Purple Innovation Reports Third Quarter 2025 Results
Purple Innovation (NASDAQ: PRPL) reported third quarter 2025 results on Nov 4, 2025, highlighting a continued profitability turnaround. Q3 net revenue was $118.8M versus $118.6M year‑ago. Gross profit rose to $50.9M (42.8% of revenue) and adjusted gross margin expanded by 230 basis points vs. the prior year. Operating expense fell 23.2% to $63.0M. Net loss narrowed to $11.7M from $39.2M, and adjusted EBITDA improved to $0.2M from $(6.4)M. Cash was $32.4M and net inventories were $65.8M (up 9.8% YoY). The company maintained full‑year 2025 guidance: $465–$485M revenue and adjusted EBITDA breakeven to $10M.
Management cited Rejuvenate 2.0, Mattress Firm rollout, showroom strength and manufacturing efficiencies as drivers of momentum while e‑commerce remained softer.
Purple Innovation (NASDAQ: PRPL) ha riportato i risultati del terzo trimestre 2025 il 4 novembre 2025, evidenziando un ulteriore turnaround della redditività. Il fatturato netto del Q3 è stato $118.8M rispetto a $118.6M nello stesso periodo dell'anno precedente. Il utile lordo è aumentato a $50.9M (42.8% dei ricavi) e il margine lordo rettificato si è ampliato di 230 punti base rispetto all'anno precedente. Le spese operative sono diminuite del 23.2% a $63.0M. La perdita netta si è contratta a $11.7M da $39.2M, e l'Ebitda rettificato è migliorato a $0.2M da $(6.4)M. La cassa era $32.4M e le scorte nette erano $65.8M (in aumento del 9.8% su base annua). L'azienda ha mantenuto la guidance per l'intero 2025: ricavi di $465–$485M e breakeven o EBITDA rettificato fino a $10M.
La direzione ha indicato Rejuvenate 2.0, il lancio di Mattress Firm, la solidità degli showroom e l'efficienza della produzione come driver del momentum, mentre il commercio elettronico è rimasto più debole.
Purple Innovation (NASDAQ: PRPL) reportó resultados del tercer trimestre de 2025 el 4 de noviembre de 2025, destacando una nueva vuelta a la rentabilidad. Los ingresos netos del tercer trimestre fueron $118.8M frente a $118.6M en el mismo periodo del año anterior. El beneficio bruto subió a $50.9M (42.8% de los ingresos) y el margen bruto ajustado se expandió en 230 puntos básicos frente al año anterior. Los gastos operativos cayeron un 23.2% a $63.0M. La pérdida neta se estrechó a $11.7M desde $39.2M, y el EBITDA ajustado mejoró a $0.2M desde $(6.4)M. La caja fue de $32.4M y las existencias netas fueron de $65.8M (un incremento del 9.8% interanual). La compañía mantiene la guía para 2025: ingresos de $465–$485M y EBITDA ajustado en equilibrio a $10M.
La dirección citó Rejuvenate 2.0, el despliegue de Mattress Firm, la fortaleza de los showrooms y las eficiencias de manufactura como impulsores del rendimiento, mientras que el comercio electrónico se mantuvo más débil.
Purple Innovation (NASDAQ: PRPL)은 2025년 4월 11일 2025년 3분기 실적을 발표하여 수익성 회복의 지속을 강조했습니다. 3분기 순매출은 $118.8M로 전년 동기 $118.6M에 비해 증가했습니다. 총이익은 $50.9M(매출의 42.8%)로 상승했고 조정된 총이익률은 전년 대비 230bp 확장되었습니다. 영업비용은 $63.0M로 23.2% 감소했습니다. 순손실은 $11.7M로 축소되었고, 조정 EBITDA는 $0.2M으로 개선되었으며 전년의 $(6.4)M에서 바뀌었습니다. 현금은 $32.4M였고 순재고는 $65.8M로 (전년 대비 9.8% 증가). 회사는 2025년 연간 가이던스를 유지했습니다: $465–$485M의 매출 및 조정 EBITDA 손익분기점에서 10M까지.
