VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
RENT
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
RENTRent the Runway, Inc.
$3.29$110M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksRENTCash Flow

Rent the Runway, Inc. (RENT) Cash Flow Statement

17Y historyFree accessUpdated daily

Liquidity remains constrained by high capital intensity, with capital expenditures reaching 51.5% of revenue in 2025Q4, severely limiting the company's cash runway.

RENT Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJan'26Jan'25Jan'24Jan'23Jan'22Jan'21Jan'20Mar'15Mar'14Mar'13Mar'12Mar'11Mar'10Mar'09Mar'08Mar'07Mar'06
Cash from Operations-8.6M3.5M12.9M-15.7M-47.7M-42.3M-42.8M-37.6M9.81M6.26M-1.65M10.2M5.39M3.95M8.02M3.08M5.89M8.39M
Operating CF Margin %-1.06%4.21%-5.26%-16.09%-20.81%-27.17%-14.64%9.53%8.29%-1.66%11.2%5.55%4.34%8.44%3.3%5.55%8.99%
Operating CF Growth %-445.7%-72.87%182.17%67.09%-12.77%1.17%-13.83%-483.24%56.6%480.62%-116.14%89.33%36.34%-50.69%160.4%-47.72%-29.85%-
Net Income29.8M22.6M-69.9M-113.2M-138.7M-211.8M-171.1M-153.9M-1.99M-4.25M-22.62M-6.43M-767K576K5.36M4.59M6.05M4.47M
Depreciation & Amortization67M69.8M58.7M58.7M62.6M65.1M80M83.2M7.52M5.93M4.95M4.35M3.43M2.33M1.75M1.43M1.74M1.59M
Stock-Based Compensation4.2M4.2M9.7M26.2M25.4M26.6M8.2M6.8M0000000000
Deferred Taxes000000-2.8M-4.8M1.53M105K579K-1.43M-1.81M-245K661K-283K679K637K
Other Non-Cash Items-87.8M-85.4M18.9M24.3M10.2M66.7M41.9M23M-52.06M-736K-3.07M13.2M5.45M13.45M-1.93M-6.05M-10.68M25.77B
Working Capital Changes-21.8M-7.7M-4.5M-11.7M-7.2M11.1M1M8.1M55.02M2.52M-3.28M-4.62M-2.17M-12.62M2.2M2.89M7.25M-25.77M
Change in Receivables00000000-4.36M-4.89M-2.42M2.45M2.5M-982K-1.1M4.67M-2.04M-3.89M
Change in Inventory00000000-20.35M-16.82M-21.99M-28.98M-34.07M-41.32M-40M-35.88M-27.09M-25.8B
Change in Payables4.7M15.3M-2M-8.4M-3.9M18.4M-4.5M6M1.63M1.16M565K-1.93M935K-942K50K-6.94M-1.79M3.06M
Cash from Investing-44.6M-49.5M-20.1M-54.6M-44.3M-22.5M-58.4M-138.6M-72.9M-8.66M-1.54M-4.57M-10.39M-7.46M-27.97M14.55M-9.9M-16.13M
Capital Expenditures-31M-50.1M-53.6M-82.5M-71M-41.1M-78.7M-161.5M-10.85M-7.66M-7.11M-5.13M-3.59M-3.7M-2.95M-2.57M-3.23M-1.97M
CapEx % of Revenue8.85%15.19%17.5%27.67%23.95%20.22%49.97%62.86%10.55%10.13%7.17%5.64%3.7%4.07%3.11%2.76%3.05%2.11%
Acquisitions-5.8M033.5M026.7M18.6M20.3M22.9M-207K-372K00-1.93M-16.66M0000
Investments------------------
Other Investing-7.8M600K027.9M000015.36M22.38M28.66M-14.06M241K20.2M4.99M17.12M183K486K
Cash from Financing19.1M18.6M-300K700K-4M215.2M168.5M177.9M62.29M3.47M1.82M-3.58M5.82M1.07M-2.13M-2.09M-301K1.42M
Debt Issued (Net)19.6M19.6M2M1.6M0-130M111M43.4M0000000000
Equity Issued (Net)12.3M12.1M000348.5M60.4M133.8M0000000000
Dividends Paid000000000000000000
Share Repurchases-400K-400K000000-3.69M00-4.34M0-302K-2.29M-3.25M-1.95M0
Other Financing-12.8M-13.1M-2.3M-900K-4M-3.3M-2.9M700K62.29M3.47M1.82M-3.58M5.82M1.07M-2.13M-2.09M-301K1.42M
Net Change in Cash-34.1M-27.4M-7.5M-69.6M-96M150.4M67.3M1.7M-1.41M1.27M-1.69M1.71M1.39M-2.17M-22.26M15.51M-4.32M-6.32M
Free Cash Flow-39.6M-46.6M-40.7M-98.2M-118.7M-83.4M-121.5M-199.1M-1.04M-1.4M-8.76M5.07M1.8M249K5.06M510K2.65M6.43M
FCF Margin %-11.31%-14.13%-13.29%-32.93%-40.05%-41.02%-77.14%-77.5%-1.01%-1.85%-8.83%5.56%1.85%0.27%5.33%0.55%2.5%6.88%
FCF Growth %9.17%-14.5%58.55%17.27%-42.33%31.36%38.98%-18989.17%25.34%84.05%-272.84%181.91%621.69%-95.08%892.35%-80.79%-58.69%-
FCF per Share-1.18-3.88-10.78-28.73-36.95-26.46-37.15-60.87-1.54-2.29-14.939.050.160.020.460.050.240.58
FCF Conversion (FCF/Net Income)-1.33x0.15x-0.18x0.14x0.34x0.20x0.25x0.24x-4.94x-1.47x0.07x-1.59x-7.02x6.86x1.49x0.67x0.97x1.88x
Interest Paid000000000000000000
Taxes Paid000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetStrained
Cash FlowBurning
Top Statement Risk

