Biggest changeThe following table reconciles Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted (Loss) Earnings Per Share – Basic, and Adjusted (Loss) Earnings Per Share – Diluted to the most directly comparable GAAP financial performance measure: Year Ended December 31, (In thousands except per share amounts) 2024 2023 2022 Numerator: Net (loss) income attributable to Camping World Holdings, Inc. $ (38,637) $ 33,372 $ 123,748 Adjustments related to basic calculation: Long-lived asset impairment (a): Gross adjustment 15,061 9,269 4,231 Income tax expense for above adjustment (b) (2,033) (1,233) (99) Lease termination (c): Gross adjustment (2,297) (103) 1,614 Income tax benefit for above adjustment (b) 301 13 — Loss (gain) on sale or disposal of assets (d): Gross adjustment 9,855 (5,222) 622 Income tax (expense) benefit for above adjustment (b) (1,310) 690 (46) SBC (e): Gross adjustment 21,585 24,086 33,847 Income tax expense for above adjustment (b) (2,963) (3,228) (3,810) Tax Receivable Agreement liability adjustment (f): Gross adjustment — (2,442) (114) Income tax benefit for above adjustment (b) — 613 29 Restructuring costs (g): Gross adjustment — 5,540 7,026 Income tax expense for above adjustment (b) — (736) — Loss and/or impairment on investments in equity securities (h): Gross adjustment 3,262 1,770 — Income tax expense for above adjustment (b) (473) (237) — Income tax benefit impact from LLC Conversion (i): — (2,008) 28,402 Adjustment to net income attributable to non-controlling interests resulting from the above adjustments (j) (21,635) (16,683) (31,065) Adjusted net (loss) income attributable to Camping World Holdings, Inc. – basic (19,284) 43,461 164,385 Adjustments related to diluted calculation: Reallocation of net income attributable to non-controlling interests from the dilutive effect of stock options and restricted stock units (k) — — 1,479 Income tax on reallocation of net income attributable to non-controlling interests from the dilutive effect of stock options and restricted stock units (l) — — (405) Reallocation of net income attributable to non-controlling interests from the dilutive redemption of common units in CWGS, LLC (k) — 36,240 — Income tax on reallocation of net income attributable to non-controlling interests from the dilutive redemption of common units in CWGS, LLC (l) — (8,341) — Adjusted net (loss) income attributable to Camping World Holdings, Inc. – diluted $ (19,284) $ 71,360 $ 165,459 78 Table of Contents Year Ended December 31, (In thousands except per share amounts) 2024 2023 2022 Denominator: Weighted-average Class A common shares outstanding – basic 48,005 44,626 42,386 Adjustments related to diluted calculation: Dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (m) — 40,045 — Dilutive options to purchase Class A common stock (m) — 20 56 Dilutive restricted stock units (m) — 281 412 Adjusted weighted average Class A common shares outstanding – diluted 48,005 84,972 42,854 Adjusted (loss) earnings per share - basic $ (0.40) $ 0.97 $ 3.88 Adjusted (loss) earnings per share - diluted $ (0.40) $ 0.84 $ 3.86 Anti-dilutive amounts (n): Numerator: Reallocation of net income attributable to non-controlling interests from the anti-dilutive redemption of common units in CWGS, LLC (k) $ (18,608) $ — $ 243,670 Income tax on reallocation of net income attributable to non-controlling interests from the anti-dilutive redemption of common units in CWGS, LLC (l) $ 5,323 $ — $ (67,150) Assumed income tax benefit of combining C-Corps with full or partial valuation allowances with the income of other consolidated entities after the anti-dilutive redemption of common units in CWGS, LLC (o) $ — $ — $ 12,280 Denominator: Anti-dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (n) 40,007 — 42,045 Anti-dilutive options to purchase Class A common stock (n) 9 — — Anti-dilutive restricted stock units (n) 268 — — Reconciliation of per share amounts: (Loss) earnings per share of Class A common stock — basic $ (0.80) $ 0.75 $ 2.92 Non-GAAP Adjustments (p) 0.40 0.22 0.96 Adjusted (loss) earnings per share - basic $ (0.40) $ 0.97 $ 3.88 (Loss) earnings per share of Class A common stock — diluted $ (0.80) $ 0.57 $ 2.91 Non-GAAP Adjustments (p) 0.40 0.23 0.96 Dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (q) — 0.04 — Dilutive options to purchase Class A common stock and/or restricted stock units (q) — — (0.01) Adjusted (loss) earnings per share - diluted $ (0.40) $ 0.84 $ 3.86 (a) Represents long-lived asset impairment charges related to the RV and Outdoor Retail segment.
Biggest changeWe present Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted (Loss) Earnings Per Share – Basic, and Adjusted (Loss) Earnings Per Share – Diluted because we consider them to be important supplemental measures of our performance and we believe that investors’ understanding of our performance is enhanced by including these Non-GAAP financial measures as a reasonable basis for comparing our ongoing results of operations. 70 Table of Contents The following table reconciles Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted (Loss) Earnings Per Share – Basic, and Adjusted (Loss) Earnings Per Share – Diluted to the most directly comparable GAAP financial performance measure: Year Ended December 31, (In thousands except per share amounts) 2025 2024 2023 Numerator: Net (loss) income attributable to Camping World Holdings, Inc. $ (89,799) $ (38,637) $ 33,372 Adjustments related to basic calculation: Long-lived asset impairment (a): Gross adjustment 1,237 15,061 9,269 Income tax expense for above adjustment (b) — (2,033) (1,233) Gain on lease termination and/or remeasurement (c): Gross adjustment (1,996) (2,297) (103) Income tax benefit for above adjustment (b) — 301 13 (Gain) loss on sale or disposal of assets (d): Gross adjustment (850) 9,855 (5,222) Income tax (expense) benefit for above adjustment (b) (10) (1,310) 690 SBC (e): Gross adjustment 44,278 21,585 24,086 Income tax expense for above adjustment (b) (21) (2,963) (3,228) Employee agreement modification expense (f): Gross adjustment 1,500 — — Tax Receivable Agreement liability adjustment (g): Gross adjustment (148,956) — (2,442) Income tax benefit for above adjustment (b) 37,239 — 613 Restructuring costs (h): Gross adjustment — — 5,540 Income tax expense for above adjustment (b) — — (736) Loss and/or impairment on investments in equity securities (i): Gross adjustment 10,379 3,262 1,770 Income tax expense for above adjustment (b) — (473) (237) Income tax benefit impact from LLC Conversion (j): — — (2,008) Income tax expense impact from significant change in valuation allowance against deferred tax assets (k): 182,775 — — Adjustment to net (loss) income attributable to non-controlling interests resulting from the above adjustments (l) (21,177) (21,635) (16,683) Adjusted net income (loss) attributable to Camping World Holdings, Inc. – basic 14,599 (19,284) 43,461 Adjustments related to diluted calculation: Reallocation of net income attributable to non-controlling interests from the dilutive redemption of common units in CWGS, LLC (m) 5,337 — 36,240 Income tax on reallocation of net income attributable to non-controlling interests from the dilutive redemption of common units in CWGS, LLC (n) — — (8,341) Adjusted net income (loss) attributable to Camping World Holdings, Inc. – diluted $ 19,936 $ (19,284) $ 71,360 Denominator: Weighted-average Class A common shares outstanding – basic 62,724 48,005 44,626 Adjustments related to diluted calculation: Dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (o) 39,895 — 40,045 Dilutive options to purchase Class A common stock (o) — — 20 Dilutive liability-classified awards (o) 19 — — Dilutive restricted stock units (o) 169 — 281 Adjusted weighted average Class A common shares outstanding – diluted 102,807 48,005 84,972 Adjusted earnings (loss) per share - basic $ 0.23 $ (0.40) $ 0.97 Adjusted earnings (loss) per share - diluted $ 0.19 $ (0.40) $ 0.84 71 Table of Contents Year Ended December 31, (In thousands except per share amounts) 2025 2024 2023 Anti-dilutive amounts (p): Numerator: Reallocation of net income attributable to non-controlling interests from the anti-dilutive redemption of common units in CWGS, LLC (m) $ — $ (18,608) $ — Income tax on reallocation of net (loss) income attributable to non-controlling interests from the anti-dilutive redemption of common units in CWGS, LLC (n) $ — $ 5,323 $ — Denominator: Anti-dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (o) — 40,007 — Anti-dilutive options to purchase Class A common stock (o) — 9 — Anti-dilutive restricted stock units (o) — 268 — Reconciliation of per share amounts: (Loss) earnings per share of Class A common stock — basic $ (1.43) $ (0.80) $ 0.75 Non-GAAP Adjustments (q) 1.66 0.40 0.22 Adjusted earnings (loss) per share - basic $ 0.23 $ (0.40) $ 0.97 (Loss) earnings per share of Class A common stock — diluted $ (1.43) $ (0.80) $ 0.57 Non-GAAP Adjustments (q) 1.65 0.40 0.23 Dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (r) (0.03) — 0.04 Adjusted earnings (loss) per share - diluted $ 0.19 $ (0.40) $ 0.84 (a) Represents long-lived asset impairment charges related to the RV and Outdoor Retail segment.
