Rent the Runway Inc
NASDAQ:RENT
Balance Sheet
Balance Sheet Decomposition
Rent the Runway Inc
Current Assets | 102.2m |
Cash & Short-Term Investments | 84m |
Other Current Assets | 18.2m |
Non-Current Assets | 176.3m |
PP&E | 163.6m |
Intangibles | 3.4m |
Other Non-Current Assets | 9.3m |
Current Liabilities | 48.1m |
Accounts Payable | 11.8m |
Accrued Liabilities | 16.7m |
Other Current Liabilities | 19.6m |
Non-Current Liabilities | 352.7m |
Long-Term Debt | 306.7m |
Other Non-Current Liabilities | 46m |
Balance Sheet
Rent the Runway Inc
Jan-2020 | Jan-2021 | Jan-2022 | Jan-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|
Assets | ||||||
Cash & Cash Equivalents |
31
|
95
|
248
|
155
|
84
|
|
Cash Equivalents |
31
|
95
|
248
|
155
|
84
|
|
Total Receivables |
0
|
0
|
0
|
4
|
1
|
|
Accounts Receivables |
0
|
0
|
0
|
4
|
1
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
16
|
8
|
17
|
14
|
17
|
|
Total Current Assets |
47
|
103
|
265
|
172
|
102
|
|
PP&E Net |
216
|
197
|
165
|
150
|
164
|
|
PP&E Gross |
216
|
197
|
165
|
150
|
164
|
|
Accumulated Depreciation |
112
|
147
|
158
|
153
|
158
|
|
Intangible Assets |
9
|
8
|
6
|
4
|
3
|
|
Other Long-Term Assets |
4
|
12
|
11
|
10
|
9
|
|
Total Assets |
276
N/A
|
321
+16%
|
448
+40%
|
336
-25%
|
279
-17%
|
|
Liabilities | ||||||
Accounts Payable |
16
|
12
|
23
|
18
|
12
|
|
Accrued Liabilities |
13
|
14
|
27
|
20
|
17
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
1
|
0
|
0
|
0
|
|
Other Current Liabilities |
23
|
14
|
20
|
22
|
20
|
|
Total Current Liabilities |
52
|
41
|
69
|
60
|
48
|
|
Long-Term Debt |
215
|
355
|
261
|
273
|
307
|
|
Other Liabilities |
43
|
64
|
47
|
39
|
46
|
|
Total Liabilities |
310
N/A
|
459
+48%
|
376
-18%
|
372
-1%
|
401
+8%
|
|
Equity | ||||||
Common Stock |
331
|
388
|
0
|
0
|
0
|
|
Retained Earnings |
418
|
589
|
801
|
940
|
1 053
|
|
Additional Paid In Capital |
54
|
63
|
872
|
905
|
931
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
34
N/A
|
139
-310%
|
71
N/A
|
35
N/A
|
122
-246%
|
|
Total Liabilities & Equity |
276
N/A
|
321
+16%
|
448
+40%
|
336
-25%
|
278
-17%
|
|
Shares Outstanding | ||||||
Common Shares Outstanding |
63
|
63
|
63
|
65
|
4
|