stockrow
Friday 6 November 2026
Export RENT’s income statement to Excel — free account
Rent the Runway, Inc.
RENT Consumer Cyclical Apparel Retail
Rent the Runway, Inc.’s revenue for fiscal 2026 (year ended January 2026) was $329.8 million, up 7.71% from fiscal 2025.
- Revenue
- +20.8%
- EPS
- +94.2%
- Free cash flow
- +75.4%
- Total debt
- −54.2%
Quarter to July 2026, against a year earlier
2.27
0.19
−7.72%
Follow RENT
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to January
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | TTM Jul ’26 | Trend | 10 yrs | 2027e | 2028e | 2029e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | 257 | 158 | 203 | 296 | 298 | 306 | 330 | 367 | +4.3% | 303 | — | — | (8.2%) | |
| Gross margin, % | — | — | — | 20.86 | 9.84 | 34.28 | 40.49 | 40.14 | 37.85 | 32.60 | 32.68 | +11.7 pt | ||||||
| EBT | — | — | — | (154) | (171) | (212) | (139) | (113) | (70) | 23 | 43 | n/m | ||||||
| EBT margin, % | — | — | — | (59.98) | (108.63) | (104.33) | (46.86) | (37.89) | (22.73) | 6.88 | 11.80 | +66.9 pt | ||||||
| Net income | — | 0 | — | (154) | (171) | (212) | (139) | (113) | (70) | 23 | 43 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | 468.54 | 282.76 | 163.42 | 92.25 | 83.03 | 77.17 | 27.57 | 10.93 | (37.6%) | |||||
| Earnings | — | — | — | (280.71) | (307.21) | (170.20) | (43.20) | (33.12) | (18.51) | 1.89 | 12.70 | n/m | ||||||
| Cash flow | — | — | — | (68.58) | (76.84) | (34.00) | (14.85) | (4.37) | 3.25 | 0.29 | 0.02 | n/m | ||||||
| Capex | — | — | — | (79.88) | (42.73) | (8.28) | (2.77) | (1.28) | (1.11) | (0.38) | (0.16) | (58.9%) | ||||||
| Free cash flow | — | — | — | (148.46) | (119.57) | (42.28) | (17.62) | (5.65) | 2.14 | (0.09) | (0.14) | (70.8%) | ||||||
| Book value | — | — | — | 0.00 | (945.60) | 57.15 | (10.99) | (34.05) | (45.99) | (3.02) | (1.95) | n/m | ||||||
| Shares, m | — | — | — | 1 | 1 | 1 | 3 | 4 | 4 | 12 | 21 | +67.2% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 13.10 | 0.18 | 1.9 | |||||
| P/S | — | — | — | 1.46 | 1.46 | 0.71 | 0.93 | 0.15 | 0.10 | 0.25 | 0.21 | 0.7 | ||||||
| P/B | — | — | — | 0.00 | 0.00 | 2.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.3 | ||||||
| EV/Sales | — | — | — | 3.64 | 3.64 | 0.74 | 1.32 | 0.88 | 0.93 | 0.56 | 0.55 | 1.7 | ||||||
| EV/FCF | — | — | — | (6.52) | (6.52) | (2.88) | (6.90) | (12.89) | 33.37 | (166.51) | (41.82) | (24.1) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | (38) | (43) | (42) | (48) | (16) | 13 | 4 | 1 | n/m | |||||
| Capex | — | — | — | (44) | (24) | (10) | (9) | (5) | (4) | (5) | (5) | (31.3%) | ||||||
| Free cash flow | — | — | — | (81) | (67) | (53) | (57) | (20) | 9 | (1) | (5) | (51.2%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | (5) | 63 | 196 | 112 | 54 | 47 | 4 | (22) | n/m | |||||
| Net debt | — | — | — | 215 | 256 | 8 | 115 | 218 | 252 | 102 | 125 | (11.7%) | ||||||
| Shareholders’ equity | — | — | — | — | (527) | 71 | (35) | (122) | (182) | (36) | (65) | (41.5%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | 0.00 | (106.70) | (55.14) | (35.40) | (36.83) | (26.96) | 9.80 | 21.05 | +9.8 pt | |||||
| ROIC | — | — | — | (37.81) | 0.00 | (99.73) | (81.34) | (52.52) | (42.96) | (54.78) | (47.88) | (17.0) pt | ||||||
| ROE | — | — | — | 34.55 | 38.41 | 92.98 | (774.86) | 143.65 | 45.87 | (20.68) | (29.10) | (55.2) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | 974 | 1,096 | 1,015 | 1,104 | 1,053 | 1,015 | — | +0.8% | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.16 | 0.19 | 0.29 | 0.27 | 0.29 | 0.32 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Jan 2026 · latest quarter Jul 2026 · fundamentals updated 25 Oct 2026
Rent the Runway, Inc. vs peers in Apparel Retail (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| ZUMZ Zumiez Inc. | $223.1M | 18.2× | 33.0× | −2.48% (below 0%: shrinking) | n/m | −124.82% (below 0%: shrinking) | 35.34% | (0.63%) | Compare |
| DLTH Duluth Holdings Inc. | $155.1M | 25.4× | — (loss-making) | −7.84% (below 0%: shrinking) | +1,200.00% (above 0%: growing) | −5.47% (below 0%: shrinking) | 72.79% | 15.53% | Compare |
| TLYS Tilly's, Inc. | $128.8M | 59.9× | 19.1× | +8.10% (above 0%: growing) | +154.55% (above 0%: growing) | +55.77% (above 0%: growing) | 35.53% | 5.00% | Compare |
| AKA a.k.a. Brands Holding Corp. | $109.9M | — (loss-making) | — (loss-making) | +9.70% (above 0%: growing) | n/m | −2,444.48% (below 0%: shrinking) | 60.08% | (2.56%) | Compare |
| RENT Rent the Runway, Inc. | $76.7M | 0.2× | — (loss-making) | +20.77% (above 0%: growing) | n/m | +75.44% (above 0%: growing) | 36.13% | (7.98%) | |
| JEM 707 Cayman Holdings Limited | $51.6M | — | — | — | — | — | — | — | Compare |
| CATO Cato Corporation (The) | $45.8M | — (loss-making) | — (loss-making) | −6.24% (below 0%: shrinking) | −82.86% (below 0%: shrinking) | +26.04% (above 0%: growing) | 33.43% | (0.59%) | Compare |
| BRIA BrilliA Inc | $42.9M | — | — | — | — | +91.95% (above 0%: growing) | — | — | Compare |
| LVLU Lulu's Fashion Lounge Holdings, Inc. | $30.1M | — (loss-making) | — (loss-making) | −16.82% (below 0%: shrinking) | n/m | +107.63% (above 0%: growing) | 48.60% | (1.83%) | Compare |
| Median of peers | $80.7M | 25.4× | — | −4.36% | +154.55% | +26.04% | 42.06% | (0.61%) |
Pay and ownership Proxy statement filed 1 June 2026
Ownership
Directors and executive officers, together
less than 1%
CHS US Investments LLC
59.70%
Gateway Runway LLC
12.80%
S3 RR Aggregator LLC
12.80%
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement