumulated deficit

(565,387)

(475,969)

Total stockholders' equity attributable to Purple Innovation, Inc.

27,967

115,422

Noncontrolling interest

46

185

Total stockholders' equity

28,013

115,607

Total liabilities and stockholders' equity

$

309,273

$

390,625

PURPLE INNOVATION, INC.
Condensed Consolidated Statements of Operations
(unaudited – in thousands, except per share amounts)

Three Months Ended
September 30,

Nine Months Ended
September 30,

2024

2023

2024

2023

Revenues, net

$

118,598

$

139,996

$

358,902

$

364,605

Cost of revenues:

Cost of revenues

70,546

92,687

220,190

241,244

Cost of revenues - restructuring related charges

12,859

—

12,859

—

Total cost of revenues

83,405

92,687

233,049

241,244

Gross profit

35,193

47,309

125,853

123,361

Operating expenses:

Marketing and sales

42,939

52,816

125,778

137,368

General and administrative

17,266

17,524

55,111

67,628

Research and development

2,920

2,704

10,572

9,001

Restructuring, impairment and other related charges

18,881

—

18,881

—

Loss on impairment of goodwill

—

6,879

—

6,879

Total operating expenses

82,006

79,923

210,342

220,876

Operating loss

(46,813)

(32,614)

(84,489)

(97,515)

Other income (expense):

Interest expense

(4,394)

(594)

(13,029)

(1,148)

Other income, net

7,165

205

11,612

315

Change in fair value – warrant liabilities

4,795

—

(111)

—

Loss on extinguishment of debt

—

(3,114)

(3,394)

(4,331)

Total other income (expense), net

7,566

(3,503)

(4,922)

(5,164)

Net loss before income taxes

(39,247)

(36,117)

(89,411)

(102,679)

Income tax expense

(63)

(18)

(176)

(162)

Net loss

(39,310)

(36,135)

(89,587)

(102,841)

Net loss attributable to noncontrolling interest

(82)

(131)

(169)

(417)

Net loss attributable to Purple Innovation, Inc.

$

(39,228)

$

(36,004)

$

(89,418)

$

(102,424)

Net loss per share:

Basic

$

(0.36)

$

(0.34)

$

(0.84)

$

(0.99)

Diluted

$

(0.36)

$

(0.34)

$

(0.84)

$

(0.99)

Weighted average common shares outstanding:

Basic

107,508

105,326

107,008

102,962

Diluted

107,508

105,326

107,008

102,962

PURPLE INNOVATION, INC.
Condensed Consolidated Statements of Cash Flows
(unaudited - in thousands)

Three Months Ended
September 30,

Nine Months Ended
September 30,

2024

2023

2024

2023

Cash flows from operating activities:

Net loss

$

(39,310)

$

(36,135)

$

(89,587)

$

(102,841)

Adjustments to reconcile net loss to net cash used in
operating activities:

Depreciation and amortization

14,627

6,073

27,448

18,963

Non-cash interest

1,931

234

5,303

920

Paid-in-kind interest

2,653

—

7,028

—

Non-cash restructuring, impairment and other related
charges

20,115

—

20,115

—

Loss on impairment of goodwill

—

6,879

—

6,879

Change in fair value – warrant liabilities

(4,795)

—

111

—

Loss on extinguishment of debt

—

3,114

3,394

4,331

Stock-based compensation

791

939

2,108

3,792

Loss on disposal of property and equipment

658

—

770

—

Changes in operating assets and liabilities:

Accounts receivable

2,421

(10,002)

8,140

1,465

Inventories

5,750

5,757

2,971

696

Prepaid expenses and other assets

(4,287)

(4,156)

378

(1,204)

Operating leases, net

(765)

147

(2,105)

1,462

Accounts payable

(7,036)

(2,760)

(16,558)

544

Accrued compensation

5,923

1,908

10,045

(801)

Customer prepayments

(954)

(302)

(1,940)

723

Accrued rebates and allowances

1,405

2,748

(3,203)

(1,229)

Accrued warranty liabilities

(462)

2,360

(621)

7,422

Other accrued liabilities

2,454

5,441

1,592

3,070

Net cash provided by (used in) operating activities

1,119

(17,755)

(24,611)

(55,808)

Cash flows from investing activities:

Excess restricted cash returned to acquiree

—

(826)

—

(826)

Purchase of property and equipment

(1,018)

(3,326)

(6,160)

(8,769)

Investment in intangible assets

(110)

(208)

(221)

(588)

Net cash used in investing activities

(1,128)

(4,360)

(6,381)

(10,183)

Cash flows from financing activities:

Payments on term loan

—

—

(25,000)

(24,656)

Payments on revolving line of credit

—

—

(5,000)

—

Proceeds from related party loan

—

—

61,000

—

Proceeds from term loan

—

25,000

—

25,000

Payments for debt issuance costs

—

(3,228)

(3,466)

(6,126)

Proceeds from stock offering

—

—

—

60,300

Payments for public offering costs

—

—

—

(3,301)

Proportional Representation Preferred Linked Stock
redemption fee

—

—

—

(105)

Tax receivable agreement payments

—

—

—

(269)

Net cash provided by financing activities

—

21,772

27,534

50,843

Net decrease in cash

(9)

(343)

(3,458)

(15,148)

Cash, beginning of the period

23,408

26,949

26,857

41,754

Cash, end of the period

$

23,399

$

26,606

$

23,399

$

26,606

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 income, adjusted net income per diluted share and adjusted gross profit. 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 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 (income) expense, 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 fees, 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

September 30,

Nine Months Ended

September 30,

2024

2023

2024

2023

GAAP net loss

$

(39,310)

(36,135)

