Rent the Runway, Inc. (“Rent the Runway” or "RTR") (NASDAQ: RENT),
transforming the way women get dressed by pioneering the world’s
first Closet in the Cloud, today reported financial results for the
fiscal quarter ended July 31, 2024.
Fiscal Second Quarter and Recent
Business Highlights
- Improved free cash flow
consumption of $6M for the six months ending July 31,
2024, which is $24M lower than the six months ending July
31, 2023 and $48M lower than the six months ending July 31, 2022.
We are reiterating our guidance to be free cash flow breakeven this
fiscal year.
- Strong momentum in the Reserve
offering as a result of increased focus and operational,
product, and merchandising improvements that resulted in an
improved customer experience.
- Strong rejoin rates of former
customers driven by improved marketing, inventory,
merchandising, and product experience.
- Significantly improved
checkout experience driving higher checkout completion
rates.
- Improved Site
Performance to improve customer experience and to realize
potential to drive significantly higher organic traffic from search
engine optimization initiatives. Site enhancements drove faster
load times and lower bounce rates.
- Continued focus on full cycle
and brand marketing with RTR College Tour in Fall 2024 and
enhancements to lifecycle and email marketing during the
quarter.
"Rent the Runway is at an exciting inflection
point,” said Jennifer Hyman, Co-Founder, President, and CEO of Rent
the Runway. “We believe that our sustained improvement in revenue
growth, along with measurable progress on profitability, are
indicators that our business is getting stronger. The substantial
improvement we've seen in our Reserve business as a result of
increased focus and an improved customer experience makes me
optimistic that our growth strategies and streamlined operational
focus is working. This improvement, along with strong repeat
subscriber acquisition, are signs that our customers are noticing
the positive changes happening at Rent the Runway. Our second half
plans focus on driving continued acceleration in our Reserve
business, further improving the first 90 day customer subscription
experience, and important marketing initiatives designed to deepen
customer engagement with the Rent the Runway brand and
experience.”
“Our business exhibited improved momentum in Q2
2024,” said Sid Thacker, Chief Financial Officer, Rent the Runway.
“Revenue growth improved for the third consecutive quarter giving
us confidence to raise our full year revenue guidance. Notably, we
saw strong improvement in the Reserve business as increased focus
and an improved customer experience drove new order growth.
Underlying trends in the Subscription business continued to improve
and demand remained strong for the Resale business during the
quarter. Free cash flow consumption improved for the six months
ending July 31, 2024 and we are reiterating our commitment to
achieving free cash flow breakeven for FY24.”
Second Quarter 2024 Key Metrics and
Financial Highlights
- Revenue was $78.9 million, a 4.2%
increase year-over-year from $75.7 million in the second quarter of
fiscal year 2023.
- 129,073 ending Active Subscribers,
representing a change of (6)% from 137,566 at the end of the second
quarter of fiscal year 2023.
- 137,455 Average Active Subscribers,
representing a change of (3)% from 141,393 at the end of the second
quarter of fiscal year 2023.
- 175,087 ending Total Subscribers,
representing a change of (5)% from 184,389 at the end of the second
quarter of fiscal year 2023.
- Gross Profit was $32.4 million,
representing a change of (2.4)% from $33.2 million in the second
quarter of fiscal year 2023. Gross Margin was 41.1%, as compared to
43.9% in the second quarter of fiscal year 2023.
- Net Loss was $(15.6) million, as
compared to $(26.8) million in the second quarter of fiscal year
2023. Net Loss as a percentage of revenue was (19.8)%, as compared
to (35.4)% in the second quarter of fiscal year 2023.
- Adjusted EBITDA was $13.7 million, as
compared to $7.7 million in the second quarter of fiscal year 2023.
Adjusted EBITDA margin was 17.4%, as compared to 10.2% in the
second quarter of fiscal year 2023.
