

• | Brand Partner Advantage: Our assortment contains thousands of new, current season styles that luxury competitors simultaneously carry—all available for Subscription, Reserve, and/or Resale at much lower prices. We believe our engaged and loyal customer base paired with the data that we offer to our brand partners makes us an essential destination for many of the world’s most important brands. Over time, our commercial relationships with our brand partners have evolved towards more capital efficient forms of rental product acquisition. |
• | Data Advantage: We capture a vast amount of unique, actionable data on our customers and products. We leverage this data to create benefits for our customers (deep personalization of styles and fit), brand partners (understanding of customer demand patterns and garment lifecycle) and our business (higher subscriber lifetime value and better product return on investment). |
• | Technology and Logistics Advantage: We have developed a proprietary operating system that pairs proprietary software with differentiated infrastructure and hardware. Our expertise in vertically integrated just-in-time reverse logistics and garment science allows us to achieve multi-year monetization on our garments. We have also built a custom platform that supports all of our consumer-facing offerings on our website and app. |
• | the entry into an amended and restated credit agreement (the “New Credit Agreement”), by and among us, as borrower, Agent, as administrative agent, and the Investor Group, as lenders, to reflect (i) the exchange of $100.0 million of existing outstanding indebtedness owing to Lender under the Existing Credit Agreement on a dollar-for-dollar and cashless basis for new term loans under the New Credit Agreement (the “Exchange Consideration Term Loans”) and (ii) $20.0 million of new money term loans to be provided to the company by the Investor Group (the “New Money Term Loans”) (together, the “Debt Exchange Transactions”); |
• | the contribution of all remaining indebtedness owing to Lender under the Existing Credit Agreement (approximately $223.1 million as of the end of our second fiscal quarter ending July 31, 2025, which excludes our unamortized debt premium and includes accrued but unpaid cash interest) to us in exchange for newly issued shares of Class A Common Stock, equal to 86% of our outstanding Common Stock as of the closing of the Recapitalization Transactions (after giving effect to the Conversions (as defined below), but before giving effect to this offering and the increase to the share reserve under the Amended Plan (as defined below)) (the “Term Loan Conversion”, and, together with the Debt Exchange Transactions, the “Exchange Transactions”) and our existing stockholders will own the remaining 14% of our outstanding Common Stock as of the closing of the Recapitalization Transactions; |
• | this offering; |
• | the entry into the Backstop Agreement; |
• | the conversion, prior to the closing of the Recapitalization Transactions, of each share of Class B common stock, par value $0.001 per share (the “Class B Common Stock”), into one share of Class A Common Stock (the “Conversions”); |
• | the amendment and restatement of our Twelfth Amended and Restated Certificate of Incorporation to, among other things, eliminate the Class B Common Stock and preferred stock, eliminate supermajority voting requirements and provide for officer exculpation as permitted by Delaware law (the “Amended and Restated Charter”); |
• | the entry into an investor rights agreement, dated August 20, 2025 (the “Investor Rights Agreement”), by and among us, the Investor Group and certain entities affiliated with Jennifer Hyman that would apply after the closing of the Recapitalization Transactions to set forth certain post-closing governance terms; and |
• | an amendment and restatement of our Amended and Restated 2021 Incentive Award Plan (the “2021 Plan”) to increase the maximum number of shares of Class A Common Stock authorized for issuance under the 2021 Plan and extend the expiration date of the 2021 Plan (the “Amended Plan”). |
• | for purposes of complying with Nasdaq Listing Rules, including, but not limited to, Rule 5635(b), the issuance of shares of Class A Common Stock upon the Term Loan Conversion; |
