| Camping World Holdings, Inc. (CWH) |
| Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 |
| Balance Sheet Date | | 2025-Dec-31 | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | | | | | | | | | | |
| Fiscal Period | | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | | | | | | | | | | |
| Total Assets | | 5,044,334,000$ | 4,998,967,000$ | 5,191,847,000$ | 5,147,210,000$ | 4,863,277,000$ | 4,688,992,000$ | 5,005,876,000$ | 5,066,930,000$ | 4,889,452,000$ | 4,657,259,000$ | 4,803,093,000$ | 4,630,513,000$ | 4,800,147,000$ | 4,511,386,000$ | 4,610,301,000$ | 4,727,535,000$ | 4,372,929,000$ | 3,786,591,000$ | 3,696,822,000$ | 3,603,160,000$ | 3,256,431,000$ | 3,306,840,000$ | 3,264,551,000$ | 3,402,561,000$ | 3,376,240,000$ | 3,441,027,000$ | 3,672,513,000$ | 3,662,423,000$ | 2,806,687,000$ | 2,827,098,000$ | 2,924,050,000$ | 2,974,514,000$ | 2,567,026,000$ | 2,233,379,000$ | 2,123,968,000$ | 1,704,463,000$ | 1,456,061,000$ | | | | 1,332,585,000$ | | | | | | | |
| Total Current Assets | | 2,618,281,000$ | 2,585,557,000$ | 2,554,009,000$ | 2,502,952,000$ | 2,271,288,000$ | 2,107,726,000$ | 2,408,796,000$ | 2,436,896,000$ | 2,349,112,000$ | 2,202,637,000$ | 2,443,893,000$ | 2,338,919,000$ | 2,483,662,000$ | 2,300,146,000$ | 2,467,947,000$ | 2,601,749,000$ | 2,283,877,000$ | 1,757,609,000$ | 1,690,292,000$ | 1,752,353,000$ | 1,494,225,000$ | 1,620,394,000$ | 1,592,028,000$ | 1,727,471,000$ | 1,690,681,000$ | 1,723,757,000$ | 1,910,886,000$ | 1,943,519,000$ | 1,888,162,000$ | 1,843,848,000$ | 1,966,953,000$ | 2,122,134,000$ | 1,807,324,000$ | 1,541,792,000$ | 1,536,011,000$ | 1,318,602,000$ | 1,126,162,000$ | | | | 1,045,461,000$ | | | | | | | |
| Cash and Cash Equivalents | | 215,043,000$ | 230,513,000$ | 118,084,000$ | 20,916,000$ | 208,422,000$ | 28,380,000$ | 23,743,000$ | 29,718,000$ | 39,647,000$ | 53,318,000$ | 54,458,000$ | 72,828,000$ | 130,131,000$ | 148,235,000$ | 133,957,000$ | 139,480,000$ | 267,332,000$ | 132,795,000$ | 191,507,000$ | 256,870,000$ | 166,072,000$ | 482,640,000$ | 227,902,000$ | 109,406,000$ | 147,521,000$ | 130,234,000$ | 101,260,000$ | 69,985,000$ | 138,557,000$ | 125,366,000$ | 212,442,000$ | 331,301,000$ | 224,163,000$ | 163,225,000$ | 252,161,000$ | 174,734,000$ | 114,196,000$ | 115,066,000$ | 39,066,000$ | 19,956,000$ | 92,025,000$ | | | | | | | |
| Receivables | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Assets Held for Sale in Short Term | | 175,000$ | 38,431,000$ | 15,202,000$ | 20,536,000$ | 1,350,000$ | 10,353,000$ | 8,418,000$ | 6,276,000$ | 29,864,000$ | 4,635,000$ | 4,635,000$ | 13,971,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Noncurrent Assets | | 2,426,053,000$ | 2,413,410,000$ | 2,637,838,000$ | 2,644,258,000$ | 2,591,989,000$ | 2,581,266,000$ | 2,597,080,000$ | 