(2) Front end yield is calculated as gross profit from new vehicles, used vehicles and finance and insurance (net), divided by combined new and used vehicle unit sales. (3) Inventory turnover calculated as vehicle costs applicable to revenue over the last twelve months divided by the average quarterly ending vehicle inventory over the last twelve months.
(2) Front end yield is calculated as gross profit from new vehicles, used vehicles and finance and insurance (net), divided by combined new and used vehicle unit sales. (3) Inventory turnover is calculated as vehicle costs applicable to revenue over the last twelve months divided by the average quarterly ending vehicle inventory over the last twelve months.
We incurred approximately $1.0 million of offering costs related to the November 2024 Public Offering and have used the net proceeds from the sale of common units to CWH for general corporate purposes, including strengthening the balance sheet, working capital for growth and pay down of debt.
We incurred approximately $1.0 million of offering costs related to the November 2024 Public Offering and have used the net proceeds from the sale of common units to CWH for general corporate purposes, including strengthening the balance sheet, working capital for growth, acquisitions, and pay down of debt.
(2) Adjusted costs applicable to revenue excludes stock-based compensation expense, restructuring costs, and intersegment costs applicable to revenue. (3) Intersegment costs applicable to revenue consist of segment costs applicable to revenue that are eliminated in our consolidated statements of operations. (4) Adjusted selling, general, and administrative expenses excludes stock-based compensation expense, restructuring costs, and intersegment operating expenses.
(2) Adjusted costs applicable to revenue exclude stock-based compensation expense, and intersegment costs applicable to revenue. (3) Intersegment costs applicable to revenue consist of segment costs applicable to revenue that are eliminated in our consolidated statements of operations. (4) Adjusted selling, general, and administrative expenses excludes stock-based compensation expense, restructuring costs, and intersegment operating expenses.
Intersegment revenue, intersegment costs applicable to revenue, and intersegment operating expenses did not have a significant impact on the decrease in Segment Adjusted EBITDA. Non-GAAP Financial Measures To supplement our consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States (“GAAP”), we use the following non-GAAP financial measures: EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted (Loss) Earnings Per Share – Basic, Adjusted (Loss) Earnings Per Share – Diluted, and SG&A Excluding SBC (collectively the "Non-GAAP Financial Measures").
Intersegment revenue, intersegment costs applicable to revenue, and intersegment operating expenses did not have a significant impact on the increase in Segment Adjusted EBITDA. Non-GAAP Financial Measures To supplement our consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States (“GAAP”), we use the following non-GAAP financial measures: EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted (Loss) Earnings Per Share – Basic, Adjusted (Loss) Earnings Per Share – Diluted, and SG&A Excluding SBC (collectively the "Non-GAAP Financial Measures").
Our primary uses of cash from operating activities are repayments of vehicle floor plan payables, payments to retail product suppliers, personnel-related expenditures, payments related to leased property, advertising, and various consumer services program costs.
Our primary uses of cash from operating activities are repayments of vehicle floor plan payables, payments to retail product suppliers, personnel-related expenditures, payments related to leased property, advertising, and various services and program costs.
CWGS, LLC is organized as a limited liability company and treated as a partnership for U.S. federal and most applicable state and local income tax purposes and, as such is generally not subject to any U.S. federal entity-level income taxes (“Pass-Through”), with the exception of Americas Road and Travel Club, Inc. and FreedomRoads RV, Inc., and their wholly-owned subsidiaries, which are active C-Corps embedded within the CWGS, LLC structure.
CWGS, LLC is organized as a limited liability company and treated as a partnership for U.S. federal and most applicable state and local income tax purposes and, as such is generally not subject to any U.S. federal entity-level income taxes (“Pass-Through”), with the exception of CWFR Capital, LLC, Americas Road and Travel Club, Inc. and FreedomRoads RV, Inc., and their wholly-owned subsidiaries, which are active C-Corps embedded within the CWGS, LLC structure.
See Note 5 – Restructuring and Long-Lived Asset Impairment to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information. (c) Represents an adjustment to eliminate the gains and losses on the disposal and sales of various assets. (d) Represents noncash SBC expense relating to employees, directors, and consultants of the Company.
See Note 5 – Restructuring and Long-Lived Asset Impairment to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information. (c) Represents an adjustment to eliminate the gains and losses on disposals and sales of various assets. (d) Represents noncash SBC expense relating to employees, directors, and consultants of the Company.
The decrease was primarily due to a $131.8 million reduction in net income, a $25.9 million decrease in the working capital adjustment for prepaid expenses and other assets, a $9.2 million decrease in the working capital adjustment for accounts payable and accrued expenses, a $6.7 million increase in gain on lease termination, a $4.4 million decrease in noncash lease expense, and a $2.5 million decrease in stock-based compensation, partially offset by a $34.1 million increase in the working capital adjustment for accounts receivable and contracts in transit, a $27.1 million increase in the working capital adjustment for inventory, a $15.1 million increase in loss on sale or disposal of assets, a $12.5 million increase in depreciation and amortization, a $12.5 million increase in the working capital adjustment for other, net, a $5.8 million increase in long-lived asset impairment, and a $3.4 million increase in deferred revenues.
The decrease was primarily due to a $131.8 million reduction in net income, a $25.9 million decrease in the working capital adjustment for prepaid expenses and other assets, a $9.2 million decrease in the working capital adjustment for accounts payable and accrued expenses, a $6.7 million increase in gain on lease termination, a $4.4 million decrease in noncash lease expense, and a $2.5 million decrease in stock- 77 Table of Contents based compensation, partially offset by a $34.1 million increase in the working capital adjustment for accounts receivable and contracts in transit, a $27.1 million increase in the working capital adjustment for inventory, a $15.1 million increase in loss on sale or disposal of assets, a $12.5 million increase in depreciation and amortization, a $12.5 million increase in the working capital adjustment for other, net, a $5.8 million increase in long-lived asset impairment, and a $3.4 million increase in deferred revenues.
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin We define “EBITDA” as net income before other interest expense, net (excluding floor plan interest expense), provision for income tax expense and depreciation and amortization.