• | for purposes of complying with Nasdaq Listing Rules, including, but not limited to, Rules 5635(b) and (d), the issuance of shares of Class A Common Stock pursuant to the Backstop Agreement; |
• | for purposes of complying with Nasdaq Listing Rules, including, but not limited to, Rule 5635(c), the amendment and restatement of our 2021 Plan to increase the maximum number of shares of Class A Common Stock authorized for issuance under the 2021 Plan and extend the expiration date of the 2021 Plan; and |
• | the Amended and Restated Charter. |
Six months ended July 31, | Year ended January 31, | ||||||||||||||
2025 | 2024 | 2025 | 2024 | 2023 | |||||||||||
(in millions, except share and per share data) | (unaudited) | ||||||||||||||
Revenue: | |||||||||||||||
Subscription and Reserve rental revenue | $131.2 | $134.6 | $265.5 | $264.9 | $268.6 | ||||||||||
Other revenue | 19.3 | 19.3 | 40.7 | 33.3 | 27.8 | ||||||||||
Total revenue, net | 150.5 | 153.9 | 306.2 | 298.2 | 296.4 | ||||||||||
Costs and expenses: | |||||||||||||||
Fulfillment | 42.9 | 41.2 | 82.8 | 86.0 | 92.2 | ||||||||||
Technology | 19.4 | 18.3 | 35.7 | 49.1 | 55.4 | ||||||||||
Marketing | 16.0 | 16.8 | 28.2 | 31.2 | 35.1 | ||||||||||
General and administrative | 45.3 | 45.0 | 86.8 | 101.6 | 109.0 | ||||||||||
Rental product depreciation and revenue share | 61.4 | 51.9 | 107.5 | 92.5 | 84.2 | ||||||||||
Other depreciation and amortization | 5.3 | 6.6 | 12.5 | 14.7 | 16.4 | ||||||||||
Restructuring charges | — | 0.2 | 0.2 | 2.0 | 2.4 | ||||||||||
Loss on asset impairment related to restructuring | — | — | — | 1.1 | 5.3 | ||||||||||
Total costs and expenses | 190.3 | 180.0 | 353.7 | 378.2 | 400.0 | ||||||||||
Operating loss | (39.8) | (26.1) | (47.5) | (80.0) | (103.6) | ||||||||||
Interest income / (expense), net | (13.2) | (11.6) | (24.2) | (33.7) | (36.8) | ||||||||||
Other income / (expense), net | 0.7 | 0.2 | 2.1 | 0.7 | 1.5 | ||||||||||
Net loss before benefit from income tax benefit / (expense) | (52.3) | (37.5) | (69.6) | (113.0) | (138.9) | ||||||||||
Income tax benefit / (expense) | (0.2) | (0.1) | (0.3) | (0.2) | 0.2 | ||||||||||
Net loss | $(52.5) | $(37.6) | $(69.9) | $(113.2) | $(138.7) | ||||||||||
Net loss per share attributable to common stockholders, basic and diluted | $(13.12) | $(10.18) | $(18.51) | $(33.12) | $(43.17) | ||||||||||
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted | 4,000,887 | 3,692,025 | 3,776,633 | 3,418,382 | 3,212,746 | ||||||||||
As of July 31, | As of January 31, | ||||||||
2025 | 2025 | 2024 | |||||||
(in millions) | (unaudited) | ||||||||
Assets | |||||||||
Current assets: | |||||||||
Cash and cash equivalents | $43.6 | $77.4 | $84.0 | ||||||
Restricted cash, current | 4.7 | 4.7 | 5.2 | ||||||
Prepaid expenses and other current assets | 15.0 | 11.8 | 13.0 | ||||||
Total current assets | 63.3 | 93.9 | 102.2 | ||||||
Restricted cash | 3.9 | 4.4 | 4.8 | ||||||
Rental product, net | 86.7 | 73.3 | 94.0 | ||||||
Fixed assets, net | 25.2 | 28.3 | 35.7 | ||||||
Intangible assets, net | 2.4 | 2.4 | 3.4 | ||||||
Operating lease right-of-use assets | 30.7 | 32.1 | 33.9 | ||||||
Other assets | 6.8 | 5.6 | 4.5 | ||||||
Total assets | $219.0 | $240.0 | $278.5 | ||||||
Liabilities and Stockholders’ Equity | |||||||||
Current liabilities: | |||||||||
Accounts payable | $9.2 | $6.2 | $5.8 | ||||||
Accrued expenses and other current liabilities | 36.4 | 20.3 | 21.7 | ||||||
Deferred revenue | 11.5 | 10.2 | 10.9 | ||||||
Customer credit liabilities | 6.0 | 6.0 | 6.3 | ||||||
Operating lease liabilities | 5.2 | 4.7 | 3.4 | ||||||
Total current liabilities | 68.3 | 47.4 | 48.1 | ||||||
Long-term debt, net | 343.9 | 333.7 | 306.7 | ||||||
Operating lease liabilities | 38.3 | 41.0 | 45.3 | ||||||
Other liabilities | 0.6 | 0.4 | 0.7 | ||||||
Total liabilities | 451.1 | 422.5 | 400.8 | ||||||
Additional paid-in capital | 943.4 | 940.5 | 930.8 | ||||||
Accumulated deficit | (1,175.5) | (1,123.0) | (1,053.1) | ||||||
Total stockholders’ equity (deficit) | (232.1) | (182.5) | (122.3) | ||||||
Total liabilities and stockholders’ equity | $219.0 | $240.0 | $278.5 | ||||||
• | on an actual basis; |
• | on an adjusted basis to reflect the sale by us of 3,063,725 shares of Class A Common Stock, par value $0.001 per share, at the subscription price of $4.08 per share, after deducting offering expenses payable by us. |
