• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishGo to App
    Quantisnow Logo

    © 2026 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI superconnector for talent & startupsNEWLLM Arena
    Legal
    Terms of usePrivacy policyCookie policy

    Camping World Holdings, Inc. Reports Fourth Quarter 2024 Results, New and Used Same Store Unit Sales Increase, 22,148 Total Units Sold, Operational Improvement Continues Into the First Quarter

    2/25/25 4:05:00 PM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary
    Get the next $CWH alert in real time by email

    Camping World Holdings, Inc. (NYSE:CWH) (the "Company" or "CWH"), the World's Largest Recreational Vehicle Dealer, today reported results for the fourth quarter and full year ended December 31, 2024.

    Marcus Lemonis, Chairman and Chief Executive Officer of CWH stated, "Our combined new and used same store unit sales grew for the second quarter in a row, with increased revenue, increased gross profit and improved adjusted EBITDA, a testament to our unwavering focus on product development, affordability, and used inventory procurement. We see green shoots unfolding across the broader RV landscape, supporting our expectation for more stable industry trends throughout 2025."

    Matthew Wagner, President of CWH commented, "We are very pleased with our momentum to start 2025. Our same store used unit trends increased high-teens percentages year-over-year in January, and same store new units increased low-singles, in line with our expectations. This early season performance gives us confidence in achieving the 2025 guideposts that we provided on our last call."

    Mr. Lemonis concluded, "The organization is positioned exceptionally well for organic and inorganic growth in 2025. Our focus rests solely on selling more RVs, cost discipline, and driving significantly improved profitability across our enterprise."

    Fourth Quarter-over-Quarter Operating Highlights

    • Revenue was $1.2 billion for the fourth quarter, an increase of $95.1 million, or 8.6%.
    • New vehicle revenue was $497.5 million for the fourth quarter, an increase of $48.1 million, or 10.7%, and new vehicle unit sales were 11,575 units, an increase of 858 units, or 8.0%. Used vehicle revenue was $348.1 million for the fourth quarter, an increase of $26.5 million, or 8.2%, and used vehicle unit sales were 10,573 units, an increase of 1,081 units, or 11.4%. Combined new and used vehicle unit sales were 22,148, an increase of 1,939 units, or 9.6%.
    • Average selling price of new vehicles sold increased 2.5% and average selling price of used vehicles sold decreased 2.8%.
    • Same store new vehicle unit sales increased 4.5% for the fourth quarter and same store used vehicle unit sales increased 4.0%. Combined same store new and used vehicle unit sales increased 4.2%.
    • Products, services and other revenue was $181.4 million, an increase of $2.4 million, or 1.4%, driven largely by the increase in used vehicles sold leading to an increase in retail product attachment to vehicle sales as used vehicles experience higher retail product attachment than new vehicles, which was partially offset by the divestiture of our RV furniture business in May 2024.
    • New vehicle gross margin was 15.2%, a decrease of 372 basis points, driven primarily by a slightly higher mix of class B and C motorized units in 2024, lower manufacturer promotional incentives, and slightly higher cost of 2025 model year new vehicles, partially offset by the 2.5% higher average selling price. Used vehicle gross margin was 18.7%, an increase of 368 basis points, as a result of the discounting of higher-cost used vehicles in the fourth quarter of 2023, partially offset by the 2.8% lower average selling price.
    • Gross profit was $376.9 million, an increase of $33.5 million, or 9.7%, and total gross margin was 31.3%, an increase of 33 basis points. The gross profit increase was mainly driven by $17.1 million higher finance and insurance, net ("F&I") gross profit largely from the 9.6% increase in combined new and used vehicle unit sales and new F&I offerings, $16.8 million higher used vehicle gross profit from the increase in used vehicle unit sales and gross margin as discussed above, and $11.1 million higher products, service and other gross profit as a byproduct of the higher used vehicle sales and higher gross margins from the divestiture of our RV furniture business in May 2024. These gross profit increases were partially offset by lower gross margins from new vehicles as discussed above.
    • Selling, general and administrative expenses ("SG&A") were $367.8 million, an increase of $30.7 million, or 9.1%. This increase was primarily driven by $26.2 million of increased employee compensation costs excluding equity-based compensation and including commissions, due in part to an over $6.0 million increase in health insurance claim costs, and $6.3 million of additional advertising expenses. SG&A Excluding Stock-Based Compensation(1) ("SBC") was $362.4 million, an increase of $30.7 million, or 9.3%.
    • Floor plan interest expense was $17.1 million, a decrease of $4.7 million, or 21.6%, and other interest expense, net was $32.3 million, a decrease of $3.1 million, or 8.7%. These decreases were primarily as a result of lower interest rates, and, to a lesser extent, lower principal balances.
    • Net loss(2) was $(59.5) million for the fourth quarter of 2024, a decrease of $12.0 million, or 25.1%. Adjusted EBITDA(1) was $(2.5) million, an increase of $6.4 million, or 72.1%.
    • Diluted loss per share of Class A common stock(2) was $(0.56), a decrease of $0.10, or 21.7%. Adjusted loss per share – diluted(1) (2) of Class A common stock was $(0.47), a decrease of $0.03, or 6.8%.
    • The total number of our store locations was 206 as of December 31, 2024, a net increase of four store locations from December 31, 2023, or 2.0%.

    Full Year-over-Year Operating Highlights

    • Revenue was $6.1 billion, a decrease of $126.5 million, or 2.0%.
    • New vehicle revenue was $2.8 billion, an increase of $249.4 million, or 9.7%, and new vehicle unit sales were 70,484 units, an increase of 11,753 units, or 20.0%. Used vehicle revenue was $1.6 billion, a decrease of $365.8 million, or 18.5%, and used vehicle unit sales were 51,032 units, a decrease of 5,791 units, or 10.2%. Combined new and used vehicle unit sales were 121,516, an increase of 5,962 units, or 5.2%.
    • Average selling price of new vehicles declined 8.6% driven primarily by the lower cost of 2024 model year travel trailers and discounting of pre-2024 model year new vehicles. Average selling price of used vehicles declined 9.2% due to discounting of used vehicles in response to declines in new vehicle prices.
    • Same store new vehicle unit sales increased 15.0% and same store used vehicle unit sales decreased 14.6%. Combined same store new and used vehicle unit sales were relatively flat at an increase of 0.3%.
    • Products, services and other revenue was $820.1 million, a decline of 49.9 million, or 5.7%, driven largely by a reduction in sales activity resulting from our Active Sports Restructuring, the divestiture of our RV furniture business in May 2024, and fewer used vehicles sold leading to a decline in retail product attachment to vehicle sales as used vehicles experience higher retail product attachment than new vehicles.
    • Gross profit was $1.8 billion, a decrease of $53.2 million, or 2.8%, and total gross margin was 29.9%, a decrease of 25 basis points. The gross profit decline was mainly driven by the lower average selling prices on new and used vehicles, which was partially offset by the lower average cost of new and used vehicles, and a nonrecurring $5.5 million in savings from finalizing contract negotiations to exit an arrangement with a service partner for Good Sam Services and Plans in 2023. These decreases were partially offset by improved gross margins for products, services and other driven largely by the divestiture of our RV furniture business in May 2024.
    • SG&A was $1.6 billion, an increase of $34.1 million, or 2.2%. This increase was primarily driven by $29.4 million of additional advertising expenses, and $7.3 million of additional employee compensation costs, consisting of a $9.3 million increase in employee cash compensation expenses, partially offset by a $2.0 million decrease in SBC expenses. SG&A Excluding SBC(1) was also $1.6 billion, an increase of $36.1 million, or 2.4%.
    • Floor plan interest expense was $95.1 million, an increase of $12.0 million, or 14.5%, and other interest expense, net was $140.4 million, an increase of $5.2 million, or 3.8%. These increases were primarily a result of higher principal balances and higher average interest rates.
    • Net loss(2) was $(78.9) million, a change of $131.8 million from net income of $52.9 million in 2023. Adjusted EBITDA(1) was $178.8 million, a decrease of $107.4 million, or 37.5%.
    • Diluted loss per share of Class A common stock was $(0.80), a change of $1.37 from $0.57 in diluted earnings per share of Class A common stock(2) in 2023. Adjusted loss per share – diluted(1) of Class A common stock was $(0.40), a change of $1.24 from $0.84 in adjusted earnings per share – diluted of Class A common stock(2) in 2023.

    (1)

    Adjusted (loss) earnings per share – diluted, Adjusted EBITDA, and SG&A Excluding SBC are non-GAAP measures. For a reconciliation of these non-GAAP measures to the most directly comparable GAAP measures, see the "Non-GAAP Financial Measures" section later in this press release

    (2)

    Certain 2023 amounts, including income tax benefit and net (loss) income, reflect the correction of errors that were immaterial to previously-reported consolidated financial statements. For additional information, see below under "Revisions for Correction of Immaterial Errors".

    Revisions for Correction of Immaterial Errors

    The Company corrected for errors that were immaterial to previously-reported consolidated financial statements. These errors were identified in connection with the preparation of the financial statements for the year ended December 31, 2024 and related primarily to the measurement of the realizable portion of the Company's outside basis difference deferred tax asset in the operating partnership, CWGS Enterprises, LLC ("CWGS, LLC"). The Company evaluated the materiality of these errors both qualitatively and quantitatively in accordance with Staff Accounting Bulletin ("SAB") No. 99, Materiality, and SAB No. 108, Considering the Effects of Prior Year Misstatements When Quantifying Misstatements in Current Year Financial Statements, and determined the effect of these corrections was not material to the previously issued financial statements. However, correcting the cumulative error during the year ended December 31, 2024 would have been material to the current period. Therefore, the amounts in the previous periods have been revised to reflect the correction of these errors. The Company expects to disclose in its Annual Report on Form 10-K that, as part of its evaluation of its internal control over financial reporting, the Company identified a new material weakness in its internal controls that existed as of December 31, 2024, specifically related to the review of the measurement of the realizable portion of the Company's outside basis difference deferred tax asset in CWGS, LLC, which pertained to these revisions.

    The following table presents the effect of the error correction on the Company's consolidated balance sheet for the period indicated:

     

     

     

     

     

     

     

     

     

     

     

     

    As of December 31, 2023

    ($ in thousands)

     

    As Previously Reported

     

    Adjustment

     

    As Corrected

    Deferred tax assets, net

     

    $

    157,326

     

    $

    43,768

     

    $

    201,094

    Total assets

     

     

    4,845,684

     

     

    43,768

     

     

    4,889,452

    Additional paid-in capital

     

     

    98,280

     

     

    33,385

     

     

    131,665

    Retained earnings

     

     

    185,244

     

     

    10,383

     

     

    195,627

    Total stockholders' equity attributable to Camping World Holdings, Inc.

