Exhibit 99.1

Lulus Reports Second Quarter 2025 Results

CHICO, Calif., August 13, 2025 -- Lulu’s Fashion Lounge Holdings, Inc. (“Lulus” or the “Company”) (Nasdaq: LVLU) today reported financial results for the second quarter ended June 29, 2025 and updated its Adjusted EBITDA financial outlook for the third quarter ending September 28, 2025 and its capital expenditure outlook for the year ending December 28, 2025.

Crystal Landsem, CEO and Interim CFO of Lulus, said:

“In the second quarter, we saw meaningful sequential improvement in our quarterly year-over-year net revenue comparison, and we continued to see positive sales momentum in occasion dresses, led by our bridesmaid category. This performance was offset by continued softness in casual wear and footwear, which we are actively repositioning to better align with our strengths in event attire. We remain encouraged by the progress we are making against our strategic initiatives to drive cost efficiency and more effectively expand our reach to a broader customer base.

Importantly, during the quarter, we achieved our expectations with respect to generating positive Adjusted EBITDA and continuing to reduce our total debt. We believe the condition of our balance sheet, along with a leaner cost structure, position us well for the remainder of the year as we continue to invest in our brand, expand on our strategic wholesale partnerships and optimize our product margin. As a result, we expect positive Adjusted EBITDA in the third quarter 2025, along with continued strengthening of our liquidity position reinforced by the active negotiation of a new asset-based revolving credit facility in the third quarter 2025. We will continue to closely manage our business and take the necessary steps to successfully navigate this dynamic environment.”

Second Quarter 2025 Highlights:

●

Net revenue of $81.5 million, an 11% decrease compared to the same period last year, driven by a 16% decrease in Total Orders Placed partly offset by a 1% increase in Average Order Value (“AOV”) from $143 to $145 and the favorable impact of lower return rates, compared to the same period last year.

●

Active Customers of 2.5 million, an 8% decrease compared to 2.7 million in the same period last year.

●

Gross profit decreased 12% to $36.9 million and Gross Margin decreased 20 basis points to 45.3%, in each case compared to the same period last year.

●

Net loss of $3.0 million, compared to net loss of $10.8 million in the same period last year.

●

Adjusted EBITDA* of $0.5 million, compared to ($0.2) million in the same period last year.

●

Net cash used in operating activities of $1.4 million, compared to net cash provided by operating activities of $3.7 million in the same period last year.

●

Free Cash Flow* of ($1.9) million, compared to $3.0 million in the same period last year.

●

Total debt decreased by $4.3 million to $5.8 million and Net Debt* increased by $2.7 million to $4.2 million, during the thirteen weeks ended June 29, 2025.

Note: “*” represents a non-GAAP financial measure. See “Use of Non-GAAP Financial Measures and Other Operating Metrics” section below for definitions of these metrics.

Amendment to Forbearance Agreement and Fifth Amendment to Credit Agreement:

On August 11, 2025, the Company entered into an Amendment to the Forbearance Agreement and Fifth Amendment to the credit agreement with Bank of America for the Company’s current revolving facility (the “Credit Agreement”) (collectively, the “Forbearance Amendment”). Pursuant to the terms of the Forbearance Amendment, the parties agreed to amend the definition of “Forbearance Termination Event” set forth in the Forbearance Agreement to replace “August 15, 2025” with “August 22, 2025”. The Forbearance Amendment also amended the definition of “Maturity Date” set forth in the Credit Agreement, as amended, to replace “August 15, 2025” with “August 22, 2025”. The Company is actively negotiating a new asset-based revolving credit facility.

Updated Financial Outlook:

●

We expect positive Adjusted EBITDA in the third quarter 2025.

●

We expect our full year 2025 capital expenditures to be approximately $2.5 million, which represents the low end of our previously estimated range of between $2.5 million and $3.0 million.

Forecasting future results or trends is inherently difficult for any business, and actual results or trends may differ materially from those forecasted. Lulus’ outlook is based on current indications for its business. Lulus’ outlook factors in our current best estimates for anticipated headwinds, including those related to the level of tariffs, consumer demand, spending and returns by our customers, macroeconomic uncertainties, inflation, supply chain pressures, shipping costs, and the intended impact of cost-reduction measures. Given the volatile nature of current consumer demand and potential for further impacts to consumer behavior due to macroeconomic factors, including continued inflation, higher interest rates, student loan repayment resumption, global political changes, including as a result of the change in the U.S. presidential administration, tariffs or bans, existing and future laws, regulations, and directives (including executive orders), as well as other world events, wars, and domestic and international conflicts that affect overall consumer confidence and the predictability of consumer purchasing behavior, Lulus’ financial outlook is subject to change.