2,630,034,000$ | 2,540,340,000$ | 2,454,622,000$ | 2,359,200,000$ | 2,291,594,000$ | 2,316,485,000$ | 2,211,240,000$ | 2,142,354,000$ | 2,125,786,000$ | 2,089,052,000$ | 2,028,982,000$ | 2,006,530,000$ | 1,850,807,000$ | 1,762,206,000$ | 1,686,446,000$ | 1,672,523,000$ | 1,675,090,000$ | 1,685,559,000$ | 1,717,270,000$ | 1,761,627,000$ | 1,718,904,000$ | 918,525,000$ | 983,250,000$ | 957,097,000$ | 852,380,000$ | 759,702,000$ | 691,587,000$ | 587,957,000$ | 385,861,000$ | 329,899,000$ | | | | 287,124,000$ | | | | | | | |
| Goodwill | | 749,321,000$ | 748,951,000$ | 748,561,000$ | 747,802,000$ | 734,023,000$ | 732,813,000$ | 731,015,000$ | 735,680,000$ | 711,222,000$ | 688,139,000$ | 655,744,000$ | 622,545,000$ | 622,423,000$ | 533,217,000$ | 507,284,000$ | 506,954,000$ | 483,634,000$ | 483,553,000$ | 483,295,000$ | 420,135,000$ | 413,123,000$ | 387,066,000$ | 387,049,000$ | 386,945,000$ | 386,941,000$ | 386,915,000$ | 383,676,000$ | 371,098,000$ | 359,117,000$ | 389,087,000$ | 388,545,000$ | 353,958,000$ | 348,387,000$ | 328,402,000$ | 289,884,000$ | 198,937,000$ | 153,075,000$ | | | | 112,940,000$ | | | | | | | |
| Other Intangible Assets | | 15,824,000$ | 16,703,000$ | 17,602,000$ | 18,520,000$ | 19,469,000$ | 20,413,000$ | 21,354,000$ | 12,998,000$ | 13,717,000$ | 14,444,000$ | 15,028,000$ | 15,381,000$ | 20,945,000$ | 21,819,000$ | 22,943,000$ | 21,450,000$ | 30,970,000$ | 29,579,000$ | 30,769,000$ | 29,185,000$ | 30,122,000$ | 27,741,000$ | 28,101,000$ | 28,824,000$ | 29,707,000$ | 31,386,000$ | 33,005,000$ | 34,144,000$ | 35,284,000$ | 36,410,000$ | 36,789,000$ | 37,707,000$ | 38,707,000$ | 37,972,000$ | 21,785,000$ | 3,043,000$ | 3,386,000$ | | | | 1,652,000$ | | | | | | | |
| Physical Assets | | 832,062,000$ | 895,270,000$ | 910,052,000$ | 886,244,000$ | 846,760,000$ | 836,824,000$ | 856,308,000$ | 878,956,000$ | 834,426,000$ | 841,548,000$ | 785,003,000$ | 751,287,000$ | 758,281,000$ | 728,208,000$ | 688,297,000$ | 636,500,000$ | 599,324,000$ | 490,608,000$ | 456,406,000$ | 405,035,000$ | 367,898,000$ | 313,496,000$ | 325,053,000$ | 304,234,000$ | 314,374,000$ | 330,182,000$ | 376,172,000$ | 343,946,000$ | 359,855,000$ | 391,579,000$ | 363,212,000$ | 281,712,000$ | 198,022,000$ | 183,485,000$ | 151,965,000$ | 141,936,000$ | 130,760,000$ | | | | 149,725,000$ | | | | | | | |
| Other Noncurrent Assets | | 36,446,000$ | 34,524,000$ | 34,168,000$ | 31,929,000$ | 37,245,000$ | 34,339,000$ | 34,387,000$ | 36,013,000$ | 39,829,000$ | 32,058,000$ | 31,732,000$ | 27,010,000$ | 29,304,000$ | 29,532,000$ | 30,029,000$ | 26,373,000$ | 24,927,000$ | 25,279,000$ | 16,917,000$ | 16,016,000$ | 15,868,000$ | 16,675,000$ | 16,684,000$ | 16,779,000$ | 17,290,000$ | 18,825,000$ | 19,257,000$ | 20,931,000$ | 18,326,000$ | 20,423,000$ | 21,474,000$ | 17,852,000$ | 21,903,000$ | 17,940,000$ | 17,871,000$ | 18,349,000$ | 17,931,000$ | 19,049,000$ | 17,747,000$ | 17,351,000$ | 16,573,000$ | 16,571,000$ | | | | | | |
