# EDGAR Filing Document

**Accession Number:** 0001669779
**File Stem:** 0001104659-25-103171
**Filing Date:** 2025-10
**Character Count:** 71097
**Document Hash:** 72bd34ab2902d3b7d1d4c2a8e6cce249
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001104659-25-103171.hdr.sgml**: 20251028

**ACCESSION NUMBER**: 0001104659-25-103171

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 13

**CONFORMED PERIOD OF REPORT**: 20251028

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20251028

**DATE AS OF CHANGE**: 20251028

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Camping World Holdings, Inc.
- **CENTRAL INDEX KEY:** 0001669779
- **STANDARD INDUSTRIAL CLASSIFICATION:** RETAIL-AUTO DEALERS & GASOLINE STATIONS [5500]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 811737145
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-37908
- **FILM NUMBER:** 251424891

**BUSINESS ADDRESS:**
- **STREET 1:** 2 MARRIOTT DRIVE
- **CITY:** LINCOLNSHIRE
- **STATE:** IL
- **ZIP:** 60069
- **BUSINESS PHONE:** (847) 808-3000

**MAIL ADDRESS:**
- **STREET 1:** 2 MARRIOTT DRIVE
- **CITY:** LINCOLNSHIRE
- **STATE:** IL
- **ZIP:** 60069

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** CWGS, Inc.
- **DATE OF NAME CHANGE:** 20160317

?xml version='1.0' encoding='ASCII'? Camping World Holdings, Inc._October 28, 2025

------

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 8-K**

**CURRENT REPORT**

**PURSUANT TO SECTION 13 OR 15(D) OF THE**

**SECURITIES EXCHANGE ACT OF 1934**

**Date of Report (Date of earliest event reported): October 28, 2025**

**Camping World Holdings, Inc.**

(Exact Name of Registrant as Specified in its Charter)

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-37908** | **81-1737145** |
| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |

---

---

| |
|:---|
| **2 Marriott Dr.**<br>**Lincolnshire, IL 60069**<br>(Address of principal executive offices) (Zip Code) |
| Registrant's telephone number, including area code **(847) 808-3000** |

---

**Not applicable**

(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425).

☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12).

☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)).

☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)).

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol(s)** | **Name of each exchange on which registered** |
| Class A Common Stock,<br> $0.01 par value per share | CWH | New York Stock Exchange |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act**.** ☐

------

**Item 2.02. Results of Operations and Financial Condition.**

On October 28, 2025, Camping World Holdings, Inc. (the "Company") announced its financial results for the three and nine months ended September 30, 2025. The full text of the press release issued in connection with the announcement is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

The information in this Item 2.02 of this Current Report on Form 8-K (including Exhibit 99.1) shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act") or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

**Item 9.01 Financial Statements and Exhibits.**

(d) Exhibits

Exhibit 99.1 relating to Item 2.02 shall be deemed to be furnished, and not filed:

**Exhibit No.** **Description**

Exhibit 99.1 [Press Release dated October 28, 2025](cwh-20251028xex99d1.htm)

Exhibit 104 Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | |
|:---|:---|
| CAMPING WORLD HOLDINGS, INC. | CAMPING WORLD HOLDINGS, INC. |
| By: | /s/ Thomas E. Kirn |
| Name: | Thomas E. Kirn |
| Title: | Chief Financial Officer |

---

Date: October 28, 2025

## Exhibit 99.1

Exhibit 99.1

**Camping World Holdings, Inc. Reports Third Quarter 2025 Results, Record Breaking Total Unit Volume, Significant Year-to-Date Net Income and Adjusted EBITDA Growth**

LINCOLNSHIRE, IL – October 28, 2025 (BUSINESS WIRE) -- Camping World Holdings, Inc. (NYSE: CWH) ("CWH" or, collectively with its subsidiaries, the "Company"), the World's Largest Recreational Vehicle Dealer, today reported results for the third quarter ended September 30, 2025.