Outlook
For the fiscal third quarter of 2024, Rent the
Runway expects:
- Revenue of between $75 million and $77
million
- Adjusted EBITDA Margin of 13% to
15%
For fiscal year 2024, Rent the Runway expects:
- Revenue growth of between 2% to 6%
versus fiscal year 2023, an increase versus prior expectations
based on stronger business momentum
- Adjusted EBITDA Margin of 15% to
16%
- Free Cash Flow Breakeven on a full
year basis
Please see our second quarter 2024 earnings
presentation at https://investors.renttherunway.com/ under the
“Presentations” section for supplemental guidance.
Earnings Presentation, Conference Call and
Webcast
The second quarter 2024 Earnings Presentation is
now accessible through the Investor Relations section of Rent the
Runway’s website at https://investors.renttherunway.com/ under the
“Presentations” section.
Rent the Runway will host a conference call and
webcast to discuss its second quarter 2024 financial results and
provide a business update today, September 5, 2024, at 4:30 pm
ET.
The financial results and live webcast will be
accessible through the Investor Relations section of Rent the
Runway’s website at https://investors.renttherunway.com/ under the
“Events” section. To access the call through a conference line,
dial 1-877-407-3982 (in the U.S.) or 1-201-493-6780 (international
callers).
A replay of the conference call will be posted
shortly after the call and will be available for at least fourteen
days. 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 13748508.
About Rent the Runway, Inc.
Founded in 2009, Rent the Runway is disrupting
the trillion-dollar fashion industry and changing the way women get
dressed through the Closet in the Cloud. RTR’s mission has remained
the same since its founding: powering women to feel their best
every day. Through RTR, customers can subscribe, rent items
a-la-carte and shop resale from hundreds of designer brands. The
Closet in the Cloud offers a wide assortment of millions of items
for every occasion, from evening wear and accessories to
ready-to-wear, workwear, denim, casual, maternity, outerwear,
blouses, knitwear, loungewear, jewelry, handbags, activewear and
ski wear. RTR has built a two-sided discovery engine, which
connects deeply engaged customers and differentiated brand partners
on a powerful platform built around its brand, data, logistics and
technology. Under CEO and Co-Founder Jennifer Hyman’s leadership,
RTR has been named to CNBC’s “Disruptor 50” five times in ten
years, and has been placed on Fast Company’s Most Innovative
Companies list four times, while Hyman herself has been named to
the “TIME 100: Most Influential People in the World" and as one of
People Magazine’s “Women Changing the World."
Forward-Looking Statements:
This press release contains forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995.
All statements contained in this press release that do not relate
to matters of historical fact should be considered forward-looking
statements. These statements include, but are not limited to,
guidance and underlying assumptions for the third fiscal quarter of
2024 and the fiscal year 2024, and statements regarding our
business objectives and strategic initiatives, including with
respect to our Reserve offering, marketing initiatives and customer
engagement. Forward-looking statements are inherently subject to
risks and uncertainties, some of which cannot be predicted or
quantified. In some cases, you can identify forward-looking
statements because they contain words such as “aim,” “anticipate,”
“believe,” “contemplate,” “continue,” “could,” “estimate,”
“expect,” “intend,” “may,” “plan,” “potential,” “predict,”
“project,” “should,” “target,” “toward,” “will,” or “would,” or the
negative of these words or other similar terms or expressions. You
should not put undue reliance on any forward-looking statements.
Forward-looking statements should not be read as a guarantee of
future performance or results and will not necessarily be accurate
indications of the times at, or by, which such performance or
results will be achieved, if at all. Forward-looking statements are
based on information available at the time those statements are
made and were based on current expectations, estimates, forecasts,
and projections as well as the beliefs and assumptions of
management as of that time with respect to future events. These
statements are subject to risks and uncertainties, many of which
involve factors or circumstances that are beyond our control, that
could cause actual performance or results to differ materially from
those expressed in or suggested by the forward-looking statements.