(89,587)

(102,841)

Interest expense

4,394

594

13,029

1,148

Income tax expense

63

18

176

162

Other income, net

(7,165)

(205)

(11,612)

(315)

Depreciation and amortization

14,627

6,073

27,448

18,963

EBITDA

(27,391)

(29,655)

(60,546)

(82,883)

Adjustments:

Change in fair value - warrant liability

(4,795)

—

111

—

Loss on extinguishment of debt

—

3,114

3,394

4,331

Stock-based compensation expense

791

939

2,108

3,792

Restructuring related charges

23,669

—

23,669

—

Vendor separation fee

—

—

—

1,050

Loss on project write-off

—

—

1,355

—

Loss on impairment of goodwill

—

6,879

—

6,879

Legal fees

16

775

940

3,520

Board special committee costs

—

—

—

14,160

Acquisition expenses

—

—

—

65

Executive interim and search costs

409

1,456

3,383

3,258

Severance costs

202

—

1,086

586

Showroom opening and closing costs

724

242

782

338

Adjusted EBITDA

$

(6,375)

$

(16,250)

$

(23,718)

$

(44,904)

Reconciliation of GAAP Gross Margin to Adjusted Gross Margin

A reconciliation of GAAP gross margin to the non-GAAP measures of adjusted gross margin is provided below. Adjusted gross margin 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 restructuring and provides meaningful measures of our operating performance.

(in thousands)

Three Months Ended
September 30,

Nine Months Ended
September 30,

2024

2023

2024

2023

Revenues, net

$

118,598

$

139,996

$

358,902

$

364,605

Discounts on new product transition

—

3,124

—

12,752

Adjusted revenues, net

118,598

143,120

358,902

377,357

Total cost of revenues

83,405

92,687

233,049

241,244

Cost of new product transition

—

(2,692)

—

(5,015)

Restructuring charges in cost of revenues

(12,859)

—

(12,859)

—

Adjusted cost of revenues

70,546

89,995

220,190

236,229

Adjusted gross profit

$

48,052

$

53,125

$

138,712

$

141,128

Adjusted gross profit %

40.5 %

37.1 %

38.6 %

37.4 %

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 loss on 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.

(in thousands)

Three Months Ended
September 30,

Nine Months Ended
September 30,

2024

2023

2024

2023

Operating expenses

$

82,006

$

79,923

$

210,342

$

220,876

Restructuring related charges in operating expenses

(19,832)

—

(19,832)

—

Loss on impairment of goodwill

—

(6,879)

—

(6,879)

Adjusted operating expenses

$

62,174

$

73,044

$

190,510

$

213,997

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

Our presentation of adjusted net income assumes that all net income is attributable to Purple Innovation, Inc. (i.e. there is no allocation of net income or 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 income per share, diluted, is calculated by dividing adjusted net income 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
September 30,

Nine Months Ended
September 30,

2024

2023

2024

2023

Net loss

$

(39,310)

$

(36,135)

$

(89,587)

$

(102,841)

Income tax (benefit) expense, as reported

63

18

176

162

Loss on extinguishment of debt

—

3,114

3,394

4,331

Restructuring related charges

32,682

—

32,682

—

Loss on impairment of goodwill

—

6,879

—

6,879

Board special committee fees

—

—

—

14,160

Acquisition expenses

—

—

—

65

Change in fair value – warrant liabilities

(4,795)

—

111

—

Adjusted net loss before income taxes

(11,360)

(26,124)

(53,224)

(77,244)

Adjusted income tax benefit(1)

2,942

6,766

13,785

20,006

Adjusted net loss

$

(8,418)

$

(19,358)

$

(39,439)

$

(57,238)

Adjusted net loss per share, diluted

$

(0.08)

$

(0.18)

$

(0.37)

$

(0.55)

Adjusted weighted-average shares outstanding, diluted(2)

107,703

105,744

107,203

103,380

(1) Represents the estimated effective tax rate of 25.9% for the three and nine months ended September 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.

(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 nine months ended September 30, 2024 and 2023:

For the Three Months Ended

September 30, 2024

September 30, 2023

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)

$

(39,228)

107,508

$

(0.36)

$

(36,004)

105,326

$

(0.34)

Assumed exchange of shares(2)

(82)

195

(131)

418

Net loss

(39,310)

(36,135)

Adjustments to arrive at adjusted loss
before taxes(3)

27,950

10,011

Adjusted loss before taxes

(11,360)

(26,124)

Adjusted income tax benefit(4)

2,942

6,766

Adjusted net loss

$

(8,418)

107,703

$

(0.08)

$

(19,358)

105,744

$

(0.18)

(1) Represents net income (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. 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 September 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 Nine Months Ended

September 30, 2024

September 30, 2023

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)

$

(89,418)

107,008

$

(0.84)

$

(102,424)

102,962

$

(0.99)

Assumed exchange of shares(2)

(169)

195

(417)

418

Net loss

(89,587)

(102,841)

Adjustments to arrive at adjusted loss
before taxes(3)

36,363

25,597

Adjusted loss before taxes

(53,224)

(77,244)

Adjusted income tax benefit(4)

13,785

20,006

Adjusted net loss

$

(39,439)

107,203

$

(0.37)

$

(57,238)

103,380

$

(0.55)

(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. 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 nine months ended September 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.

favicon.png?sn=LA47924&sd=2024-11-04 View original content to download multimedia:https://www.prnewswire.com/news-releases/purple-innovation-reports-third-quarter-2024-results-302295829.html

SOURCE Purple Innovation, LLC

rt.gif?NewsItemId=LA47924&Transmission_Id=202411041605PR_NEWS_USPR_____LA47924&DateId=20241104