     

     

    124,584

     

     

    43,768

     

     

    168,352

    Total stockholders' equity

     

     

    214,207

     

     

    43,768

     

     

    257,975

    Total liabilities and stockholders' equity

     

     

    4,845,684

     

     

    43,768

     

     

    4,889,452

    The following table presents the effect of the error corrections on the consolidated statements of income for the periods indicated:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended December 31, 2023

     

    Year Ended December 31, 2023

    ($ in thousands except per share amounts)

     

    As Previously Reported

     

    Adjustment

     

    As Corrected

     

    As Previously Reported

     

    Adjustment

     

    As Corrected

    Income tax benefit

     

    $

    18,732

     

     

    $

    2,328

     

    $

    21,060

     

     

    $

    1,199

     

    $

    2,328

     

    $

    3,527

    Net (loss) income

     

     

    (49,918

    )

     

     

    2,328

     

     

    (47,590

    )

     

     

    50,601

     

     

    2,328

     

     

    52,929

    Net (loss) income attributable to Camping World Holdings, Inc.

     

     

    (16,789

    )

     

     

    2,328

     

     

    (14,461

    )

     

     

    31,044

     

     

    2,328

     

     

    33,372

    (Loss) earnings per share of Class A common stock:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Basic

     

    $

    (0.37

    )

     

    $

    0.05

     

    $

    (0.32

    )

     

    $

    0.70

     

    $

    0.05

     

    $

    0.75

    Diluted

     

    $

    (0.49

    )

     

    $

    0.03

     

    $

    (0.46

    )

     

    $

    0.55

     

    $

    0.02

     

    $

    0.57

    The error corrections did not change net cash provided by operating activities or any investing or financing activities in the summary of consolidated statements of cash flows for the year ended December 31, 2023.

    Earnings Conference Call and Webcast Information

    A conference call to discuss the Company's fourth quarter 2024 financial results is scheduled for February 26, 2025, at 7:30 am Central Time. Investors and analysts can participate on the conference call by dialing 1-844-826-3035 (international callers please dial 1-412-317-5195) and using conference ID# 10196901. Interested parties can also listen to a live webcast or replay of the conference call by logging on to the Investor Relations section on the Company's website at http://investor.campingworld.com. The replay of the conference call webcast will be available on the investor relations website for approximately 90 days.

    Presentation

    This press release presents historical results for the periods presented for the Company and its subsidiaries, which are presented in accordance with accounting principles generally accepted in the United States ("GAAP"), unless noted as a non-GAAP financial measure. The Company's initial public offering and related reorganization transactions that occurred on October 6, 2016 resulted in the Company as the sole managing member of CWGS, LLC, with sole voting power in and control of the management of CWGS, LLC. As of December 31, 2024, the Company owned 61.0% of CWGS, LLC. Accordingly, the Company consolidates the financial results of CWGS, LLC and reports a non-controlling interest in its consolidated financial statements. Unless otherwise indicated, all financial comparisons in this press release compare our financial results for the fourth quarter and full year ended December 31, 2024 to our financial results from the fourth quarter and full year ended December 31, 2023, respectively.

    About Camping World Holdings, Inc.

    Camping World Holdings, Inc., headquartered in Lincolnshire, IL, (together with its subsidiaries) is the world's largest retailer of RVs and related products and services. Through Camping World and Good Sam brands, our vision is to build a business that makes RVing and other outdoor adventures fun and easy. We strive to build long-term value for our customers, employees, and stockholders by combining a unique and comprehensive assortment of RV products and services with a national network of RV dealerships, service centers and customer support centers along with the industry's most extensive online presence and a highly trained and knowledgeable team of associates serving our customers, the RV lifestyle, and the communities in which we operate. We also believe that our Good Sam organization and family of highly specialized services and plans, including roadside assistance, protection plans and insurance, uniquely enables us to connect with our customers as stewards of an outdoor and recreational lifestyle. With RV sales and service locations in 43 states, Camping World has grown to become the prime destination for everything RV. For more information, visit www.CampingWorld.com.

    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, including, without limitation, statements about macroeconomic and industry trends, inventory strategy, business plans and goals, future growth of our operations, including organic and inorganic growth, and future financial results and position. These forward-looking statements are based on management's current expectations.

    These statements are neither promises nor guarantees, but involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements, including, but not limited to, the following: general economic conditions, including inflation, interest rates and tariffs; the availability of financing to us and our customers; fuel shortages, high prices for fuel or changes in energy sources; the success of our manufacturers; changes in consumer preferences; competition in our industry; risks related to acquisitions, new store openings and expansion into new markets; our failure to maintain the strength and value of our brands; our ability to manage our inventory; fluctuations in our same store sales; the cyclical and seasonal nature of our business; our dependence on the availability of adequate capital and risks related to our debt; our ability to execute and achieve the expected benefits of our cost cutting initiatives; our reliance on our fulfillment and distribution centers; impacts from natural disasters, including pandemics and health crises; our dependence on our relationships with third party suppliers and lending institutions; risks associated with selling goods manufactured abroad; our ability to retain senior executives and attract and retain other qualified employees; risks associated with leasing substantial amounts of space; risks associated with our private brand offerings; we may incur asset impairment charges for goodwill, intangible assets or other long-lived assets; tax risks; our private brand offerings exposing us to various risks; regulatory risks; data privacy and cybersecurity risks; risks related to our intellectual property; the impact of ongoing or future lawsuits against us and certain of our officers and directors; risks related to climate change and other environmental, social and governance matters; and risks related to our organizational structure.

    These and other important factors discussed under the caption "Risk Factors" in our Annual Report on Form 10‑K for the year ended December 31, 2023, as updated by our Annual Report on Form 10-K for the year ended December 31, 2024 following the date hereof, and our other reports filed with the SEC could cause actual results to differ materially from those indicated by the forward-looking statements made in this press release. Any such forward-looking statements represent management's estimates as of the date of this press release. While we may elect to update such forward-looking statements at some point in the future, we disclaim any obligation to do so, even if subsequent events cause our views to change, except as required under applicable law. These forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date of this press release.

    Future declarations of quarterly dividends, if any, are subject to the determination and discretion of the Company's Board of Directors based on its consideration of various factors, including the Company's results of operations, financial condition, level of indebtedness, anticipated capital requirements, contractual restrictions, restrictions in its debt agreements, restrictions under applicable law, receipt of excess tax distributions from CWGS Enterprises, LLC, its business prospects and other factors that the Company's Board of Directors may deem relevant.

    We intend to use our official Facebook, X (formerly known as Twitter), and Instagram accounts, each at the handle @CampingWorld, as well as the investor page of our website, investor.campingworld.com, as a distribution channel of material information about the Company and for complying with our disclosure obligations under Regulation FD. The information we post through these social media channels and on our investor webpage may be deemed material. Accordingly, investors should subscribe to these accounts and our investor alerts, in addition to following our press releases, SEC filings, public conference calls and webcasts. These social media channels may be updated from time to time.

     

    Camping World Holdings, Inc. and Subsidiaries

    Consolidated Statements of Operations (unaudited)

    (In Thousands Except Per Share Amounts)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended

     

    Year Ended

     

     

    December 31,

     

    December 31,

     

     

    2024

     

    2023

     

    2024

     

    2023

    Revenue:

     

     

     

     

     

     

     

     

     

     

     

     

    Good Sam Services and Plans

     

    $

    45,505

     

     

    $

    46,533

     

     

    $

    194,575

     

     

    $

    193,827

     

    RV and Outdoor Retail

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicles

     

     

    497,533

     

     

     

    449,416

     

     

     

    2,825,640

     

     

     

    2,576,278

     

    Used vehicles

     

     

    348,148

     

     

     

    321,697

     

     

     

    1,613,849

     

     

     

    1,979,632

     

    Products, service and other

     

     

    181,431

     

     

     

    179,008

     

     

     

    820,111

     

     

     

    870,038

     

    Finance and insurance, net

     

     

    118,993

     

     

     

    101,920

     

     

     

    599,718

     

     

     

    562,256

     

    Good Sam Club

     

     

    12,854

     

     

     

    10,759

     

     

     

    46,081

     

     

     

    44,516

     

    Subtotal

     

     

    1,158,959

     

     

     

    1,062,800

     

     

     

    5,905,399

     

     

     

    6,032,720

     

    Total revenue

     

     

    1,204,464

     

     

     

    1,109,333

     

     

     

    6,099,974

     

     

     

    6,226,547

     

    Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):

     

     

     

     

     

     

     

     

     

     

     

     

    Good Sam Services and Plans

     

     

    18,651

     

     

     

    15,547

     

     

     

    70,726

     

     

     

    59,391

     

    RV and Outdoor Retail

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicles

     

     

    421,965

     

     

     

    364,421

     

     

     

    2,418,169

     

     

     

    2,175,819

     

    Used vehicles

     

     

    282,951

     

     

     

    273,277

     

     

     

    1,317,152

     

     

     

    1,574,238

     

    Products, service and other

     

     

    102,919

     

     

     

    111,588

     

     

     

    463,640

     

     

     

    533,625

     

    Good Sam Club

     

     

    1,062

     

     

     

    1,059

     

     

     

    4,791

     

     

     

    4,825

     

    Subtotal

     

     

    808,897

     

     

     

    750,345

     

     

     

    4,203,752

     

     

     

    4,288,507

     

    Total costs applicable to revenue

     

     

    827,548

     

     

     

    765,892

     

     

     

    4,274,478

     

     

     

    4,347,898

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Gross profit (exclusive of depreciation and amortization shown separately below):

     

     

     

     

     

     

     

     

     

     

     

     

    Good Sam Services and Plans

     

     

    26,854

     

     

     

    30,986

     

     

     

    123,849

     

     

     

    134,436

     

    RV and Outdoor Retail

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicles

     

     

    75,568

     

     

     

    84,995

     

     

     

    407,471

     

     

     

    400,459

     

    Used vehicles

     

     

    65,197

     

     

     

    48,420

     

     

     

    296,697

     

     

     

    405,394

     

    Products, service and other

     

     

    78,512

     

     

     

    67,420

     

     

     