In light of these risks and uncertainties, the forward-looking
events and circumstances discussed in this press release may not
occur and actual results could differ materially from those
anticipated or implied in the forward-looking statements. These
risks and uncertainties include our ability to drive future growth
or manage our growth effectively; the highly competitive and
rapidly changing nature of the global fashion industry; risks
related to the macroeconomic environment; our ability to
cost-effectively grow our customer base; any failure to retain
customers; our ability to accurately forecast customer demand,
acquire and manage our offerings effectively and plan for future
expenses; risks arising from the restructuring of our operations;
our reliance on the effective operation of proprietary technology
systems and software as well as those of third-party vendors and
service providers; risks related to shipping, logistics and our
supply chain; our ability to remediate our material weaknesses in
our internal control over financial reporting; laws and regulations
applicable to our business; our reliance on the experience and
expertise of our senior management and other key personnel; our
ability to adequately obtain, maintain, protect and enforce our
intellectual property and proprietary rights; compliance with data
privacy, data security, data protection and consumer protection
laws and industry standards; risks associated with our brand and
manufacturing partners; our reliance on third parties to provide
payment processing infrastructure underlying our business; our
dependence on online sources to attract consumers and promote our
business which may be affected by third-party interference or cause
our customer acquisition costs to rise; failure by us, our brand
partners, or third party manufacturers to comply with our vendor
code of conduct or other laws; risks related to the Company's debt,
including the Company's ability to comply with covenants in the
Company's credit facility; risks related to our Class A capital
stock and ownership structure; and risks related to future
pandemics or public health crises.
Additional information regarding these and other
risks and uncertainties that could cause actual results to differ
materially from the Company’s expectations is included in our
Quarterly Report on Form 10-Q for the quarter ended April 30, 2024,
as will be updated in our Quarterly Report on Form 10-Q for the
quarter ended July 31, 2024. Except as required by law, we do not
undertake any obligation to publicly update or revise any
forward-looking statement, whether as a result of new information,
future developments, or otherwise.
Key Business and Financial
Metrics
Active Subscribers is defined as the number of
subscribers with an active membership as of the last day of any
given period and excludes paused subscribers.
Average Active Subscribers is defined as the mean
of the beginning of quarter and end of quarter Active Subscribers
for a quarterly period; and for other periods, represents the mean
of the Average Active Subscribers of every quarter within that
period.
Gross Profit is defined as total revenue less costs
related to activities to fulfill customer orders and rental product
acquisition costs, presented as fulfillment and rental product
depreciation and revenue share, respectively, on the consolidated
statement of operations. We depreciate owned apparel assets over
three years and owned accessory assets over two years, net of 20%
and 30% salvage values, respectively, and recognize the
depreciation on a straight line basis and remaining cost of items
when sold or retired on our consolidated statement of operations.
Rental product depreciation expense is time-based and reflects all
rental product items we own. We use Gross Profit and Gross Profit
as a percentage of revenue, or Gross Margin, to measure the
continued efficiency of our business after the cost of our products
and fulfillment costs are included.
Non-GAAP Financial Measures
This press release and the accompanying tables
contain the non-GAAP financial measures of Adjusted EBITDA,
Adjusted EBITDA margin, free cash flow, and free cash flow margin.
In addition to our results determined in accordance with GAAP, we
believe that Adjusted EBITDA and Adjusted EBITDA margin are useful
in evaluating our performance and free cash flow and free cash flow
margin are useful in evaluating our performance and liquidity.
Adjusted EBITDA is a key performance measure used by management to
assess our operating performance and the operating leverage of our
business prior to capital expenditures. These non-GAAP financial
metrics are not meant to be considered as indicators of our
financial performance in isolation from or as a substitute for our
financial information prepared in accordance with GAAP and should
be read only in conjunction with financial information presented on
a GAAP basis. There are limitations to the use of the non-GAAP
financial metrics presented in this press release. For example, our
non-GAAP financial metrics may not be comparable to similarly
titled measures of other companies. Other companies, including
companies in our industry, may calculate non-GAAP financial metrics
differently than we do, limiting the usefulness of those measures
for comparative purposes.
