Rent  Runway Inc. logo

Rent Runway Inc.

RENT | NASDAQ
Chart Builder DCF Calculator
$1.82
-$0.12 (-6.19%)
Sep 22, 2026, 1:37 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jul 30, 2026
Q1 2026
Apr 29, 2026
Q4 2025
Jan 30, 2026
Q3 2025
Oct 30, 2025
Q2 2025
Jul 30, 2025
Q1 2025
Apr 29, 2025
Q4 2024
Jan 30, 2025
Q3 2024
Oct 30, 2024
Q2 2024
Jul 30, 2024
Q1 2024
Apr 29, 2024
Q4 2023
Jan 30, 2024
Q3 2023
Oct 30, 2023
Q2 2023
Jul 30, 2023
Q1 2023
Apr 29, 2023
Q4 2022
Jan 30, 2023
Q3 2022
Oct 30, 2022
Q2 2022
Jul 30, 2022
Q1 2022
Apr 29, 2022
Q4 2021
Jan 30, 2022
Q3 2021
Oct 30, 2021
Q2 2021
Jul 30, 2021
Q1 2021
Apr 29, 2021
Net Income
-12.9M -18.9M -1.4M 76.5M -26.4M -26.1M -13.4M -18.9M -15.6M -22M -24.8M -31.5M -26.8M -30.1M -26.2M -36.1M -33.9M -42.5M -39.3M -87.8M -42.4M -42.3M
Depreciation & Amortization
10.6M 10.2M 36.9M 11.3M 8.6M 13M 13.6M 31.2M 15.3M 14.6M 15.8M 15.5M 14M 13.4M 14.1M 15.7M 16.3M 16.5M 16.6M 17.3M 15.1M 16.1M
Stock-Based Compensation
700K 1.5M 400K 900K 1.4M 1.5M 2.1M 2.2M 2.4M 3M 5.1M 4.9M 7.4M 8.8M 6.4M 6.6M 6.9M 5.5M 5.2M 17.1M 2.4M 1.9M
Other Working Capital
1.1M -1.7M -22.2M 2.9M -5.5M 1.8M -4.8M 3.2M -3.5M 2.6M -5M -500K -400K 2.6M -300K -1.6M -2.7M 1.3M -7.5M 1.7M -2.3M 800K
Other Non-Cash Items
-400K 2.3M -9.9M -86.3M 6.1M 4.7M 6.1M -11.3M 4.5M 3.6M 23M 7.6M 6.4M 5.7M 1.8M 3.5M 1.3M 3.6M 4.4M 13.2M 13.7M 13.4M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -18.1M -200K -100K n/a n/a n/a n/a n/a -2.7M 20.9M 5.6M -1.8M
Change in Working Capital
800K 1.1M -18.9M -3.8M -200K 15.2M -7M 1.5M -4.4M 5.4M -9M 100K -1.7M -1.1M -4.4M 3.9M -6.2M -500K -3M 8.5M 1.9M 3.7M
Operating Cash Flow
-1.2M -3.8M 7.1M -1.4M -10.5M 8.3M 1.4M 4.7M 2.2M 4.6M -8M -3.6M -800K -3.3M -8.3M -6.4M -15.6M -17.4M -18.8M -10.8M -3.7M -9M
Capital Expenditures
-1.6M -1.4M -47.2M -800K 18.4M -20.5M -9.3M -15.8M -14.6M -13.9M -23M -21M -23M -15.5M -18.9M -19.9M -16.8M -15.4M -17.9M -10.8M -6.7M -5.7M
Cash Acquisitions
n/a n/a n/a n/a -5.8M 5.8M n/a -7.9M n/a 7.9M 8M 6.9M 6.3M 6.7M 5.1M 10.2M 6.8M 4.6M 4.8M 4.8M n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-5.2M -8.4M 40.6M -11.4M -28.6M n/a 10M -25.8M 7.9M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 4.6M 4.4M
Investing Cash Flow
-6.8M -9.8M -6.6M -12.2M -16M -14.7M 700K -8.1M -6.7M -6M -15M -14.1M -16.7M -8.8M -13.8M -9.7M -10M -10.8M -13.1M -6M -2.1M -1.3M
Debt Repayment
n/a n/a -1.5M 21.1M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 200K -134.5M -200K -400K
Common Stock Repurchased
n/a n/a -400K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-100K -400K 900K -12.6M -700K -700K 1.3M -100K -900K -600K 1.1M -100K -200K -100K -200K -700K -1.5M -1.6M 3.5M -26.1M 600K 1.2M
Financial Cash Flow
-100K -200K -800K 20.8M -700K -700K 1.3M -100K -900K -600K 1.1M -100K -200K -100K -200K -700K -1.5M -1.6M -500K 193.3M 4.5M 17.9M
Net Cash Flow
-8.1M -13.8M -300K 7.2M -27.2M -7.1M 3.4M -3.1M -5.4M -2M -21.5M -17.2M -17.7M -12.2M -22.3M -16.8M -27.1M -29.8M -32.4M 176.5M -1.3M 7.6M
Free Cash Flow
-2.8M -5.2M -40.1M -2.2M 7.9M -12.2M -7.9M -11.1M -12.4M -9.3M -31M -24.6M -23.8M -18.8M -27.2M -26.3M -32.4M -32.8M -36.7M -21.6M -10.4M -14.7M
Adj. Free Cash Flow
-3.5M -6.7M -40.5M -3.1M 6.5M -13.7M -10M -13.3M -14.8M -12.3M -36.1M -29.5M -31.2M -27.6M -33.6M -32.9M -39.3M -38.3M -41.9M -38.7M -12.8M -16.6M
Maintenance CapEx
-1.6M -1.4M -38.27M n/a 19.57M -20.5M -8.89M -13.5M -12.44M -13.36M -22.71M -21M -23M -10.28M -9.9M -5.24M n/a n/a n/a n/a -6.7M -5.7M
Growth CapEx
n/a n/a -8.93M -800K -1.17M n/a -405.2K -2.3M -2.16M -540.27K -294.25K n/a n/a -5.22M -9M -14.66M -16.8M -15.4M -17.9M -10.8M n/a n/a
Owner Earnings
-2.8M -5.2M -31.17M -1.4M 9.07M -12.2M -7.49M -8.8M -10.24M -8.76M -30.71M -24.6M -23.8M -13.58M -18.2M -11.64M -15.6M -17.4M -18.8M -10.8M -10.4M -14.7M

© 2026 bestshares.com. All rights reserved.