관리진은 Rejuvenate 2.0, Mattress Firm 출시, 쇼룸의 강세 및 제조 효율성을 모멘텀의 원동력으로 지목했고 e-커머스는 다소 약했다.
Purple Innovation (NASDAQ: PRPL) a publié les résultats du troisième trimestre 2025 le 4 novembre 2025, mettant en évidence un redressement soutenu de la rentabilité. Le chiffre d'affaires net du T3 était $118.8M contre $118.6M l'année précédente. Le bénéfice brut est monté à $50.9M (42,8% du chiffre d'affaires) et la marge brute ajustée s'est étendue de 230 points de base par rapport à l'année précédente. Les dépenses opérationnelles ont diminué de 23,2% pour atteindre $63.0M. La perte nette s'est réduite à $11.7M contre $39.2M, et l'EBITDA ajusté s'est amélioré à $0.2M contre $(6.4)M. La trésorerie était de $32.4M et les stocks nets de $65.8M (en hausse de 9,8% en glissement annuel). La société a maintenu ses prévisions pour l'ensemble 2025: un chiffre d'affaires de $465–$485M et un EBITDA ajusté en équilibre à $10M.
La direction a cité Rejuvenate 2.0, le déploiement Mattress Firm, la force des showrooms et les efficacités de fabrication comme moteurs de momentum, tandis que le commerce en ligne est resté plus faible.
Purple Innovation (NASDAQ: PRPL) hat die Ergebnisse des dritten Quartals 2025 am 4. November 2025 vorgelegt und dabei eine anhaltende Profitabilitätswende hervorgehoben. Q3 Nettoumsatz betrug $118.8M gegenüber $118.6M im Vorjahreszeitraum. Bruttogewinn stieg auf $50.9M (42.8% des Umsatzes) und bereinigte Bruttomarge expandierte gegenüber dem Vorjahr um 230 Basispunkte. Betriebsaufwendungen sanken um 23.2% auf $63.0M. Nettogewinn musste sich von $39.2M auf $11.7M reduzieren, und bereinigtes EBITDA verbesserte sich zu $0.2M von $(6.4)M. Cash betrug $32.4M und Nettolagerbestände $65.8M (ansteigend um 9.8% yoy). Das Unternehmen bestätigte die Jahresprognose 2025: Umsatz $465–$485M und bereinigtes EBITDA Breakeven bis $10M.
Management verwies auf Rejuvenate 2.0, die Einführung von Mattress Firm, Showroom-Stärke und Fertigungseffizienz als Treiber der Dynamik, während der E-Commerce weiterhin schwächer blieb.
Purple Innovation (NASDAQ: PRPL) أعلنت نتائج الرباع الثالث 2025 في 4 نوفمبر 2025، مع إبراز تحول ربحية مستمر. إيرادات الربع الثالث الصافية كانت $118.8M مقابل $118.6M للسنة السابقة. الربح الإجمالي ارتفع إلى $50.9M (42.8% من الإيرادات) والهامش الإجمالي المعدّل اتسع بمقدار 230 نقطة أساسية مقارنة بالعام السابق. المصاريف التشغيلية انخفضت بنسبة 23.2% لتصل إلى $63.0M. الخسارة الصافية تقاربت إلى $11.7M من $39.2M، وEBITDA المعدّل تحسّن إلى $0.2M من $(6.4)M. النقدية كانت $32.4M وليستة المخزونات الصافية كانت $65.8M (ارتفاع 9.8% على أساس سنوي). حافظت الشركة على توجيهات 2025 كاملة السنة: إيرادات بين $465–$485M وEBITDA المعدّل عند نقطة تعادل حتى $10M.
كما أشارت الإدارة إلى Rejuvenate 2.0، إطلاق Mattress Firm، قوة غرف العرض وكفاءات التصنيع كمحركات للدفع، بينما ظل التجارة الإلكترونية أضعف.