We define Adjusted EBITDA as net loss, adjusted to
exclude interest expense, rental product depreciation, other
depreciation and amortization, share-based compensation expense,
write-off of liquidated assets, non-recurring adjustments,
restructuring charges, income tax (benefit) expense, other income
and expense, and other gains / losses. Adjusted EBITDA margin is
defined as Adjusted EBITDA calculated as a percentage of total
revenue, net for a period.
We define free cash flow as net cash used in
operating activities and net cash used in investing activities on a
combined basis. Free cash flow margin is defined as free cash flow
as a percentage of revenue.
The reconciliation of presented non-GAAP financial
metrics to the most directly comparable GAAP financial measure is
presented below. We encourage reviewing the reconciliation in
conjunction with the presentation of the non-GAAP financial metrics
for each of the periods presented. In future periods, we may
exclude similar items, may incur income and expenses similar to
these excluded items, and may include other expenses, costs and
non-recurring items. Reconciliation of Adjusted EBITDA, Adjusted
EBITDA margin and free cash flow expectations for Q3 2024 and
fiscal year 2024 (as applicable) to the closest corresponding GAAP
measure is not available without unreasonable efforts on a
forward-looking basis due to the high variability, complexity, and
low visibility with respect to the charges excluded from these
non-GAAP measures, in particular, share-based compensation expense,
and non-recurring expenses, which can have unpredictable
fluctuations based on unforeseen activity that is out of our
control and/or cannot reasonably be predicted.
Investor ContactInvestor Relations
investors@renttherunway.com
Media
ContactPresspress@renttherunway.com
|
Rent the Runway, Inc.Condensed
Consolidated Balance Sheets(in
millions)(unaudited) |
|
|
July 31, |
|
January 31, |
|
|
2024 |
|
|
|
2024 |
|
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
76.6 |
|
|
$ |
84.0 |
|
Restricted cash, current |
|
5.2 |
|
|
|
5.2 |
|
Prepaid expenses and other current assets |
|
10.8 |
|
|
|
13.0 |
|
Total current assets |
|
92.6 |
|
|
|
102.2 |
|
Restricted cash |
|
4.8 |
|
|
|
4.8 |
|
Rental product, net |
|
85.9 |
|
|
|
94.0 |
|
Fixed assets, net |
|
31.7 |
|
|
|
35.7 |
|
Intangible assets, net |
|
3.0 |
|
|
|
3.4 |
|
Operating lease right-of-use assets |
|
32.6 |
|
|
|
33.9 |
|
Other assets |
|
6.8 |
|
|
|
4.5 |
|
Total assets |
$ |
257.4 |
|
|
$ |
278.5 |
|
Liabilities and Stockholders’ Equity
(Deficit) |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
$ |
9.9 |
|
|
$ |
5.8 |
|
Accrued expenses and other current liabilities |
|
17.6 |
|
|
|
21.7 |
|
Deferred revenue |
|
10.9 |
|
|
|
10.9 |
|
Customer credit liabilities |
|
6.0 |
|
|
|
6.3 |
|
Operating lease liabilities |
|
3.9 |
|
|
|
3.4 |
|