LULU’S FASHION LOUNGE HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND

COMPREHENSIVE LOSS

(Unaudited)

(In thousands, except share and per share data)


	Thirteen Weeks Ended				Twenty-Six Weeks Ended
	June 29,		June 30,		June 29,		June 30,
	2025		2024		2025		2024
Net revenue	$	81,520	$	91,966	$	145,675	$	169,225
Cost of revenue		44,588		50,083		82,902		94,696
Gross profit		36,932		41,883		62,773		74,529
Selling and marketing expenses		21,993		24,914		37,908		42,607
General and administrative expenses		17,562		21,436		35,606		42,547
Loss from operations		(2,623)		(4,467)		(10,741)		(10,625)
Interest expense		(856)		(270)		(1,433)		(653)
Other income, net		546		272		1,169		498
Loss before benefit for income taxes		(2,933)		(4,465)		(11,005)		(10,780)
Income tax (provision) benefit		(62)		(6,331)		12		(5,752)
Net loss and comprehensive loss		(2,995)		(10,796)		(10,993)		(16,532)

Basic loss per share⁽¹⁾	$	(1.08)	$	(3.92)	$	(3.94)	$	(6.02)
Diluted loss per share⁽¹⁾	$	(1.08)	$	(3.92)	$	(3.94)	$	(6.02)
Basic weighted-average shares outstanding⁽¹⁾		2,782,417		2,757,119		2,787,924		2,745,877
Diluted weighted-average shares outstanding⁽¹⁾		2,782,417		2,757,119		2,787,924		2,745,877

(1) Amounts have been adjusted to reflect the 1-for-15 reverse stock split that became effective as of the opening of business on July 7, 2025. Refer to Note 2, “Significant Accounting Policies”, in the Notes to the Condensed Consolidated Financial Statements included in the Quarterly Report on Form 10-Q for the period ended June 29, 2025, for more information.

LULU’S FASHION LOUNGE HOLDINGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except share and per share data)


		June 29,		December 29,
		2025		2024
Assets
Current assets:
Cash and cash equivalents	$	1,534	$	4,460
Accounts receivable		3,325		2,158
Inventory, net		37,349		34,036
Assets for recovery		4,020		2,383
Income tax refund receivable, net		1,149		4,177
Prepaids and other current assets		4,219		4,287
Total current assets		51,596		51,501
Property and equipment, net		3,026		3,642
Goodwill		7,056		7,056
Tradename		18,509		18,509
Intangible assets, net		2,650		2,762
Lease right-of-use assets		17,471		24,030
Other noncurrent assets		652		698
Total assets	$	100,960	$	108,198
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	6,403	$	10,991
Accrued expenses and other current liabilities		27,717		15,985
Returns reserve		16,530		9,765
Stored-value card liability		19,927		17,883
Revolving line of credit		5,750		13,090
Lease liabilities, current		6,402		6,611
Total current liabilities		82,729		74,325
Lease liabilities, noncurrent		13,073		19,653
Other noncurrent liabilities		905		852
Total liabilities		96,707		94,830

Stockholders' equity:
Preferred stock: $0.001 par value, 10,000,000 shares authorized, and no shares issued or outstanding		—		—
Common stock: $0.001 par value, 250,000,000 shares authorized; 2,878,213 and 2,804,542 shares issued and outstanding as of June 29, 2025 and December 29, 2024, respectively(1)		43		42
Additional paid-in capital		264,932		262,313
Accumulated deficit		(259,484)		(248,491)
Treasury stock, at cost, 112,092 shares and 22,621 shares as of June 29, 2025 and December 29, 2024, respectively⁽¹⁾		(1,238)		(496)
Total stockholders' equity		4,253		13,368
Total liabilities and stockholders' equity	$	100,960	$	108,198

LULU’S FASHION LOUNGE HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)