    356,471

     

     

     

    336,413

     

    Finance and insurance, net

     

     

    118,993

     

     

     

    101,920

     

     

     

    599,718

     

     

     

    562,256

     

    Good Sam Club

     

     

    11,792

     

     

     

    9,700

     

     

     

    41,290

     

     

     

    39,691

     

    Subtotal

     

     

    350,062

     

     

     

    312,455

     

     

     

    1,701,647

     

     

     

    1,744,213

     

    Total gross profit

     

     

    376,916

     

     

     

    343,441

     

     

     

    1,825,496

     

     

     

    1,878,649

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating expenses:

     

     

     

     

     

     

     

     

     

     

     

     

    Selling, general, and administrative

     

     

    367,759

     

     

     

    337,087

     

     

     

    1,573,117

     

     

     

    1,538,988

     

    Depreciation and amortization

     

     

    21,285

     

     

     

    19,181

     

     

     

    81,190

     

     

     

    68,643

     

    Long-lived asset impairment

     

     

    2,706

     

     

     

    —

     

     

     

    15,061

     

     

     

    9,269

     

    Lease termination

     

     

    288

     

     

     

    (478

    )

     

     

    (2,297

    )

     

     

    (103

    )

    Loss (gain) on sale or disposal of assets

     

     

    330

     

     

     

    (221

    )

     

     

    9,855

     

     

     

    (5,222

    )

    Total operating expenses

     

     

    392,368

     

     

     

    355,569

     

     

     

    1,676,926

     

     

     

    1,611,575

     

    (Loss) income from operations

     

     

    (15,452

    )

     

     

    (12,128

    )

     

     

    148,570

     

     

     

    267,074

     

    Other expense

     

     

     

     

     

     

     

     

     

     

     

     

    Floor plan interest expense

     

     

    (17,068

    )

     

     

    (21,777

    )

     

     

    (95,121

    )

     

     

    (83,075

    )

    Other interest expense, net

     

     

    (32,320

    )

     

     

    (35,397

    )

     

     

    (140,444

    )

     

     

    (135,270

    )

    Tax Receivable Agreement liability adjustment

     

     

    —

     

     

     

    762

     

     

     

    —

     

     

     

    2,442

     

    Other expense, net

     

     

    (2,925

    )

     

     

    (110

    )

     

     

    (3,262

    )

     

     

    (1,769

    )

    Total other expense

     

     

    (52,313

    )

     

     

    (56,522

    )

     

     

    (238,827

    )

     

     

    (217,672

    )

    (Loss) income before income taxes

     

     

    (67,765

    )

     

     

    (68,650

    )

     

     

    (90,257

    )

     

     

    49,402

     

    Income tax benefit

     

     

    8,221

     

     

     

    21,060

     

     

     

    11,377

     

     

     

    3,527

     

    Net (loss) income

     

     

    (59,544

    )

     

     

    (47,590

    )

     

     

    (78,880

    )

     

     

    52,929

     

    Less: net (loss) income attributable to non-controlling interests

     

     

    27,942

     

     

     

    33,129

     

     

     

    40,243

     

     

     

    (19,557

    )

    Net (loss) income attributable to Camping World Holdings, Inc.

     

    $

    (31,602

    )

     

    $

    (14,461

    )

     

    $

    (38,637

    )

     

    $

    33,372

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (Loss) earnings per share of Class A common stock:

     

     

     

     

     

     

     

     

     

     

     

     

    Basic

     

    $

    (0.56

    )

     

    $

    (0.32

    )

     

    $

    (0.80

    )

     

    $

    0.75

     

    Diluted

     

    $

    (0.56

    )

     

    $

    (0.46

    )

     

    $

    (0.80

    )

     

    $

    0.57

     

    Weighted average shares of Class A common stock outstanding:

     

     

     

     

     

     

     

     

     

     

     

     

    Basic

     

     

    56,586

     

     

     

    44,889

     

     

     

    48,005

     

     

     

    44,626

     

    Diluted

     

     

    56,586

     

     

     

    84,934

     

     

     

    48,005

     

     

     

    84,972

     

     

    Camping World Holdings, Inc. and Subsidiaries

    Supplemental Data (unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended December 31,

     

    Increase

     

     

    Percent

     

     

    2024

     

    2023

     

    (decrease)

     

     

    Change

    Unit sales

     

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicles

     

     

    11,575

     

     

     

    10,717

     

     

     

    858

     

     

     

     

    8.0

    %

    Used vehicles

     

     

    10,573

     

     

     

    9,492

     

     

     

    1,081

     

     

     

     

    11.4

    %

    Total

     

     

    22,148

     

     

     

    20,209

     

     

     

    1,939

     

     

     

     

    9.6

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Average selling price

     

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicles

     

    $

    42,983

     

     

    $

    41,935

     

     

    $

    1,048

     

     

     

     

    2.5

    %

    Used vehicles

     

     

    32,928

     

     

     

    33,891

     

     

     

    (963

    )

     

     

     

    (2.8

    %)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Same store unit sales(1)

     

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicles

     

     

    10,250

     

     

     

    9,809

     

     

     

    441

     

     

     

     

    4.5

    %

    Used vehicles

     

     

    9,441

     

     

     

    9,081

     

     

     

    360

     

     

     

     

    4.0

    %

    Total

     

     

    19,691

     

     

     

    18,890

     

     

     

    801

     

     

     

     

    4.2

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Same store revenue(1) ($ in 000s)

     

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicles

     

    $

    443,078

     

     

    $

    412,391

     

     

    $

    30,687

     

     

     

     

    7.4

    %

    Used vehicles

     

     

    310,651

     

     

     

    301,696

     

     

     

    8,955

     

     

     

     

    3.0

    %

    Products, service and other

     

     

    145,929

     

     

     

    142,131

     

     

     

    3,798

     

     

     

     

    2.7

    %

    Finance and insurance, net

     

     

    104,944

     

     

     

    95,213

     

     

     

    9,731

     

     

     

     

    10.2

    %

    Total

     

    $

    1,004,602

     

     

    $

    951,431

     

     

    $

    53,171

     

     

     

     

    5.6

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Average gross profit per unit

     

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicles

     

    $

    6,529

     

     

    $

    7,931

     

     

    $

    (1,402

    )

     

     

     

    (17.7

    %)

    Used vehicles

     

     

    6,166

     

     

     

    5,101

     

     

     

    1,065

     

     

     

     

    20.9

    %

    Finance and insurance, net per vehicle unit

     

     

    5,373

     

     

     

    5,043

     

     

     

    330

     

     

     

     

    6.5

    %

    Total vehicle front-end yield(2)

     

     

    11,728

     

     

     

    11,645

     

     

     

    83

     

     

     

     

    0.7

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Gross margin

     

     

     

     

     

     

     

     

     

     

     

     

     

    Good Sam Services and Plans

     

     

    59.0

    %

     

     

    66.6

    %

     

     

    (758

    )

    bps

     

     

     

    New vehicles

     

     

    15.2

    %

     

     

    18.9

    %

     

     

    (372

    )

    bps

     

     

     

    Used vehicles

     

     

    18.7

    %

     

     

    15.1

    %

     

     

    368

     

    bps

     

     

     

    Products, service and other

     

     

    43.3

    %

     

     

    37.7

    %

     

     

    561

     

    bps

     

     

     

    Finance and insurance, net

     

     

    100.0

    %

     

     

    100.0

    %

     

     

    unch

     

     

     

     

     

    Good Sam Club

     

     

    91.7

    %

     

     

    90.2

    %

     

     

    158

     

    bps

     

     

     

    Subtotal RV and Outdoor Retail

     

     

    30.2

    %

     

     

    29.4

    %

     

     

    81

     

    bps

     

     

     

    Total gross margin

     

     

    31.3

    %

     

     

    31.0

    %

     

     

    33

     

    bps

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Retail locations

     

     

     

     

     

     

     

     

     

     

     

     

     

    RV dealerships

     

     

    204

     

     

     

    198

     

     

     

    6

     

     

     

     

    3.0

    %

    RV service & retail centers

     

     

    2

     

     

     

    4

     

     

     

    (2

    )

     

     

     

    (50.0

    %)

    Total

     

     

    206

     

     

     

    202

     

     

     

    4

     

     

     

     

    2.0

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    RV and Outdoor Retail inventories ($ in 000s)

     

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicles

     

    $

    1,241,533

     

     

    $

    1,378,403

     

     

    $

    (136,870

    )

     

     

     

    (9.9

    %)

    Used vehicles

     

     

    413,546

     

     

     

    464,833

     

     

     

    (51,287

    )

     

     

     

    (11.0

    %)

    Products, parts, accessories and misc.

     

     

    166,495

     

     

     

    199,261

     

     

     

    (32,766

    )

     

     

     

    (16.4

    %)

    Total RV and Outdoor Retail inventories

     

    $

    1,821,574

     

     

    $

    2,042,497

     

     

    $

    (220,923

    )

     

     

     

    (10.8

    %)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Vehicle inventory per location ($ in 000s)

     

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicle inventory per dealer location

     

    $

    6,086

     

     

    $

    6,962

     

     

    $

    (876

    )

     

     

     

    (12.6

    %)

    Used vehicle inventory per dealer location

     

     

    2,027

     

     

     

    2,348

     

     

     

    (321

    )

     

     

     

    (13.7

    %)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Vehicle inventory turnover(3)

     

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicle inventory turnover

     

     

    1.8

     

     

     

    1.8

     

     

     

    0.0

     

     

     

     

    2.0

    %

    Used vehicle inventory turnover

     

     

    3.3

     

     

     

    2.9

     

     

     

    0.4

     

     

     

     

    14.9

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Other data

     

     

     

     

     

     

     

     

     

     

     

     

     

    Active Customers(4)

     

     

    4,487,313

     

     

     

    4,959,723

     

     

     

    (472,410

    )

     

     

     

    (9.5

    %)

    Good Sam Club members (5)

     

     

    1,753,798

     

     

     

    2,027,353

     

     

     

    (273,555

    )

     

     

     

    (13.5

    %)

    Service bays (6)

     

     

    2,812

     

     

     

    2,757

     

     

     

    55

     

     

     

     

    2.0

    %

    Finance and insurance gross profit as a % of total vehicle revenue

     

     

    14.1

    %

     

     

    13.2

    %

     

     

    85

     

    bps

     

     

    n/a

     

    Same store locations

     

     

    175

     

     

     

    n/a

     

     