Total current liabilities |
|
48.3 |
|
|
|
48.1 |
|
Long-term debt, net |
|
319.8 |
|
|
|
306.7 |
|
Operating lease liabilities |
|
43.2 |
|
|
|
45.3 |
|
Other liabilities |
|
0.6 |
|
|
|
0.7 |
|
Total liabilities |
|
411.9 |
|
|
|
400.8 |
|
|
|
|
|
Stockholders’ equity (deficit) |
|
|
|
Class A common stock |
|
— |
|
|
|
— |
|
Class B common stock |
|
— |
|
|
|
— |
|
Preferred stock |
|
— |
|
|
|
— |
|
Additional paid-in capital |
|
936.2 |
|
|
|
930.8 |
|
Accumulated deficit |
|
(1,090.7 |
) |
|
|
(1,053.1 |
) |
Total stockholders’ equity (deficit) |
|
(154.5 |
) |
|
|
(122.3 |
) |
Total liabilities and stockholders’ equity (deficit) |
$ |
257.4 |
|
|
$ |
278.5 |
|
|
Rent the Runway, Inc.Condensed
Consolidated Statements of Operations(in millions,
except share and per share amounts)(unaudited) |
|
|
Three Months Ended July 31, |
|
Six Months Ended July 31, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenue: |
|
|
|
|
|
|
|
Subscription and Reserve rental revenue |
$ |
68.5 |
|
|
$ |
68.0 |
|
|
$ |
134.6 |
|
|
$ |
134.8 |
|
Other revenue |
|
10.4 |
|
|
|
7.7 |
|
|
|
19.3 |
|
|
|
15.1 |
|
Total revenue, net |
|
78.9 |
|
|
|
75.7 |
|
|
|
153.9 |
|
|
|
149.9 |
|
Costs and expenses: |
|
|
|
|
|
|
|
Fulfillment |
|
20.6 |
|
|
|
22.5 |
|
|
|
41.2 |
|
|
|
44.4 |
|
Technology |
|
8.7 |
|
|
|
12.9 |
|
|
|
18.3 |
|
|
|
26.0 |
|
Marketing |
|
7.8 |
|
|
|
8.2 |
|
|
|
16.8 |
|
|
|
17.5 |
|
General and administrative |
|
22.2 |
|
|
|
25.9 |
|
|
|
45.0 |
|
|
|
52.4 |
|
Rental product depreciation and revenue share |
|
25.9 |
|
|
|
20.0 |
|
|
|
51.9 |
|
|
|
40.9 |
|
Other depreciation and amortization |
|
3.3 |
|
|
|
3.7 |
|
|
|
6.6 |
|
|
|
7.5 |
|
Restructuring charges |
|
— |
|
|
|
— |
|
|
|
0.2 |
|
|
|
— |
|
Total costs and expenses |
|
88.5 |
|
|
|
93.2 |
|
|
|
180.0 |
|
|
|
188.7 |
|
Operating loss |
|
(9.6 |
) |
|
|
(17.5 |
) |
|
|
(26.1 |
) |
|
|
(38.8 |
) |
Interest income / (expense), net |
|
(6.0 |
) |
|
|
(9.5 |
) |
|
|
(11.6 |
) |
|
|
(18.3 |
) |
Other income / (expense), net |
|
0.1 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
0.1 |
|
Net loss before income tax benefit / (expense) |
|
(15.5 |
) |
|
|
(26.9 |
) |
|
|
(37.5 |
) |
|
|
(57.0 |
) |
Income tax benefit / (expense) |
|
(0.1 |
) |
|
|
0.1 |
|
|
|
(0.1 |
) |
|
|
0.1 |
|
Net loss |
$ |
(15.6 |
) |
|
$ |
(26.8 |
) |
|
$ |
(37.6 |
) |
|
$ |
(56.9 |
) |
Net loss per share
attributable to common stockholders, basic and diluted |
$ |
(4.17 |
) |
|
$ |
(7.93 |
) |
|
$ |
(10.18 |
) |
|
$ |
(17.05 |
) |
Weighted-average shares used
in computing net loss per share attributable to common
stockholders, basic and diluted |
|
3,736,953 |
|
|
|
3,380,413 |
|
|
|
3,692,025 |
|
|
|
3,337,535 |
|
|
Rent the Runway, Inc.Condensed
Consolidated Statements of Cash Flow(in
millions)(unaudited) |
|
|
Six Months Ended July 31, |
|
|
2024 |
|
|
|
2023 |
|
OPERATING ACTIVITIES |
|
|
|
Net loss |