| Assets Held for Sale in Long Term | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Liabilities | | 4,672,535,000$ | 4,515,993,000$ | 4,675,268,000$ | 4,688,399,000$ | 4,378,328,000$ | 4,472,533,000$ | 4,795,471,000$ | 4,870,752,000$ | 4,631,477,000$ | 4,386,404,000$ | 4,544,850,000$ | 4,404,760,000$ | 4,552,461,000$ | 4,173,888,000$ | 4,310,370,000$ | 4,517,365,000$ | 4,139,035,000$ | 3,500,691,000$ | 3,481,347,000$ | 3,478,510,000$ | 3,265,662,000$ | 3,274,622,000$ | 3,334,490,000$ | 3,586,979,000$ | 3,535,476,000$ | 3,506,632,000$ | 3,646,900,000$ | 3,654,789,000$ | 2,773,770,000$ | 2,688,546,000$ | 2,805,978,000$ | 2,884,537,000$ | 2,495,263,000$ | 2,129,091,000$ | 2,053,099,000$ | 1,823,006,000$ | 1,599,914,000$ | | | | 1,639,744,000$ | | | | | | | |
| Total Current Liabilities | | 2,183,138,000$ | 2,044,824,000$ | 2,029,066,000$ | 1,993,641,000$ | 1,680,952,000$ | 1,710,561,000$ | 2,029,739,000$ | 2,055,284,000$ | 1,947,839,000$ | 1,678,954,000$ | 1,841,948,000$ | 1,684,834,000$ | 1,872,327,000$ | 1,624,612,000$ | 1,770,563,000$ | 1,956,339,000$ | 1,598,323,000$ | 1,242,276,000$ | 1,222,122,000$ | 1,211,345,000$ | 1,035,521,000$ | 1,032,332,000$ | 1,117,340,000$ | 1,349,069,000$ | 1,295,954,000$ | 1,253,005,000$ | 1,411,967,000$ | 1,438,391,000$ | 1,305,118,000$ | 1,249,308,000$ | 1,373,752,000$ | 1,441,260,000$ | 1,331,134,000$ | 1,207,287,000$ | 1,150,773,000$ | 995,156,000$ | 868,422,000$ | | | | 865,103,000$ | | | | | | | |
| Accounts Payable | | 147,707,000$ | 224,615,000$ | 283,450,000$ | 250,884,000$ | 145,346,000$ | 221,292,000$ | 260,390,000$ | 205,006,000$ | 133,516,000$ | 200,433,000$ | 200,516,000$ | 185,652,000$ | 127,691,000$ | 187,613,000$ | 249,218,000$ | 221,990,000$ | 136,757,000$ | 213,257,000$ | 261,696,000$ | 245,261,000$ | 148,462,000$ | 203,311,000$ | 232,989,000$ | 159,189,000$ | 106,959,000$ | 177,336,000$ | 223,510,000$ | 224,821,000$ | 144,808,000$ | 224,965,000$ | 233,398,000$ | 246,215,000$ | 125,616,000$ | 158,026,000$ | 142,236,000$ | 108,700,000$ | 68,655,000$ | | | | 56,789,000$ | | | | | | | |
| Short Term Debt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Short Term Capital Lease Obligations | | 65,365,000$ | 65,497,000$ | 65,488,000$ | 65,653,000$ | 61,993,000$ | 60,481,000$ | 62,795,000$ | 60,663,000$ | 63,695,000$ | 62,987,000$ | 61,808,000$ | 61,421,000$ | 61,745,000$ | 61,001,000$ | 60,816,000$ | 63,490,000$ | 62,217,000$ | 63,091,000$ | 62,961,000$ | 63,007,000$ | 62,405,000$ | 60,933,000$ | 60,315,000$ | 60,300,000$ | 58,613,000$ | 58,211,000$ | 55,776,000$ | 54,878,000$ | 23,000$ | 207,000$ | 389,000$ | 608,000$ | 844,000$ | 908,000$ | 985,000$ | 1,117,000$ | 1,224,000$ | | | | 771,000$ | | | | | | | |