     

    n/a

     

     

     

     

    n/a

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Year Ended December 31,

     

    Increase

     

     

    Percent

     

     

    2024

     

    2023

     

    (decrease)

     

     

    Change

    Unit sales

     

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicles

     

     

    70,484

     

     

     

    58,731

     

     

     

    11,753

     

     

     

     

    20.0

    %

    Used vehicles

     

     

    51,032

     

     

     

    56,823

     

     

     

    (5,791

    )

     

     

     

    (10.2

    %)

    Total

     

     

    121,516

     

     

     

    115,554

     

     

     

    5,962

     

     

     

     

    5.2

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Average selling price

     

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicles

     

    $

    40,089

     

     

    $

    43,866

     

     

    $

    (3,777

    )

     

     

     

    (8.6

    %)

    Used vehicles

     

     

    31,624

     

     

     

    34,839

     

     

     

    (3,215

    )

     

     

     

    (9.2

    %)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Same store unit sales(1)

     

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicles

     

     

    62,915

     

     

     

    54,692

     

     

     

    8,223

     

     

     

     

    15.0

    %

    Used vehicles

     

     

    46,063

     

     

     

    53,928

     

     

     

    (7,865

    )

     

     

     

    (14.6

    %)

    Total

     

     

    108,978

     

     

     

    108,620

     

     

     

    358

     

     

     

     

    0.3

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Same store revenue(1) ($ in 000s)

     

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicles

     

    $

    2,527,743

     

     

    $

    2,408,770

     

     

    $

    118,973

     

     

     

     

    4.9

    %

    Used vehicles

     

     

    1,448,546

     

     

     

    1,876,020

     

     

     

    (427,474

    )

     

     

     

    (22.8

    %)

    Products, service and other

     

     

    648,245

     

     

     

    675,446

     

     

     

    (27,201

    )

     

     

     

    (4.0

    %)

    Finance and insurance, net

     

     

    537,293

     

     

     

    530,815

     

     

     

    6,478

     

     

     

     

    1.2

    %

    Total

     

    $

    5,161,827

     

     

    $

    5,491,051

     

     

    $

    (329,224

    )

     

     

     

    (6.0

    %)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Average gross profit per unit

     

     

     

     

     

     

     

     

     

     

     

     

     

    New vehicles

     

    $

    5,781

     

     

    $

    6,819

     

     

    $

    (1,038

    )

     

     

     

    (15.2

    %)

    Used vehicles

     

     

    5,814

     

     

     

    7,134

     

     

     

    (1,320

    )

     

     

     

    (18.5

    %)

    Finance and insurance, net per vehicle unit

     

     

    4,935

     

     

     

    4,866

     

     

     

    69

     

     

     

     

    1.4

    %

    Total vehicle front-end yield(2)

     

     

    10,730

     

     

     

    11,840

     

     

     

    (1,110

    )

     

     

     

    (9.4

    %)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Gross margin

     

     

     

     

     

     

     

     

     

     

     

     

     

    Good Sam Services and Plans

     

     

    63.7

    %

     

     

    69.4

    %

     

     

    (571

    )

    bps

     

     

     

    New vehicles

     

     

    14.4

    %

     

     

    15.5

    %

     

     

    (112

    )

    bps

     

     

     

    Used vehicles

     

     

    18.4

    %

     

     

    20.5

    %

     

     

    (209

    )

    bps

     

     

     

    Products, service and other

     

     

    43.5

    %

     

     

    38.7

    %

     

     

    480

     

    bps

     

     

     

    Finance and insurance, net

     

     

    100.0

    %

     

     

    100.0

    %

     

     

    unch

     

     

     

     

    Good Sam Club

     

     

    89.6

    %

     

     

    89.2

    %

     

     

    44

     

    bps

     

     

     

    Subtotal RV and Outdoor Retail

     

     

    28.8

    %

     

     

    28.9

    %

     

     

    (10

    )

    bps

     

     

     

    Total gross margin

     

     

    29.9

    %

     

     

    30.2

    %

     

     

    (25

    )

    bps

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Other data

     

     

     

     

     

     

     

     

     

     

     

     

     

    Finance and insurance gross profit as a % of total vehicle revenue

     

     

    13.5

    %

     

     

    12.3

    %

     

     

    117

     

    bps

     

     

    n/a

     

    Same store locations

     

     

    175

     

     

     

    n/a

     

     

     

    n/a

     

     

     

     

    n/a

     

     

    unch – unchanged

    bps – basis points

    n/a – not applicable

    (1)

    Our same store revenue and units calculations for a given period include only those stores that were open both at the end of the corresponding period and at the beginning of the preceding fiscal year.

    (2)

    Front end yield is calculated as gross profit from new vehicles, used vehicles and finance and insurance (net), divided by combined new and used vehicle unit sales.

    (3)

    Inventory turnover is calculated as vehicle costs applicable to revenue over the last twelve months divided by the average quarterly ending vehicle inventory over the last twelve months.

    (4)

    An Active Customer is a customer who has transacted with us in any of the eight most recently completed fiscal quarters prior to the date of measurement.

    (5)

    Excludes Good Sam Club members under the free basic plan, which was introduced in November 2023 and provides for limited participation in the loyalty point program without access to the remaining member benefits.

    (6)

    A service bay is a fully-constructed bay dedicated to service, installation, and collision offerings.

     

    Camping World Holdings, Inc. and Subsidiaries

    Consolidated Balance Sheets (unaudited)

    (In Thousands Except Per Share Amounts)

     

     

     

     

     

     

     

     

     

    December 31,

     

    December 31,

     

     

    2024

     

    2023

    Assets

     

     

     

     

     

     

    Current assets:

     

     

     

     

     

     

    Cash and cash equivalents

     

    $

    208,422

     

    $

    39,647

     

    Contracts in transit

     

     

    61,222

     

     

    60,229

     

    Accounts receivable, net

     

     

    120,412

     

     

    128,070

     

    Inventories

     

     

    1,821,837

     

     

    2,042,949

     

    Prepaid expenses and other assets

     

     

    58,045

     

     

    48,353

     

    Assets held for sale

     

     

    1,350

     

     

    29,864

     

    Total current assets

     

     

    2,271,288

     

     

    2,349,112

     

     

     

     

     

     

     

     

    Property and equipment, net

     

     

    846,760

     

     

    834,426

     

    Operating lease assets

     

     

    739,352

     

     

    740,052

     

    Deferred tax assets, net

     

     

    215,140

     

     

    201,094

     

    Intangible assets, net

     

     

    19,469

     

     

    13,717

     

    Goodwill

     

     

    734,023

     

     

    711,222

     

    Other assets

     

     

    37,245

     

     

    39,829

     

    Total assets

     

    $

    4,863,277

     

    $

    4,889,452

     

    Liabilities and stockholders' equity

     

     

     

     

     

     

    Current liabilities:

     

     

     

     

     

     

    Accounts payable

     

    $

    145,346

     

    $

    133,516

     

    Accrued liabilities

     

     

    118,557

     

     

    149,096

     

    Deferred revenues

     

     

    92,124

     

     

    92,366

     

    Current portion of operating lease liabilities

     

     

    61,993

     

     

    63,695

     

    Current portion of finance lease liabilities

     

     

    7,044

     

     

    17,133

     

    Current portion of Tax Receivable Agreement liability

     

     

    —

     

     

    12,943

     

    Current portion of long-term debt

     

     

    23,275

     

     

    22,121

     

    Notes payable – floor plan, net

     

     

    1,161,713

     

     

    1,371,145

     

    Other current liabilities

     

     

    70,900

     

     

    68,536

     

    Liabilities related to assets held for sale

     

     

    —

     

     

    17,288

     

    Total current liabilities

     

     

    1,680,952

     

     

    1,947,839

     

     

     

     

     

     

     

     

    Operating lease liabilities, net of current portion

     

     

    764,113

     

     

    763,958

     

    Finance lease liabilities, net of current portion

     

     

    131,004

     

     

    97,751

     

    Tax Receivable Agreement liability, net of current portion

     

     

    150,372

     

     

    149,866

     

    Revolving line of credit

     

     

    —

     

     

    20,885

     

    Long-term debt, net of current portion

     

     

    1,493,318

     

     

    1,498,958

     

    Deferred revenues

     

     

    63,642

     

     

    66,780

     

    Other long-term liabilities

     

     

    94,927

     

     

    85,440

     

    Total liabilities

     

     

    4,378,328

     

     

    4,631,477

     

    Commitments and contingencies

     

     

     

     

     

     

    Stockholders' equity:

     

     

     

     

     

     

    Preferred stock, par value $0.01 per share – 20,000 shares authorized; none issued and outstanding

     

     

    —

     

     

    —

     

    Class A common stock, par value $0.01 per share – 250,000 shares authorized; 62,502 and 49,571 shares issued, respectively; 62,502 and 45,020 shares outstanding, respectively

     

     

    625

     

     

    496

     

    Class B common stock, par value $0.0001 per share – 75,000 shares authorized; 39,466 and 39,466 shares issued, respectively; 39,466 and 39,466 shares outstanding, respectively

     

     

    4

     

     

    4

     

    Class C common stock, par value $0.0001 per share – 0.001 share authorized, issued and outstanding

     

     

    —

     

     

    —

     

    Additional paid-in capital

     

     

    193,692

     

     

    131,665

     

    Treasury stock, at cost; none and 4,551 shares, respectively

     

     

    —

     

     

    (159,440

    )

    Retained earnings

     

     

    132,241

     

     

    195,627

     

    Total stockholders' equity attributable to Camping World Holdings, Inc.