$ |
(37.6 |
) |
|
$ |
(56.9 |
) |
Adjustments to reconcile net loss to net cash (used in) provided by
operating activities: |
|
|
|
Rental product depreciation and write-offs |
|
23.3 |
|
|
|
19.9 |
|
Write-off of rental product sold |
|
7.8 |
|
|
|
5.0 |
|
Other depreciation and amortization |
|
6.6 |
|
|
|
7.5 |
|
Loss from write-off of fixed assets |
|
0.2 |
|
|
|
0.1 |
|
Proceeds from rental product sold |
|
(13.6 |
) |
|
|
(10.8 |
) |
(Gain) / loss from liquidation of rental product |
|
0.6 |
|
|
|
(0.4 |
) |
Accrual of paid-in-kind interest |
|
— |
|
|
|
14.7 |
|
Amortization of debt discount |
|
13.1 |
|
|
|
3.4 |
|
Share-based compensation expense |
|
5.4 |
|
|
|
16.2 |
|
Changes in operating assets and liabilities: |
|
|
|
Prepaid expenses and other current assets |
|
2.1 |
|
|
|
4.9 |
|
Operating lease right-of-use assets |
|
1.3 |
|
|
|
1.4 |
|
Other assets |
|
(2.3 |
) |
|
|
— |
|
Accounts payable, accrued expenses and other current
liabilities |
|
1.9 |
|
|
|
(5.0 |
) |
Deferred revenue and customer credit liabilities |
|
(0.3 |
) |
|
|
(1.5 |
) |
Operating lease liabilities |
|
(1.6 |
) |
|
|
(2.2 |
) |
Other liabilities |
|
(0.1 |
) |
|
|
(0.4 |
) |
Net cash (used in) provided by operating activities |
|
6.8 |
|
|
|
(4.1 |
) |
INVESTING ACTIVITIES |
|
|
|
Purchases of rental product |
|
(26.3 |
) |
|
|
(36.3 |
) |
Proceeds from liquidation of rental product |
|
2.2 |
|
|
|
2.2 |
|
Proceeds from sale of rental product |
|
13.6 |
|
|
|
10.8 |
|
Purchases of fixed and intangible assets |
|
(2.2 |
) |
|
|
(2.2 |
) |
Net cash (used in) provided by investing activities |
|
(12.7 |
) |
|
|
(25.5 |
) |
FINANCING ACTIVITIES |
|
|
|
Other financing payments |
|
(1.5 |
) |
|
|
(0.3 |
) |
Net cash (used in) provided by financing activities |
|
(1.5 |
) |
|
|
(0.3 |
) |
Net (decrease) increase in cash and cash equivalents and restricted
cash |
|
(7.4 |
) |
|
|
(29.9 |
) |
Cash and cash equivalents and restricted cash at beginning of
period |
|
94.0 |
|
|
|
163.6 |
|
Cash and cash equivalents and restricted cash at end of period |
$ |
86.6 |
|
|
$ |
133.7 |
|
|
Rent the Runway, Inc.Condensed
Consolidated Statements of Cash Flow(in
millions)(unaudited) |
|
|
Six Months Ended July 31, |
|
|
2024 |
|
|
|
2023 |
|
RECONCILIATION OF CASH
AND CASH EQUIVALENTS AND RESTRICTED CASH TO THE CONDENSED
CONSOLIDATED BALANCE SHEETS: |
|
|
|
Cash and cash equivalents |
$ |
76.6 |
|
|
$ |
123.7 |
|
Restricted cash, current |
|
5.2 |
|
|
|
4.2 |
|
Restricted cash, noncurrent |
|
4.8 |
|
|
|
5.8 |
|
Total cash and cash equivalents and restricted cash |
$ |
86.6 |
|
|
$ |
133.7 |
|
|
|
|
|
Supplemental Cash Flow
Information: |
|
|
|
Cash payments (receipts)
for: |
|
|
|
Fixed operating lease payments, net |
$ |
5.4 |
|
|
$ |
5.7 |
|
Fixed assets and intangibles received in the prior period |
|
0.3 |
|
|
|
0.1 |
|
Rental product received in the prior period |