• | on a further adjusted basis to reflect the completion of the Recapitalization Transactions. We are still in the process of analyzing the accounting for the Recapitalization Transactions. As such, adjustments exclude any impact of gains/losses that may be recognized as a result of this transaction being accounted for as a troubled debt restructuring, transaction costs, and certain compensation arrangements. For those amounts that we have an estimated range, we have disclosed that information below. Any gain or loss recognized as a result of a troubled debt restructuring would impact the amounts reflected below within additional paid-in capital and accumulated deficit. In addition, the amount of long-term debt presented for the Exchange Consideration Term Loans may differ based on the application of troubled debt restructuring accounting. |
As of July 31, 2025 | |||||||||
(in millions, except share and per share data, unaudited) | Actual | As Adjusted | As Further Adjusted | ||||||
Cash and cash equivalents(1)(2)(3) | $43.6 | $55.5 | $72.7 | ||||||
Debt: | |||||||||
Current liabilities(2)(8) | $68.3 | $68.3 | $64.3 | ||||||
Long-term debt, net: | |||||||||
Existing Credit Agreement | 343.9 | 343.9 | — | ||||||
New Credit Agreement(2) | — | — | 120.0 | ||||||
Other liabilities(4) | 38.9 | 38.9 | 38.9 | ||||||
Total debt | $451.1 | $451.1 | $223.2 | ||||||
Stockholders’ deficit: | |||||||||
Class A Common Stock, par value $0.001 per share, 300,000,000 shares authorized, 3,899,124 shares issued and outstanding, actual; 300,000,000 shares authorized, 6,962,849 shares issued and outstanding, as adjusted; 300,000,000 shares authorized, 34,589,979 shares issued and outstanding, as further adjusted(5)(6) | — | — | — | ||||||
Class B Common Stock, par value $0.001 per share, 50,000,000 shares authorized, 155,634 shares issued and outstanding, actual; 50,000,000 shares authorized, 155,634 shares issued and outstanding, as adjusted; no shares authorized, no shares issued and outstanding, as further adjusted | — | — | — | ||||||
Preferred stock, par value $0.001 per share, 10,000,000 shares authorized, no shares issued and outstanding, actual; 10,000,000 shares authorized, no shares issued and outstanding, as adjusted; no shares authorized, no shares issued and outstanding, as further adjusted | — | — | — | ||||||
Additional paid-in capital(5)(6)(7) | 943.4 | 955.9 | 1,203.8 | ||||||
Accumulated deficit(2)(7) | (1,175.5) | (1,176.1) | (1,176.1) | ||||||
Total stockholders’ deficit | $(232.1) | $(220.2) | $27.7 | ||||||
Total capitalization | $219.0 | $230.9 | $250.9 |
(1) | Cash and cash equivalents exclude restricted cash of $4.7 million and prepaid expenses and other current assets of $15.0 million as of July 31, 2025. |
(2) | “As Further Adjusted” includes $20.0 million from New Money Term Loans and the impact of a $4.0 million reduction of accrued interest associated with the Existing Credit Agreement within Current Liabilities but excludes accrued and unpaid transaction costs after July 31, 2025 related to the Recapitalization Transactions. The accrued and unpaid transaction costs are estimated to range from $4.0 to $8.0 million and would further reduce cash and increase shareholders’ deficit. |
(3) | “As Further Adjusted” in cash and cash equivalents includes an estimate of $2.8 million related to the first payment, or 25%, under the Transaction Bonus Plan, which is described in the Proxy Statement dated September 29, 2025 that is incorporated by reference. Vesting terms of such bonuses vary from the payment schedule with this initial 25% payment vesting over four years, subject to acceleration if certain events occur as further described in the Proxy Statement dated September 29, 2025. Further, these bonuses are subject to repayment if an executive officer terminates their employment prior to vesting of that portion of the bonus. For that reason, we have assumed that all officers eligible under the Transaction Bonus Plan received the 25% bonus payment at the closing and nothing had vested as of payment date. |
(4) | Consists of operating lease liabilities of $38.3 million and other liabilities of $0.6 million as of July 31, 2025. |
(5) | “As Further Adjusted” in additional paid-in capital includes $12.5 million from the sale by us of 3,063,725 shares of Class A Common Stock related to this offering. |