     

     

    326,562

     

     

    168,352

     

    Non-controlling interests

     

     

    158,387

     

     

    89,623

     

    Total stockholders' equity

     

     

    484,949

     

     

    257,975

     

    Total liabilities and stockholders' equity

     

    $

    4,863,277

     

    $

    4,889,452

     

    Camping World Holdings, Inc. and Subsidiaries

    Summary of Consolidated Statements of Cash Flows (unaudited)

    (In Thousands)

     

     

     

     

     

     

     

     

     

    Year Ended December 31,

     

     

    2024

     

    2023

     

     

     

     

     

     

     

    Net cash provided by operating activities

     

    $

    245,159

     

     

    $

    310,807

     

     

     

     

     

     

     

     

    Investing activities

     

     

     

     

     

     

    Purchases of property and equipment

     

     

    (90,837

    )

     

     

    (131,080

    )

    Proceeds from sale of property and equipment

     

     

    4,025

     

     

     

    3,204

     

    Purchases of real property

     

     

    (9,602

    )

     

     

    (67,194

    )

    Proceeds from the sale of real property

     

     

    58,153

     

     

     

    40,785

     

    Purchases of businesses, net of cash acquired

     

     

    (72,323

    )

     

     

    (209,459

    )

    Proceeds from divestiture of business

     

     

    19,957

     

     

     

    —

     

    Purchases of and loans to other investments

     

     

    —

     

     

     

    (3,444

    )

    Purchases of intangible assets

     

     

    (143

    )

     

     

    (2,218

    )

    Proceeds from sale of intangible assets

     

     

    2,595

     

     

     

    —

     

    Net cash used in investing activities

     

     

    (88,175

    )

     

     

    (369,406

    )

     

     

     

     

     

     

     

    Financing activities

     

     

     

     

     

     

    Proceeds from long-term debt

     

     

    55,624

     

     

     

    59,227

     

    Payments on long-term debt

     

     

    (80,939

    )

     

     

    (38,958

    )

    Net (payments) proceeds on notes payable – floor plan, net

     

     

    (217,857

    )

     

     

    59,280

     

    Borrowings on revolving line of credit

     

     

    43,000

     

     

     

    —

     

    Payments on revolving line of credit

     

     

    (63,885

    )

     

     

    —

     

    Payments on finance leases

     

     

    (7,485

    )

     

     

    (5,497

    )

    Payments on sale-leaseback arrangement

     

     

    (198

    )

     

     

    (187

    )

    Payment of debt issuance costs

     

     

    (1,123

    )

     

     

    (937

    )

    Proceeds from issuance of Class A common stock sold in a public offering, net of underwriter discounts and commissions

     

     

    333,356

     

     

     

    —

     

    Payments of stock offering costs

     

     

    (408

    )

     

     

    —

     

    Dividends on Class A common stock

     

     

    (24,749

    )

     

     

    (66,831

    )

    Proceeds from exercise of stock options

     

     

    549

     

     

     

    389

     

    RSU shares withheld for tax

     

     

    (5,412

    )

     

     

    (6,861

    )

    Distributions to holders of LLC common units

     

     

    (18,682

    )

     

     

    (31,510

    )

    Net cash provided by (used in) financing activities

     

     

    11,791

     

     

     

    (31,885

    )

     

     

     

     

     

     

     

    Increase (decrease) in cash and cash equivalents

     

     

    168,775

     

     

     

    (90,484

    )

    Cash and cash equivalents at beginning of the period

     

     

    39,647

     

     

     

    130,131

     

    Cash and cash equivalents at end of the period

    $

    208,422

    $

    39,647

    (Loss) Earnings Per Share

    Basic (loss) earnings per share of Class A common stock is computed by dividing net (loss) income attributable to Camping World Holdings, Inc. by the weighted-average number of shares of Class A common stock outstanding during the period. Diluted (loss) earnings per share of Class A common stock is computed by dividing net (loss) income attributable to Camping World Holdings, Inc. by the weighted-average number of shares of Class A common stock outstanding adjusted to give effect to potentially dilutive securities.

    The following table sets forth reconciliations of the numerators and denominators used to compute basic and diluted (loss) earnings per share of Class A common stock (unaudited):

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended December 31,

     

    Year Ended December 31,

    (In thousands except per share amounts)

     

    2024

     

    2023

     

    2024

     

    2023

    Numerator:

     

     

     

     

     

     

     

     

     

     

     

     

    Net (loss) income

     

    $

    (59,544

    )

     

    $

    (47,590

    )

     

    $

    (78,880

    )

     

    $

    52,929

     

    Less: net (loss) income attributable to non-controlling interests

     

     

    27,942

     

     

     

    33,129

     

     

     

    40,243

     

     

     

    (19,557

    )

    Net (loss) income attributable to Camping World Holdings, Inc. — basic

     

    $

    (31,602

    )

     

    $

    (14,461

    )

     

    $

    (38,637

    )

     

    $

    33,372

     

    Add: reallocation of net (loss) income attributable to non-controlling interests from the assumed redemption of common units of CWGS, LLC for Class A common stock

     

     

    —

     

     

     

    (24,645

    )

     

     

    —

     

     

     

    15,392

     

    Net (loss) income attributable to Camping World Holdings, Inc. — diluted

     

    $

    (31,602

    )

     

    $

    (39,106

    )

     

    $

    (38,637

    )

     

    $

    48,764

     

    Denominator:

     

     

     

     

     

     

     

     

     

     

     

     

    Weighted-average shares of Class A common stock outstanding — basic

     

     

    56,586

     

     

     

    44,889

     

     

     

    48,005

     

     

     

    44,626

     

    Dilutive options to purchase Class A common stock

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    20

     

    Dilutive restricted stock units

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    281

     

    Dilutive common units of CWGS, LLC that are convertible into Class A common stock

     

     

    —

     

     

     

    40,045

     

     

     

    —

     

     

     

    40,045

     

    Weighted-average shares of Class A common stock outstanding — diluted

     

     

    56,586

     

     

     

    84,934

     

     

     

    48,005

     

     

     

    84,972

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (Loss) earnings per share of Class A common stock — basic

     

    $

    (0.56

    )

     

    $

    (0.32

    )

     

    $

    (0.80

    )

     

    $

    0.75

     

    (Loss) earnings per share of Class A common stock — diluted

     

    $

    (0.56

    )

     

    $

    (0.46

    )

     

    $

    (0.80

    )

     

    $

    0.57

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Weighted-average anti-dilutive securities excluded from the computation of diluted (loss) earnings per share of Class A common stock:

     

     

     

     

     

     

     

     

     

     

     

     

    Stock options to purchase Class A common stock

     

     

    156

     

     

     

    199

     

     

     

    175

     

     

     

    50

     

    Restricted stock units

     

     

    1,824

     

     

     

    2,074

     

     

     

    1,979

     

     

     

    1,364

     

    Common units of CWGS, LLC that are convertible into Class A common stock

     

     

    39,895

     

     

     

    —

     

     

     

    40,007

     

     

     

    —

     

    Non-GAAP Financial Measures

    To supplement our consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States ("GAAP"), we use the following non-GAAP financial measures: EBITDA; Adjusted EBITDA; Adjusted EBITDA Margin; Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic; Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted; Adjusted (Loss) Earnings Per Share – Basic; Adjusted (Loss) Earnings Per Share – Diluted; and SG&A Excluding SBC (collectively the "Non-GAAP Financial Measures"). We believe that these Non-GAAP Financial Measures, when used in conjunction with GAAP financial measures, provide useful information about operating results, enhance the overall understanding of past financial performance and future prospects, and allow for greater transparency with respect to the key metrics we use in our financial and operational decision making. Certain of these Non-GAAP Financial Measures are also frequently used by analysts, investors and other interested parties to evaluate companies in the Company's industry and are used by management to evaluate our operating performance, to evaluate the effectiveness of strategic initiatives and for planning purposes. By providing these Non-GAAP Financial Measures, together with reconciliations, we believe we are enhancing investors' understanding of our business and our results of operations, as well as assisting investors in evaluating how well we are executing our strategic initiatives. In addition, our Senior Secured Credit Facilities use Adjusted EBITDA, as calculated for our subsidiary CWGS Group, LLC, to measure our compliance with covenants such as the consolidated leverage ratio. The Non-GAAP Financial Measures have limitations as analytical tools, and the presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. They should not be construed as an inference that the Company's future results will be unaffected by any items adjusted for in these Non-GAAP Financial Measures. In evaluating these Non-GAAP Financial Measures, it is reasonable to expect that certain of these items will occur in future periods. However, we believe these adjustments are appropriate because the amounts recognized can vary significantly from period to period, do not directly relate to the ongoing operations of our business and complicate comparisons of our internal operating results and operating results of other companies over time. Each of the normal recurring adjustments and other adjustments described in this section and in the reconciliation tables below help management with a measure of our core operating performance over time by removing items that are not related to day-to-day operations.

    For periods beginning after December 31, 2023 for the Active Sports Restructuring, we are no longer including the other associated costs category of expenses relating to those restructuring activities as restructuring costs for purposes of our Non-GAAP Financial Measures, since these costs are not expected to be significant in future periods.

    Our earnings call on February 26, 2025 may present guidance that includes Adjusted EBITDA. A full reconciliation of the forecasted Adjusted EBITDA to its most-directly comparable GAAP metric cannot be provided without unreasonable efforts due to the inherent difficulty in forecasting and quantifying with reasonable accuracy significant items required for the reconciliations.

    The Non-GAAP Financial Measures that we use are not necessarily comparable to similarly titled measures used by other companies due to different methods of calculation.

    EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin

    We define "EBITDA" as net (loss) income before other interest expense, net (excluding floor plan interest expense), provision for income tax benefit (expense) and depreciation and amortization. We define "Adjusted EBITDA" as EBITDA further adjusted for the impact of certain noncash and other items that we do not consider in our evaluation of ongoing operating performance. These items include, among other things, long-lived asset impairment, lease termination, gains and losses on sale or disposal of assets, net, SBC, Tax Receivable Agreement liability adjustment, restructuring costs, losses and gains and impairment on investments in equity securities, restructuring costs related to the Active Sports Restructuring, and other unusual or one-time items. We define "Adjusted EBITDA Margin" as Adjusted EBITDA as a percentage of total revenue. We caution investors that amounts presented in accordance with our definitions of EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin may not be comparable to similar measures disclosed by our competitors, because not all companies and analysts calculate EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin in the same manner. We present EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin because we consider them to be important supplemental measures of our performance and believe they are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry. Management believes that investors' understanding of our performance is enhanced by including these Non-GAAP Financial Measures as a reasonable basis for comparing our ongoing results of operations.