	Twenty-Six Weeks Ended
	June 29,		June 30,
	2025		2024
Cash Flows from Operating Activities
Net loss	$	(10,993)	$	(16,532)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization		2,628		2,710
Noncash lease expense		2,300		1,956
Gain on lease modification		(92)		—
Gain on lease termination		(229)		—
Amortization of debt discount and debt issuance costs		314		78
Loss on disposal of property and equipment		2		—
Equity-based compensation expense		2,756		4,128
Deferred income taxes		—		3,802
Changes in operating assets and liabilities:
Accounts receivable		(1,167)		(244)
Inventories		(3,313)		(2,195)
Assets for recovery		(1,637)		(533)
Income taxes (receivable) payable		3,028		(50)
Prepaid and other current assets		(282)		(373)
Accounts payable		(4,588)		2,980
Accrued expenses and other current liabilities		20,455		15,221
Operating lease liabilities		(2,268)		(1,928)
Other noncurrent liabilities		52		1,617
Net cash provided by operating activities		6,966		10,637
Cash Flows from Investing Activities
Capitalized software development costs		(810)		(738)
Purchases of property and equipment		(276)		(885)
Other		33		—
Net cash used in investing activities		(1,053)		(1,623)
Cash Flows from Financing Activities
Proceeds from borrowings on revolving line of credit		—		20,000
Repayments on revolving line of credit		(7,340)		(28,000)
Proceeds from issuance of common stock under ESPP		88		167
Principal payments on finance lease obligations		(636)		(1,056)
Withholding tax payments related to vesting of RSUs and 2023 Bonus Plan		(209)		(763)
Repurchase of common stock		(742)		(87)
Net cash used in financing activities		(8,839)		(9,739)
Net decrease in cash and cash equivalents		(2,926)		(725)
Cash and cash equivalents at beginning of period		4,460		2,506
Cash, cash equivalents and restricted cash at end of period	$	1,534	$	1,781

Webcast & Conference Call Information

The Company will host a conference call and live webcast with the investment community at 5:00 p.m. Eastern Time today, Wednesday, August 13, 2025, to discuss its second quarter 2025 financial results. The live webcast will be accessible through the Investor Relations section of the Company’s website at https://investors.lulus.com/. To access the call through a conference line, dial 1-844-512-2921 (in the U.S.) or 1-412-317-6671 (international callers). A replay of the conference call will be posted shortly after the call and will be available for seven days following the call. To access the replay, dial 1-844-512-2921 (in the U.S.) or 1-412-317-6671 (international callers). The access code for the replay is 13754162.

About Lulus

Headquartered in California and serving millions of customers worldwide, Lulus is an attainable luxury fashion brand for women, offering modern, unapologetically feminine designs at accessible prices for every occasion. Our aim is to make every woman feel confident and celebrated, supporting her for all of life’s occasions, big or small – from work desk to dream date, cozying up on the couch to the spotlight of her wedding day. Founded in 1996, Lulus delivers fresh styles to consumers daily, using direct consumer feedback and insights to refine product offerings and elevate the customer experience. Lulus’ world class personal stylists, bridal concierge, and customer care team share an unwavering commitment to elevating style and quality and bring exceptional customer service and personalized shopping to customers around the world. Follow @lulus on Instagram and @lulus on TikTok. Lulus is a registered trademark of Lulu’s Fashion Lounge, LLC. All rights reserved.

Forward-Looking Statements

This press release contains “forward-looking statements” within the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical or current fact included in this press release are forward-looking statements, including but not limited to statements regarding our opportunities for growth, the long-term growth trajectory of our business, the negotiation of a new asset-based revolving credit facility, the intended impact of cost-reduction measures and our financial outlook for the third fiscal quarter ending September 28, 2025 and fiscal year ending December 28, 2025. These statements are neither promises nor guarantees, but involve known and unknown risks, uncertainties and other important factors that may cause Lulus’ actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements, including, but not limited to, the risk factors discussed in Part I, Item 1A, “Risk Factors” in Lulus’ Annual Report on Form 10-K for the fiscal year ended December 29, 2024, Part II, Item IA, “Risk Factors” in Lulus’ Quarterly Reports on Form 10-Q for the fiscal quarters ended March 30, 2025 and June 29, 2025, and our other filings with the Securities and Exchange Commission which could cause actual results to differ materially from those indicated by the forward-looking statements made in this press release. Any such forward-looking statements represent management’s estimates as of the date of this press release. While Lulus may elect to update such forward-looking statements at some point in the future, it disclaims any obligation to do so, except as required by law, even if subsequent events cause its views to change.

Use of Non-GAAP Financial Measures and Other Operating Metrics

To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”), we reference in this press release and the accompanying tables the following non-GAAP financial measures: Adjusted EBITDA, Adjusted EBITDA Margin, Net Debt and Free Cash Flow. The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP, and our non-GAAP measures may be different from non-GAAP measures used by other companies. We use these non-GAAP financial measures to evaluate our operating performance, generate future operating plans and make strategic decisions regarding the allocation of capital. Our management believes that these non-GAAP financial measures provide meaningful supplemental information regarding our performance and liquidity by excluding certain expenses that may not be indicative of our ongoing core operating performance. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when analyzing historical performance and liquidity and when planning, forecasting, and analyzing future periods. For a reconciliation of these non-GAAP financial measures to GAAP measures, please see the tables captioned “Reconciliation of Non-GAAP Financial Measures” included at the end of this release. Definitions of our non-GAAP financial measures and other operating metrics are presented below. We also use certain key operating metrics, including Gross Margin, Active Customers, Average Order Value, and Total Orders Placed.