|
1.4 |
|
|
|
5.4 |
|
Non-cash financing and
investing activities: |
|
|
|
Financing lease right-of-use asset amortization |
$ |
0.3 |
|
|
$ |
0.3 |
|
Purchases of fixed assets and intangibles not yet settled |
|
0.2 |
|
|
|
0.1 |
|
Purchases of rental product not yet settled |
|
0.9 |
|
|
|
5.0 |
|
|
Rent the Runway, Inc.Reconciliation of
GAAP to Non-GAAP Financial Measures(in
millions)(unaudited) |
|
The following
table presents a reconciliation of net loss, the most comparable
GAAP financial measure, to Adjusted EBITDA for the periods
presented: |
|
|
Three Months Ended July 31, |
|
Six Months Ended July 31, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(in millions) |
|
(in millions) |
Net loss |
$ |
(15.6 |
) |
|
$ |
(26.8 |
) |
|
$ |
(37.6 |
) |
|
$ |
(56.9 |
) |
Interest (income) / expense, net (1) |
|
6.0 |
|
|
|
9.5 |
|
|
|
11.6 |
|
|
|
18.3 |
|
Rental product depreciation |
|
16.2 |
|
|
|
12.8 |
|
|
|
31.1 |
|
|
|
24.9 |
|
Other depreciation and amortization (2) |
|
3.3 |
|
|
|
3.7 |
|
|
|
6.6 |
|
|
|
7.5 |
|
Share-based compensation (3) |
|
2.4 |
|
|
|
7.4 |
|
|
|
5.4 |
|
|
|
16.2 |
|
Write-off of liquidated assets (4) |
|
1.2 |
|
|
|
0.7 |
|
|
|
2.8 |
|
|
|
1.7 |
|
Non-recurring adjustments (5) |
|
— |
|
|
|
0.5 |
|
|
|
— |
|
|
|
0.5 |
|
Restructuring charges (6) |
|
— |
|
|
|
— |
|
|
|
0.2 |
|
|
|
— |
|
Income tax (benefit) / expense |
|
0.1 |
|
|
|
(0.1 |
) |
|
|
0.1 |
|
|
|
(0.1 |
) |
Other (income) / expense, net (7) |
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
(0.2 |
) |
|
|
(0.1 |
) |
Other (gains) / losses (8) |
|
0.2 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
0.2 |
|
Adjusted EBITDA |
$ |
13.7 |
|
|
$ |
7.7 |
|
|
$ |
20.2 |
|
|
$ |
12.2 |
|
Adjusted EBITDA Margin (9) |
|
17.4 |
% |
|
|
10.2 |
% |
|
|
13.1 |
% |
|
|
8.1 |
% |
(1) |
Includes debt discount amortization of $6.7 million in the three
months ended July 31, 2024, $1.8 million in the three months
ended July 31, 2023, $13.1 million in the six months ended
July 31, 2024 and $3.4 million in the six months ended
July 31, 2023. |
(2) |
Reflects non-rental product depreciation and capitalized software
amortization. |
(3) |
Reflects the non-cash expense for share-based compensation. |
(4) |
Reflects the write-off of the remaining book value of liquidated
rental product that had previously been held for sale. |
(5) |
Non-recurring adjustments for the three and six months ended July
31, 2023 includes $0.5 million of costs related to the option
exchange. |
(6) |
Reflects restructuring charges primarily related to severance and
related costs in connection with the January 2024 restructuring
plan. |
(7) |
Includes other (income) / expense recognized in the period. |
(8) |
Includes gains / losses recognized in relation to foreign exchange,
operating lease terminations and the related surrender of fixed