    The following table reconciles EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin to the most directly comparable GAAP financial performance measures (unaudited):

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended December 31,

     

    Year Ended December 31,

    ($ in thousands)

     

    2024

     

    2023

     

    2024

     

    2023

    EBITDA and Adjusted EBITDA:

     

     

     

     

     

     

     

     

     

     

     

     

    Net (loss) income

     

    $

    (59,544

    )

     

    $

    (47,590

    )

     

    $

    (78,880

    )

     

    $

    52,929

     

    Other interest expense, net

     

     

    32,320

     

     

     

    35,397

     

     

     

    140,444

     

     

     

    135,270

     

    Depreciation and amortization

     

     

    21,285

     

     

     

    19,181

     

     

     

    81,190

     

     

     

    68,643

     

    Income tax benefit

     

     

    (8,221

    )

     

     

    (21,060

    )

     

     

    (11,377

    )

     

     

    (3,527

    )

    Subtotal EBITDA

     

     

    (14,160

    )

     

     

    (14,072

    )

     

     

    131,377

     

     

     

    253,315

     

    Long-lived asset impairment (a)

     

     

    2,706

     

     

     

    —

     

     

     

    15,061

     

     

     

    9,269

     

    Lease termination (b)

     

     

    288

     

     

     

    (478

    )

     

     

    (2,297

    )

     

     

    (103

    )

    Loss (gain) on sale or disposal of assets, net (c)

     

     

    330

     

     

     

    (221

    )

     

     

    9,855

     

     

     

    (5,222

    )

    SBC (d)

     

     

    5,418

     

     

     

    5,770

     

     

     

    21,585

     

     

     

    24,086

     

    Tax Receivable Agreement liability adjustment (e)

     

     

    —

     

     

     

    (762

    )

     

     

    —

     

     

     

    (2,442

    )

    Restructuring costs (f)

     

     

    —

     

     

     

    732

     

     

     

    —

     

     

     

    5,540

     

    Loss and/or impairment on investments in equity securities (g)

     

     

    2,925

     

     

     

    110

     

     

     

    3,262

     

     

     

    1,770

     

    Adjusted EBITDA

     

    $

    (2,493

    )

     

    $

    (8,921

    )

     

    $

    178,843

     

     

    $

    286,213

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended December 31,

     

    Year Ended December 31,

    (as percentage of total revenue)

     

    2024

     

    2023

     

    2024

     

    2023

    Adjusted EBITDA margin:

     

     

     

     

     

     

     

     

    Net (loss) income margin

     

    (4.9

    %)

     

    (4.3

    %)

     

    (1.3

    %)

     

    0.9

    %

    Other interest expense, net

     

    2.7

    %

     

    3.2

    %

     

    2.3

    %

     

    2.2

    %

    Depreciation and amortization

     

    1.8

    %

     

    1.7

    %

     

    1.3

    %

     

    1.1

    %

    Income tax benefit

     

    (0.7

    %)

     

    (1.9

    %)

     

    (0.2

    %)

     

    (0.1

    %)

    Subtotal EBITDA margin

     

    (1.2

    %)

     

    (1.3

    %)

     

    2.2

    %

     

    4.1

    %

    Long-lived asset impairment (a)

     

    0.2

    %

     

    —

     

     

    0.2

    %

     

    0.1

    %

    Lease termination (b)

     

    0.0

    %

     

    (0.0

    %)

     

    (0.0

    %)

     

    (0.0

    %)

    Loss (gain) on sale or disposal of assets, net (c)

     

    0.0

    %

     

    (0.0

    %)

     

    0.2

    %

     

    (0.1

    %)

    SBC (d)

     

    0.4

    %

     

    0.5

    %

     

    0.4

    %

     

    0.4

    %

    Tax Receivable Agreement liability adjustment (e)

     

    —

     

     

    (0.1

    %)

     

    —

     

     

    (0.0

    %)

    Restructuring costs (f)

     

    —

     

     

    0.1

    %

     

    —

     

     

    0.1

    %

    Loss and/or impairment on investments in equity securities (g)

     

    0.2

    %

     

    0.0

    %

     

    0.1

    %

     

    0.0

    %

    Adjusted EBITDA margin

     

    (0.2

    %)

     

    (0.8

    %)

     

    2.9

    %

     

    4.6

    %

    (a)

    Represents long-lived asset impairment charges related to the RV and Outdoor Retail segment.

    (b)

    Represents the gains and losses on the termination of operating leases resulting from lease termination fees and the derecognition of the operating lease assets and liabilities.

    (c)

    Represents an adjustment to eliminate the gains and losses on disposals and sales of various assets.

    (d)

    Represents noncash SBC expense relating to employees, directors, and consultants of the Company.

    (e)

    Represents an adjustment to eliminate the gains on remeasurement of the Tax Receivable Agreement primarily due to changes in the Company's blended statutory income tax rate.

    (f)

    Represents restructuring costs relating to the Active Sports Restructuring. These restructuring costs include one-time termination benefits, incremental inventory reserve charges, and other associated costs. These costs exclude lease termination costs, which are presented separately above.

    (g)

    Represents loss and/or impairment on investments in equity securities and interest income relating to any notes receivables with those investments. These amounts are included in other expense, net in the consolidated statements of operations. During the three months ended December 31, 2024, this amount included a $0.9 million impairment on investments in equity securities. During the years ended December 31, 2024 and 2023, these amounts included a $0.9 million and a $1.3 million impairment on investments in equity securities, respectively.

    Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. and Adjusted (Loss) Earnings Per Share

    We define "Adjusted (Loss) Net Income Attributable to Camping World Holdings, Inc. – Basic" as net income (loss) attributable to Camping World Holdings, Inc. adjusted for the impact of certain noncash and other items that we do not consider in our evaluation of ongoing operating performance. These items include, among other things, long-lived asset impairment, lease termination costs, gains and losses on sale or disposal of assets, net, SBC, Tax Receivable Agreement liability adjustment, restructuring costs, loss (gain) and/or impairment on investments in equity securities, other unusual or one-time items, the income tax (expense) benefit effect of these adjustments, and the effect of net (loss) income attributable to non-controlling interests from these adjustments.

    We define "Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted" as Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic adjusted for the reallocation of net (loss) income attributable to non-controlling interests from stock options and restricted stock units, if dilutive, or the assumed redemption, if dilutive, of all outstanding common units in CWGS, LLC for shares of newly-issued Class A common stock of Camping World Holdings, Inc.

    We define "Adjusted (Loss) Earnings Per Share – Basic" as Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. - Basic divided by the weighted-average shares of Class A common stock outstanding. We define "Adjusted (Loss) Earnings Per Share – Diluted" as Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted divided by the weighted-average shares of Class A common stock outstanding, assuming (i) the redemption of all outstanding common units in CWGS, LLC for newly-issued shares of Class A common stock of Camping World Holdings, Inc., if dilutive, and (ii) the dilutive effect of stock options and restricted stock units, if any. We present Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted (Loss) Earnings Per Share – Basic, and Adjusted (Loss) Earnings Per Share – Diluted because we consider them to be important supplemental measures of our performance and we believe that investors' understanding of our performance is enhanced by including these Non-GAAP financial measures as a reasonable basis for comparing our ongoing results of operations.

    The following table reconciles Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted (Loss) Earnings Per Share – Basic, and Adjusted (Loss) Earnings Per Share – Diluted to the most directly comparable GAAP financial performance measure:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended December 31,

     

    Year Ended December 31,

    (In thousands except per share amounts)

     

    2024

     

    2023

     

    2024

     

    2023

    Numerator:

     

     

     

     

     

     

     

     

     

     

     

     

    Net (loss) income attributable to Camping World Holdings, Inc.

     

    $

    (31,602

    )

     

    $

    (14,461

    )

     

    $

    (38,637

    )

     

    $

    33,372

     

    Adjustments related to basic calculation:

     

     

     

     

     

     

     

     

     

     

     

     

    Long-lived asset impairment (a):

     

     

     

     

     

     

     

     

     

     

     

     

    Gross adjustment

     

     

    2,706

     

     

     

    —

     

     

     

    15,061

     

     

     

    9,269

     

    Income tax expense for above adjustment (b)

     

     

    (397

    )

     

     

    —

     

     

     

    (2,033

    )

     

     

    (1,233

    )

    Lease termination (c):

     

     

     

     

     

     

     

     

     

     

     

     

    Gross adjustment

     

     

    288

     

     

     

    (478

    )

     

     

    (2,297

    )

     

     

    (103

    )

    Income tax (expense) benefit for above adjustment (b)

     

     

    (42

    )

     

     

    63

     

     

     

    301

     

     

     

    13

     

    Loss (gain) on sale or disposal of assets (d):

     

     

     

     

     

     

     

     

     

     

     

     

    Gross adjustment

     

     

    330

     

     

     

    (221

    )

     

     

    9,855

     

     

     

    (5,222

    )

    Income tax (expense) benefit for above adjustment (b)

     

     

    (49

    )

     

     

    23

     

     

     

    (1,310

    )

     

     

    690

     

    SBC (e):

     

     

     

     

     

     

     

     

     

     

     

     

    Gross adjustment

     

     

    5,418

     

     

     

    5,770

     

     

     

    21,585

     

     

     

    24,086

     

    Income tax expense for above adjustment (b)

     

     

    (800

    )

     

     

    (769

    )

     

     

    (2,963

    )

     

     

    (3,228

    )

    Tax Receivable Agreement liability adjustment (f):

     

     

     

     

     

     

     

     

     

     

     

     

    Gross adjustment

     

     

    —

     

     

     

    (762

    )

     

     

    —

     

     

     

    (2,442

    )

    Income tax benefit for above adjustment (b)

     

     

    —

     

     

     

    191

     

     

     

    —

     

     

     

    613

     

    Restructuring costs (g):

     

     

     

     

     

     

     

     

     

     

     

     

    Gross adjustment

     

     

    —

     

     

     

    732

     

     

     

    —

     

     

     

    5,540

     

    Income tax expense for above adjustment (b)

     

     

    —

     

     

     

    (97

    )

     

     

    —

     

     

     

    (736

    )

    Loss and/or impairment on investments in equity securities (h):

     

     

     

     

     

     

     

     

     

     

     

     

    Gross adjustment

     

     

    2,925

     

     

     

    110

     

     

     

    3,262

     

     

     

    1,770

     

    Income tax expense for above adjustment (b)

     

     

    (429

    )

     

     

    (15

    )

     

     

    (473

    )

     

     

    (237

    )

    Income tax benefit impact from LLC conversion (i):

     

     

    —

     

     

     

    (2,008

    )

     

     

    —

     

     

     

    (2,008

    )

    Adjustment to net (loss) income attributable to non-controlling interests resulting from the above adjustments (j)

     

     

    (4,818

    )

     

     

    (2,776

    )

     

     

    (21,635

    )

     

     

    (16,683

    )

    Adjusted net (loss) income attributable to Camping World Holdings, Inc. – basic

     

     

    (26,470

    )

     

     

    (14,698

    )

     

     

    (19,284

    )