Adjusted EBITDA

Adjusted EBITDA is a non-GAAP financial measure that we calculate as net loss before interest expense, income taxes, depreciation and amortization, adjusted to exclude the effects of equity-based compensation expense and other non-routine expenses. Adjusted EBITDA is a key measure used by management to evaluate our operating performance, generate future operating plans and make strategic decisions regarding the allocation of capital. In particular, the exclusion of certain

LULU’S FASHION LOUNGE HOLDINGS, INC.

KEY OPERATING AND FINANCIAL METRICS

(Unaudited)


	Thirteen Weeks Ended						Twenty-Six Weeks Ended
	June 29, 2025			June 30, 2024			June 29, 2025			June 30, 2024

	(In thousands, except Average Order Value and percentages)
Gross Margin		45.3	%		45.5	%		43.1	%		44.0	%
Net loss	$	(2,995)		$	(10,796)		$	(10,993)		$	(16,532)
Adjusted EBITDA	$	482		$	(207)		$	(4,188)		$	(2,866)
Adjusted EBITDA Margin		0.6	%		(0.2)	%		(2.9)	%		(1.7)	%
Average Order Value	$	145		$	143		$	141		$	143
Active Customers		2,460			2,670			2,460			2,670

Note: Refer to “Use of Non-GAAP Financial Measures and Other Operating Metrics” section above for definitions of these metrics.

LULU’S FASHION LOUNGE HOLDINGS, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Unaudited)

A reconciliation to non-GAAP Net Debt from total debt as of June 29, 2025 and December 29, 2024 is as follows:


	As of
	June 29, 2025			March 30, 2025	December 29, 2024

	(In thousands)
Total debt (1)	$	(5,750)	$	(10,090)	$	(13,090)
Cash and cash equivalents		1,534		8,616		4,460
Net Debt	$	(4,216)	$	(1,474)	$	(8,630)

(1)	Consists of the revolving line of credit

A reconciliation to non-GAAP Adjusted EBITDA from net loss for the thirteen and twenty-six weeks ended June 29, 2025 and June 30, 2024 is as follows:


	Thirteen Weeks Ended						Twenty-Six Weeks Ended
	June 29, 2025			June 30, 2024			June 29, 2025			June 30, 2024

	(In thousands, except percentages)
Net loss	$	(2,995)		$	(10,796)		$	(10,993)		$	(16,532)
Excluding:
Depreciation and amortization		1,277			1,371			2,628			2,710
Interest expense		856			270			1,433			653
Income tax provision (benefit)		62			6,331			(12)			5,752
Equity-based compensation expense (1)		1,282			2,194			2,756			4,128
Other non-routine expense (2)		—			423			—			423
Adjusted EBITDA	$	482		$	(207)		$	(4,188)		$	(2,866)
Net loss margin		(3.7)	%		(11.7)	%		(7.5)	%		(9.8)	%
Adjusted EBITDA Margin		0.6	%		(0.2)	%		(2.9)	%		(1.7)	%

(1)

The thirteen and twenty-six weeks ended June 29, 2025 include equity-based compensation expense for performance stock units (“PSUs”) and restricted stock units (“RSUs”) granted during the period and prior periods. The thirteen and twenty-six weeks ended June 30, 2024 include equity-based compensation expense for PSUs and RSUs granted during the period and prior periods, as well as equity-based awards granted in prior periods.

(2)	The thirteen and twenty-six weeks ended June 30, 2024 include non-routine expenses related to a legal reserve accrual net of an anticipated and contingent insurance receivable.

A reconciliation to non-GAAP Free Cash Flow from net cash (used in) provided by operating activities for the thirteen and twenty-six weeks ended June 29, 2025 and June 30, 2024 is as follows:


	Thirteen Weeks Ended				Twenty-Six Weeks Ended
	June 29, 2025		June 30, 2024		June 29, 2025		June 30, 2024
Net cash (used in) provided by operating activities	$	(1,356)	$	3,690	$	6,966	$	10,637
Capitalized software development costs		(383)		(341)		(810)		(738)
Purchases of property and equipment		(136)		(323)		(276)		(885)
Free Cash Flow	$	(1,875)	$	3,026	$	5,880	$	9,014

Contact

investors@lulus.com