Matthew Wagner, President of CWH stated, "Our Company delivered over 40% Adjusted EBITDA<sup>(1)</sup> growth this quarter, driven by record breaking new and used vehicle volume<sup>(2)</sup>. These results are a testament to our ability to navigate around constant macroeconomic changes, outperforming the industry in every category."

Mr. Wagner continued, "Year-to-date our Company achieved a record 13.5% market share<sup>(3)</sup> of new and used units, an over 200 basis point combined improvement. Total new and used same store unit volume momentum continues in October, increasing low double-digit percent year-over-year as used remains a compelling value proposition for consumers focused on affordability. We expect continued progress in 2026, driven by used vehicle unit volume, improving ASPs, and over $15 million of potential cost takeout opportunity."

Marcus Lemonis, Chairman and Chief Executive Officer of CWH commented, "As our team prepares for 2026, we are extremely confident in our ability to once again outperform the RV industry, grow our earnings, and continue to reduce our leverage year-over-year. As expected, affordability is still top of mind for consumers, and rising prices could create resistance on demand. This is leading us to deliberately set conservative new volume growth assumptions. Our Company will continue to rely on our market leading used, service, and Good Sam businesses as our financial performance differentiator. While it is early in our forecasting, we see a consecutive year of Adjusted EBITDA growth, starting in the low $300 million range, and a plan to outperform it."

Mr. Lemonis concluded, "Our management team believes this judicious conservatism, combined with our fortified balance sheet and improving leverage, has set the stage for our return to measured and accretive M&A activity across the business."

**Third Quarter-over-Quarter Operating Highlights**

● Revenue was $1.8 billion for the third quarter, an increase of $81.1 million, or 4.7%.

● New vehicle revenue was $766.8 million for the third quarter, a decrease of $58.1 million, or 7.0%, and new vehicle unit sales were 20,286 units, an increase of 343 units, or 1.7%. Used vehicle revenue was $589.1 million for the third quarter, an increase of $141.9 million, or 31.7%, and used vehicle unit sales were 18,694 units, an increase of 4,629 units, or 32.9%. Combined new and used vehicle unit sales were 38,980, an increase of 4,972 units, or 14.6%.

● Average selling price of new vehicles sold decreased 8.6% and average selling price of used vehicles sold decreased 0.9%.

● Same store new vehicle unit sales increased 2.9% for the third quarter and same store used vehicle unit sales increased 33.4%. Combined same store new and used vehicle unit sales increased 15.6%.

● New vehicle gross margin was 12.7%, a decrease of 81 basis points, driven primarily by the 8.6% decrease in the average selling price per new vehicle sold, partially offset by a 7.8% reduction in the average cost per new vehicle sold. Used vehicle gross margin was 18.3%, an increase of 16 basis points, primarily due to a 1.1% decrease in the average cost per unit sold, partially offset by the 0.9% lower average selling price.

● Products, service and other revenue was $208.6 million, a decrease of $16.2 million, or 7.2%, primarily due to increased allocation of labor towards used reconditioning and away from customer pay work as

------

used vehicle sales volumes increased. Products, service and other gross margin was 45.2%, an increase of 124 basis points, driven by higher labor billing rates and improved inventory management.

● Gross profit was $517.0 million, an increase of $18.5 million, or 3.7%, and total gross margin was 28.6%, a slight decrease of 27 basis points. The gross profit increase was mainly driven by the $26.7 million higher used vehicle gross profit from the increase in used vehicle unit sales as discussed above and $12.0 million increased finance and insurance, net ("F&I") gross profit largely from the 14.6% increase in combined new and used vehicle unit sales and new F&I offerings. The slight gross margin decrease was primarily from the reduced average selling price per new vehicle sold, which was mostly offset by higher finance and insurance, net revenue that contributes 100.0% gross margin.

