XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Unaudited Condensed Consolidated Balance Sheets - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Sep. 30, 2024
Current assets:      
Cash and cash equivalents $ 230,513 $ 208,422 $ 28,380
Contracts in transit 110,220 61,222 111,879
Accounts receivable, net 122,357 120,412 118,300
Inventories 2,026,392 1,821,837 1,781,656
Prepaid expenses and other assets 57,644 58,045 57,158
Assets held for sale 38,431 1,350 10,353
Total current assets 2,585,557 2,271,288 2,107,726
Property and equipment, net 895,270 846,760 836,824
Operating lease assets 716,467 739,352 755,223
Deferred tax assets, net 1,495 215,140 201,654
Intangible assets, net 16,703 19,469 20,413
Goodwill 748,951 734,023 732,813
Other assets 34,524 37,245 34,339
Total assets 4,998,967 4,863,277 4,688,992
Current liabilities:      
Accounts payable 224,615 145,346 221,292
Accrued liabilities 177,866 118,557 182,926
Deferred revenues 98,293 92,124 100,894
Current portion of operating lease liabilities 65,497 61,993 60,481
Current portion of finance lease liabilities 8,689 7,044 7,077
Current portion of Tax Receivable Agreement liability 1,200 0 0
Current portion of long-term debt 22,749 23,275 23,798
Notes payable - floor plan, net 1,361,019 1,161,713 1,030,187
Other current liabilities 84,896 70,900 83,906
Total current liabilities 2,044,824 1,680,952 1,710,561
Operating lease liabilities, net of current portion 732,884 764,113 779,873
Finance lease liabilities, net of current portion 128,315 131,004 132,784
Tax Receivable Agreement liability, net of current portion 0 150,372 149,866
Revolving line of credit 0 0 31,885
Long-term debt, net of current portion 1,459,307 1,493,318 1,506,027
Deferred revenues 61,844 63,642 67,647
Other long-term liabilities 88,819 94,927 93,890
Total liabilities 4,515,993 4,378,328 4,472,533
Commitments and contingencies
Stockholders' equity:      
Preferred stock, par value $0.01 per share - 20,000 shares authorized; none issued and outstanding 0 0 0
Additional paid-in capital 209,349 193,692 127,602
Treasury stock, at cost; 4,229 shares at September 30, 2024 0 0 (148,170)
Retained earnings 86,235 132,241 171,652
Total stockholders' equity attributable to Camping World Holdings, Inc. 296,216 326,562 151,584
Non-controlling interests 186,758 158,387 64,875
Total stockholders' equity 482,974 484,949 216,459
Total liabilities and stockholders' equity 4,998,967 4,863,277 4,688,992
Class A Common Stock      
Stockholders' equity:      
Common stock 628 625 496
Class B Common Stock      
Stockholders' equity:      
Common stock 4 4 4
Class C Common Stock      
Stockholders' equity:      
Common stock $ 0 $ 0 $ 0