(6) | “As Further Adjusted” includes the “As Adjusted” additional paid-in capital, the settlement of the outstanding indebtedness under the Existing Credit Agreement, after the issuance of the $100.0 million in Exchange Consideration Term Loans, and a $4.0 million reduction of accrued interest associated with the Existing Credit Agreement. Shares issued and outstanding, as further adjusted, include the total of (i) “As Adjusted” Class A Common Stock outstanding, (ii) Class B Common Stock converted on a one-for-one basis to Class A Common Stock, and (iii) the Class A Common Stock issued in the Recapitalization Transactions. The Exchange Agreement calculates the Exchange Stock as 86% of the total Class A Common Stock outstanding on a “Fully Diluted Basis”, after giving effect to the conversion of Class B Common Stock converted to the Class A Common Stock but before giving effect to this offering. “Fully Diluted Basis” is defined in the Exchange Agreement to include (i) Company options outstanding, (ii) Company RSUs outstanding, (iii) Company common stock reserved for issuance under the Company equity plans, and (iv) Class A Common Stock warrants outstanding. The Exchange Stock has been calculated based on the fully diluted shares outstanding as of August 20, 2025. |
(7) | Amounts exclude impact from changes due to the Plan Amendment, which is described in the Proxy Statement dated September 29, 2025 that is incorporated by reference. Changes due to the Plan Amendment may result in an increase to the Class A Common Stock issued and outstanding, additional paid-in capital, and accumulated deficit. |
(8) | “As Further Adjusted” current liabilities exclude approximately $1.5 million for a directors’ and officers’ tail insurance policy incurred after July 31, 2025, which is part of the Recapitalization Transactions. |
Subscription price for one share of Common Stock | $4.08 | ||
Net tangible book value per share as of July 31, 2025 | $(65.38) | ||
As adjusted net tangible book value per share as of July 31, 2025 | $(35.58) | ||
As further adjusted net tangible book value per share as of July 31, 2025 | $(0.24) | ||
Increase in net tangible book value per share after giving effect to the completion of the Recapitalization Transactions | $65.15 | ||
Increase in net tangible book value per share to purchasers in the Rights Offering | $35.34 | ||
Event | Calendar Date | Significance | ||||
Record Date | 5:00 p.m., New York City time, on October 6, 2025. | Only holders of record of our Common Stock as of the close of business on this date, as determined by the Subscription Agent based on the book-entry facilities of DTC and the register maintained by Equiniti in its capacity as our transfer agent, will be entitled to receive rights. | ||||
Subscription Period Commences | October 7, 2025. | Holders of rights may begin to subscribe for new shares of Class A Common Stock. | ||||
Last Day to Transfer Rights | October 21, 2025. | Holders of rights who wish to transfer or sell their rights must do so on or prior to this date. | ||||
Expiration Date; Subscription Period Ends | 5:00 p.m., New York City time, on October 21, 2025. | Deadline to exercise outstanding rights and to request additional new shares of Class A Common Stock under the oversubscription privilege. | ||||
Event | Calendar Date | Significance | ||||
Holders of rights may no longer subscribe for new shares of Class A Common Stock after this time. | ||||||
Sales of shares of Class A Common Stock that are unsubscribed in this offering (if any) are expected to be purchased by the Investor Group. | ||||||
Settlement of Rights Offering | October 24, 2025. | We expect to deliver the new shares of Class A Common Stock issued in respect of the rights through the book-entry facilities of DTC. | ||||
Settlement of Backstop Commitment | October 28, 2025. | We expect to deliver the new shares of Class A Common Stock issued pursuant to the Backstop Agreement through the book-entry facilities of DTC. | ||||
Closing of the Recapitalization Transactions | October 28, 2025. | We expect the Recapitalization Transactions to be consummated within two business days of the closing of this offering. | ||||
By Mail | By Overnight Carrier | ||
Broadridge Corporate Issuer Solutions, LLC | Broadridge Corporate Issuer Solutions, LLC | ||
Attention: BCIS Re-Organization Dept. | Attention: BCIS IWS | ||
P.O. Box 1317 | 51 Mercedes Way | ||
Brentwood, New York 11717-0693 | Edgewood, New York 11717 | ||
