7Baggers
Quarterly
Annual
    Unit: USD2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 
      
    		                                     
      revenue:
    		                                     
      good sam services and plans
    		52,508,000 54,213,000 46,208,000 45,505,000 50,841,000 52,548,000 45,681,000 46,533,000 49,889,000 51,038,000 46,367,000 47,624,000 50,352,000 49,593,000 44,559,000 46,368,000 46,581,000 46,902,000 40,871,000 43,309,000 45,941,000 44,519,000 47,208,000 45,643,000 42,235,000 44,694,000 46,966,000           
      rv and outdoor retail
    		                                     
      new vehicles
    		766,779,000 915,106,000 621,432,000 497,533,000 824,916,000 847,105,000 656,086,000 449,416,000 679,207,000 800,903,000 646,752,000 481,754,000 834,112,000 1,077,252,000 834,959,000 554,397,000 864,303,000 1,058,778,000 821,976,000 520,231,000 907,588,000 898,175,000 497,317,000 381,158,000 680,716,000 778,870,000 529,577,000 428,508,000 697,317,000 807,519,000 579,510,000 453,284,000 715,182,000 762,876,000 504,586,000 332,719,000 545,231,000 
      used vehicles
    		589,092,000 572,271,000 422,351,000 348,148,000 447,242,000 480,774,000 337,685,000 321,697,000 590,227,000 622,962,000 444,746,000 392,623,000 525,988,000 555,958,000 403,032,000 412,273,000 519,550,000 460,137,000 294,257,000 204,627,000 298,651,000 274,910,000 206,665,000 184,720,000 247,151,000 245,749,000 180,008,000 151,523,000 197,757,000 210,646,000 172,091,000 137,536,000 188,331,000 196,522,000 146,471,000 127,899,000 181,820,000 
      products, service and other
    		208,634,000 222,890,000 164,992,000 181,431,000 224,839,000 235,947,000 177,894,000 179,008,000 235,609,000 247,760,000 207,661,000 237,300,000 268,940,000 278,001,000 214,973,000 238,236,000 305,882,000 305,554,000 251,270,000 268,473,000 276,622,000 231,172,000 172,623,000 274,504,000 290,771,000 264,426,000 204,876,000           
      finance and insurance
    		178,297,000 201,198,000 148,667,000 118,993,000 166,255,000 179,016,000 135,454,000 101,920,000 163,630,000 166,934,000 129,772,000 109,535,000 165,136,000 195,407,000 153,378,000 114,757,000 167,779,000 177,685,000 138,254,000 85,708,000 138,779,000 147,318,000 92,456,000 66,720,000 114,466,000 128,225,000 91,891,000 58,343,000 109,459,000 124,060,000 91,849,000 63,205,000 101,570,000 100,970,000 66,289,000 42,029,000 67,418,000 
      good sam club
    		10,808,000 10,270,000 9,874,000 12,854,000 10,895,000 11,115,000 11,217,000 10,759,000 11,051,000 11,124,000 11,582,000 11,467,000 11,154,000 12,421,000 11,495,000 11,561,000 12,479,000 12,751,000 11,153,000 11,472,000 11,172,000 10,651,000 11,004,000 12,186,000 12,633,000 12,383,000 11,451,000           
      subtotal
    		1,753,610,000 1,921,735,000 1,367,316,000 1,158,959,000 1,674,147,000 1,753,957,000 1,318,336,000 1,062,800,000 1,679,724,000 1,849,683,000 1,440,513,000 1,232,679,000 1,805,330,000 2,119,039,000 1,617,837,000 1,331,224,000 1,869,993,000 2,014,905,000 1,516,910,000 1,090,511,000 1,632,812,000 1,562,226,000 980,065,000 919,288,000 1,345,737,000 1,429,653,000 1,017,803,000   1,392,428,000 1,007,758,000 828,675,000 1,192,833,000 1,234,564,000 833,569,000 577,707,000 960,545,000 
      total revenue
    		1,806,118,000 1,975,948,000 1,413,524,000 1,204,464,000 1,724,988,000 1,806,505,000 1,364,017,000 1,109,333,000 1,729,613,000 1,900,721,000 1,486,880,000 1,280,303,000 1,855,682,000 2,168,632,000 1,662,396,000 1,377,592,000 1,916,574,000 2,061,807,000 1,557,781,000 1,133,820,000 1,678,753,000 1,606,745,000 1,027,273,000 964,931,000 1,387,972,000 1,474,347,000 1,064,769,000 972,548,000 1,312,727,000 1,445,176,000 1,061,566,000 879,771,000 1,239,002,000 1,282,667,000 883,815,000 626,612,000 1,005,987,000 
      yoy
    		4.70% 9.38% 3.63% 8.58% -0.27% -4.96% -8.26% -13.35% -6.79% -12.35% -10.56% -7.06% -3.18% 5.18% 6.72% 21.50% 14.17% 28.32% 51.64% 17.50% 20.95% 8.98% -3.52% -0.78% 5.73% 2.02% 0.30% 10.55% 5.95% 12.67% 20.11% 40.40% 23.16%     
      qoq
    		-8.59% 39.79% 17.36% -30.18% -4.51% 32.44% 22.96% -35.86% -9.00% 27.83% 16.14% -31.01% -14.43% 30.45% 20.67% -28.12% -7.04% 32.36% 37.39% -32.46% 4.48% 56.41% 6.46% -30.48% -5.86% 38.47% 9.48% -25.91% -9.16% 36.14% 20.66% -28.99% -3.40% 45.13% 41.05% -37.71%  
      costs applicable to revenue
    		                                     