Persistent Negative Operating Cash

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Persistent Disconnect Between Earnings Metrics

As reported in recent financial filings, RENT's operating cash flow frequently fails to track with net income, evidenced by a 2025Q4 OCF/NI ratio of -5.07, which suggests that accounting profits are not translating into the liquidity necessary to sustain the company's capital-intensive reverse logistics operations.

The consistent divergence between net income and operating cash flow indicates that the company's earnings quality is heavily influenced by non-cash items and accruals. Investors should monitor this gap, as it implies that the business model requires significant external financing to bridge the shortfall between reported performance and actual cash generation.

Free Cash Flow Remains Deeply Negative

Based on the provided quarterly data, RENT's free cash flow trajectory remains consistently negative, with a significant outflow of $40.1M in 2025Q4, highlighting the structural difficulty in achieving self-sustaining cash generation while managing high inventory depreciation and fulfillment costs across its urban-focused rental platform.

The inability to generate positive free cash flow suggests that the company's current scale is insufficient to cover its fixed cost base. This trend warrants further investigation into whether the recent pivot toward consignment-based inventory will eventually alleviate the pressure on cash reserves or if the business model remains fundamentally cash-consumptive.

Capital Intensity Constrains Liquidity Position

According to historical cash flow statements, RENT's capital expenditure as a percentage of revenue reached as high as 51.5% in 2025Q4, illustrating the heavy burden of maintaining a proprietary reverse logistics infrastructure and the constant need to refresh the rental inventory pool to retain subscribers.

High capital intensity relative to revenue suggests that the company is trapped in a cycle of continuous reinvestment just to maintain its existing service levels. This level of spending appears to leave little room for operational flexibility, making the company highly sensitive to any fluctuations in subscriber growth or fulfillment efficiency.

Volatile Working Capital Impacts Cash Flow

As noted in recent quarterly reports, RENT's working capital changes have been highly erratic, swinging from a $15.2M inflow in 2025Q1 to an $18.9M outflow in 2025Q4, which indicates significant instability in the company's ability to manage its cash conversion cycle effectively.

This volatility in working capital suggests that the company may be struggling with inventory management or timing of payables, which directly impacts its short-term liquidity. Investors should monitor these fluctuations closely, as they may indicate underlying challenges in the efficiency of the reverse logistics engine.

RENT — Frequently Asked Questions

Quick answers to the most common questions about buying RENT stock.

How much cash does Rent the Runway, Inc. (RENT) generate from operations?

Rent the Runway, Inc. (RENT) generated $3.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Rent the Runway, Inc.'s free cash flow?

Rent the Runway, Inc. (RENT) reported negative free cash flow of $46.6M in 2025, indicating capital requirements exceeded cash from operations.

What is Rent the Runway, Inc.'s capital expenditure (CapEx)?

Rent the Runway, Inc. (RENT) spent $50.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Rent the Runway, Inc. distribute cash to shareholders?

In 2025, Rent the Runway, Inc. (RENT) spent $0.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.