     

     

    43,461

     

    Adjustments related to diluted calculation:

     

     

     

     

     

     

     

     

     

     

     

     

    Reallocation of net (loss) income attributable to non-controlling interests from the dilutive redemption of common units in CWGS, LLC (k)

     

     

    —

     

     

     

    (30,353

    )

     

     

    —

     

     

     

    36,240

     

    Income tax on reallocation of net (loss) income attributable to non-controlling interests from the dilutive redemption of common units in CWGS, LLC (l)

     

     

    —

     

     

     

    7,799

     

     

     

    —

     

     

     

    (8,341

    )

    Adjusted net (loss) income attributable to Camping World Holdings, Inc. – diluted

     

    $

    (26,470

    )

     

    $

    (37,252

    )

     

    $

    (19,284

    )

     

    $

    71,360

     

    Denominator:

     

     

     

     

     

     

     

     

     

     

     

     

    Weighted-average Class A common shares outstanding – basic

     

     

    56,586

     

     

     

    44,889

     

     

     

    48,005

     

     

     

    44,626

     

    Adjustments related to diluted calculation:

     

     

     

     

     

     

     

     

     

     

     

     

    Dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (m)

     

     

    —

     

     

     

    40,045

     

     

     

    —

     

     

     

    40,045

     

    Dilutive options to purchase Class A common stock (m)

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    20

     

    Dilutive restricted stock units (m)

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    281

     

    Adjusted weighted average Class A common shares outstanding – diluted

     

     

    56,586

     

     

     

    84,934

     

     

     

    48,005

     

     

     

    84,972

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjusted (loss) earnings per share - basic

     

    $

    (0.47

    )

     

    $

    (0.33

    )

     

    $

    (0.40

    )

     

    $

    0.97

     

    Adjusted (loss) earnings per share - diluted

     

    $

    (0.47

    )

     

    $

    (0.44

    )

     

    $

    (0.40

    )

     

    $

    0.84

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Anti-dilutive amounts (n):

     

     

     

     

     

     

     

     

     

     

     

     

    Numerator:

     

     

     

     

     

     

     

     

     

     

     

     

    Reallocation of net (loss) income attributable to non-controlling interests from the anti-dilutive redemption of common units in CWGS, LLC (k)

     

    $

    (23,124

    )

     

    $

    —

     

     

    $

    (18,608

    )

     

    $

    —

     

    Income tax on reallocation of net (loss) income attributable to non-controlling interests from the anti-dilutive redemption of common units in CWGS, LLC (l)

     

     

    5,736

     

     

     

    —

     

     

     

    5,323

     

     

     

    —

     

    Denominator:

     

     

     

     

     

     

     

     

     

     

     

     

    Anti-dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (n)

     

     

    39,895

     

     

     

    —

     

     

     

    40,007

     

     

     

    —

     

    Anti-dilutive options to purchase Class A common stock (n)

     

     

    6

     

     

     

    —

     

     

     

    9

     

     

     

    —

     

    Anti-dilutive restricted stock units (n)

     

     

    313

     

     

     

    202

     

     

     

    268

     

     

     

    —

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Reconciliation of per share amounts:

     

     

     

     

     

     

     

     

     

     

     

     

    (Loss) earnings per share of Class A common stock — basic

     

    $

    (0.56

    )

     

    $

    (0.32

    )

     

    $

    (0.80

    )

     

    $

    0.75

     

    Non-GAAP Adjustments (o)

     

     

    0.09

     

     

     

    (0.01

    )

     

     

    0.40

     

     

     

    0.22

     

    Adjusted (loss) earnings per share - basic

     

    $

    (0.47

    )

     

    $

    (0.33

    )

     

    $

    (0.40

    )

     

    $

    0.97

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (Loss) earnings per share of Class A common stock — diluted

     

    $

    (0.56

    )

     

    $

    (0.46

    )

     

    $

    (0.80

    )

     

    $

    0.57

     

    Non-GAAP Adjustments (o)

     

     

    0.09

     

     

     

    (0.01

    )

     

     

    0.40

     

     

     

    0.23

     

    Dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (p)

     

     

    —

     

     

     

    0.03

     

     

     

    —

     

     

     

    0.04

     

    Adjusted (loss) earnings per share - diluted

     

    $

    (0.47

    )

     

    $

    (0.44

    )

     

    $

    (0.40

    )

     

    $

    0.84

     

    (a)

    Represents long-lived asset impairment charges related to the RV and Outdoor Retail segment.

    (b)

    Represents the current and deferred income tax expense or benefit effect of the above adjustments. This assumption uses blended statutory tax rates between 25.0% and 25.3% for the adjustments for the 2024 and 2023 periods, which represent the estimated tax rates that would apply had the above adjustments been included in the determination of our non-GAAP metric.

    (c)

    Represents the gains and losses on the termination of operating leases resulting from lease termination fees and the derecognition of the operating lease assets and liabilities.

    (d)

    Represents an adjustment to eliminate the gains and losses on disposals and sales of various assets.

    (e)

    Represents noncash SBC expense relating to employees, directors, and consultants of the Company.

    (f)

    Represents an adjustment to eliminate the gain on remeasurement of the Tax Receivable Agreement primarily due to changes in the Company's blended statutory income tax rate.

    (g)

    Represents restructuring costs relating to Active Sports Restructuring during the three months and year ended December 31, 2023. These restructuring costs include one-time termination benefits, incremental inventory reserve charges, and other associated costs. These costs exclude lease termination costs, which are presented separately above.

    (h)

    Represents loss and/or impairment on investments in equity securities and interest income relating to any notes receivables with those investments. During the three months ended December 31, 2024, this amount included a $0.9 million impairment on investments in equity securities. During the years ended December 31, 2024 and 2023, these amounts included a $0.9 million and a $1.3 million impairment on investments in equity securities, respectively.

    (i)

    Represents income tax benefit relating to the LLC Conversion, which was primarily from adjustments for certain deferred tax assets that were written off or had changes in their valuation allowance.

    (j)

    Represents the adjustment to net (loss) income attributable to non-controlling interests resulting from the above adjustments that impact the net (loss) income of CWGS, LLC. This adjustment uses the non-controlling interest's weighted average ownership of CWGS, LLC of 41.4% and 47.1% for the three months ended December 31, 2024 and 2023, respectively, and 45.5% and 47.3% for the year ended December 31, 2024 and 2023, respectively.

    (k)

    Represents the reallocation of net (loss) income attributable to non-controlling interests from the impact of the assumed change in ownership of CWGS, LLC from stock options, restricted stock units, and/or common units of CWGS, LLC.

    (l)

    Represents the income tax expense effect of the above adjustment for reallocation of net (loss) income attributable to non-controlling interests. This assumption uses blended statutory tax rates between 25.0% and 25.3% for the adjustments for 2024 and 2023 periods.

    (m)

    Represents the impact to the denominator for stock options, restricted stock units, and/or common units of CWGS, LLC.

    (n)

    These amounts have not been considered in our adjusted (loss) earnings per share – diluted amounts as the effect of these items are anti-dilutive.

    (o)

    Represents the per share impact of the Non-GAAP adjustments to net (loss) income detailed above (see (a) through (j) above).

    (p)

    Represents the per share impact of stock options, restricted stock units, and/or common units of CWGS, LLC from the difference in their dilutive impact between the GAAP and Non-GAAP (loss) earnings per share calculations.

    Our "Up-C" corporate structure may make it difficult to compare our results with those of companies with a more traditional corporate structure. There can be a significant fluctuation in the numerator and denominator for the calculation of our adjusted earnings per share – diluted depending on if the common units in CWGS, LLC are considered dilutive or anti-dilutive for a given period. To improve comparability of our financial results, users of our financial statements may find it useful to review our earnings per share assuming the full redemption of common units in CWGS, LLC for all periods, even when those common units would be anti-dilutive. The relevant numerator and denominator adjustments have been provided under "Anti-dilutive amounts" in the table above (see (n) above).

    SG&A Excluding SBC

    We define "SG&A Excluding SBC" as SG&A before SBC relating to SG&A. We caution investors that amounts presented in accordance with our definition of SG&A Excluding SBC may not be comparable to similar measures disclosed by our competitors, because not all companies and analysts calculate SG&A Excluding SBC in the same manner. We present SG&A Excluding SBC because we believe that investors' understanding of our performance and drivers of our other Non-GAAP Financial Measures, such as Adjusted EBITDA, is enhanced by including this Non-GAAP Financial Measure as a reasonable basis for comparing our ongoing results of operations.

    The following table reconciles SG&A Excluding SBC to the most directly comparable GAAP financial performance measure:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended December 31,

     

    Year Ended December 31,

    ($ in thousands)

     

    2024

     

    2023

     

    2024

     

    2023

    SG&A Excluding SBC:

     

     

     

     

     

     

     

     

     

     

     

     

    SG&A

     

    $

    367,759

     

     

    $

    337,087

     

     

    $

    1,573,117

     

     

    $

    1,538,988

     

    SBC - SG&A

     

     

    (5,322

    )

     

     

    (5,371

    )

     

     

    (21,213

    )

     

     

    (23,191

    )

    SG&A Excluding SBC

     

    $

    362,437

     

     

    $

    331,716

     

     

    $

    1,551,904

     

     

    $

    1,515,797

     

    As a percentage of gross profit

     

     

    96.2

    %

     

     

    96.6

    %

     

     

    85.0

    %

     

     

    80.7

    %

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20250225834919/en/

    Investors:

    Brett Andress

    [email protected]

    Media Outlets:

    [email protected]

    Get the next $CWH alert in real time by email

    Crush Q1 2026 with the Best AI Superconnector

    Stay ahead of the competition with Standout.work - your AI-powered talent-to-startup matching platform.