● Selling, general and administrative expenses ("SG&A") were $411.0 million, a decrease of $3.2 million, or 0.8%. This decrease was primarily driven by a $10.8 million decrease in employee cash compensation costs excluding commissions, and a $5.1 million decrease in advertising expenses, partially offset by a $5.3 million increase in outside service provider fees related primarily to legal, audit, and computer software expenses and maintenance, a $5.2 million increase in commissions costs, and a $2.2 million increase in employee stock-based compensation ("SBC") expense. SG&A Excluding SBC <sup>(1)</sup> was $403.4 million, a decrease of $5.4 million, or 1.3%.

● Floor plan interest expense was $18.1 million, a decrease of $4.3 million, or 19.3%, primarily as a result of lower average interest rates. Other interest expense, net was $31.0 million, a decrease of $4.9 million, or 13.6%, as a result of lower interest rates and, to a lesser extent, lower principal balances.

● The Company evaluated both positive and negative evidence and concluded that a full valuation allowance was necessary for the deferred tax assets of the public holding company, CWH, due to its cumulative historical operating results for income tax purposes over the past several years in each of the tax jurisdictions in which it operates. This valuation allowance resulted in a charge to income tax expense of $175.4 million. Additionally, an adjustment to the Tax Receivable Agreement liability for the change in the determination of the realizability of tax benefits underlying the estimate of future payments under the Tax Receivable Agreement was recorded for $149.2 million with an additional $37.3 million recorded to income tax expense for the associated revaluation of the deferred tax assets relating to the change in the balance of Tax Receivable Agreement liability.

● Net loss was $(29.4) million for the third quarter of 2025, a change of $(37.4) million, or (464.3)%. Adjusted EBITDA was $95.7 million, an increase of $28.2 million, or 41.8%.

● Diluted loss per share of Class A common stock was $(0.64), a change of $(0.73), or (811.1)%. Adjusted earnings per share – diluted <sup>(1)</sup> of Class A common stock was $0.43, a change of $0.30, or 230.8%.

● The total number of our store locations was 197 as of September 30, 2025, a net decrease of 10 store locations from September 30, 2024, or 4.8%, which included the consolidation of 15 store locations to improve the overall cost efficiency of the remaining store locations.

&nbsp;&nbsp;&nbsp;&nbsp;(1) Adjusted earnings per share – diluted, Adjusted EBITDA, and SG&A Excluding SBC are non-GAAP measures. For a reconciliation of these non-GAAP measures to the most directly comparable GAAP measures, see the "Non-GAAP Financial Measures" section later in this press release.

&nbsp;&nbsp;&nbsp;&nbsp;(2) Refers to combined new and used vehicle unit sale volume.

&nbsp;&nbsp;&nbsp;&nbsp;(3) New and used unit market share is calculated as total volume of the Company's new and used units sold during any specified time period divided by the total number of new registrations as reported by SSI Data, LLC, d/b/a Statistical Surveys for that same specified time period.

**Revisions to Prior Period Condensed Consolidated Financial Statements**

Subsequent to the issuance of the Company's condensed consolidated financial statements for the three and nine months ended September 30, 2024, the Company's management identified prior period misstatements related to the measurement of the realizable portion of the Company's outside basis difference deferred tax asset in CWGS Enterprises, LLC ("CWGS, LLC"), including the associated valuation allowance. As a result, deferred tax assets, net, additional paid-in capital, and income tax benefit (expense) as of and for the years ended December 31, 2023 and 2022 were revised in the Company's Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC on February 28, 2025. The misstatements impacted the beginning

------

balances of deferred taxes, net, additional paid-in capital, and retained earnings, which have been revised from the amounts previously reported as of September 30, 2024. The Company evaluated the materiality of these errors, both qualitatively and quantitatively, and determined the effect of these revisions was not material to the previously issued financial statements.