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin We define “EBITDA” as net (loss) income before other interest expense, net (excluding floor plan interest expense), provision for income tax expense and depreciation and amortization.
For a 75 Table of Contents discussion of restructuring activities, see Note 5 — Restructuring and Long-Lived Asset Impairment to our consolidated financial statements included in Part II, Item 8 of this Form 10-K. The Non-GAAP Financial Measures that we use are not necessarily comparable to similarly titled measures used by other companies due to different methods of calculation.
For a discussion of restructuring activities, see Note 5 — Restructuring and Long-Lived Asset Impairment to our consolidated financial statements included in Part II, Item 8 of this Form 10-K. The Non-GAAP Financial Measures that we use are not necessarily comparable to similarly titled measures used by other companies due to different methods of calculation.
Summary of Credit Facilities, Other Long-Term Debt, and Finance Lease Arrangements As of December 31, 2024 and 2023, we had outstanding debt in the form of our Senior Secured Credit Facilit ies , our Floor Plan Facility, our Real Estate Facilities, other long-term debt , and finance lease obligations .
Summary of Credit Facilities, Other Long-Term Debt, and Finance Lease Arrangements As of December 31, 2025 and 2024, we had outstanding debt in the form of our Senior Secured Credit Facilit ies , our Floor Plan Facility, our Real Estate Facilities, other long-term debt , and finance lease obligations .
(i) Represents income tax (benefit) expense relating to the LLC Conversion, which was primarily from adjustments for certain deferred tax assets that were written off or had changes in their valuation allowance. See Note 12 – Income Taxes to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information.
(j) Represents income tax benefit relating to the LLC Conversion, which was primarily from adjustments for certain deferred tax assets that were written off or had changes in their valuation allowance. See Note 12 – Income Taxes to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information.
The Credit Agreement requires compliance with a Total Net Leverage Ratio covenant when borrowings on the Revolving Credit Facility (excluding certain amounts relating to letters of credit) is over a 35%, or $22.8 million, threshold (Note 10 – Long-Term Debt to our consolidated financial statements included in Part II, Item 8 of this Form 10-K).
The Credit Agreement requires compliance with a Total Net Leverage Ratio covenant when borrowings on the Revolving Credit Facility (excluding certain amounts relating to letters of credit) is over a 35%, or $22.8 million, threshold (Note 10 – Long-Term Debt to our consolidated financial statements 79 Table of Contents included in Part II, Item 8 of this Form 10-K).
(5) Other segment items include (i) intersegment operating expenses, which are eliminated in our consolidated statements of operations, and (ii) other expense, net excluding loss and/or impairment on investments in equity securities. Good Sam Services and Plans Segment See the “Revenue and Gross Profit” section above for a discussion of impacts to revenue for Good Sam Services and Plans.
(5) Other segment items include (i) intersegment operating expenses, which are eliminated in our consolidated statements of operations, and (ii) other expense, net excluding loss and/or impairment on investments in equity securities. 66 Table of Contents Good Sam Services and Plans Segment See the “Revenue and Gross Profit” section above for a discussion of impacts to revenue for Good Sam Services and Plans.
See “Dividend Policy” included in Part II, Item 5 of this Form 10-K and “Risk Factors ─ Risks Relating to Ownership of Our Class A Common Stock ─ “Our ability to pay regular and special dividends on our Class A common stock is subject to the discretion of our Board of Directors and may be limited by our structure and statutory restrictions” included in Part I, Item 1A of this Form 10-K.
See “Dividend Policy” included in Part II, Item 5 of this Form 10-K and “Risk Factors ─ Risks Relating to Ownership of Our Class A Common Stock ─ “Our ability and intention to pay dividends on our Class A common stock is subject to the discretion of our Board of Directors and may be limited by our structure and statutory restrictions” included in Part I, Item 1A of this Form 10-K.
With same store revenue driven by the number of transactions and the average transaction price, changes in our mix of new vehicle sales has in the past negatively impacted, and in the future is likely to negatively impact, our new vehicle same store revenue.
With same store revenue driven by the number of transactions and the average transaction price, changes in our mix of new vehicle sales have in the past negatively impacted, and in the future is likely to negatively impact, our new vehicle same store revenue.
The relevant numerator and denominator adjustments have been provided under “Anti-dilutive amounts” in the table above (see (n) above). SG&A Excluding SBC We define “SG&A Excluding SBC” as SG&A before SBC relating to SG&A.
The relevant numerator and denominator adjustments have been provided under “Anti-dilutive amounts” in the table above (see (p) above). SG&A Excluding SBC We define “SG&A Excluding SBC” as SG&A before SBC relating to SG&A.
See Note 5 – Restructuring and Long-Lived Asset Impairment to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information. (b) Represents the gains and losses on the termination of operating leases resulting from lease termination fees and the derecognition of the operating lease assets and liabilities.
See Note 5 – Restructuring and Long-Lived Asset Impairment to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information. (b) Represents the gains on the termination and/or remeasurement of operating leases resulting from lease termination fees and the derecognition of the operating lease assets and liabilities.
(c) Represents the gains and losses on the termination of operating leases resulting from lease termination fees and the derecognition of the operating lease assets and liabilities. See Note 5 – Restructuring and Long-Lived Asset Impairment to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information.
(c) Represents the gains on the termination and/or remeasurement of operating leases resulting from lease termination fees and the derecognition of the operating lease assets and liabilities. See Note 5 – Restructuring and Long-Lived Asset Impairment to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information.
For the years ended December 31, 2024, 2023, and 2022, we recorded long-lived asset impairment of $15.1 million, $9.3 million, and $4.2 million, respectively (see Note 5 – Restructuring and Long-lived Asset Impairment to our consolidated financial statements included in Part II, Item 8 of this Form 10-K).
For the years ended December 31, 2025, 2024, and 2023, we recorded long-lived asset impairment of $1.2 million, $15.1 million, and $9.3 million, respectively (see Note 5 – Restructuring and Long-lived Asset Impairment to our consolidated financial statements included in Part II, Item 8 of this Form 10-K).
While gross margins for our RV and Outdoor Retail segment are lower than 57 Table of Contents gross margins for our Good Sam Services and Plans, this segment generates significant gross profit and is our primary means of acquiring new customers, to whom we then cross sell our higher margin products and services with recurring revenue.
While gross margins for our RV and Outdoor Retail segment are lower than gross margins for our Good Sam Services and Plans, this segment generates significant gross profit and is our primary means of acquiring new customers, to whom we then cross sell our higher margin products and services with recurring revenue.
RV and Outdoor Retail Segment See the “Revenue and Gross Profit” section above for a discussion of impacts to revenue for RV and Outdoor Retail and “Floor plan interest expense” section above for a discussion of the increase in floor plan interest expense.
RV and Outdoor Retail Segment See the “Revenue and Gross Profit” section above for a discussion of impacts to revenue for RV and Outdoor Retail and “Floor plan interest expense” section above for a discussion of the decrease in floor plan interest expense.
In August 2021 and January 2022, our Board of Directors authorized increases to the stock repurchase program for the repurchase of up to an additional $125.0 million and $152.7 million, respectively, of our Class A common stock. Following these extensions, the stock repurchase program now expires on December 31, 2025.
In August 2021 and January 2022, our Board of Directors authorized increases to the stock repurchase program for the repurchase of up to an additional $125.0 million and $152.7 million, respectively, of our Class A common stock. Following these extensions, the stock repurchase program expired on December 31, 2025.
