Camping World Holdings, Inc. (LON:0HSU)
London · Delayed Price · Currency is GBP · Price in USD 12.42
-0.58 (-4.46%)
Feb 12, 2026, 5:01 PM GMT
Camping World Holdings Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 5,753 | 5,500 | 5,664 | 6,344 | 6,315 | 4,982 |
Other Revenue | 647.16 | 599.72 | 562.26 | 623.46 | 598.48 | 464.26 |
| 6,400 | 6,100 | 6,227 | 6,967 | 6,914 | 5,447 | |
Revenue Growth (YoY) | 6.58% | -2.03% | -10.63% | 0.77% | 26.94% | 11.34% |
Cost of Revenue | 4,484 | 4,274 | 4,348 | 4,705 | 4,442 | 3,743 |
Gross Profit | 1,916 | 1,825 | 1,879 | 2,262 | 2,471 | 1,703 |
Selling, General & Admin | 1,600 | 1,570 | 1,535 | 1,600 | 1,563 | 1,140 |
Operating Expenses | 1,693 | 1,651 | 1,604 | 1,671 | 1,629 | 1,192 |
Operating Income | 222.59 | 174.56 | 274.98 | 590.82 | 842 | 511.77 |
Interest Expense | -199.09 | -235.57 | -218.35 | -117.78 | -61.02 | -74.38 |
Other Non Operating Income (Expenses) | 146.81 | -2.36 | 1.97 | -0.64 | -2.94 | 0.14 |
EBT Excluding Unusual Items | 170.31 | -63.37 | 58.61 | 472.41 | 778.05 | 437.53 |
Merger & Restructuring Charges | 7.49 | -1.07 | -10.51 | -10.25 | -29.31 | -34.18 |
Gain (Loss) on Sale of Investments | -4.48 | -0.9 | -1.3 | - | - | - |
Gain (Loss) on Sale of Assets | -0.23 | -9.86 | 5.22 | -0.62 | 0.58 | -1.33 |
Asset Writedown | -15.06 | -15.06 | -2.62 | -11.42 | -1.65 | -0.06 |
Other Unusual Items | - | - | - | - | -13.47 | - |
Pretax Income | 158.03 | -90.26 | 49.4 | 450.12 | 734.2 | 401.96 |
Income Tax Expense | 214.09 | -11.38 | -3.53 | 112.28 | 92.12 | 57.74 |
Earnings From Continuing Operations | -56.05 | -78.88 | 52.93 | 337.83 | 642.08 | 344.22 |
Minority Interest in Earnings | 1.95 | 40.24 | -19.56 | -214.08 | -363.61 | -221.87 |
Net Income | -54.1 | -38.64 | 33.37 | 123.75 | 278.46 | 122.35 |
Net Income to Common | -54.1 | -38.64 | 33.37 | 123.75 | 278.46 | 122.35 |
Net Income Growth | - | - | -73.03% | -55.56% | 127.60% | - |
Shares Outstanding (Basic) | 61 | 48 | 45 | 42 | 45 | 39 |
Shares Outstanding (Diluted) | 61 | 48 | 85 | 43 | 90 | 40 |
Shares Change (YoY) | 35.65% | -43.51% | 98.28% | -52.26% | 124.35% | 7.12% |
EPS (Basic) | -0.89 | -0.80 | 0.75 | 2.92 | 6.19 | 3.11 |
EPS (Diluted) | -0.89 | -0.80 | 0.57 | 2.91 | 6.07 | 3.09 |
EPS Growth | - | - | -80.28% | -52.06% | 96.40% | - |
Free Cash Flow | -174.92 | 154.32 | 179.73 | 34.86 | 35.35 | 715.82 |
Free Cash Flow Per Share | -2.86 | 3.21 | 2.12 | 0.81 | 0.39 | 17.89 |
Dividend Per Share | 0.500 | 0.500 | 1.500 | 2.500 | 0.840 | 0.340 |
Dividend Growth | - | -66.67% | -40.00% | 197.62% | 147.06% | 6.25% |
Gross Margin | 29.94% | 29.93% | 30.17% | 32.47% | 35.74% | 31.27% |
Operating Margin | 3.48% | 2.86% | 4.42% | 8.48% | 12.18% | 9.40% |
Profit Margin | -0.84% | -0.63% | 0.54% | 1.78% | 4.03% | 2.25% |
Free Cash Flow Margin | -2.73% | 2.53% | 2.89% | 0.50% | 0.51% | 13.14% |
EBITDA | 315.5 | 255.75 | 343.63 | 662.33 | 908.42 | 563.75 |
EBITDA Margin | 4.93% | 4.19% | 5.52% | 9.51% | 13.14% | 10.35% |
D&A For EBITDA | 92.9 | 81.19 | 68.64 | 71.5 | 66.42 | 51.98 |
EBIT | 222.59 | 174.56 | 274.98 | 590.82 | 842 | 511.77 |
EBIT Margin | 3.48% | 2.86% | 4.42% | 8.48% | 12.18% | 9.40% |
Effective Tax Rate | 135.47% | - | - | 24.95% | 12.55% | 14.37% |
Revenue as Reported | 6,400 | 6,100 | 6,227 | 6,967 | 6,914 | 5,447 |
Advertising Expenses | - | 127 | 101.1 | 150.7 | 136.3 | 96.3 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.