The following table presents the effect of the immaterial misstatements on the Company's consolidated balance sheet for the period indicated:

---

| | | | |
|:---|:---|:---|:---|
| | **As of September 30, 2024** | **As of September 30, 2024** | **As of September 30, 2024** |
| <br>($ in thousands) | **As Previously Reported** | **Adjustment** | **As Revised** |
| Deferred tax assets, net | $157886 | $43768 | $201654 |
| Total assets | 4645224 | 43768 | 4688992 |
| Additional paid-in capital | 94217 | 33385 | 127602 |
| Retained earnings | 161269 | 10383 | 171652 |
| Total stockholders' equity attributable to Camping World Holdings, Inc. | 107816 | 43768 | 151584 |
| Total stockholders' equity  | 172691 | 43768 | 216459 |
| Total liabilities and stockholders' equity | 4645224 | 43768 | 4688992 |

---

**Earnings Conference Call and Webcast Information**

A conference call to discuss the Company's third quarter 2025 financial results is scheduled for October 29, 2025, at 7:30 am Central Time. Investors and analysts can participate on the conference call by dialing 1-844-826-3035 (international callers please dial 1-412-317-5195) and using conference ID# 10203707. Interested parties can also listen to a live webcast or replay of the conference call by logging on to the Investor Relations section on the Company's website at http://investor.campingworld.com. Presentation materials are available at http://investor.campingworld.com. The replay of the conference call webcast and presentation materials will be available on the investor relations website for approximately 90 days.

**Presentation**

This press release presents historical results for the periods presented for the Company and its subsidiaries, which are presented in accordance with accounting principles generally accepted in the United States ("GAAP"), unless noted as a non-GAAP financial measure. The Company is the sole managing member of CWGS, LLC, with sole voting power in and control of the management of CWGS, LLC. As of September 30, 2025, the Company owned 61.2% of CWGS, LLC. Accordingly, the Company consolidates the financial results of CWGS, LLC and reports a non-controlling interest in its consolidated financial statements. Unless otherwise indicated, all financial comparisons in this press release compare our financial results for the third quarter ended September 30, 2025 to our financial results from the third quarter ended September 30, 2024.

**About Camping World Holdings, Inc.**

Camping World Holdings, Inc., headquartered in Lincolnshire, IL, (together with its subsidiaries) is the world's largest retailer of RVs and related products and services. Through Camping World and Good Sam brands, our vision is to build a business that makes RVing and other outdoor adventures fun and easy. We strive to build long-term value for our customers, employees, and stockholders by combining a unique and comprehensive assortment of RV products and services with a national network of RV dealerships, service centers and customer support centers along with the industry's most extensive online presence and a highly trained and knowledgeable team of associates serving our customers, the RV lifestyle, and the communities in which we operate. 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 connect with our customers as stewards of an outdoor and recreational lifestyle. With RV sales and service locations in 44 states, Camping World has grown to become the prime destination for everything RV. For more information, visit www.CampingWorld.com.

**Forward-Looking Statements**

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained in this press release that do not relate to matters of historical fact

------

should be considered forward-looking statements, including, without limitation, statements about macroeconomic and industry trends, future reductions in SG&A, future average selling prices, business plans and goals, future growth of our operations, future merger and acquisition activity, future deleveraging activities, future dividend payments, future payments under the Tax Receivable Agreement, and future financial results. These forward-looking statements are based on management's current expectations.

These statements are neither promises nor guarantees, but involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements, including, but not limited to, the following: general economic conditions, including inflation, interest rates and tariffs; the availability of financing to us and our customers; fuel shortages, high prices for fuel or changes in energy sources; the success of our manufacturers; changes in consumer preferences; competition in our industry; risks related to acquisitions, new store openings and expansion into new markets; our failure to maintain the strength and value of our brands; our ability to manage our inventory; fluctuations in our same store sales; the cyclical and seasonal nature of our business; our dependence on the availability of adequate capital and risks related to our debt; our ability to execute and achieve the expected benefits of our cost cutting initiatives; our reliance on our fulfillment and distribution centers; impacts from natural disasters, including pandemics and health crises; our dependence on our relationships with third party suppliers and lending institutions; risks associated with selling goods manufactured abroad; our ability to retain senior executives and attract and retain other qualified employees; risks associated with leasing substantial amounts of space; risks associated with our private brand offerings; we may incur asset impairment charges for goodwill, intangible assets or other long-lived assets; tax risks; our private brand offerings exposing us to various risks; regulatory risks; data privacy and cybersecurity risks; risks related to our intellectual property; the impact of ongoing or future lawsuits against us and certain of our officers and directors; risks related to climate change and other environmental, social and governance matters; and risks related to our organizational structure.