However, we believe these adjustments are appropriate because the amounts recognized can vary significantly from period to period, do not directly relate to the ongoing operations of our business and complicate comparisons of our internal operating results and operating results of other companies over time.
However, we believe these adjustments are appropriate because the amounts recognized can vary significantly from period to period, do not directly relate to the ongoing operations of our business and complicate 67 Table of Contents comparisons of our internal operating results and operating results of other companies over time.
See Note 1 — Summary of Significant Accounting Policies — 56 Table of Contents Description of the Business and Note 23 — Segment Information to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for further information regarding our reportable segments.
See Note 1 — Summary of Significant Accounting Policies — Description of the Business and Note 23 — Segment Information to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for further information regarding our reportable segments.
We believe the overall growth of our RV and Outdoor Retail segment will allow us to continue to drive growth in gross profit due to our ability to cross sell our Good Sam Services and Plans to our Active Customer base. Adjusted EBITDA and Adjusted EBITDA Margin.
We believe the overall growth of our RV and Outdoor Retail segment will allow us to continue to drive growth in gross profit due to our ability to cross sell our Good Sam Services and Plans to our Active Customer base. 57 Table of Contents Adjusted EBITDA and Adjusted EBITDA Margin.
The $ 11.8 million of cash provided by financing activities was primarily due to $332.9 million of proceeds from issuance of Class A common stock sold in a public offering, net of underwriter discount and commissions, $55.6 million of proceeds from long-term debt, $43.0 million from borrowings on our revolving line of credit under the Floor Plan Facility and $0.5 million of proceeds from exercise of stock options, partially offset by $217.9 million of net payments on borrowings under the Floor Plan Facility, $80.9 million of payments on long-term debt, $63.9 million of payments on the revolving line of credit, $24.7 million of dividends paid on Class A common stock, $18.7 million of member distributions, $7.5 million of payments on finance leases, $5.4 million of withholding 86 Table of Contents taxes paid upon the vesting of restricted stock units, $1.1 million for debt issuance costs payments and $0.2 million of payments on sale-leaseback arrangement.
The $ 11.8 million of cash provided by financing activities was primarily due to $332.9 million of proceeds from issuance of Class A common stock sold in a public offering, net of underwriter discount and commissions, $55.6 million of proceeds from long-term debt, $43.0 million from borrowings on our revolving line of credit under the Floor Plan Facility and $0.5 million of proceeds from exercise of stock options, partially offset by $217.9 million of net payments on borrowings under the Floor Plan Facility, $80.9 million of payments on long-term debt, $63.9 million of payments on the revolving line of credit, $24.7 million of dividends paid on Class A common stock, $18.7 million of member distributions, $7.5 million of payments on finance leases, $5.4 million of withholding taxes paid upon the vesting of restricted stock units and $1.1 million for debt issuance costs payments.
The otherwise remaining available borrowings of $60.1 million were reduced by $37.3 million to $22.8 million in light of this financial covenant at December 31, 2024. (4) Additional borrowings on the Real Estate Facilities are subject to a debt service coverage ratio covenant and to the property collateral requirements under the Real Estate Facilities.
The otherwise remaining available borrowings of $60.1 million were reduced by $37.3 million to $22.8 million in light of this financial covenant as of December 31, 2025. (4) Additional borrowings on the Real Estate Facilities are subject to a debt service coverage ratio covenant and to the property collateral requirements under the Real Estate Facilities.
Over the past several years, we have seen a shift in our overall mix of new RV sales towards travel trailer vehicles, which tend to carry lower average selling prices than other classes of new RV vehicles. From 2015 to 2024, total new vehicle travel trailer units have increased from 62% to 78% of total new vehicle unit sales.
Over the past several years, we have seen a shift in our overall mix of new RV sales towards travel trailer vehicles, which tend to carry lower average selling prices than other classes of new RV vehicles. From 2015 to 2025, total new vehicle travel trailer units have increased from 62% to 79% of total new vehicle unit sales.
The expected minimum capital expenditures relating to new dealerships and real estate purchases for the year ending December 31, 2025 are discussed above. As of December 31, 2024, we had entered into contracts for construction of new and existing dealership buildings for an aggregate future commitment of capital expenditures of $31.9 million.
The expected minimum capital expenditures relating to new dealerships and real estate purchases for the year ending December 31, 2025 are discussed above. As of December 31, 2025, we had entered into contracts for construction of new and existing dealership buildings for an aggregate future commitment of capital expenditures of $1.7 million.
Our ability to pay cash dividends on our Class A common stock depends on, among other things, our results of operations, financial condition, level of indebtedness, capital requirements, contractual restrictions, restrictions in our debt agreements and in any preferred stock, restrictions under applicable law, the extent to which such distributions would render CWGS, LLC insolvent, our business prospects and other factors that our Board of Directors may deem relevant.
If we determine to reinstate our regular quarterly cash dividend, our ability to pay cash dividends on our Class A common stock depends on, among other things, our results of operations, financial condition, level of indebtedness, capital requirements, contractual restrictions, restrictions in our debt agreements and in any preferred stock, restrictions under applicable law, the extent to which such distributions would render CWGS, LLC insolvent, our business prospects and other factors that our Board of Directors may deem relevant.
If cancellation rates on products sold during 2024 and 2023 were to increase by 100 basis points, our chargeback liabilities would have increased by $5.7 million as of December 31, 2024 and finance and insurance, net revenue for the year ended December 31, 2024, would have decreased by the same amount. 89 Table of Contents Long-Lived Assets — Impairment Our long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
If cancellation rates on products sold during 2025 and 2024 were to increase by 100 basis points, our chargeback liabilities would have increased by $6.2 million as of December 31, 2025 and Finance and Insurance, net revenue for the year ended December 31, 2025, would have decreased by the same amount. 81 Table of Contents Long-Lived Assets — Impairment Our long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
Although the actual timing and amount of any payments that may be made under the Tax Receivable Agreement will vary, we expect that the payments that we will be required to make to the Continuing Equity Owners, Former Profits Unit Holders, and Crestview Partners II GP, L.P. will be significant.
Although the actual timing and amount of any payments that may be made under the Tax Receivable Agreement will vary, we expect that the payments that we will be required to make to the Continuing Equity Owners, Former Profits Unit Holders, and Crestview Partners II GP, L.P. may be significant if the tax benefits underlying the Tax Receivable Agreement are realizable.
(n) The below amounts have not been considered in our adjusted (loss) earnings per share – diluted amounts as the effect of these items are anti-dilutive.
(p) The below amounts have not been considered in our adjusted earnings per share – diluted amounts as the effect of these items are anti-dilutive.
For the years ended December 31, 2024, 2023 and 2022, the Company used blended statutory tax rate assumptions between 25.0% and 25.4%, for income adjustments applicable to CWH when calculating the adjusted net income attributable to Camping World Holdings, Inc. — basic and diluted (see “Non-GAAP Financial Measures” in Part II, Item 7 of this Form 10-K).
For the years ended December 31, 2025, 2024 and 2023, the Company used a blended statutory tax rate assumption between 25.0% and 25.3%, for income adjustments applicable to CWH when calculating the adjusted net income attributable to Camping World Holdings, Inc. — basic and diluted (see “Non-GAAP Financial Measures” in Part II, Item 7 of this Form 10-K).
Our same store revenue calculations for a given period include only those stores that were open both at the end of the corresponding period and at the beginning of the preceding fiscal year. As of December 31, 2024 and 2023, we had a base of 175 and 166 same stores, respectively.
Our same store revenue calculations for a given period include only those stores that were open both at the end of the corresponding period and at the beginning of the preceding fiscal year. As of December 31, 2025, we had a base of 175 same stores.
