| 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 Revenue | | 1,173,559,000$ | 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$ | 982,393,000$ | 1,309,486,000$ | 1,441,477,000$ | 1,058,661,000$ | 887,986,000$ | 1,233,933,000$ | 1,277,337,000$ | 880,574,000$ | 668,903,000$ | 988,804,000$ | 1,065,259,000$ | 796,031,000$ | 647,311,000$ | 948,005,000$ | | | | | | |
| QoQ% | | (35.02%) | (8.60%) | 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% | 8.39% | (24.98%) | (9.16%) | 36.16% | 19.22% | (28.04%) | (3.40%) | 45.06% | 31.64% | (32.35%) | (7.18%) | 33.82% | 22.98% | (31.72%) | | | | | | | |
| YoY% | | (2.57%) | 4.70% | 9.38% | 3.63% | 8.58% | (.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%) | (1.78%) | 5.99% | 2.28% | .58% | 10.63% | 6.12% | 12.85% | 20.22% | 32.75% | 24.79% | 19.91% | 10.62% | 3.34% | 4.30% | | | | | | | | | | |
| Cost Of Revenue | | 835,323,000$ | 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$ | 706,811,000$ | 936,472,000$ | 1,029,034,000$ | 756,768,000$ | 622,377,000$ | 880,387,000$ | 906,446,000$ | 629,706,000$ | 467,916,000$ | 708,737,000$ | 765,073,000$ | 574,339,000$ | 0$ | 0$ | | | | | | |
| Gross Profit | | 338,236,000$ | 517,033,000$ | 592,255,000$ | 429,628,000$ | 376,916,000$ | 498,524,000$ | 547,659,000$ | 402,397,000$ | 343,441,000$ | 523,086,000$ | 571,102,000$ | 441,020,000$ | 391,601,000$ | 593,688,000$ | 716,793,000$ | 560,202,000$ | 484,615,000$ | 691,376,000$ | 759,843,000$ | 520,494,000$ | 378,029,000$ | 533,149,000$ | 488,638,000$ | 302,663,000$ | 240,608,000$ | 338,473,000$ | 409,990,000$ | 298,327,000$ | 275,582,000$ | 373,014,000$ | 412,443,000$ | 301,893,000$ | 265,609,000$ | 353,546,000$ | 370,891,000$ | 250,868,000$ | 200,987,000$ | 280,067,000$ | 300,186,000$ | 221,692,000$ | 647,311,000$ | 948,005,000$ | | | | | | |
| Gross Margin | | 28.82% | 28.63% | 29.97% | 30.39% | 31.29% | 28.90% | 30.32% | 29.50% | 30.96% | 30.24% | 30.05% | 29.66% | 30.59% | 31.99% | 33.05% | 33.70% | 35.18% | 36.07% | 36.85% | 33.41% | 33.34% | 31.76% | 30.41% | 29.46% | 24.94% | 24.39% | 27.81% | 28.02% | 28.05% | 28.49% | 28.61% | 28.52% | 29.91% | 28.65% | 29.04% | 28.49% | 30.05% | 28.32% | 28.18% | 27.85% | 100.00% | 100.00% | | | | | | |
| Operating Expenses | | 388,284,000$ | 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$ | 292,352,000$ | 294,738,000$ | 256,222,000$ | 222,324,000$ | 244,551,000$ | 236,059,000$ | 182,025,000$ | 162,350,000$ | 192,495,000$ | 196,133,000$ | 166,255,000$ | 622,854,000$ | 871,784,000$ | | | | | | |
| Operating Income | | (50,048,000$) | 79,141,000$ | 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$ | (43,023,000$) | 80,663,000$ | 117,704,000$ | 45,671,000$ | 43,285,000$ | 108,995,000$ | 134,832,000$ | 68,843,000$ | 32,128,000$ | 87,572,000$ | 104,053,000$ | 55,437,000$ | 24,457,000$ | 76,221,000$ | | | | | | |