- Adjusted EBITDA improved to $0.2M in Q3
- Net loss narrowed to $11.7M from $39.2M year‑ago
- Adjusted gross margin expanded by 230 basis points to 42.8%
- Q3 revenue stable at $118.8M versus $118.6M
- Cash increased to $32.4M as of Sep 30, 2025
- Net inventories rose to $65.8M, up 9.8% year‑over‑year
- Company still posted a net loss of $11.7M for Q3
- E‑commerce channel performance was softer in the quarter
Insights
Purple shows clear operational improvement: smaller net loss, positive adjusted EBITDA, and maintained full‑year guidance.
Revenue of
The business depends on continued product rollout and wholesale expansion: management cites Rejuvenate 2.0 shipments and the Mattress Firm partnership as growth drivers, and the company reiterates full‑year guidance of revenue
Watch the rollout and demand signals over the next two quarters: sequential gross‑margin trends, wholesale expansion metrics (pace of Mattress Firm placements and showroom performance), inventory turns, and whether adjusted EBITDA stays sustainably positive through year‑end
Purple Achieves Improved Net Loss and Positive Adjusted EBITDA, Advancing Its Profitability Turnaround
Rejuvenate 2.0 Drives Continued Product and Brand Momentum
Mattress Firm Rollout Remains on Track, Supporting Growth in Premium Segment
"Our third quarter results reflect the continued progress we're making in strengthening Purple's foundation and positioning the company for sustainable, profitable growth," said Rob DeMartini, CEO of Purple Innovation. "We delivered results in line with expectations, achieving an improved net loss and positive adjusted EBITDA and a sequential improvement in gross margin despite tariff headwinds. These results highlight the discipline and focus that are driving improved performance across our business."
DeMartini continued, "One year after launching our restructuring program, Purple is a leaner, more agile company that is now firmly focused on scaling for growth. The success of Rejuvenate 2.0, the ongoing expansion of our Mattress Firm partnership, and strong showroom performance all underscore the power of our innovation and our brand momentum, marking an important inflection point in sales trends after consecutive quarters of year-over-year declines. We are entering the final months of the year with confidence, executing against our Path to Premium Sleep strategy and remaining on track to deliver positive adjusted EBITDA for the full year."
Third Quarter 2025 Financial Results
Third quarter 2025 net revenue was
Gross profit for the third quarter increased to
Third quarter operating expenses were
Net loss attributable to Purple Innovation, Inc. for the third quarter was
Adjusted EBITDA for the third quarter was
Balance Sheet
As of September 30, 2025, the Company had cash and cash equivalents of
Net inventories as of September 30, 2025, totaled
2025 Outlook
The Company is maintaining its 2025 guidance, projecting full-year revenue of
Conference Call and Webcast Information