These and other important factors discussed under the caption "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2024, as updated by our Quarterly Reports on Form 10-Q and our other reports filed with the SEC, could cause actual results to differ materially from those indicated by the forward-looking statements made in this press release. Any such forward-looking statements represent management's estimates as of the date of this press release. While we may elect to update such forward-looking statements at some point in the future, we disclaim any obligation to do so, even if subsequent events cause our views to change, except as required under applicable law. These forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date of this press release.

Future declarations of quarterly dividends, if any, are subject to the determination and discretion of the Company's Board of Directors based on its consideration of various factors, including the Company's results of operations, financial condition, level of indebtedness, anticipated capital requirements, contractual restrictions, restrictions in its debt agreements, restrictions under applicable law, receipt of excess tax distributions from CWGS, LLC, its business prospects and other factors that the Company's Board of Directors may deem relevant.

We intend to use our official Facebook, X (formerly known as Twitter), and Instagram accounts, each at the handle @CampingWorld, as well as the investor page of our website, investor.campingworld.com, as a distribution channel of material information about the Company and for complying with our disclosure obligations under Regulation FD. The information we post through these social media channels and on our investor webpage may be deemed material. Accordingly, investors should subscribe to these accounts and our investor alerts, in addition to following our press releases, SEC filings, public conference calls and webcasts. These social media channels may be updated from time to time.

------

**Camping World Holdings, Inc. and Subsidiaries**

**Consolidated Statements of Operations (unaudited)**

(In Thousands Except Per Share Amounts)