assets (see “Note 5 - Leases – Lessee Accounting” in the Notes to
the Condensed Consolidated Financial Statements). |
(9) |
Adjusted EBITDA Margin calculated as Adjusted EBITDA as a
percentage of revenue. |
|
Rent the Runway, Inc.Reconciliation of
GAAP to Non-GAAP Financial Measures(in
millions) |
|
The following table presents a reconciliation of net cash (used in)
provided by operating activities, the most comparable GAAP
financial measure, to Free Cash Flow and Free Cash Flow Margin for
the periods presented: |
|
|
|
Six Months Ended July 31, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
(in millions) |
Net cash (used in) provided by operating activities |
|
$ |
6.8 |
|
|
$ |
(4.1 |
) |
Purchases of rental product |
|
|
(26.3 |
) |
|
|
(36.3 |
) |
Proceeds from liquidation of rental product |
|
|
2.2 |
|
|
|
2.2 |
|
Proceeds from sale of rental product |
|
|
13.6 |
|
|
|
10.8 |
|
Purchases of fixed and intangible assets |
|
|
(2.2 |
) |
|
|
(2.2 |
) |
Free Cash Flow |
|
$ |
(5.9 |
) |
|
$ |
(29.6 |
) |
Free Cash Flow Margin |
|
|
(3.8 |
)% |
|
|
(19.7 |
)% |
|
Rent the Runway, Inc.Reconciliation of
GAAP to Non-GAAP Financial Measures(in
millions) |
|
The following
table presents a reconciliation of net loss, the most comparable
GAAP financial measure, to Free Cash Flow and Free Cash Flow Margin
for the periods presented: |
|
|
Six Months Ended July 31, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
(in millions) |
Net loss |
|
$ |
(37.6 |
) |
|
$ |
(56.9 |
) |
Interest (income) / expense, net |
|
|
11.6 |
|
|
|
18.3 |
|
Rental product depreciation |
|
|
31.1 |
|
|
|
24.9 |
|
Other depreciation and amortization |
|
|
6.6 |
|
|
|
7.5 |
|
Share-based compensation |
|
|
5.4 |
|
|
|
16.2 |
|
Write-off of liquidated assets |
|
|
2.8 |
|
|
|
1.7 |
|
Non-recurring adjustments |
|
|
— |
|
|
|
0.5 |
|
Restructuring charges |
|
|
0.2 |
|
|
|
— |
|
Income tax (benefit) / expense |
|
|
0.1 |
|
|
|
(0.1 |
) |
Other (income) / expense, net |
|
|
(0.2 |
) |
|
|
(0.1 |
) |
Other (gains) / losses |
|
|
0.2 |
|
|
|
0.2 |
|
Adjusted EBITDA |
|
$ |
20.2 |
|
|
$ |
12.2 |
|
Purchases of rental product |
|
|
(26.3 |
) |
|
|
(36.3 |
) |
Purchases of fixed and intangible assets |
|
|
(2.2 |
) |
|
|
(2.2 |
) |
Cash interest expense |
|
|
(0.1 |
) |
|
|
(3.0 |
) |
Cash interest earned |
|
|
1.6 |
|
|
|
2.8 |
|
Change in assets and liabilities |
|
|
1.0 |
|
|
|
(2.8 |
) |
Non-recurring adjustments |
|
|
— |
|
|
|
(0.5 |
) |
Restructuring charges |
|
|
(0.2 |
) |
|
|
— |
|
Other adjustments (1) |
|
|
0.1 |
|
|
|
0.2 |
|
Free Cash Flow |
|
$ |
(5.9 |
) |
|
$ |
(29.6 |
) |
Free Cash Flow Margin |
|
|
(3.8 |
)% |
|
|
(19.7 |
)% |
(1) |
Other adjustments primarily includes cash tax adjustments and other
cash gains (losses). |
Rent the Runway (NASDAQ:RENT)
Historical Stock Chart
From Dec 2024 to Jan 2025
Rent the Runway (NASDAQ:RENT)
Historical Stock Chart
From Jan 2024 to Jan 2025