XML 15 R4.htm IDEA: XBRL DOCUMENT v3.25.3
Unaudited Condensed Consolidated Statements of Operations - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Revenue:        
Total revenue $ 1,806,118 $ 1,724,988 $ 5,195,590 $ 4,895,510
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 1,289,085 1,226,464 3,656,674 3,446,930
Operating expenses:        
Selling, general, and administrative 411,011 414,209 1,235,945 1,205,358
Depreciation and amortization 25,654 20,583 71,617 59,905
Long-lived asset impairment 617 1,944 1,237 12,355
Lease termination 76 (2,625) (31) (2,585)
Loss (gain) on sale or disposal of assets 534 (5) (104) 9,525
Total operating expenses 437,892 434,106 1,308,664 1,284,558
Income from operations 79,141 64,418 230,252 164,022
Other income (expense):        
Floor plan interest expense (18,061) (22,372) (57,356) (78,053)
Other interest expense, net (30,982) (35,877) (92,349) (108,124)
Tax Receivable Agreement liability adjustment 149,172 0 149,172 0
Other expense, net (1,162) (162) (3,920) (337)
Total other income (expense) 98,967 (58,411) (4,453) (186,514)
Income (loss) before income taxes 178,108 6,007 225,799 (22,492)
Income tax (expense) benefit (207,459) 2,049 (222,309) 3,156
Net (loss) income (29,351) 8,056 3,490 (19,336)
Less: net (loss) income attributable to non-controlling interests (11,087) (2,555) (25,992) 12,301
Net (loss) income attributable to Camping World Holdings, Inc. $ (40,438) $ 5,501 $ (22,502) $ (7,035)
Class A Common Stock        
(Loss) earnings per share of Class A common stock:        
Basic $ (0.64) $ 0.12 $ (0.36) $ (0.16)
Diluted $ (0.64) $ 0.09 $ (0.36) $ (0.18)
Weighted average shares of Class A common stock outstanding:        
Basic 62,735 45,232 62,627 45,124
Diluted 62,735 85,618 62,627 85,169
Good Sam Services and Plans        
Revenue:        
Total revenue $ 52,508 $ 50,841 $ 152,929 $ 149,070
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 22,772 19,700 62,440 52,075
RV and Outdoor Retail        
Revenue:        
Total revenue 1,753,610 1,674,147 5,042,661 4,746,440
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 1,266,313 1,206,764 3,594,234 3,394,855
RV and Outdoor Retail | New vehicles        
Revenue:        
Total revenue 766,779 824,916 2,303,317 2,328,107
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 669,415 713,515 1,994,647 1,996,204
RV and Outdoor Retail | Used vehicles        
Revenue:        
Total revenue 589,092 447,242 1,583,714 1,265,701
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 481,217 366,067 1,280,417 1,034,201
RV and Outdoor Retail | Products, service and other        
Revenue:        
Total revenue 208,634 224,839 596,516 638,680
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 114,427 126,113 315,578 360,721
RV and Outdoor Retail | Finance and insurance, net        
Revenue:        
Total revenue 178,297 166,255 528,162 480,725
RV and Outdoor Retail | Good Sam Club        
Revenue:        
Total revenue 10,808 10,895 30,952 33,227
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue $ 1,254 $ 1,069 $ 3,592 $ 3,729