      total costs applicable to revenue
    		1,289,085,000 1,383,693,000 983,896,000 827,548,000 1,226,464,000 1,258,846,000 961,620,000 765,892,000 1,206,527,000 1,329,619,000 1,045,860,000 888,702,000 1,261,994,000 1,451,839,000 1,102,194,000 892,977,000 1,225,198,000 1,301,964,000 1,037,287,000 755,791,000 1,145,604,000 1,118,107,000 724,610,000 724,323,000 1,049,499,000 1,064,357,000 766,442,000 706,810,000 936,473,000 1,029,012,000 756,790,000 606,056,500 882,335,000 909,858,000 632,033,000 522,868,000 723,886,000 
      operating expenses:
    		                                     
      selling, general, and administrative
    		411,011,000 437,489,000 387,445,000 367,759,000 414,209,000 419,676,000 371,473,000 337,087,000 415,288,000 420,887,000 365,726,000 361,444,000 419,102,000 441,123,000 385,315,000 379,941,000 424,385,000 432,249,000 337,034,000 293,834,000 322,990,000 271,591,000 267,656,000 270,648,000 299,564,000 303,366,000 268,065,000 261,621,000 278,329,000 284,295,000 245,114,000 160,027,000 236,174,000 228,444,000 175,490,000 136,238,500 188,858,000 
      depreciation and amortization
    		25,654,000 23,419,000 22,544,000 21,285,000 20,583,000 20,032,000 19,290,000 19,181,000 17,619,000 17,206,000 14,637,000 18,935,000 18,207,000 17,627,000 25,535,000 17,121,000 23,552,000 13,044,000 12,701,000 13,032,000 12,304,000 12,567,000 14,078,000 18,288,000 14,104,000 13,946,000 13,594,000 15,115,000 13,179,000 11,628,000 9,400,000 8,726,000 8,382,000 7,584,000 6,853,000 6,551,000 6,219,000 
      long-lived asset impairment
    		617,000  620,000 2,706,000 1,944,000 4,584,000 5,827,000  1,747,000 477,000 7,045,000 726,000 887,000 2,618,000  1,646,000 316,000 536,000 546,000 1,406,000 4,378,000  6,569,000 16,245,000 50,025,000             
      lease termination
    		76,000 -107,000  288,000 -2,625,000 40,000  -478,000 375,000   492,000  944,000 178,000 126,000 329,000  1,756,000 2,590,000 505,000 868,000 584,000               
      gain on sale or disposal of assets
    		534,000 1,185,000    7,945,000 1,585,000 -1,250,250 131,000     381,000 49,000                       
      total operating expenses
    		437,892,000 461,986,000 408,786,000 392,368,000 434,106,000 452,277,000 398,175,000 355,569,000 435,160,000 438,425,000 382,421,000 381,829,000 438,156,000 462,693,000 411,077,000 401,274,000 448,702,000 454,870,000 351,938,000 311,532,000 340,056,000 285,298,000 289,398,000 306,740,000 370,780,000 319,686,000 281,445,000 318,605,000 292,351,000 295,938,000 255,023,000 222,324,000 244,551,000 236,059,000 182,025,000 154,362,000 195,098,000 
      income from operations
    		79,141,000 130,269,000 20,842,000 -15,452,000 64,418,000 95,382,000 4,222,000 -12,128,000 87,926,000 132,677,000 58,599,000 9,772,000 155,532,000 254,100,000 149,125,000 83,341,000 242,674,000 304,973,000 168,556,000 66,497,000 193,093,000 203,340,000 13,265,000 -66,132,000 -32,307,000 90,304,000 16,882,000 -52,867,000 83,903,000 120,226,000 49,753,000 79,655,750 112,116,000 136,750,000 69,757,000 61,437,750 87,003,000 
      yoy
    		22.86% 36.58% 393.65% 27.41% -26.74% -28.11% -92.80% -224.11% -43.47% -47.79% -60.70% -88.27% -35.91% -16.68% -11.53% 25.33% 25.68% 49.98% 1170.68% -200.55% -697.68% 125.17% -21.43% 25.09% -138.51% -24.89% -66.07% -166.37% -25.16% -12.08% -28.68% 29.65% 28.86%     
      qoq
    		-39.25% 525.03% -234.88% -123.99% -32.46% 2159.17% -134.81% -113.79% -33.73% 126.42% 499.66% -93.72% -38.79% 70.39% 78.93% -65.66% -20.43% 80.93% 153.48% -65.56% -5.04% 1432.91% -120.06% 104.70% -135.78% 434.91% -131.93% -163.01% -30.21% 141.65% -37.54% -28.95% -18.01% 96.04% 13.54% -29.38%  
      operating margin %
    		4.38% 6.59% 1.47% -1.28% 3.73% 5.28% 0.31% -1.09% 5.08% 6.98% 3.94% 0.76% 8.38% 11.72% 8.97% 6.05% 12.66% 14.79% 10.82% 5.86% 11.50% 12.66% 1.29% -6.85% -2.33% 6.13% 1.59% -5.44% 6.39% 8.32% 4.69% 9.05% 9.05% 10.66% 7.89% 9.80% 8.65% 
      other income:
    		                                     
