Liquidity remains constrained by high capital intensity, with capital expenditures reaching 51.5% of revenue in 2025Q4, severely limiting the company's cash runway.
| Metric | TTM | Jan'26 | Jan'25 | Jan'24 | Jan'23 | Jan'22 | Jan'21 | Jan'20 | Mar'15 | Mar'14 | Mar'13 | Mar'12 | Mar'11 | Mar'10 | Mar'09 | Mar'08 | Mar'07 | Mar'06 |
|---|
| Cash from Operations | -8.6M | 3.5M | 12.9M | -15.7M | -47.7M | -42.3M | -42.8M | -37.6M | 9.81M | 6.26M | -1.65M | 10.2M | 5.39M | 3.95M | 8.02M | 3.08M | 5.89M | 8.39M |
| 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 Income | 29.8M | 22.6M | -69.9M | -113.2M | -138.7M | -211.8M | -171.1M | -153.9M | -1.99M | -4.25M | -22.62M | -6.43M | -767K | 576K | 5.36M | 4.59M | 6.05M | 4.47M |
| Depreciation & Amortization | 67M | 69.8M | 58.7M | 58.7M | 62.6M | 65.1M | 80M | 83.2M | 7.52M | 5.93M | 4.95M | 4.35M | 3.43M | 2.33M | 1.75M | 1.43M | 1.74M | 1.59M |
| Stock-Based Compensation | 4.2M | 4.2M | 9.7M | 26.2M | 25.4M | 26.6M | 8.2M | 6.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | -2.8M | -4.8M | 1.53M | 105K | 579K | -1.43M | -1.81M | -245K | 661K | -283K | 679K | 637K |
| Other Non-Cash Items | -87.8M | -85.4M | 18.9M | 24.3M | 10.2M | 66.7M | 41.9M | 23M | -52.06M | -736K | -3.07M | 13.2M | 5.45M | 13.45M | -1.93M | -6.05M | -10.68M | 25.77B |
| Working Capital Changes | -21.8M | -7.7M | -4.5M | -11.7M | -7.2M | 11.1M | 1M | 8.1M | 55.02M | 2.52M | -3.28M | -4.62M | -2.17M | -12.62M | 2.2M | 2.89M | 7.25M | -25.77M |
| Change in Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.36M | -4.89M | -2.42M | 2.45M | 2.5M | -982K | -1.1M | 4.67M | -2.04M | -3.89M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.35M | -16.82M | -21.99M | -28.98M | -34.07M | -41.32M | -40M | -35.88M | -27.09M | -25.8B |
| Change in Payables | 4.7M | 15.3M | -2M | -8.4M | -3.9M | 18.4M | -4.5M | 6M | 1.63M | 1.16M | 565K | -1.93M | 935K | -942K | 50K | -6.94M | -1.79M | 3.06M |
| 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 | -27.97M | 14.55M | -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 Revenue | 8.85% | 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 | -5.8M | 0 | 33.5M | 0 | 26.7M | 18.6M | 20.3M | 22.9M | -207K | -372K | 0 | 0 | -1.93M | -16.66M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -7.8M | 600K | 0 | 27.9M | 0 | 0 | 0 | 0 | 15.36M | 22.38M | 28.66M | -14.06M | 241K | 20.2M | 4.99M | 17.12M | 183K | 486K |
| Cash from Financing | 19.1M | 18.6M | -300K | 700K | -4M | 215.2M | 168.5M | 177.9M | 62.29M | 3.47M | 1.82M | -3.58M | 5.82M | 1.07M | -2.13M | -2.09M | -301K | 1.42M |
| Debt Issued (Net) | 19.6M | 19.6M | 2M | 1.6M | 0 | -130M | 111M | 43.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 12.3M | 12.1M | 0 | 0 | 0 | 348.5M | 60.4M | 133.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -400K | -400K | 0 | 0 | 0 | 0 | 0 | 0 | -3.69M | 0 | 0 | -4.34M | 0 | -302K | -2.29M | -3.25M | -1.95M | 0 |
| Other Financing | -12.8M | -13.1M | -2.3M | -900K | -4M | -3.3M | -2.9M | 700K | 62.29M | 3.47M | 1.82M | -3.58M | 5.82M | 1.07M | -2.13M | -2.09M | -301K | 1.42M |
| Net Change in Cash | -34.1M | -27.4M | -7.5M | -69.6M | -96M | 150.4M | 67.3M | 1.7M | -1.41M | 1.27M | -1.69M | 1.71M | 1.39M | -2.17M | -22.26M | 15.51M | -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 | -8.76M | 5.07M | 1.8M | 249K | 5.06M | 510K | 2.65M | 6.43M |
| 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 | -14.93 | 9.05 | 0.16 | 0.02 | 0.46 | 0.05 | 0.24 | 0.58 |
| FCF Conversion (FCF/Net Income) | -1.33x | 0.15x | -0.18x | 0.14x | 0.34x | 0.20x | 0.25x | 0.24x | -4.94x | -1.47x | 0.07x | -1.59x | -7.02x | 6.86x | 1.49x | 0.67x | 0.97x | 1.88x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Persistent Negative Operating Cash
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.
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.
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.
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.
Quick answers to the most common questions about buying RENT stock.
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.
Rent the Runway, Inc. (RENT) reported negative free cash flow of $46.6M in 2025, indicating capital requirements exceeded cash from operations.
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.
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.