Purple Innovation, Inc. will host a live conference call to discuss financial results today, November 4, 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 3,800 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 gross margin, 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
|
PURPLE INNOVATION, INC. Condensed Consolidated Balance Sheets (unaudited – in thousands, except for par value) |
|||||||
|
|
|||||||
|
|
|
September 30, |
|
|
December 31, |
||
|
2025 |
2024 |
||||||
|
Assets |
|
|
|
|
|
||
|
Current assets: |
|
|
|
|
|
||
|
Cash and cash equivalents |
|
$ |
32,358 |
|
|
$ |
29,011 |
|
Accounts receivable, net |
|
|
25,210 |
|
|
|
33,057 |
|
Inventories |
|
|
65,770 |
|
|
|
56,863 |
|
Prepaid expenses |
|
|
7,401 |
|
|
|
6,023 |
|
Other current assets |
|
|
5,667 |
|
|
|
1,414 |
|
Total current assets |
|
|
136,406 |
|
|
|
126,368 |
|
Property and equipment, net |
|
|
79,495 |
|
|
|
93,874 |
|
Operating lease right-of-use assets |
|
|
70,668 |
|
|
|
75,516 |
|
Intangible assets, net |
|
|
6,895 |
|
|
|
8,890 |
|
Other long-term assets |
|
|
8,657 |
|
|
|
3,197 |
|
Total assets |
|
$ |
302,121 |
|
|
$ |
307,845 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
35,661 |
|
|
$ |
40,639 |
|
Accrued compensation |
|
|
7,765 |
|
|
|
9,415 |
|
Customer prepayments |
|
|
5,209 |
|
|
|
6,411 |
|
Accrued rebates and allowances |
|
|
13,820 |
|
|
|
10,013 |
|
Accrued warranty liabilities – current portion |
|
|
7,635 |
|
|
|
6,114 |
|
Operating lease obligations – current portion |
|
|
16,379 |
|
|
|
15,661 |
|
Other current liabilities |
|
|
10,628 |
|
|
|
12,750 |
|
Total current liabilities |
|
|
97,097 |
|
|
|
101,003 |
|
Related party debt |
|
|
102,889 |
|
|
|
55,394 |
|
Accrued warranty liabilities, net of current portion |
|
|
24,163 |
|
|
|
26,091 |
|
Operating lease obligations, net of current portion |
|
|
80,837 |
|
|
|
87,072 |
|
Warrant liabilities |
|
|
22,032 |
|
|
|
16,067 |
|
Other long-term liabilities |
|
|
2,010 |
|
|
|
2,009 |
|
Total liabilities |
|
|
329,028 |
|
|
|
287,636 |
|
Commitments and contingencies (Note 13) |
|
|
|
|
|
|
|
|
Stockholders' equity (deficit): |
|
|
|
|
|
|
|
|
Class A common stock; |
|
|
11 |
|
|
|
11 |
|
Class B common stock; |
|
|
— |
|
|
|
— |
|
Additional paid-in capital |
|
|
595,118 |
|
|
|
594,053 |
|
Accumulated deficit |
|
|
(622,068) |
|
|
|
(573,866 |
|
Total stockholders' equity (deficit) attributable to Purple Innovation, Inc. |
|
|
(26,939) |
|
|
|
20,198 |
|
Noncontrolling interest |
|
|
32 |
|
|
|
11 |
|
Total stockholders' equity (deficit) |
|
|
(26,907) |
|
|
|
20,209 |
|
Total liabilities and stockholders' equity (deficit) |
|
$ |
302,121 |
|
|
$ |
307,845 |
|
PURPLE INNOVATION, INC. Condensed Consolidated Statements of Operations (unaudited – in thousands, except per share amounts) |
|
|||||||||||||||
|
|
|
|||||||||||||||
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
September 30, |
September 30, |
|||||||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Revenues, net |
|
$ |
118,766 |
|
|
$ |
118,598 |