      floor plan interest expense
    		-18,061,000 -20,989,000 -18,306,000 -17,068,000 -22,372,000 -27,799,000 -27,882,000 -21,777,000 -19,816,000 -20,672,000 -20,810,000 -17,548,000 -9,484,000 -8,733,000 -6,266,000 -4,222,000 -3,125,000 -3,371,000 -3,390,000 -2,972,000 -3,015,000 -5,098,000 -8,604,000 -8,224,000 -9,005,000 -11,269,000 -11,610,000 -9,555,000 -7,815,000 -10,202,000 -10,743,000 -8,387,000 -7,414,000 -6,587,000 -5,302,000 -4,003,000 -4,322,000 
      other interest expense
    		-30,982,000 -30,836,000 -30,531,000 -32,320,000 -35,877,000 -36,153,000 -36,094,000 -35,397,000 -35,242,000 -33,518,000 -31,113,000 -25,983,000 -20,526,000 -14,935,000 -14,301,000 -11,650,000 -11,250,000 -11,789,000 -12,223,000 -12,588,000 -12,896,000 -14,547,000 -14,658,000 -15,941,000 -17,568,000 -18,211,000 -17,643,000 -17,589,000 -16,794,000 -16,107,000 -12,839,000 -11,986,000 -11,012,000 -10,557,000 -9,404,000 -9,510,000 -12,715,000 
      tax receivable agreement liability adjustment
    		149,172,000       762,000 1,680,000       707,000   -3,520,000     1,528,000   8,477,000           
      other income
    		-1,162,000 -2,600,000 -158,000 -2,925,000 -162,000 -81,000 -94,000 -110,000 24,000 -183,000 -1,500,000 -280,000 -177,000 -72,000 -223,000 -45,000 -122,000  45,000             -19,750 -96,000  17,000   
      total other income
    		98,967,000 -54,425,000 -48,995,000 -52,313,000 -58,411,000 -64,033,000 -64,070,000 -56,522,000 -53,354,000 -54,373,000 -53,423,000 -43,697,000 -30,187,000 -23,740,000 -20,790,000 -15,210,000 -14,497,000 -16,550,000 -19,088,000 -15,419,000 -15,911,000 -19,645,000 -23,262,000 -22,637,000 -26,573,000 -29,480,000 -20,776,000           
      income before income taxes
    		178,108,000 75,844,000 -28,153,000 -67,765,000 6,007,000 31,349,000 -59,848,000 -68,650,000 34,572,000 78,304,000 5,176,000 -33,925,000 125,345,000 230,360,000 128,335,000 68,131,000 228,177,000 288,423,000 149,468,000 51,078,000 177,182,000 183,695,000 -9,997,000 -88,769,000 -58,880,000 60,824,000 -3,894,000 -81,335,000 59,294,000 93,917,000 24,495,000 121,688,000 93,594,000 119,606,000 55,068,000 16,286,000 69,966,000 
      income tax benefit
    		-207,459,000 -18,321,000 3,471,000 8,221,000 2,049,000 -7,935,000 9,042,000                               