| Other Current Liabilities | | 85,906,000$ | | | | 75,905,000$ | | | | 97,097,000$ | | | | 102,790,000$ | | | | 125,282,000$ | | | | 93,901,000$ | | | | 98,573,000$ | | | | 89,874,000$ | | | | 56,054,000$ | | | | 54,008,000$ | | | | 51,731,000$ | | | | | | | |
| Total Noncurrent Liabilities | | 2,489,397,000$ | 2,471,169,000$ | 2,646,202,000$ | 2,694,758,000$ | 2,697,376,000$ | 2,761,972,000$ | 2,765,732,000$ | 2,815,468,000$ | 2,683,638,000$ | 2,707,450,000$ | 2,702,902,000$ | 2,719,926,000$ | 2,680,134,000$ | 2,549,276,000$ | 2,539,807,000$ | 2,561,026,000$ | 2,540,712,000$ | 2,258,415,000$ | 2,259,225,000$ | 2,267,165,000$ | 2,230,141,000$ | 2,242,290,000$ | 2,217,150,000$ | 2,237,910,000$ | 2,239,522,000$ | 2,253,627,000$ | 2,234,933,000$ | 2,216,398,000$ | 1,468,652,000$ | 1,439,238,000$ | 1,432,226,000$ | 1,443,277,000$ | 1,164,129,000$ | 921,804,000$ | 902,326,000$ | 827,850,000$ | 731,492,000$ | | | | 774,641,000$ | | | | | | | |
| Long Term Debt | | 1,413,618,000$ | 1,459,307,000$ | 1,483,470,000$ | 1,488,388,000$ | 1,493,318,000$ | 1,506,027,000$ | 1,513,986,000$ | 1,545,165,000$ | 1,498,958,000$ | 1,522,495,000$ | 1,521,629,000$ | 1,525,304,000$ | 1,484,416,000$ | 1,368,380,000$ | 1,371,444,000$ | 1,374,592,000$ | 1,377,751,000$ | 1,075,400,000$ | 1,069,702,000$ | 1,120,581,000$ | 1,122,675,000$ | 1,124,636,000$ | 1,139,026,000$ | | 1,153,551,000$ | | | | 1,184,837,000$ | | | | 937,083,000$ | | | | 645,000,000$ | | | | | | | | | | | |
| Long Term Capital Lease Obligations | | 804,167,000$ | 732,884,000$ | 734,083,000$ | 769,518,000$ | 764,113,000$ | 779,873,000$ | 788,613,000$ | 796,770,000$ | 763,958,000$ | 759,952,000$ | 753,999,000$ | 753,451,000$ | 764,835,000$ | 743,914,000$ | 735,267,000$ | 770,778,000$ | 774,889,000$ | 813,076,000$ | 830,408,000$ | 801,181,000$ | 804,555,000$ | 818,452,000$ | 823,929,000$ | 845,106,000$ | 843,312,000$ | 850,948,000$ | 822,020,000$ | 822,543,000$ | | | | | | | | | | | | | | | | | | | | |
| Other Noncurrent Liabilities | | 89,455,000$ | 88,819,000$ | 88,042,000$ | 94,885,000$ | 94,927,000$ | 93,890,000$ | 92,140,000$ | 89,528,000$ | 85,440,000$ | 85,710,000$ | 86,186,000$ | 85,841,000$ | 85,792,000$ | 87,517,000$ | 82,741,000$ | 81,201,000$ | 52,338,000$ | 67,865,000$ | 64,312,000$ | 55,001,000$ | 54,920,000$ | 58,189,000$ | 43,479,000$ | 34,621,000$ | 35,467,000$ | 30,652,000$ | 27,294,000$ | 26,879,000$ | 79,958,000$ | 62,855,000$ | 59,220,000$ | 47,538,000$ | 51,589,000$ | 35,775,000$ | 31,688,000$ | 27,272,000$ | 24,156,000$ | | | | 13,062,000$ | | | | | | | |