| Operating Margin | | (4.27%) | 4.38% | 6.59% | 1.47% | (1.28%) | 3.73% | 5.28% | .31% | (1.09%) | 5.08% | 6.98% | 3.94% | .76% | 8.38% | 11.72% | 8.97% | 6.05% | 12.66% | 14.79% | 10.82% | 5.87% | 11.50% | 12.66% | 1.29% | (6.85%) | (2.33%) | 6.13% | 1.59% | (4.38%) | 6.16% | 8.17% | 4.31% | 4.88% | 8.83% | 10.56% | 7.82% | 4.80% | 8.86% | 9.77% | 6.96% | 3.78% | 8.04% | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income Before Tax | | (105,640,000$) | 178,108,000$ | 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$) | (71,491,000$) | 56,055,000$ | 91,394,000$ | 20,413,000$ | 123,287,000$ | 90,474,000$ | 117,687,000$ | 54,154,000$ | 10,036,000$ | 70,535,000$ | 86,087,000$ | 37,547,000$ | 11,999,000$ | 57,650,000$ | | | | | | |
| Tax Expenses | | 3,488,000$ | 207,459,000$ | 18,321,000$ | (3,471,000$) | (8,221,000$) | (2,049,000$) | 7,935,000$ | (9,042,000$) | (21,060,000$) | 3,679,000$ | 13,581,000$ | 273,000$ | 36,475,000$ | 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$ | (237,000$) | 9,900,000$ | 14,262,000$ | 6,865,000$ | 127,198,000$ | 8,151,000$ | 14,081,000$ | 5,480,000$ | 1,162,000$ | 2,288,000$ | 1,979,000$ | 371,000$ | | | | | | | | |
| Net Income | | (109,128,000$) | (29,351,000$) | 57,523,000$ | (24,682,000$) | (59,544,000$) | 8,056,000$ | 23,414,000$ | (50,806,000$) | (47,590,000$) | 30,893,000$ | 64,723,000$ | 4,903,000$ | (70,400,000$) | 102,948,000$ | 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$) | (71,254,000$) | 46,155,000$ | 77,132,000$ | 13,548,000$ | (3,911,000$) | 82,323,000$ | 103,606,000$ | 48,674,000$ | 11,528,000$ | 68,247,000$ | 84,108,000$ | 37,176,000$ | 11,999,000$ | 57,650,000$ | | | | | | |
| Profit Margin | | (9.30%) | (1.63%) | 2.91% | (1.75%) | (4.94%) | .47% | 1.30% | (3.73%) | (4.29%) | 1.79% | 3.41% | .33% | (5.50%) | 5.55% | 9.13% | 6.45% | 4.30% | 9.88% | 11.94% | 9.46% | 3.56% | 9.22% | 10.16% | (1.38%) | (8.38%) | (4.70%) | 3.57% | (2.52%) | (7.25%) | 3.53% | 5.35% | 1.28% | (.44%) | 6.67% | 8.11% | 5.53% | 1.72% | 6.90% | 7.90% | 4.67% | 1.85% | 6.08% | | | | | | |
| TTM | | (1.66%) | (.88%) | (.30%) | (.86%) | (1.29%) | (1.12%) | (.73%) | (.05%) | .85% | .47% | 1.57% | 3.47% | 4.85% | 6.62% | 7.77% | 8.58% | 9.29% | 9.34% | 9.15% | 8.46% | 6.32% | 4.23% | .06% | (2.22%) | (2.46%) | (2.26%) | .02% | .53% | 1.37% | 2.83% | 3.66% | 4.39% | 5.39% | 6.06% | 6.08% | 5.90% | 5.71% | 5.76% | 5.52% | | | | | | | | | |
| Earnings to Minority | | (41,831,000$) | 11,087,000$ | 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$ | 32,018,000$ | 109,605,000$ | 136,888,000$ | 85,103,000$ | 25,960,000$ | 96,734,000$ | 105,145,000$ | (5,969,000$) | (52,333,000$) | (34,571,000$) | 34,606,000$ | (7,412,000$) | (40,926,000$) | 32,032,000$ | 52,350,000$ | 11,727,000$ | 11,919,000$ | 63,077,000$ | 84,542,000$ | 41,301,000$ | 9,469,000$ | (169,000$) | | | | | | | | | | |
| Earnings to Common Shareholders | | (67,297,000$) | (40,438,000$) | 30,216,000$ | (12,280,000$) | (31,602,000$) | 5,501,000$ | 9,771,000$ | (22,307,000$) | (14,461,000$) | 15,961,000$ | 28,703,000$ | 3,169,000$ | (46,419,000$) | 41,126,000$ | 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$) | (30,328,000$) | 14,123,000$ | 24,782,000$ | 1,821,000$ | (15,830,000$) | 19,246,000$ | 19,344,000$ | 7,522,000$ | 2,059,000$ | 68,416,000$ | 84,108,000$ | 37,176,000$ | 11,999,000$ | 57,650,000$ | | | | | | |