    AI-Powered Inbox
    Context-aware email replies
    Strategic Decision Support
    Get Started with Standout.work

    Recent Analyst Ratings for
    $CWH

    DatePrice TargetRatingAnalyst
    10/31/2025$17.00Buy
    Loop Capital
    5/1/2025$21.00Neutral → Overweight
    Analyst
    5/1/2025$30.00 → $20.00Buy
    Monness Crespi & Hardt
    4/4/2025$18.00Outperform → Neutral
    Robert W. Baird
    12/19/2024$30.00Buy
    BofA Securities
    10/30/2024$27.00Mkt Perform → Outperform
    Raymond James
    9/27/2024$24.00 → $30.00Buy
    Monness Crespi & Hardt
    8/5/2024$28.00 → $26.00Buy
    ROTH MKM
    More analyst ratings

    $CWH
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    View All

    President Wagner Matthew D bought $100,802 worth of shares (5,725 units at $17.61), increasing direct ownership by 2% to 300,640 units (SEC Form 4)

    4 - Camping World Holdings, Inc. (0001669779) (Issuer)

    3/5/25 8:30:14 AM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    $CWH
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    View All

    CEO and President Wagner Matthew D covered exercise/tax liability with 4,541 shares, decreasing direct ownership by 0.61% to 741,165 units (SEC Form 4)

    4 - Camping World Holdings, Inc. (0001669779) (Issuer)

    2/18/26 7:50:54 PM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    Director Moody Brent L. was granted 59,518 shares, increasing direct ownership by 17% to 409,633 units (SEC Form 4)

    4 - Camping World Holdings, Inc. (0001669779) (Issuer)

    1/5/26 4:06:21 PM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    CEO and President Wagner Matthew D was granted 465,000 shares, increasing direct ownership by 166% to 745,706 units (SEC Form 4)

    4 - Camping World Holdings, Inc. (0001669779) (Issuer)

    1/5/26 4:05:34 PM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    $CWH
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    View All

    $CWH
    SEC Filings

    View All

    Loop Capital initiated coverage on Camping World with a new price target

    Loop Capital initiated coverage of Camping World with a rating of Buy and set a new price target of $17.00

    10/31/25 8:19:41 AM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    Camping World upgraded by Analyst with a new price target

    Analyst upgraded Camping World from Neutral to Overweight and set a new price target of $21.00

    5/1/25 7:42:13 AM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    Monness Crespi & Hardt reiterated coverage on Camping World with a new price target

    Monness Crespi & Hardt reiterated coverage of Camping World with a rating of Buy and set a new price target of $20.00 from $30.00 previously

    5/1/25 7:33:28 AM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    Camping World Holdings Inc. filed SEC Form 8-K: Results of Operations and Financial Condition, Financial Statements and Exhibits

    8-K - Camping World Holdings, Inc. (0001669779) (Filer)

    2/24/26 4:10:39 PM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    Amendment: SEC Form SCHEDULE 13G/A filed by Camping World Holdings Inc.

    SCHEDULE 13G/A - Camping World Holdings, Inc. (0001669779) (Subject)

    2/17/26 4:18:08 PM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    Amendment: SEC Form SCHEDULE 13G/A filed by Camping World Holdings Inc.

    SCHEDULE 13G/A - Camping World Holdings, Inc. (0001669779) (Subject)

    2/17/26 6:02:20 AM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    $CWH
    Press Releases

    Fastest customizable press release news feed in the world

    View All

    Camping World Holdings, Inc. Reports Fourth Quarter 2025 Results

    Fourth Quarter New and Used Vehicle Unit Same Store Sales Volume Increased 4%, Market Share at 13% Full Year Net Loss of $105.6 million, Driven largely by Adjustments to Deferred Tax Assets and the Tax Receivable Agreement Liability Full Year Adjusted EBITDA of $242.9 Million, Representing Year-Over-Year Growth of Over 35% Continue to Prioritize Deleveraging, Additional $50 Million of Long-Term Debt Repaid in 2026 to Date Company Issues Streamlined 2026 Guidance Camping World Holdings, Inc. (NYSE:CWH) ("CWH" or, collectively with its subsidiaries, the "Company" or "Camping World"), America's Largest Recreational Vehicle Dealer, today reported results for the fourth quarter a

    2/24/26 4:05:00 PM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    Camping World Holdings, Inc. to Announce Fourth Quarter Fiscal 2025 Earnings on February 24, 2026, with a Call Premarket on February 25, 2026

    Camping World Holdings, Inc. (NYSE:CWH) (the "Company") today announced that its financial results for the fourth quarter fiscal 2025 will be released after the market closes on Tuesday, February 24, 2026. The Company will host a conference call on Wednesday, February 25, 2026, at 7:30 a.m. Central Time to discuss the financial results. Investors and analysts interested in participating in the call are invited to dial 844-826-3035 (international callers please dial 1-412-317-5195) approximately 10 minutes prior to the start of the call. A live audio webcast of the conference call will be available online at http://investor.campingworld.com. A taped replay of the conference call will be

    2/11/26 4:05:00 PM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    Octane Partners With Camping World to Launch Good Sam Powered by Octane

    Innovative Captive-as-a-Service Solution To Deliver a Unified Customer Experience NEW YORK, Dec. 16, 2025 /PRNewswire/ -- Octane® (Octane Lending Inc.®), the fintech revolutionizing the buying experience, is teaming up with Camping World Holdings, Inc. (NYSE:CWH) ("Camping World"), America's Recreation Dealer, to launch an innovative financing solution under the Good Sam Powered by Octane brand. This Captive-as-a-Service agreement enables Camping World dealers to offer competitive rates and flexible terms to a full spectrum of customers under the Good Sam Powered by Octane bra

    12/16/25 9:17:00 AM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    $CWH
    Leadership Updates

    Live Leadership Updates

    View All

    Camping World Announces Leadership Succession Plan

    Matthew Wagner to Succeed Marcus Lemonis as Chief Executive Officer Upon His Retirement Brent Moody to be Appointed Chairman of the Board of Directors Camping World Holdings, Inc. (NYSE:CWH) ("Camping World" or the "Company"), the World's Largest Recreational Vehicle Dealer, today announced that Matthew Wagner, the Company's President, will succeed Marcus Lemonis as Chief Executive Officer upon his retirement on January 1, 2026. Mr. Wagner will also join the Camping World Board of Directors at that time. Mr. Lemonis will serve as the Co-Founder and Special Advisor to the Company after he retires from his position as CEO, Chairman and a member of the Board of Directors at year-end. Additio

    12/8/25 4:10:00 PM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    Camping World Appoints Brent Moody as Vice Chairman

    Camping World Holdings, Inc. (NYSE:CWH) ("Camping World"), the World's Largest Recreational Vehicle Dealer, announced that the Board of Directors (the "Board") has appointed Brent Moody as Vice Chairman, effective May 15, 2025. As Vice Chairman, Mr. Moody will work closely with the executive team and the Board to support long-term value creation. Marcus Lemonis, Chairman and CEO of Camping World remarked, "Brent has been by my side for over 20 years and has played a critical role in helping to define the future and strategic vision of our organization. I am grateful to have him serve as the Vice Chairman and look forward to his continued contributions to the business, as well as his mentor

    5/19/25 7:30:00 AM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    Overstock Appoints Marcus Lemonis to Board of Directors

    Chairman and Chief Executive Officer at Camping World (NYSE:CWH)25-years of experience in business development and retail growthExpertise in business acquisition and integration MIDVALE, Utah, Oct. 03, 2023 (GLOBE NEWSWIRE) -- The Board of Directors of Overstock.com, Inc. (NASDAQ:OSTK) has appointed Marcus Lemonis as its newest independent director, effective October 2, 2023. Lemonis is currently the Chairman and Chief Executive Officer (CEO) of Camping World (NYSE:CWH). He brings a broad and diverse experience in growing and scaling companies from the inside out. He's well-known for improving small businesses on CNBC's The Profit where he helped them focus on their people, proce

    10/3/23 8:30:00 AM ET
    $CWH
    $OSTK
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary
    Catalog/Specialty Distribution

    $CWH
    Financials

    Live finance-specific insights

    View All

    Camping World Holdings, Inc. to Announce Fourth Quarter Fiscal 2025 Earnings on February 24, 2026, with a Call Premarket on February 25, 2026

    Camping World Holdings, Inc. (NYSE:CWH) (the "Company") today announced that its financial results for the fourth quarter fiscal 2025 will be released after the market closes on Tuesday, February 24, 2026. The Company will host a conference call on Wednesday, February 25, 2026, at 7:30 a.m. Central Time to discuss the financial results. Investors and analysts interested in participating in the call are invited to dial 844-826-3035 (international callers please dial 1-412-317-5195) approximately 10 minutes prior to the start of the call. A live audio webcast of the conference call will be available online at http://investor.campingworld.com. A taped replay of the conference call will be

    2/11/26 4:05:00 PM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    Camping World Declares Fourth Quarter Dividend for Stockholders of Record on December 15, 2025 to Be Paid on December 29, 2025

    Camping World Holdings, Inc. (NYSE:CWH) (the "Company" or "Camping World") announced today that its Board of Directors declared a regular cash dividend of $0.125 per share on the Company's Class A Common Stock. Payment is expected to be made on December 29, 2025, to stockholders of record at the close of business on December 15, 2025. Future declarations of quarterly dividends are subject to the determination and discretion of Camping World's Board of Directors based on its consideration of various factors, including the Company's results of operations, financial condition, level of indebtedness, anticipated capital requirements, contractual restrictions, restrictions in its debt agreement

    12/4/25 7:30:00 AM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    Camping World Holdings, Inc. Reports Third Quarter 2025 Results, Record Breaking Total Unit Volume, Significant Year-to-Date Net Income and Adjusted EBITDA Growth

    Camping World Holdings, Inc. (NYSE:CWH) ("CWH" or, collectively with its subsidiaries, the "Company"), the World's Largest Recreational Vehicle Dealer, today reported results for the third quarter ended September 30, 2025. Matthew Wagner, President of CWH stated, "Our Company delivered over 40% Adjusted EBITDA(1) growth this quarter, driven by record breaking new and used vehicle volume(2). These results are a testament to our ability to navigate around constant macroeconomic changes, outperforming the industry in every category." Mr. Wagner continued, "Year-to-date our Company achieved a record 13.5% market share(3) of new and used units, an over 200 basis point combined improvement. T

    10/28/25 4:05:00 PM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    $CWH
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    View All

    Amendment: SEC Form SC 13G/A filed by Camping World Holdings Inc.

    SC 13G/A - Camping World Holdings, Inc. (0001669779) (Subject)

    11/15/24 6:03:40 AM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    SEC Form SC 13G filed by Camping World Holdings Inc.

    SC 13G - Camping World Holdings, Inc. (0001669779) (Subject)

    11/14/24 4:14:55 PM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary

    SEC Form SC 13G filed by Camping World Holdings Inc.

    SC 13G - Camping World Holdings, Inc. (0001669779) (Subject)

    11/12/24 12:52:29 PM ET
    $CWH
    Retail-Auto Dealers and Gas Stations
    Consumer Discretionary