|
|
$ |
328,037 |
|
|
$ |
358,902 |
|
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
67,915 |
|
|
|
70,546 |
|
|
|
197,462 |
|
|
|
220,190 |
|
|
Cost of revenues - restructuring related charges |
|
|
— |
|
|
|
12,859 |
|
|
|
995 |
|
|
|
12,859 |
|
|
Total cost of revenues |
|
|
67,915 |
|
|
|
83,405 |
|
|
|
198,457 |
|
|
|
233,049 |
|
|
Gross profit |
|
|
50,851 |
|
|
|
35,193 |
|
|
|
129,580 |
|
|
|
125,853 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing and sales |
|
|
40,120 |
|
|
|
42,939 |
|
|
|
107,362 |
|
|
|
125,778 |
|
|
General and administrative |
|
|
15,200 |
|
|
|
17,266 |
|
|
|
44,678 |
|
|
|
55,111 |
|
|
Research and development |
|
|
2,367 |
|
|
|
2,920 |
|
|
|
6,997 |
|
|
|
10,572 |
|
|
Restructuring, impairment and other related charges |
|
|
5,290 |
|
|
|
18,881 |
|
|
|
11,387 |
|
|
|
18,881 |
|
|
Total operating expenses |
|
|
62,977 |
|
|
|
82,006 |
|
|
|
170,424 |
|
|
|
210,342 |
|
|
Operating loss |
|
|
(12,126) |
|
|
|
(46,813) |
|
|
|
(40,844) |
|
|
|
(84,489) |
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(8,203) |
|
|
|
(4,394) |
|
|
|
(20,424) |
|
|
|
(13,029) |
|
|
Other income, net |
|
|
1,742 |
|
|
|
7,165 |
|
|
|
1,812 |
|
|
|
11,612 |
|
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,394) |
|
|
Change in fair value – warrant liabilities |
|
|
6,892 |
|
|
|
4,795 |
|
|
|
11,319 |
|
|
|
(111) |
|
|
Total other income (expense), net |
|
|
431 |
|
|
|
7,566 |
|
|
|
(7,293) |
|
|
|
(4,922) |
|
|
Net loss before income taxes |
|
|
(11,695) |
|
|
|
(39,247) |
|
|
|
(48,137) |
|
|
|
(89,411) |
|
|
Income tax expense |
|
|
(53) |
|
|
|
(63) |
|
|
|
(148) |
|
|
|
(176) |
|
|
Net loss |
|
|
(11,748) |
|
|
|
(39,310) |
|
|
|
(48,285) |
|
|
|
(89,587) |
|
|
Net loss attributable to noncontrolling interest |
|
|
(28) |
|
|
|
(82) |
|
|
|
(83) |
|
|
|
(169) |
|
|
Net loss attributable to Purple Innovation, Inc. |
|
$ |
(11,720) |
|
|
$ |
(39,228) |
|
|
$ |
(48,202) |
|
|
$ |
(89,418) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.11) |
|
|
$ |
(0.36) |
|
|
$ |
(0.45) |
|
|
$ |
(0.84) |
|
|
Diluted |
|
$ |
(0.11) |
|
|
$ |
(0.36) |
|
|
$ |
(0.45) |
|
|
$ |
(0.84) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
108,245 |
|
|
|
107,508 |
|
|
|
108,026 |
|
|
|
107,008 |
|
|
Diluted |
|
|
108,409 |
|
|
|
107,508 |
|
|
|
108,191 |
|
|
|
107,008 |
|
|
PURPLE INNOVATION, INC. Condensed Consolidated Statements of Cash Flows (unaudited – in thousands) |
|
|||||||
|
|
|
|||||||
|
|
|
Nine Months Ended |
|
|||||
|
|
|
2025 |
|
|
2024 |
|
||
|
Cash flows from operating activities: |
|
|
|
|
|
|
||
|
Net loss |
|
$ |
(48,285) |
|
|
$ |
(89,587) |
|
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
19,659 |
|
|
|
27,448 |
|
|
Non-cash interest |
|
|
9,537 |
|
|
|
5,303 |
|
|
Paid-in-kind interest |
|
|
11,266 |
|
|
|
7,028 |
|
|
Non-cash restructuring, impairment and other related charges |
|
|
3,775 |
|
|
|
20,115 |
|
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
3,394 |
|
|
Loss on disposal of property and equipment |