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended**  | **Three Months Ended**  | **Nine Months Ended**  | **Nine Months Ended**  |
|  | **September 30,**  | **September 30,**  | **September 30,**  | **September 30,**  |
|  | **2025** | **2024** | **2025** | **2024** |
| Revenue: |  |  |  |  |
| &nbsp;&nbsp;Good Sam Services and Plans | $52508 | $50841 | $152929 | $149070 |
| &nbsp;&nbsp;RV and Outdoor Retail |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;New vehicles | 766779 | 824916 | 2303317 | 2328107 |
| &nbsp;&nbsp;&nbsp;&nbsp;Used vehicles | 589092 | 447242 | 1583714 | 1265701 |
| &nbsp;&nbsp;&nbsp;&nbsp;Products, service and other | 208634 | 224839 | 596516 | 638680 |
| &nbsp;&nbsp;&nbsp;&nbsp;Finance and insurance, net | 178297 | 166255 | 528162 | 480725 |
| &nbsp;&nbsp;&nbsp;&nbsp;Good Sam Club | 10808 | 10895 | 30952 | 33227 |
| &nbsp;&nbsp;&nbsp;&nbsp;Subtotal | 1753610 | 1674147 | 5042661 | 4746440 |
| Total revenue | 1806118 | 1724988 | 5195590 | 4895510 |
| Costs applicable to revenue (exclusive of depreciation and amortization shown separately below): |  |  |  |  |
| &nbsp;&nbsp;Good Sam Services and Plans | 22772 | 19700 | 62440 | 52075 |
| &nbsp;&nbsp;RV and Outdoor Retail |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;New vehicles | 669415 | 713515 | 1994647 | 1996204 |
| &nbsp;&nbsp;&nbsp;&nbsp;Used vehicles | 481217 | 366067 | 1280417 | 1034201 |
| &nbsp;&nbsp;&nbsp;&nbsp;Products, service and other | 114427 | 126113 | 315578 | 360721 |
| &nbsp;&nbsp;&nbsp;&nbsp;Good Sam Club | 1254 | 1069 | 3592 | 3729 |
| &nbsp;&nbsp;&nbsp;&nbsp;Subtotal | 1266313 | 1206764 | 3594234 | 3394855 |
| Total costs applicable to revenue | 1289085 | 1226464 | 3656674 | 3446930 |
| Gross profit (exclusive of depreciation and amortization shown separately below): |  |  |  |  |
| &nbsp;&nbsp;Good Sam Services and Plans | 29736 | 31141 | 90489 | 96995 |
| &nbsp;&nbsp;RV and Outdoor Retail |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;New vehicles | 97364 | 111401 | 308670 | 331903 |
| &nbsp;&nbsp;&nbsp;&nbsp;Used vehicles | 107875 | 81175 | 303297 | 231500 |
| &nbsp;&nbsp;&nbsp;&nbsp;Products, service and other | 94207 | 98726 | 280938 | 277959 |
| &nbsp;&nbsp;&nbsp;&nbsp;Finance and insurance, net | 178297 | 166255 | 528162 | 480725 |
| &nbsp;&nbsp;&nbsp;&nbsp;Good Sam Club | 9554 | 9826 | 27360 | 29498 |
| &nbsp;&nbsp;&nbsp;&nbsp;Subtotal | 487297 | 467383 | 1448427 | 1351585 |
| Total gross profit | 517033 | 498524 | 1538916 | 1448580 |
| Operating expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Selling, general, and administrative | 411011 | 414209 | 1235945 | 1205358 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 25654 | 20583 | 71617 | 59905 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-lived asset impairment | 617 | 1944 | 1237 | 12355 |
| &nbsp;&nbsp;&nbsp;&nbsp;Lease termination | 76 | (2625) | (31) | (2585) |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss (gain) on sale or disposal of assets | 534 | (5) | (104) | 9525 |
| Total operating expenses | 437892 | 434106 | 1308664 | 1284558 |
| Income from operations | 79141 | 64418 | 230252 | 164022 |
| Other income (expense) |  |  |  |  |
| &nbsp;&nbsp;Floor plan interest expense | (18061) | (22372) | (57356) | (78053) |
| &nbsp;&nbsp;Other interest expense, net  | (30982) | (35877) | (92349) | (108124) |
| &nbsp;&nbsp;Tax Receivable Agreement liability adjustment | 149172 |  | 149172 |  |
| &nbsp;&nbsp;Other expense, net | (1162) | (162) | (3920) | (337) |
| Total other income (expense) | 98967 | (58411) | (4453) | (186514) |
| Income (loss) before income taxes | 178108 | 6007 | 225799 | (22492) |
| Income tax (expense) benefit | (207459) | 2049 | (222309) | 3156 |
| Net (loss) income  | (29351) | 8056 | 3490 | (19336) |
| Less: net (loss) income attributable to non-controlling interests | (11087) | (2555) | (25992) | 12301 |
| Net (loss) income attributable to Camping World Holdings, Inc. | $(40438) | $5501 | $(22502) | $(7035) |
| (Loss) earnings per share of Class A common stock: |  |  |  |  |
| &nbsp;&nbsp;Basic | $(0.64) | $0.12 | $(0.36) | $(0.16) |
| &nbsp;&nbsp;Diluted | $(0.64) | $0.09 | $(0.36) | $(0.18) |
| Weighted average shares of Class A common stock outstanding: |  |  |  |  |
| &nbsp;&nbsp;Basic | 62735 | 45232 | 62627 | 45124 |
| &nbsp;&nbsp;Diluted | 62735 | 85618 | 62627 | 85169 |