Our long-lived asset groups exist predominantly at the individual store location level and the associated impairment analysis involves the comparison of an asset group’s estimated future undiscounted cash flows over its remaining useful life to its respective carrying value, which primarily includes furniture, equipment, leasehold improvements, and operating lease assets.
Our long-lived asset groups exist predominantly at the individual store location level and the associated impairment analysis involves the comparison of an asset group’s estimated future undiscounted cash flows over its remaining useful life to its respective carrying value, which primarily includes furniture, equipment, leasehold improvements, and operating lease assets for leased properties or furniture, equipment, land, and buildings for owned properties.
(k) Represents the reallocation of net income attributable to non-controlling interests from the impact of the assumed change in ownership of CWGS, LLC from stock options, restricted stock units, and/or common units of CWGS, LLC. (l) Represents the income tax expense effect of the above adjustment for reallocation of net income attributable to non-controlling interests.
(m) Represents the reallocation of net (loss) income attributable to non-controlling interests from the impact of the assumed change in ownership of CWGS, LLC from stock options, restricted stock units, and/or common units of CWGS, LLC. (n) Represents the income tax expense effect of the above adjustment for reallocation of net (loss) income attributable to non-controlling interests.
The chargeback liabilities included in the estimate of variable consideration totaled $65.4 million and $68.2 million as of December 31, 2024 and December 31, 2023, respectively, which are recorded as part of other current liabilities and other long-term liabilities on our consolidated balance sheets.
The chargeback liabilities included in the estimate of variable consideration totaled $70.4 million and $65.4 million as of December 31, 2025 and December 31, 2024, respectively, which are recorded as part of other current liabilities and other long-term liabilities on our consolidated balance sheets.
There were no other material commitments for capital expenditures as of December 31, 2024. Net cash used in investing activities was $88.2 million for the year ended December 31, 2024.
There were no other material commitments for capital expenditures as of December 31, 2025. Net cash used in investing activities was $201.2 million for the year ended December 31, 2025.
We also experienced lower used vehicle inventory levels in 2024 as we slowed procurement to allow RV owner pricing expectations to adjust as a result of 2024 model year pricing declines.
We experienced lower used vehicle inventory levels for much of 2024 as we slowed procurement to allow RV owner pricing expectations to adjust as a result of 2024 model year pricing declines.
Investing activities. Our investment in business activities primarily consists of expanding our operations through organic growth and the acquisition of store locations.
Investing activities. Our investment in business activities primarily consists of expanding our operations through organic growth and the acquisition of RV dealership locations.
See Note 16 – Acquisitions to our consolidated financial statements included in Part II, Item 8 of this Form 10-K. Net cash used in investing activities was $369.4 million for the year ended December 31, 2023.
See Note 16 – Acquisitions to our consolidated financial statements included in Part II, Item 8 of this Form 10-K. Net cash used in investing activities was $88.2 million for the year ended December 31, 2024.
Our additional liquidity needs are expected to include public company costs, payment of cash dividends, any exercise of the redemption right by the Continuing Equity Owners from time to time (should we elect to redeem common units for a cash payment), our stock repurchase program as described below, payments under the Tax Receivable Agreement, and state and federal taxes to the extent not reduced as a result of the tax deductions generated by (i) payments under the Tax Receivable Agreement and (ii) redemptions of common units by the Continuing Equity Owners.
Our additional liquidity needs are expected to include public company costs; payment of cash dividends, if any; any exercise of the redemption right by the Continuing Equity Owners from time to time (should we elect to redeem common units for a cash payment); payments under the Tax Receivable Agreement to the extent that tax benefits underlying the Tax Receivable Agreement are realizable; and state and federal taxes to the extent not reduced as a result of the tax deductions generated by (i) payments under the Tax Receivable Agreement and (ii) redemptions of common units by the Continuing Equity Owners.
Loss (gain) on sale or disposal of assets The increased loss on sale or disposal of assets in 2024 was driven primarily by the divestiture of our RV furniture business that resulted in a loss of $7.1 million (see Note 6 – Assets Held for Sale and Business Divestiture to our consolidated financial statements included in Part II, Item 8 of this Form 10-K).
(Gain) loss on sale or disposal of assets The change in (gain) loss on sale or disposal of assets was driven primarily by the divestiture of our RV furniture business in 2024 that resulted in a loss of $7.1 million (see Note 6 – Assets Held for Sale and Business Divestiture to our consolidated financial statements included in Part II, Item 8 of this Form 10-K), as well as a reduction in loss on sale or disposal of various assets in RV and Outdoor Retail segment.
The following table reconciles SG&A Excluding SBC to the most directly comparable GAAP financial performance measure: Year Ended December 31, ($ in thousands) 2024 2023 2022 SG&A Excluding SBC: SG&A $ 1,573,117 $ 1,538,988 $ 1,606,984 SBC - SG&A (21,213) (23,191) (33,158) SG&A Excluding SBC: $ 1,551,904 $ 1,515,797 $ 1,573,826 As a percentage of gross profit 85.0% 80.7% 69.6% 80 Table of Contents Liquidity and Capital Resources General Our primary requirements for liquidity and capital have been working capital, inventory management, acquiring and building new store locations, the improvement and expansion of existing store locations, debt service, distributions/dividends to holders of equity interests in CWGS, LLC and our Class A common stock, and general corporate needs.
The following table reconciles SG&A Excluding SBC to the most directly comparable GAAP financial performance measure: Year Ended December 31, ($ in thousands) 2025 2024 2023 SG&A Excluding SBC: SG&A $ 1,603,222 $ 1,573,117 $ 1,538,988 SBC - SG&A (43,819) (21,213) (23,191) SG&A Excluding SBC: $ 1,559,403 $ 1,551,904 $ 1,515,797 As a percentage of gross profit 83.1% 85.0% 80.7% 73 Table of Contents Liquidity and Capital Resources General Our primary requirements for liquidity and capital have been working capital, inventory management, acquiring and building new store locations, the improvement and expansion of existing store locations, debt service, distributions/dividends to holders of equity interests in CWGS, LLC and our Class A common stock, and general corporate needs.
Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. and Adjusted (Loss) Earnings Per Share We define “Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic” as net income attributable to Camping World Holdings, Inc. adjusted for the impact of certain noncash and other items that we do not consider in our evaluation of ongoing operating performance.
These amounts are included in other expense, net in the consolidated statements of operations. Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. and Adjusted (Loss) Earnings Per Share We define “Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic” as net income attributable to Camping World Holdings, Inc. adjusted for the impact of certain noncash and other items that we do not consider in our evaluation of ongoing operating performance.
See Note 12 – Income Taxes to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information. (g) Represents restructuring costs relating to Active Sports Restructuring during the year ended December 31, 2023 and our 2019 Strategic Shift for periods that ended on or before December 31, 2022.
See Note 12 – Income Taxes to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information. (h) Represents restructuring costs relating to Active Sports Restructuring during the year ended December 31, 2023 and excludes our 2019 Strategic Shift.
Sale/Leaseback Arrangements We have in the past and may in the future enter into sale-leaseback transactions to finance certain property acquisitions and capital expenditures, pursuant to which we sell property and/or leasehold improvements to third parties and agree to lease those assets back for a certain period of time. Such sales generate proceeds which vary from period to period.
Sale/Leaseback Arrangements We have in the past and may in the future enter into sale-leaseback transactions to finance certain property acquisitions, capital expenditures, or other uses of funds, pursuant to which we sell property and/or leasehold improvements to third parties and agree to lease those assets back for a certain period of time.
For the years ended December 31, 2024 and 2023, our aggregate same store revenue was $5.2 billion and $5.5 billion, respectively.