      net income
    		-29,351,000 57,523,000 -24,682,000 -59,544,000 8,056,000 23,414,000 -50,806,000 -49,918,000 30,893,000 64,723,000 4,903,000 -57,201,000 102,948,000 197,985,000 107,299,000 59,266,000 189,308,000 246,076,000 147,425,000 40,338,000 154,784,000 163,222,000 -14,129,000 -80,854,000 -65,263,000 52,623,000 -26,807,000 -81,419,000 47,909,000 81,815,000 17,276,000 -7,047,000 85,258,000 105,322,000 49,441,000 15,017,000 67,678,000 
      yoy
    		-464.34% 145.68% -51.42% 19.28% -73.92% -63.82% -1136.22% -12.73% -69.99% -67.31% -95.43% -196.52% -45.62% -19.54% -27.22% 46.92% 22.30% 50.76% -1143.42% -149.89% -337.17% 210.17% -47.29% -0.69% -236.22% -35.68% -255.17% 1055.37% -43.81% -22.32% -65.06% -146.93% 25.98%     
      qoq
    		-151.02% -333.06% -58.55% -839.13% -65.59% -146.09% 1.78% -261.58% -52.27% 1220.07% -108.57% -155.56% -48.00% 84.52% 81.05% -68.69% -23.07% 66.92% 265.47% -73.94% -5.17% -1255.23% -82.53% 23.89% -224.02% -296.30% -67.08% -269.95% -41.44% 373.58% -345.15% -108.27% -19.05% 113.03% 229.23% -77.81%  
      net income margin %
    		-1.63% 2.91% -1.75% -4.94% 0.47% 1.30% -3.72% -4.50% 1.79% 3.41% 0.33% -4.47% 5.55% 9.13% 6.45% 4.30% 9.88% 11.93% 9.46% 3.56% 9.22% 10.16% -1.38% -8.38% -4.70% 3.57% -2.52% -8.37% 3.65% 5.66% 1.63% -0.80% 6.88% 8.21% 5.59% 2.40% 6.73% 
      less: net income attributable to non-controlling interests
    		-11,087,000 -27,307,000 12,402,000 27,942,000 -2,555,000 -13,643,000 28,499,000 33,129,000 -14,932,000 -36,020,000 -1,734,000 23,981,000 -61,822,000 -113,674,000 -62,569,000 -82,899,000 -109,605,000 -136,888,000    -105,145,000 5,969,000   -34,606,000  46,589,000 -33,893,000 -53,784,000 -14,095,000 -11,576,000 -65,131,000 -85,917,000 -41,988,000   
      net income attributable to camping world holdings, inc.
    		-40,438,000 30,216,000 -12,280,000 -31,602,000 5,501,000 9,771,000 -22,307,000 -16,789,000 15,961,000 28,703,000 3,169,000 -33,220,000 41,126,000 84,311,000 44,730,000 27,248,000 79,703,000 109,188,000 62,322,000 14,378,000 58,050,000 58,077,000 -8,160,000 -28,521,000 -30,692,000 18,017,000 -19,395,000 -34,830,000 14,016,000 28,031,000 3,181,000 -18,623,000 20,127,000 19,405,000 7,453,000   
      ​
    		                                     