| Total Equity | | 371,799,000$ | 482,974,000$ | 516,579,000$ | 458,811,000$ | 484,949,000$ | 216,459,000$ | 210,405,000$ | 196,178,000$ | 257,975,000$ | 270,855,000$ | 258,243,000$ | 225,753,000$ | 296,610,000$ | 337,498,000$ | 299,931,000$ | 210,170,000$ | 254,597,000$ | 285,900,000$ | 215,475,000$ | 124,650,000$ | (9,231,000$) | 32,218,000$ | (69,939,000$) | (184,418,000$) | (159,236,000$) | (65,605,000$) | 25,613,000$ | 7,634,000$ | 32,917,000$ | 108,575,000$ | 100,759,000$ | 67,173,000$ | 71,763,000$ | 104,288,000$ | 70,869,000$ | (118,543,000$) | (161,007,000$) | (358,818,000$) | (290,286,000$) | (285,648,000$) | (321,445,000$) | (282,221,000$) | | | | | | |
| Equity to Minority | | 143,209,000$ | 186,758,000$ | 176,041,000$ | 148,311,000$ | 158,387,000$ | 64,875,000$ | 60,743,000$ | 53,410,000$ | 89,623,000$ | 121,603,000$ | 121,389,000$ | 93,659,000$ | 99,856,000$ | 129,753,000$ | 108,530,000$ | 81,943,000$ | 75,837,000$ | 84,154,000$ | 48,492,000$ | 36,475,000$ | (36,005,000$) | (29,980,000$) | (78,315,000$) | (139,348,000$) | (126,634,000$) | (68,737,000$) | (12,916,000$) | (16,557,000$) | (11,621,000$) | 52,276,000$ | 47,158,000$ | 23,728,000$ | 21,252,000$ | 55,406,000$ | 38,954,000$ | (93,648,000$) | (114,397,000$) | | | | | | | | | | | |
| Equity to Common Shareholders | | 228,590,000$ | 296,216,000$ | 340,538,000$ | 310,500,000$ | 326,562,000$ | 151,584,000$ | 149,662,000$ | 142,768,000$ | 168,352,000$ | 149,252,000$ | 136,854,000$ | 132,094,000$ | 147,830,000$ | 207,745,000$ | 191,401,000$ | 128,227,000$ | 158,057,000$ | 201,746,000$ | 166,983,000$ | 88,175,000$ | 26,774,000$ | 62,198,000$ | 8,376,000$ | (45,070,000$) | (32,602,000$) | 3,132,000$ | 38,529,000$ | 24,191,000$ | 44,538,000$ | 86,276,000$ | 70,914,000$ | 57,509,000$ | 50,511,000$ | 48,882,000$ | 31,915,000$ | (24,895,000$) | (29,740,000$) | (358,818,000$) | (290,286,000$) | (285,648,000$) | (307,159,000$) | (282,221,000$) | | | | | | |
| Additional Paid-In Capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Retained Earnings | | 11,008,000$ | 86,235,000$ | 134,525,000$ | 112,140,000$ | 132,241,000$ | 171,652,000$ | 171,817,000$ | 167,686,000$ | 195,627,000$ | 207,657,000$ | 197,293,000$ | 196,409,000$ | 221,031,000$ | 280,772,000$ | 265,974,000$ | 207,774,000$ | 189,471,000$ | 184,553,000$ | 127,783,000$ | 30,155,000$ | (21,814,000$) | 6,033,000$ | (44,754,000$) | (97,046,000$) | (83,134,000$) | (48,872,000$) | (12,453,000$) | (24,759,000$) | (3,370,000$) | 35,730,000$ | 27,387,000$ | 8,929,000$ | 7,619,000$ | 34,652,000$ | 19,603,000$ | 4,690,000$ | 71,000$ | | | | | | | | | | | |
| Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Capital Lease Obligations | | 869,532,000$ | | | | 826,106,000$ | | | | 827,653,000$ | | | | 826,580,000$ | | | | 837,106,000$ | | | | 866,960,000$ | | | | 901,925,000$ | 909,159,000$ | 877,796,000$ | 877,421,000$ | | | | | | | | | | | | | | | | | | | | |