For the years ended December 31, 2025 and 2024, our aggregate same store revenue was $5.5 billion and $5.3 billion, respectively.
More specifically, CWH is organized as a C-Corp and, as of December 31, 2024, is a 61.0% owner of CWGS, LLC.
More specifically, CWH is organized as a C-Corp and, as of December 31, 2025, is a 61.4% owner of CWGS, LLC.
Our net cash provided by financing activities was $11.8 million for the year ended December 3 1 , 2024.
Our net cash provided by financing activities was $339.8 million for the year ended December 3 1 , 2025.
We define “Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted” as Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic adjusted for the reallocation of net income attributable to non-controlling interests from stock options and restricted stock units, if dilutive, or the assumed redemption, if dilutive, of all outstanding common units in CWGS, LLC for shares of newly-issued Class A common stock of Camping World Holdings, Inc. 77 Table of Contents We define “Adjusted (Loss) Earnings Per Share – Basic” as Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. - Basic divided by the weighted-average shares of Class A common stock outstanding.
We define “Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted” as Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic adjusted for the reallocation of net income attributable to non-controlling interests from stock options and restricted stock units, if dilutive, or the assumed redemption, if dilutive, of all outstanding common units in CWGS, LLC for shares of newly-issued Class A common stock of Camping World Holdings, Inc.
(f) Represents restructuring costs relating to the Active Sports Restructuring during the year ended December 31, 2023 and our 2019 Strategic Shift for periods that ended on or before December 31, 2022. These restructuring costs include one-time employee termination benefits, incremental inventory reserve charges, and other associated costs. These costs exclude lease termination costs, which are presented separately above.
(g) Represents restructuring costs relating to the Active Sports Restructuring during the year ended December 31, 2023 and excludes our 2019 Strategic Shift. These restructuring costs include one-time employee termination benefits, incremental inventory reserve charges, and other associated costs. These costs exclude lease termination costs, which are presented separately above.
From 2015 to 2024 our average selling price of a new vehicle unit increased 1% from $39,853 to $40,089, as inflation over that period was partially offset by the higher mix of lower priced travel trailers. Gross Profit and Gross Margins . Gross profit is our total revenue less our total costs applicable to revenue.
From 2015 to 2025 our average selling price of a new vehicle unit decreased 7.0% from $39,853 to $37,083, as the higher mix of lower priced travel trailers was partially offset by inflation over that period. Gross Profit and Gross Margins . Gross profit is our total revenue less our total costs applicable to revenue.
See Note 5 – Restructuring and Long-Lived Asset Impairment to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information. (g) Represents loss and/or impairment on investments in equity securities and interest income relating to any notes receivables with those investments for periods beginning after December 31, 2022.
See Note 5 – Restructuring and Long-Lived Asset Impairment to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information. (h) Represents loss and/or impairment on investments in equity securities and interest income and/or provision for credit losses relating to any notes receivables in connection with those investments.
In August 2024, we amended the M&T Real Estate Facility to increase the borrowing capacity by $50.0 million, which was not deducted from our option to request an additional $100.0 million of principal capacity.
In August 2024, we amended the M&T Real Estate Facility to increase the borrowing capacity by $50.0 million, which was not deducted from our option to request an additional $100.0 million of principal capacity. The lenders under the M&T Real Estate Facility are not under any obligation to provide commitments in respect of any such increase.
Other interest expense, net Other interest expense, net increased primarily due to a 329 basis point increase in the Term Loan Facility average interest rate and a higher average principal balance from increased borrowings on the Company’s Real Estate Facilities (see Note 10 – Long-Term Debt to our consolidated financial statements included in Part II, Item 8 of this Form 10-K).
Other interest expense, net Other interest expense, net decreased primarily due to a 93 basis point decrease in the Term Loan Facility average interest rate, and lower average principal balances on the Company’s Term Loan Facility and Real Estate Facilities (see Note 10 – Long-Term Debt to our consolidated financial statements included in Part II, Item 8 of this Form 10-K).
(h) Represents loss and/or impairment on investments in equity securities and interest income relating to any notes receivables with those investments for periods beginning after December 31, 2022. Amounts relating to periods prior to 2023 were not significant. These amounts are included in other expense, net in the consolidated statements of operations.
(i) Represents loss and/or impairment on investments in equity securities and interest income and/or provision for credit losses relating to any notes receivables in connection with those investments for periods beginning after December 31, 2022. These amounts are included in other expense, net in the consolidated statements of operations.
Within current liabilities, which are deducted from current assets to calculate our working capital, we had deferred revenues of $92.1 million and $92.4 million as of December 31, 2024 and 2023, respectively.
Within current liabilities, which are deducted from current assets to calculate our 76 Table of Contents working capital, we had deferred revenues of $90.5 million and $92.1 million as of December 31, 2025 and 2024, respectively.
This assumption uses blended statutory tax rates between 25.0% and 25.4% for the adjustments for 2024, 2023 and 2022, which represents the estimated tax rate that would apply had the above adjustments been included in the determination of our non-GAAP metric.
This assumption used a blended statutory tax rate between 25.0% and 25.3% for the adjustments for the 2025, 2024 and 2023 periods, which represent the estimated tax rates that would apply had the above adjustments been included in the determination of our non-GAAP metric.
Industry Trends According to the RV Industry Association’s survey of manufacturers, which almost entirely focuses on North America, wholesale shipments of new RVs for 2024 were 333,733 units, 6.6% greater than in 2023.
Industry Trends According to the RV Industry Association’s survey of manufacturers, which almost entirely focuses on North America, wholesale shipments of new RVs for 2025 were 342,220 units, 2.5% greater than in 2024.
Over the next twelve months, in addition to the Lazydays acquisition discussed above, our expansion of existing and new dealerships through construction and acquisition is expected to cost between $53.0 million and $91.0 million from a combination of business acquisitions and capital expenditures relating to land, buildings, and improvements.
Over the next twelve months, our expansion of existing and new dealerships through construction and acquisition is expected to cost between $39.0 million and $49.0 million from a combination of capital expenditures relating to land, buildings, and improvements and, to a lesser extent, business acquisitions.
A summary of the changes in quantities and types of retail stores and changes in same stores from December 31, 2023 to December 31, 2024, are in the table below: RV RV Service & Same Dealerships Retail Centers Total Store (1) Number of store locations as of December 31, 2023 198 4 202 166 Opened 17 — 17 — Closed (11) (2) (13) (7) Achieved designation of same store (1) — — — 16 Number of store locations as of December 31, 2024 204 2 206 175 (1) Our same store revenue and unit sales calculations for a given period include only those stores that were open both at the end of the corresponding period and at the beginning of the preceding fiscal year.
A summary of the changes in quantities and types of retail stores and changes in same stores from December 31, 2024 to December 31, 2025, are in the table below: RV RV Service & Same Dealerships Retail Centers Total Store (1) Number of store locations as of December 31, 2024 204 2 206 175 Opened 9 — 9 — Converted 1 (1) — (1) Temporarily closed (2) — (2) (2) Closed (17) — (17) (12) Achieved designation of same store (1) — — — 15 Number of store locations as of December 31, 2025 195 1 196 175 (1) Our same store revenue and units calculations for a given period include only those stores that were open both at the end of the corresponding period and at the beginning of the preceding fiscal year.
