COMP <GO>
RENT vs HTLM // ALTMAN Z-SCORE & DEBT/EQUITY
Rent the Runway Inc. (Class A) (NASDAQ) VS. HomesToLife Ltd (NASDAQ) • 15-METRIC TALLY: RENT 3
— HTLM 6
■ METRIC PARITY
LAST: $2.42 (-8.52%) • MKT CAP: $100.3M
balance-sheet
—
LAST: $1.18 (-20.80%) • MKT CAP: $133.6M
balance-sheet
4.10
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (RENT VS. HTLM)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | RENT | HTLM | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | 27.90% | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 85.00% | -120.00 | HTLM | /roic <GO> |
| EV/EBITDA & P/E Valuation | — | 5.2x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 3.49% | 9.24% | -5.75 | HTLM | /fcf-yield <GO> |
| Operating Margin | -60.00% | 5.10% | -65.10 | HTLM | /operating-margins <GO> |
| Net Profit Margin | 51.60% | 4.40% | +47.20 | RENT | /net-margins <GO> |
| Revenue Growth (YoY) | 7.60% | 12.80% | -5.20 | HTLM | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity ACTIVE | — | 4.10 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 6/9 | 7/9 | -1.00 | HTLM | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 60.7 | 19.6 | +41.15 | RENT | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 4.1x | 6.8x | -2.70 | RENT | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $100.3M | $133.6M | -$33.3M | HTLM | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | RENT REV | HTLM REV | RENT GROSS % | HTLM GROSS % | RENT FCF | HTLM FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $43.8M | $377.9M | -50.0% | 27.9% | $3.5M | $12.3M |
| FY 2024 | $40.7M | $335.1M | -50.0% | 24.8% | $12.9M | -$131.0K |
| FY 2023 | $33.3M | $326.0M | — | — | -$15.7M | $18.8M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
RENT // BETA —
HTLM // BETA —