|
|
318 |
|
|
|
770 |
|
|
Change in fair value – warrant liabilities |
|
|
(11,319) |
|
|
|
111 |
|
|
Stock-based compensation |
|
|
1,265 |
|
|
|
2,108 |
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
7,847 |
|
|
|
8,140 |
|
|
Inventories |
|
|
(8,907) |
|
|
|
2,971 |
|
|
Prepaid expenses and other assets |
|
|
755 |
|
|
|
378 |
|
|
Operating leases, net |
|
|
(2,080) |
|
|
|
(2,105) |
|
|
Accounts payable |
|
|
(4,464) |
|
|
|
(16,558) |
|
|
Accrued compensation |
|
|
(1,650) |
|
|
|
10,045 |
|
|
Customer prepayments |
|
|
(1,202) |
|
|
|
(1,940) |
|
|
Accrued rebates and allowances |
|
|
307 |
|
|
|
(3,203) |
|
|
Accrued warranty liabilities |
|
|
(407) |
|
|
|
(621) |
|
|
Other accrued liabilities |
|
|
(4,445) |
|
|
|
1,592 |
|
|
Net cash used in operating activities |
|
|
(28,030) |
|
|
|
(24,611) |
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
Sale of property and equipment |
|
|
464 |
|
|
|
— |
|
|
Purchase of property and equipment |
|
|
(6,076) |
|
|
|
(6,160) |
|
|
Investment in intangible assets |
|
|
(454) |
|
|
|
(221) |
|
|
Net cash used in investing activities |
|
|
(6,066) |
|
|
|
(6,381) |
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
3,347 |
|
|
|
(3,458) |
|
|
Cash and cash equivalents, beginning of the year |
|
|
29,011 |
|
|
|
26,857 |
|
|
Cash and cash equivalents, end of the period |
|
$ |
32,358 |
|
|
$ |
23,399 |
|
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, showroom opening and closing costs and non-operating facility expense. 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, |
|
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
GAAP net loss |
|
$ |
(11,748) |
|
|
|
(39,310) |
|
|
|
(48,285) |
|
|
|
(89,587) |
|
|
Interest expense |
|
|
8,203 |
|
|
|
4,394 |
|
|
|
20,424 |
|
|
|
13,029 |
|
|
Income tax expense |
|
|
53 |
|
|
|
63 |
|
|
|
148 |
|
|
|
176 |
|
|
Other income, net |
|
|
(1,742) |
|
|
|
(7,165) |
|
|
|
(1,812) |
|
|
|
(11,612) |
|
|
Depreciation and amortization |
|
|
9,777 |
|
|
|
14,627 |
|
|
|
19,658 |
|
|
|
27,448 |
|
|
EBITDA |
|
|
4,543 |
|
|
|
(27,391) |
|
|
|
(9,867) |
|
|
|
(60,546) |
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value - warrant liability |
|
|
(6,893) |
|
|
|
(4,795) |
|
|
|
(11,320) |
|
|
|
111 |
|
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
795 |
|
|
|
3,394 |
|
|
Stock-based compensation expense |
|
|
420 |
|
|
|
791 |
|
|
|
1,265 |
|
|
|
2,108 |
|
|
Restructuring related charges |
|
|
65 |
|
|
|
23,669 |
|
|
|
6,850 |
|
|
|
23,669 |
|
|
Loss on project write-off |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,355 |
|
|
Non-recurring and debt issuance legal fees |
|
|
310 |
|
|
|
16 |
|
|
|
655 |
|
|
|
940 |
|
|
Strategic alternative costs |
|
|
698 |
|
|
|
— |
|
|
|
1,958 |
|
|
|
— |
|
|
Executive interim and search costs |
|
|
— |
|
|
|
409 |
|
|
|
— |
|
|
|
3,383 |
|
|
Severance costs |
|
|
82 |
|
|
|
202 |
|
|
|
1,652 |
|
|
|
1,086 |
|
|
Showroom opening and closing costs |
|
|
— |
|
|
|
724 |
|
|
|
147 |
|
|
|
782 |