See Note 14 — Commitments and Contingencies to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for a discussion of cash requirements relating to service and marketing sponsorship agreements, a supplier agreement and other contractual arrangements. 83 Table of Contents Sources of Liquidity and Capital We believe that our sources of liquidity and capital including cash provided by operating activities, equity offerings and borrowings under our various credit facilities, other long-term debt, and finance lease arrangements (see Liquidity and Capital Resources — Summary of Credit Facilities, Other Long-Term Debt, and Finance Lease Arrangements in Part II, Item 7 of this Form 10-K), including additional borrowing capacity where applicable, will be sufficient to finance our continued operations, growth strategy, including the opening of any additional store locations, quarterly cash dividends (as described above), required payments for our obligations under the Tax Receivable Agreement, and additional expenses we expect to incur for at least the next twelve months.
Sources of Liquidity and Capital We believe that our sources of liquidity and capital including cash provided by operating activities, equity offerings and borrowings under our various credit facilities, other long-term debt, and finance lease arrangements (see Liquidity and Capital Resources — Summary of Credit Facilities, Other Long-Term Debt, and Finance Lease Arrangements in Part II, Item 7 of this Form 10-K), including additional borrowing capacity where applicable, will be sufficient to finance our continued operations, growth strategy, including the opening of any additional store locations, quarterly cash dividends (as described above), required payments for our obligations under the Tax Receivable Agreement to the extent that tax benefits underlying the Tax Receivable Agreement are realizable, and additional expenses we expect to incur for at least the next twelve months.
The following table reconciles Segment Adjusted EBITDA to consolidated Adjusted EBITDA: Year Ended December 31, ($ in thousands) 2024 2023 2022 Good Sam Services and Plans Segment Adjusted EBITDA $ 94,515 $ 110,880 $ 95,004 RV and Outdoor Retail Segment Adjusted EBITDA 98,562 188,329 573,961 Total Segment Adjusted EBITDA 193,077 299,209 668,965 Corporate and Other Adjusted EBITDA (14,234) (12,996) (15,575) Total Adjusted EBITDA $ 178,843 $ 286,213 $ 653,390 The following table reconciles EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin to the most directly comparable GAAP financial performance measures: Year Ended December 31, ($ in thousands) 2024 2023 2022 EBITDA and Adjusted EBITDA: Net (loss) income $ (78,880) $ 52,929 $ 337,832 Other interest expense, net 140,444 135,270 75,745 Depreciation and amortization 81,190 68,643 80,304 Income tax (benefit) expense (11,377) (3,527) 112,283 Subtotal EBITDA 131,377 253,315 606,164 Long-lived asset impairment (a) 15,061 9,269 4,231 Lease termination (b) (2,297) (103) 1,614 Loss (gain) on sale or disposal of assets, net (c) 9,855 (5,222) 622 SBC (d) 21,585 24,086 33,847 Tax Receivable Agreement liability adjustment (e) — (2,442) (114) Restructuring costs (f) — 5,540 7,026 Loss and/or impairment on investments in equity securities (g) 3,262 1,770 — Adjusted EBITDA $ 178,843 $ 286,213 $ 653,390 76 Table of Contents Year Ended December 31, (as percentage of total revenue) 2024 2023 2022 Adjusted EBITDA margin: Net (loss) income margin (1.3%) 0.9% 4.8% Other interest expense, net 2.3% 2.2% 1.1% Depreciation and amortization 1.3% 1.1% 1.2% Income tax (benefit) expense (0.2%) (0.1%) 1.6% Subtotal EBITDA margin 2.2% 4.1% 8.7% Long-lived asset impairment (a) 0.2% 0.1% 0.1% Lease termination (b) (0.0%) (0.0%) 0.0% Loss (gain) on sale or disposal of assets, net (c) 0.2% (0.1%) 0.0% SBC (d) 0.4% 0.4% 0.5% Tax Receivable Agreement liability adjustment (e) — (0.0%) (0.0%) Restructuring costs (f) — 0.1% 0.1% Loss and/or impairment on investments in equity securities (g) 0.1% 0.0% — Adjusted EBITDA margin 2.9% 4.6% 9.4% (a) Represents long-lived asset impairment charges related to the RV and Outdoor Retail segment.
The following table reconciles Segment Adjusted EBITDA to consolidated Adjusted EBITDA: Year Ended December 31, ($ in thousands) 2025 2024 2023 Good Sam Services and Plans Segment Adjusted EBITDA $ 85,676 $ 94,515 $ 110,880 RV and Outdoor Retail Segment Adjusted EBITDA 169,738 98,562 188,329 Total Segment Adjusted EBITDA 255,414 193,077 299,209 Corporate and Other Adjusted EBITDA (12,492) (14,234) (12,996) Total Adjusted EBITDA $ 242,922 $ 178,843 $ 286,213 68 Table of Contents The following table reconciles EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin to the most directly comparable GAAP financial performance measures: Year Ended December 31, ($ in thousands) 2025 2024 2023 EBITDA and Adjusted EBITDA: Net (loss) income $ (105,638) $ (78,880) $ 52,929 Other interest expense, net 121,836 140,444 135,270 Depreciation and amortization 95,335 81,190 68,643 Income tax expense (benefit) 225,797 (11,377) (3,527) Subtotal EBITDA 337,330 131,377 253,315 Long-lived asset impairment (a) 1,237 15,061 9,269 Gain on lease termination and/or remeasurement (b) (1,996) (2,297) (103) (Gain) loss on sale or disposal of assets, net (c) (850) 9,855 (5,222) SBC (d) 44,278 21,585 24,086 Employment agreement modification expense (e) 1,500 — — Tax Receivable Agreement liability adjustment (f) (148,956) — (2,442) Restructuring costs (g) — — 5,540 Loss and/or impairment on investments in equity securities (h) 10,379 3,262 1,770 Adjusted EBITDA $ 242,922 $ 178,843 $ 286,213 Year Ended December 31, (as percentage of total revenue) 2025 2024 2023 Adjusted EBITDA margin: Net (loss) income margin (1.7%) (1.3%) 0.9% Other interest expense, net 1.9% 2.3% 2.2% Depreciation and amortization 1.5% 1.3% 1.1% Income tax expense (benefit) 3.5% (0.2%) (0.1%) Subtotal EBITDA margin 5.3% 2.2% 4.1% Long-lived asset impairment (a) 0.0% 0.2% 0.1% Gain on lease termination and/or remeasurement (b) (0.0%) (0.0%) (0.0%) (Gain) loss on sale or disposal of assets, net (c) (0.0%) 0.2% (0.1%) SBC (d) 0.7% 0.4% 0.4% Employment agreement modification expense (e) 0.0% — — Tax Receivable Agreement liability adjustment (f) (2.3%) — (0.0%) Restructuring costs (g) — — 0.1% Loss and/or impairment on investments in equity securities (h) 0.2% 0.1% 0.0% Adjusted EBITDA margin 3.8% 2.9% 4.6% (a) Represents long-lived asset impairment charges related to the RV and Outdoor Retail segment.
We also believe that our Good Sam organization and family of highly-specialized services and plans, including roadside assistance, protection plans and insurance, uniquely enables us to connect with our customers as stewards of an outdoor and recreational lifestyle. On December 31, 2024, we operated a total of 206 store locations, with all of them selling and/or servicing RVs.
We also believe that our Good Sam organization and family of highly-specialized services and plans, including roadside assistance, protection plans and insurance, uniquely enable us to protect our customers on the road ahead. On December 31, 2025, we operated a total of 196 store locations, with all of them selling and/or servicing RVs.
As of December 31, 2024 and 2023, we had working capital of $590.3 million and $401.3 million, respectively, including $208.4 million and $39.6 million, respectively, of cash and cash equivalents.
As of December 31, 2025 and 2024, we had working capital of $435.1 million and $590.3 million, respectively, including $215.0 million and $208.4 million, respectively, of cash and cash equivalents.