      earnings per share of class a common stock:
    		                                     
      basic
    		-0.64 0.48  -0.64 0.12 0.22 -0.5 -0.37 0.36 0.65 0.07 -0.78 0.98 2.02 1.03 0.62 1.75 2.37 1.43 0.3 1.46 1.54     -0.52 -0.94 0.38 0.76 0.09 -0.9 0.68 0.84 0.39   
      diluted
    		-0.64 0.48  -0.62 0.09 0.22 -0.51 -0.48 0.32 0.64 0.05 -0.77 0.97 2.01 1.02 0.58 1.72 2.33 1.4 0.32 1.44 1.54     -0.52 -0.92 0.38 0.72 0.08 -0.85 0.68 0.84 0.37   
      weighted-average shares of class a common stock outstanding:
    		                                     
      basic
    		62,735 62,610 62,531 48,005 45,232 45,093 45,047 44,626 44,666 44,490 44,455 42,386 41,985 41,737 43,553 45,009 45,628 45,983 43,584 39,383 39,880 37,635 37,534 37,310 37,361 37,239 37,195 36,985 37,018 36,964 36,816  29,522 22,977 18,946   
      diluted
    		62,735 62,747 102,426 48,005 85,618 45,244 85,092 84,972 85,180 44,804 84,717 42,854 42,505 42,139 44,215 89,762 47,022 47,550 90,238 40,009 40,872 89,689 37,534 37,350 37,361 88,925 37,195 88,878 37,055 88,764 88,646  88,452 22,977 83,772   
      (gain) loss on sale or disposal of assets
    		  -1,823,000 2,381,250 -5,000     -145,000 -4,987,000 97,500 -40,000   -583,000 96,000                     
      loss per share of class a common stock:
    		                                     
      basic
    		  -0.2                    -0.22               
      diluted
    		  -0.21                    -0.22               
      income tax expense
    		       -4,383,250 -3,679,000 -13,581,000 -273,000 -23,276,000 -22,397,000 -32,375,000 -21,036,000 -8,865,000 -38,869,000 -42,347,000 -2,043,000 -10,740,000 -22,398,000 -20,473,000 -4,132,000 7,915,000 -6,383,000 -8,201,000 -22,913,000 -84,000 -11,385,000 -12,102,000 -7,219,000 -128,735,000 -8,336,000 -14,284,000 -5,627,000 -1,269,000 -2,288,000 
      debt restructure expense
    		               3,023,000 24,000 9,031,000            -44,000 424,000       
      loss on debt restructure
    		                 -1,390,000             -1,676,000       
      (gain) loss on disposal of assets
    		                 10,000 -99,000 165,500 -121,000                 
      less: net (income) loss attributable to non-controlling interests
    		                  -85,103,000 -25,960,000 -96,734,000                 
      loss on disposal of assets
    		                     272,000  2,245,000 7,087,000 2,374,000            
      gain on disposal of assets
    		                      511,000               
      less: net income (income) attributable to non-controlling interests
    		                       52,333,000 34,571,000  7,412,000           
      income earnings per share of class a common stock:
    		                                     
      basic
    		                       -0.76 -0.82 0.48            
      diluted
    		                       -0.76 -0.82 0.46            
      (gain) loss on sale of assets
    		                          -214,000     -73,000      
      consumer services and plans
    		                           55,452,000 52,044,000 52,748,000 53,808,000 51,096,000 46,169,000 48,103,000 50,246,000 48,905,000 45,442,000 
      dealership parts, services and other
    		                           69,414,000 71,607,000         
      retail
    		                           209,308,000 184,543,000         
      gain on sale of assets
    		                           1,823,000 843,000 59,000 85,000   31,000 -318,000 -56,750 21,000 
      dividends declared per share
    		                           0.115 0.153 0.153 0.153 0.115 0.153 0.153 0.15   
      parts, services and other
    		                             250,203,000 164,308,000 174,650,000 187,750,000 174,196,000 116,223,000 75,060,000 166,076,000 
      earnings per share of class a common stock :
    		                                     
      basic
    		-0.64 0.48  -0.64 0.12 0.22 -0.5 -0.37 0.36 0.65 0.07 -0.78 0.98 2.02 1.03 0.62 1.75 2.37 1.43 0.3 1.46 1.54     -0.52 -0.94 0.38 0.76 0.09 -0.9 0.68 0.84 0.39   
      diluted
    		-0.64 0.48  -0.62 0.09 0.22 -0.51 -0.48 0.32 0.64 0.05 -0.77 0.97 2.01 1.02 0.58 1.72 2.33 1.4 0.32 1.44 1.54     -0.52 -0.92 0.38 0.72 0.08 -0.85 0.68 0.84 0.37   
      weighted-average shares of class a common stock outstanding :
    		                                     
      basic
    		62,735 62,610 62,531 48,005 45,232 45,093 45,047 44,626 44,666 44,490 44,455 42,386 41,985 41,737 43,553 45,009 45,628 45,983 43,584 39,383 39,880 37,635 37,534 37,310 37,361 37,239 37,195 36,985 37,018 36,964 36,816  29,522 22,977 18,946   
      diluted
    		62,735 62,747 102,426 48,005 85,618 45,244 85,092 84,972 85,180 44,804 84,717 42,854 42,505 42,139 44,215 89,762 47,022 47,550 90,238 40,009 40,872 89,689 37,534 37,350 37,361 88,925 37,195 88,878 37,055 88,764 88,646  88,452 22,977 83,772   
      pro forma earnings per unit:
    		                                     
      basic
    		                                   655 940 
      diluted
    		                                   655 940 
      pro forma weighted-average units
    		                                     
      outstanding:
    		                                     
      basic
    		                                   17,974,907,500 71,899,630,000 
      diluted
    		                                   17,974,907,500 71,899,630,000 
    The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.