|
|
Non-operating facility expense |
|
|
964 |
|
|
|
— |
|
|
|
964 |
|
|
|
— |
|
|
Adjusted EBITDA |
|
$ |
189 |
|
|
$ |
(6,375) |
|
|
$ |
(6,901) |
|
|
$ |
(23,718) |
|
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 net revenue less adjusted cost of revenues. Adjusted cost of revenues represents cost of revenues excluding restructuring charges recorded in cost of revenues. 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 |
|
|
Nine Months Ended |
|
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Revenues, net |
|
$ |
118,766 |
|
|
$ |
118,598 |
|
|
$ |
328,037 |
|
|
$ |
358,902 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues |
|
|
67,915 |
|
|
|
83,405 |
|
|
|
198,457 |
|
|
|
233,049 |
|
|
Restructuring charges in cost of revenues |
|
|
— |
|
|
|
(12,859) |
|
|
|
(995) |
|
|
|
(12,859) |
|
|
Adjusted cost of revenues |
|
|
67,915 |
|
|
|
70,546 |
|
|
|
197,462 |
|
|
|
220,190 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross profit |
|
$ |
50,851 |
|
|
$ |
48,052 |
|
|
$ |
130,575 |
|
|
$ |
138,712 |
|
|
Adjusted gross profit % |
|
|
42.8 % |
|
|
|
40.5 % |
|
|
|
39.8 % |
|
|
|
38.6 % |
|
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 |
|
|
Nine Months Ended |
|
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Total operating expenses |
|
$ |
62,977 |
|
|
$ |
82,006 |
|
|
$ |
170,424 |
|
|
$ |
210,342 |
|
|
Restructuring, impairment and other related charges |
|
|
(5,290) |
|
|
|
(18,881) |
|
|
|
(11,387) |
|
|
|
(18,881) |
|
|
Adjusted operating expenses |
|
$ |
57,687 |
|
|
$ |
63,125 |
|
|
$ |
159,037 |
|
|
$ |
191,461 |
|
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 |
|
|
Nine Months |
|
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Net loss |
|
$ |
(11,748) |
|
|
$ |
(39,310) |
|
|
$ |
(48,285) |
|
|
$ |
(89,587) |
|
|
Income tax (benefit) expense, as reported |
|
|
53 |
|
|
|
63 |
|
|
|
148 |
|
|
|
176 |
|
|
Revenue reduction due to SGI Contract |
|
|
941 |
|
|
|
— |
|
|
|
1,568 |
|
|
|
— |
|
|
Change in fair value – warrant liabilities |
|
|
(6,892) |
|
|
|
(4,795) |
|
|
|
(11,319) |
|
|
|
111 |
|
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,394 |
|
|
Restructuring related charges |
|
|
5,290 |
|
|
|
32,682 |
|
|
|
12,382 |
|
|
|
32,682 |
|
|
Gain on insurance proceeds |
|
|
— |
|
|
|
(7,301) |
|
|
|
— |
|
|
|
(11,601) |
|
|
Board special committee fees |
|
|
698 |
|
|
|
— |
|
|
|
1,958 |
|
|
|
— |
|
|
Adjusted net loss before income taxes |
|
|
(11,658) |
|
|
|
(18,661) |
|
|
|
(43,548) |
|
|
|
(64,825) |
|
|
Adjusted income tax benefit(1) |
|
|
3,026 |
|
|
|
4,833 |
|
|
|
11,279 |
|
|
|
16,790 |
|
|
Adjusted net loss |
|
$ |
(8,632) |
|
|
$ |
(13,828) |
|
|
$ |
(32,269) |
|
|
$ |
(48,035) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss per share, diluted |
|
$ |
(0.08) |
|
|
$ |
(0.13) |
|
|
$ |
(0.30) |
|
|
$ |
(0.45) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted weighted-average shares outstanding, diluted(2) |
|
|
108,409 |
|
|
|
107,703 |
|
|
|
108,191 |
|
|
|