Lease Termination We recognized a $2.3 million gain from lease terminations in 2024, which represented $6.8 million from the derecognition of the operating lease assets and liabilities and other lease costs relating to the terminated leases, partially offset by $4.5 million of cash payments to terminate those leases.
Gain on lease termination and/or remeasurement We recognized a $0.3 million decrease in gain on lease termination and/or lease remeasurement in 2025, which represented a decrease of $2.7 million from the derecognition of the operating lease assets and liabilities and other lease costs relating to the terminated leases net of cash payments to terminate those leases, partially offset by a $2.4 million gain on remeasurement of leases in connection with other extensions negotiated in 2025.
We believe our estimated cash flows are sufficient to support the carrying value of our long-lived assets. If estimated cash flows or market rental rates significantly differ in the future, we may be required to record additional asset impairments.
If estimated cash flows or market rental rates significantly differ in the future, we may be required to record additional asset impairments.
These items include, among other things, long-lived asset impairment, lease termination, gains and losses on sale or disposal of assets, net, SBC, Tax Receivable Agreement liability adjustment, restructuring costs, loss and/or impairment on investments in equity securities, and other unusual or one-time items. We define “Adjusted EBITDA Margin” as Adjusted EBITDA as a percentage of total revenue.
These items include, among other things, long-lived asset impairment, gains on lease termination and/or remeasurement, gains and losses on sale or disposal of assets, net, SBC, modification expense relating to Marcus A. Lemonis’ second amended and restated employment agreement, Tax Receivable Agreement liability adjustment, restructuring costs, loss and/or impairment on investments in equity securities, and other unusual or one-time items.
As of December 31, 2024, if there was a 100 basis point increase or decrease in the estimated income tax rate, the Tax Receivable Agreement liability would increase or decrease by $6.0 million, respectively. 90 Table of Contents
As of December 31, 2025, if there was a 100 basis point increase or decrease in the estimated income tax rate, there would be an immaterial increase or decrease in the Tax Receivable Agreement liability.
Deferred revenues are expected to be recognized as revenue as set forth in the following table (in thousands): As of December 31, 2024 2025 $ 92,124 2026 31,678 2027 16,911 2028 8,453 2029 4,174 Thereafter 2,426 Total $ 155,766 Recent Accounting Pronouncements See discussion of recently adopted and recently issued accounting pronouncements in Note 1 — Summary of Significant Accounting Policies to our consolidated financial statements in Part II, Item 8 of this Form 10-K.
Deferred revenues are expected to be recognized as revenue as set forth in the following table (in thousands): As of ($ in thousands) December 31, 2025 2026 $ 90,456 2027 28,867 2028 14,199 2029 7,942 2030 3,775 Thereafter 1,990 $ 147,229 Recent Accounting Pronouncements See discussion of recently adopted and recently issued accounting pronouncements in Note 1 — Summary of Significant Accounting Policies to our consolidated financial statements in Part II, Item 8 of this Form 10-K.
See definitions and further details in Note 4 – Inventories and Floor Plan Payables, Note 10 – Long-Term Debt, and Note 11 – Lease Obligation s to our consolidated financial statements included in Part II, Item 8 of this Form 10- K) at December 31, 2024 : Current Remaining (In thousands) Outstanding Portion Available Floor Plan Facility: Notes payable - floor plan $ 1,161,713 $ 1,161,713 $ 566,323 (1) Revolving line of credit — — 70,000 (2) Senior Secured Credit Facilities: Term Loan Facility 1,335,535 14,015 — Revolving Credit Facility — — 22,750 (3) Other: Real Estate Facilities 173,132 (4) 8,924 57,390 (4) Other long-term debt 7,926 336 — Finance lease obligations 138,048 7,044 — $ 2,816,354 $ 1,192,032 $ 716,463 (1) The unencumbered borrowing capacity for the Floor Plan Facility represents the additional borrowing capacity less any accounts payable for sold inventory and less any purchase commitments.
See definitions and further details in Note 4 – Inventories and Floor Plan Payables, Note 10 – Long-Term Debt, and Note 11 – Lease Obligation s to our consolidated financial statements included in Part II, Item 8 of this Form 10- K) as of December 31, 2025 : Current Remaining ($ in thousands) Outstanding Portion Available Floor Plan Facility: Notes payable - floor plan $ 1,603,645 $ 1,603,645 $ 458,416 (1) Revolving line of credit — — 70,000 (2) Senior Secured Credit Facilities: Term Loan Facility 1,308,832 14,015 — Revolving Credit Facility — — 22,750 (3) Other: Real Estate Facilities 155,137 (4) 40,814 (5) 57,390 Other long-term debt 7,588 3,110 — Finance lease obligations 134,204 8,820 — $ 3,209,406 $ 1,670,404 $ 608,556 (1) The unencumbered borrowing capacity for the Floor Plan Facility represents the additional borrowing capacity less any accounts payable for sold inventory and less any purchase commitments.
The $ 31.9 million of cash used in financing activities was primarily due to $66.8 million of dividends paid on Class A common stock, $39.0 million of payments on long-term debt, $31.5 million of member distributions, $6.9 million of withholding taxes paid upon the vesting of restricted stock units, $5.5 million of payments on finance leases, $0.9 million for debt issuance costs payments and $0.2 million of payments on sale-leaseback arrangement, partially offset by $ 59.3 million of net proceeds from borrowings under the Floor Plan Facility , $59.2 million of proceeds from long-term debt and $0.4 million of proceeds from exercise of stock options.
The $339.8 million of cash provided by financing activities was primarily due to $444.8 million of net proceeds on borrowings under the Floor Plan Facility, partially offset by $49.9 million of payments on long-term debt, 78 Table of Contents $31.4 million of dividends paid on Class A common stock, $8.4 million of payments on finance leases, $7.5 million of member distributions, and $6.0 million of withholding taxes paid upon the vesting of restricted stock units, Our net cash provided by financing activities was $11.8 million for the year ended December 3 1 , 2024.
See Note 1 – Summary of Significant Accounting Policies – Revisions to Prior Period Consolidated Financial Statements and Note 12 – Income Taxes to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information.
See Note 12 ― Income Taxes to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for further details.
(e) Represents an adjustment to eliminate the gains on remeasurement of the Tax Receivable Agreement primarily due to changes in our blended statutory income tax rate. See Note 12 – Income Taxes to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information.
For the year ended December 31, 2023, this adjustment 69 Table of Contents related primarily to changes in our blended statutory income tax rate. See Note 12 – Income Taxes to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information.
The Floor Plan Lenders are not under any obligation to provide commitments in respect of any future increase under the accordion feature. (2) The revolving line of credit borrowings are subject to a borrowing base calculation but were not limited as of December 31, 2024 . 87 Table of Contents (3) The Revolving Credit Facility remaining available balance was reduced by outstanding undrawn letters of credit.
(2) The revolving line of credit borrowings are subject to a borrowing base calculation but were not limited as of December 31, 2025 . (3) The Revolving Credit Facility remaining available balance was reduced by outstanding undrawn letters of credit.
Since September 2023, the quarterly cash dividend has been $0.125 per share of Class A common stock that was funded entirely from the Excess Tax Distribution (as defined under “Dividend Policy” included in Part II, Item 5 of this Form 10-K), with no portion funded by other common unit cash distributions from CWGS, LLC.
During the first half of 2025, the quarterly dividends were funded entirely from the Excess Tax Distribution (as defined under “Dividend Policy” included in Part II, Item 5 of this Form 10-K), with no portion funded by other common unit cash distributions from CWGS, LLC.