| QoQ% | | (66.42%) | (233.83%) | 346.06% | 61.14% | (674.48%) | (43.70%) | 143.80% | (54.26%) | (190.60%) | (44.39%) | 805.74% | 106.83% | (212.87%) | (51.22%) | 88.49% | 64.16% | (65.81%) | (27.00%) | 75.20% | 333.45% | (75.23%) | (.05%) | 811.73% | 71.39% | 7.07% | (270.35%) | 192.90% | 36.05% | (314.74%) | (43.01%) | 1,260.90% | 111.50% | (182.25%) | (.51%) | 157.17% | 265.32% | (96.99%) | (18.66%) | 126.24% | 209.83% | (79.19%) | | | | | | | |
| YoY% | | (112.95%) | (835.10%) | 209.24% | 44.95% | (118.53%) | (65.54%) | (65.96%) | (803.91%) | 68.85% | (61.19%) | (65.96%) | (92.92%) | (270.36%) | (48.40%) | (22.78%) | (28.23%) | 89.51% | 37.30% | 88.01% | 863.75% | 150.41% | 289.14% | 222.35% | 57.93% | 5.96% | (317.32%) | (27.30%) | (1,165.07%) | (91.59%) | (26.62%) | 28.11% | (75.79%) | (868.82%) | (71.87%) | (77.00%) | (79.77%) | (82.84%) | 18.68% | | | | | | | | | | |
| Earnings Per Share, Basic | | | | | | | | | | | | | | | 0.98$ | 2.02$ | 1.03$ | | 1.75$ | 2.37$ | 1.43$ | 0.34$ | 1.46$ | 1.54$ | (0.22$) | (0.76$) | (0.82$) | 0.48$ | (0.52$) | (0.82$) | 0.38$ | 0.67$ | 0.05$ | | | | | | | | | | | | | | | | |
| Earnings Per Share, Diluted | | | | | | | | | | | | | | | 0.97$ | 2.00$ | 1.01$ | | 1.70$ | 2.30$ | 0.69$ | (1.78$) | 1.42$ | 0.65$ | (0.22$) | 2.03$ | (0.82$) | 0.20$ | (0.52$) | (0.12$) | 0.38$ | 0.67$ | 0.05$ | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Basic | | | | | | | | | | | | | | | 8.10$ | 9.44$ | (4.82$) | | 2.45$ | 8.10$ | 2.02$ | (4.26$) | 10.35$ | 14.11$ | (0.40$) | (1.90$) | 5.97$ | 4.68$ | (1.99$) | (3.17$) | 3.92$ | 4.49$ | (1.55$) | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | | | | | | | | | | | | | | 8.00$ | 9.35$ | (4.75$) | | 2.38$ | 7.83$ | 0.97$ | 22.44$ | 10.10$ | 5.92$ | (0.40$) | 5.06$ | 5.97$ | 1.96$ | (1.99$) | (0.48$) | 3.91$ | 4.48$ | (1.53$) | | | | | | | | | | | | | | | | |
| Average Shares, Basic | | | | | | | | | | | | | | | 41,985,000 | 41,737,000 | 43,553,000 | | 45,628,000 | 45,983,000 | 43,584,000 | 42,483,000 | 39,880,000 | 37,635,000 | 37,534,000 | 37,445,000 | 37,361,000 | 37,239,000 | 37,195,000 | 37,142,000 | 37,018,000 | 36,964,000 | 36,816,000 | | | | | | | | | | | | | | | | |
| Average Shares, Diluted | | | | | | | | | | | | | | | 42,505,000 | 42,139,000 | 44,215,000 | | 47,022,000 | 47,550,000 | 90,238,000 | -8,059,000 | 40,872,000 | 89,689,000 | 37,534,000 | -14,081,000 | 37,361,000 | 88,925,000 | 37,195,000 | 244,090,000 | 37,055,000 | 37,047,000 | 37,320,000 | | | | | | | | | | | | | | | | |
| EBIT | | (105,640,000$) | 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$) | (71,491,000$) | 56,055,000$ | 91,394,000$ | 20,413,000$ | 123,287,000$ | 90,474,000$ | 117,687,000$ | 54,154,000$ | 10,036,000$ | 70,535,000$ | 86,087,000$ | 37,547,000$ | 11,999,000$ | 57,650,000$ | | | | | | |
| EBITDA | | (81,922,000$) | 203,762,000$ | 99,263,000$ | (5,609,000$) | (46,480,000$) | 26,590,000$ | 51,381,000$ | (40,558,000$) | (49,469,000$) | 52,191,000$ | 95,510,000$ | 19,813,000$ | (14,990,000$) | 143,552,000$ | 247,987,000$ | 153,870,000$ | 85,252,000$ | 251,729,000$ | 301,467,000$ | 162,169,000$ | 64,110,000$ | 189,486,000$ | 196,262,000$ | 4,081,000$ | (70,481,000$) | (44,776,000$) | 74,770,000$ | 9,700,000$ | (56,376,000$) | 69,234,000$ | 103,022,000$ | 29,813,000$ | 132,013,000$ | 98,856,000$ | 125,271,000$ | 61,007,000$ | 16,587,000$ | 76,754,000$ | 92,121,000$ | 43,438,000$ | 11,999,000$ | 57,650,000$ | | | | | | |