Please wait

 

 

Purple Innovation Reports Third Quarter 2025 Results

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

 

Lehi, Utah, November 4, 2025 – Purple Innovation, Inc. (NASDAQ: PRPL) (“Purple”), a comfort innovation company whose mattresses promise to give you “less pain, better sleep,” today announced results for the third quarter ended September 30, 2025.

 

“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 $118.8 million, up slightly compared to $118.6 million in the third quarter of 2024, fueled by the timing of Rejuvenate 2.0 shipments and the continued expansion of our Mattress Firm partnership. Strength across showroom and wholesale channels was partially offset by softer performance in e-commerce.

 

Gross profit for the third quarter increased to $50.9 million or 42.8% of net revenue, compared to $35.2 million or 29.7% in the prior year period. Adjusted gross margin, which excludes restructuring and related charges, expanded by 230 basis points to 42.8% in the quarter, compared to 40.5% in the year-prior period. With the restructuring now complete, we also benefited as product continues to scale at our Georgia facility, and we delivered greater manufacturing efficiencies and direct material cost savings.

 

Third quarter operating expenses were $63.0 million, down 23.2% from $82.0 million in the prior year quarter. The improvement was primarily driven by the comparison to significant restructuring, impairment, and related charges recorded last year, which declined by $13.6 million. Adjusted operating expenses, which excludes certain restructuring and impairment charges, were $57.7 million, down $5.4 million from the prior year period.

 

Net loss attributable to Purple Innovation, Inc. for the third quarter was $11.7 million, a decline from $39.2 million in the prior year.

 

Adjusted EBITDA for the third quarter was $0.2 million, an improvement from $(6.4) million last year, driven primarily by our strong gross margin performance and disciplined cost management.

 

1

 

 

 

Balance Sheet

 

As of September 30, 2025, the Company had cash and cash equivalents of $32.4 million compared to $29.0 million as of December 31, 2024.

 

Net inventories as of September 30, 2025, totaled $65.8 million, up 9.8% compared to September 30, 2024, and an increase of 15.7% compared to December 31, 2024.

 

2025 Outlook

 

The Company is maintaining its 2025 guidance, projecting full-year revenue of $465 to $485 million and adjusted EBITDA of breakeven to $10 million, supported by the strong performance of the Rejuvenate 2.0 mattress launch and the successful rollout of the Mattress Firm partnership.

 

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.

 

2

 

 

 

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

 

3

 

 

 

PURPLE INNOVATION, INC.

Condensed Consolidated Balance Sheets

(unaudited – in thousands, except for par value)

 

 

   September 30,
2025
   December 31,
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; $0.0001 par value, 210,000 shares authorized; 108,246 issued and outstanding at September 30, 2025, and 107,545 issued and outstanding at December 31, 2024   11    11 
Class B common stock; $0.0001 par value, 90,000 shares authorized; 163 issued and outstanding at September 30, 2025, and at December 31, 2024        
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 

 

4

 

 

 

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,
 
   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 

 

5

 

 

 

PURPLE INNOVATION, INC.

Condensed Consolidated Statements of Cash Flows

(unaudited – in thousands)

 

   Nine Months Ended
September 30,
 
   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 

 

6

 

 

 

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)

 

7

 

 

 

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
September 30,
   Nine Months Ended
September 30,
 
   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
September 30,
   Nine Months Ended
September 30,
 
   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 

 

8

 

 

 

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

 

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

 

(in thousands, except per share amounts)  Three Months Ended
September 30,
   Nine Months Ended
September 30,
 
   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 25.9% for the three and nine months ended September 30, 2025 and 2024, applied to adjusted net income before income taxes. The estimated effective tax rates are what the Company would be subject to and consist of the combined federal statutory tax rate and the Company’s blended state tax rates.

 

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

 

9

 

 

 

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 Average
 Shares,
 Diluted
   Net Income per Share, Diluted   Net Loss   Weighted Average Shares, Diluted   Net Income per Share, Diluted 
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 25.9% for the three months ended September 30, 2025 and 2024, applied to adjusted net income before income taxes. The estimated effective tax rates are what the Company would be subject to and consist of the combined federal statutory tax rate and the Company’s blended state tax rates assuming no valuation allowance.

 

10

 

 

 

   For the Nine Months Ended 
   September 30, 2025   September 30, 2024 
   Net Income   Weighted Average
 Shares,
 Diluted
   Net
Income
per Share,
Diluted
   Net Income   Weighted
Average
Shares,
Diluted
   Net
Income
per Share,
Diluted
 
Net loss attributable to Purple Innovation Inc.(1)  $(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 25.9% for the nine months ended September 30, 2025 and 2024, applied to adjusted net income before income taxes. The estimated effective tax rates are what the Company would be subject to and consist of the combined federal statutory tax rate and the Company’s blended state tax rates assuming no valuation allowance.

 

11