107,203 |
|
|
|
|
(1) Represents the estimated effective tax rate of |
|
|
|
(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, 2025 and 2024:
|
|
|
For the Three Months Ended |
|
|||||||||||||||||||||
|
|
|
September 30, 2025 |
|
|
September 30, 2024 |
|
||||||||||||||||||
|
|
|
Net Loss |
|
|
Weighted |
|
|
Net Income |
|
|
Net Loss |
|
|
Weighted |
|
|
Net Income |
|
||||||
|
Net loss attributable to Purple Innovation Inc.(1) |
|
$ |
(11,720) |
|
|
|
108,409 |
|
|
|
(0.11) |
|
|
$ |
(39,228) |
|
|
|
107,508 |
|
|
$ |
(0.36) |
|
|
Assumed exchange of shares(2) |
|
|
(28) |
|
|
|
— |
|
|
|
|
|
|
|
(82) |
|
|
|
195 |
|
|
|
|
|
|
Net loss |
|
|
(11,748) |
|
|
|
|
|
|
|
|
|
|
|
(39,310) |
|
|
|
|
|
|
|
|
|
|
Adjustments to arrive at adjusted loss before taxes(3) |
|
|
90 |
|
|
|
|
|
|
|
|
|
|
|
20,649 |
|
|
|
|
|
|
|
|
|
|
Adjusted loss before taxes |
|
|
(11,658) |
|
|
|
|
|
|
|
|
|
|
|
(18,661) |
|
|
|
|
|
|
|
|
|
|
Adjusted income tax benefit(4) |
|
|
3,026 |
|
|
|
|
|
|
|
|
|
|
|
4,833 |
|
|
|
|
|
|
|
|
|
|
Adjusted net loss |
|
$ |
(8,632) |
|
|
|
108,409 |
|
|
|
(0.08) |
|
|
$ |
(13,828) |
|
|
|
107,703 |
|
|
$ |
(0.13) |
|
|
|
|
(1) Represents net loss attributable to Purple Innovation, Inc. and the associated weighted average diluted shares, of Class A common stock outstanding. For the three months ended September 30, 2025, the Paired Securities are included in the beginning weighted average shares, diluted. |
|
|
|
(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 |
|
|
|
For the Nine Months Ended |
|
|||||||||||||||||||||
|
|
|
September 30, 2025 |
|
|
September 30, 2024 |
|
||||||||||||||||||
|
|
|
Net Income |
|
|
Weighted |
|
|
Net Income |
|
|
Net Income |
|
|
Weighted |
|
|
Net Income |
|
||||||
|
Net loss attributable to Purple Innovation Inc.(1) |
|
$ |
(48,202) |
|
|
|
108,191 |
|
|
|
(0.45) |
|
|
$ |
(89,418) |
|
|
|
107,008 |
|
|
$ |
(0.84) |
|
|
Assumed exchange of shares(2) |
|
|
(83) |
|
|
|
— |
|
|
|
|
|
|
|
(169) |
|
|
|
195 |
|
|
|
|
|
|
Net loss |
|
|
(48,285) |
|
|
|
|
|
|
|
|
|
|
|
(89,587) |
|
|
|
|
|
|
|
|
|
|
Adjustments to arrive at adjusted loss before taxes(3) |
|
|
4,737 |
|
|
|
|
|
|
|
|
|
|
|
24,762 |
|
|
|
|
|
|
|
|
|
|
Adjusted loss before taxes |
|
|
(43,548) |
|
|
|
|
|
|
|
|
|
|
|
(64,825) |
|
|
|
|
|
|
|
|
|
|
Adjusted income tax benefit(4) |
|
|
11,279 |
|
|
|
|
|
|
|
|
|
|
|
16,790 |
|
|
|
|
|
|
|
|
|
|
Adjusted net loss |
|
$ |
(32,269) |
|
|
|
108,191 |
|
|
|
(0.30) |
|
|
$ |
(48,035) |
|
|
|
107,203 |
|
|
$ |
(0.45) |
|
|
|
|
(1) Represents net loss attributable to Purple Innovation, Inc. and the associated weighted average diluted shares, of Class A common stock outstanding. For the nine months ended September 30, 2025, the Paired Securities are included in the beginning weighted average shares, diluted. |
|
|
|
(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 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/purple-innovation-reports-third-quarter-2025-results-302604624.html
SOURCE Purple Innovation, LLC