• | certified bank or cashier’s check drawn on a U.S. bank payable to “Broadridge Corporate Issuer Solutions, LLC, as Subscription Agent for Rent the Runway, Inc.”; or |
• | wire transfer or transfer of immediately available funds to the account maintained by the Subscription Agent (see the rights certificate for the wire instructions). |
• | to the Subscription Agent on or before the Expiration Date the payment for each share you elected to purchase pursuant to the exercise of rights in the manner set forth above under “—Method of Subscription”; |
• | to the Subscription Agent before the Expiration Date the form entitled “Notice of Guaranteed Delivery”; and |
• | the properly completed rights certificate evidencing your rights being exercised and the form entitled “Nominee Holder Certification,” if applicable, with any required signatures guaranteed, to the Subscription Agent within one business day following the date you submit your Notice of Guaranteed Delivery. |
• | U.S. expatriates and former citizens or long-term residents of the United States; |
• | persons holding the rights or shares of our Common Stock as part of a hedge, straddle or other risk reduction strategy or as part of a conversion transaction or other integrated investment; |
• | banks, insurance companies, and other financial institutions; |
• | brokers, dealers or traders in securities or currencies or traders that elect to mark-to-market their securities; |
• | “controlled foreign corporations,” “passive foreign investment companies,” and corporations that accumulate earnings to avoid U.S. federal income tax; |
• | S corporations, partnerships or other entities or arrangements treated as partnerships or other pass-through entities for U.S. federal income tax purposes (and investors therein); |
• | real estate investment trusts, regulated investment companies, grantor trusts, tax-exempt organizations or governmental organizations; |
• | persons deemed to sell the rights or shares of our Common Stock under the constructive sale provisions of the Code; |
• | persons subject to special tax accounting rules as a result of any item of gross income being taken into account in an applicable financial statement (as defined in the Code); |
• | persons who received, hold or will receive shares of our Common Stock or the rights pursuant to the exercise of any employee stock option or otherwise as compensation and persons who hold restricted Common Stock; |
• | tax-qualified retirement plans; |
• | persons who own or have owned (directly, indirectly or constructively) 5% or more of our Common Stock; |
• | U.S. Holders (as defined below) that have a functional currency other than the U.S. dollar; and |
• | members of the Investor Group that purchase our Class A common stock pursuant to the Backstop Agreement. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation created or organized under the laws of the United States, any state thereof, or the District of Columbia; or |
• | an estate or trust, the income of which is subject to U.S. federal income tax regardless of its source. |
• | the gain is effectively connected with the Non-U.S. Holder’s conduct of a trade or business within the United States (and, if required by an applicable income tax treaty, the Non-U.S. Holder maintains a permanent establishment in the United States to which such gain is attributable); |
• | the Non-U.S. Holder is a nonresident alien individual present in the United States for 183 days or more during the taxable year of the disposition and certain other requirements are met; or |
• | our rights or Class A Common Stock constitute a U.S. real property interest (“USRPI”) by reason of our status as a U.S. real property holding corporation (“USRPHC”) for U.S. federal income tax purposes. |
• | Annual Report on Form 10-K for the fiscal year ended January 31, 2025, filed with the SEC on April 15, 2025; |
• | Quarterly Reports on Form 10-Q for the fiscal quarter ended April 30, 2025, filed with the SEC on June 6, 2025, and for the fiscal quarter ended July 31, 2025, filed with the SEC on September 12, 2025; |
• | Definitive Proxy Statements on Schedule 14A, filed with the SEC on May 22, 2025 and September 29, 2025 (excluding any information constituting prospective financial information); and |
• | Current Reports on Form 8-K, filed with the SEC on March 5, 2025, May 16, 2025, July 11, 2025 and August 21, 2025. |