Camping World Holdings Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	6,369	6,100	6,227	6,967	6,914
Revenue Growth (YoY)	4.41%	-2.03%	-10.63%	0.77%	26.94%
Cost of Revenue	4,492	4,274	4,348	4,705	4,457
Gross Profit	1,877	1,825	1,879	2,262	2,456
Selling, General & Admin	1,603	1,573	1,539	1,607	1,574
Depreciation & Amortization Expenses	95.34	81.19	68.64	80.3	66.42
Other Operating Expenses	-1.61	22.62	3.94	6.47	16.76
Total Operating Expenses	1,697	1,677	1,612	1,694	1,657
Operating Income	180.2	148.57	267.07	568.53	799.54
Interest Expense	-198.62	-235.57	-218.35	-117.78	-61.02
Other Non-Operating Income (Expense)	138.58	-3.26	0.67	-0.64	-4.33
Total Non-Operating Income (Expense)	-60.05	-238.83	-217.67	-118.41	-65.35
Pretax Income	120.16	-90.26	49.4	450.12	734.2
Provision for Income Taxes	225.8	-11.38	-3.53	112.28	92.12
Net Income	-89.8	-38.64	33.37	123.75	278.46
Minority Interest in Earnings	15.84	40.24	-19.56	-214.08	-363.61
Net Income to Common	-89.8	-38.64	33.37	123.75	278.46
Net Income Growth	-	-	-73.03%	-55.56%	127.60%
Shares Outstanding (Basic)	63	48	45	42	40
Shares Outstanding (Diluted)	63	48	85	43	90
Shares Change (YoY)	30.66%	-43.51%	99.82%	-52.63%	124.35%
EPS (Basic)	-1.43	-0.80	0.75	2.92	6.19
EPS (Diluted)	-1.43	-0.80	0.57	2.91	6.07
EPS Growth	-	-	-80.41%	-52.06%	96.44%
Shares Outstanding	63.44	62.5	45.02	42.44	44.13
Free Cash Flow	-384.27	144.72	112.53	-20.81	-93.81
Free Cash Flow Growth	-	28.60%	-	-	-
Free Cash Flow Per Share	-6.13	3.01	1.32	-	-1.05
Dividends Per Share	0.500	0.500	1.500	2.500	0.840
Dividend Growth	-	-66.67%	-40.00%	197.62%	147.06%
Gross Margin	29.47%	29.93%	30.17%	32.47%	35.53%
Operating Margin	2.83%	2.44%	4.29%	8.16%	11.56%
Profit Margin	-1.66%	-1.29%	0.85%	4.85%	9.29%
FCF Margin	-6.03%	2.37%	1.81%	-0.30%	-1.36%
EBITDA	275.54	229.76	335.72	648.83	865.96
EBITDA Margin	4.33%	3.77%	5.39%	9.31%	12.53%
EBIT	180.2	148.57	267.07	568.53	799.54
EBIT Margin	2.83%	2.44%	4.29%	8.16%	11.56%
Effective Tax Rate	187.92%	12.61%	-7.14%	24.95%	12.55%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q