---

------

**Camping World Holdings, Inc. and Subsidiaries**

**Supplemental Data (unaudited)**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended September 30,**  | **Three Months Ended September 30,**  | |  | |
|  | **2025** | **2024** | **Increase**<br>**(decrease)** |  | **Percent**<br>**Change** |
| <u>Unit sales</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | 20286 | 19943 | 343 |  | 1.7%  |
| &nbsp;&nbsp;Used vehicles | 18694 | 14065 | 4629 |  | 32.9%  |
| &nbsp;&nbsp;Total | 38980 | 34008 | 4972 |  | 14.6%  |
| <u>Average selling price</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | $37798 | $41364 | $(3566) |  | (8.6%) |
| &nbsp;&nbsp;Used vehicles | 31512 | 31798 | (286) |  | (0.9%) |
| <u>Same store unit sales</u><sup>(1)</sup> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | 18544 | 18027 | 517 |  | 2.9%  |
| &nbsp;&nbsp;Used vehicles | 17294 | 12967 | 4327 |  | 33.4%  |
| &nbsp;&nbsp;Total | 35838 | 30994 | 4844 |  | 15.6%  |
| <u>Same store revenue</u><sup>(1)</sup> <u>($ in 000s)</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | $699525 | $752679 | $(53154) |  | (7.1%) |
| &nbsp;&nbsp;Used vehicles | 543575 | 413166 | 130409 |  | 31.6%  |
| &nbsp;&nbsp;Products, service and other | 169341 | 181383 | (12042) |  | (6.6%) |
| &nbsp;&nbsp;Finance and insurance, net | 165026 | 152489 | 12537 |  | 8.2%  |
| &nbsp;&nbsp;Total | $1577467 | $1499717 | $77750 |  | 5.2%  |
| <u>Average gross profit per unit</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | $4800 | $5586 | $(786) |  | (14.1%) |
| &nbsp;&nbsp;Used vehicles | 5771 | 5771 |  |  | 0.0%  |
| &nbsp;&nbsp;Finance and insurance, net per vehicle unit | 4574 | 4889 | (315) |  | (6.4%) |
| &nbsp;&nbsp;Total vehicle front-end yield<sup>(2)</sup> | 9839 | 10551 | (712) |  | (6.7%) |
| <u>Gross margin</u> |  |  |  |  |  |
| &nbsp;&nbsp;Good Sam Services and Plans | 56.6% | 61.3% | (462) | bps |  |
| &nbsp;&nbsp;New vehicles | 12.7% | 13.5% | (81) | bps |  |
| &nbsp;&nbsp;Used vehicles | 18.3% | 18.2% | 16  | bps |  |
| &nbsp;&nbsp;Products, service and other | 45.2% | 43.9% | 124  | bps |  |
| &nbsp;&nbsp;Finance and insurance, net | 100.0% | 100.0% | unch |  |  |
| &nbsp;&nbsp;Good Sam Club | 88.4% | 90.2% | (179) | bps |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Subtotal RV and Outdoor Retail | 27.8% | 27.9% | (13) | bps |  |
| &nbsp;&nbsp;Total gross margin | 28.6% | 28.9% | (27) | bps |  |
| <u>Retail locations</u> |  |  |  |  |  |
| &nbsp;&nbsp;RV dealerships | 196 | 204 | (8) |  | (3.9%) |
| &nbsp;&nbsp;RV service & retail centers | 1 | 3 | (2) |  | (66.7%) |
| &nbsp;&nbsp;Total  | 197 | 207 | (10) |  | (4.8%) |
| <u>RV and Outdoor Retail inventories ($ in 000s)</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | $1258539 | $1189880 | $68659 |  | 5.8%  |
| &nbsp;&nbsp;Used vehicles | 595055 | 420727 | 174328 |  | 41.4%  |
| &nbsp;&nbsp;Products, parts, accessories and misc. | 172520 | 170793 | 1727 |  | 1.0%  |
| &nbsp;&nbsp;Total RV and Outdoor Retail inventories | $2026114 | $1781400 | $244714 |  | 13.7%  |
| <u>Vehicle inventory per location ($ in 000s)</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicle inventory per dealer location | $6421 | $5833 | $588 |  | 10.1%  |
| &nbsp;&nbsp;Used vehicle inventory per dealer location | 3036 | 2062 | 974 |  | 47.2%  |
| <u>Vehicle inventory turnover</u><sup>(3)</sup> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicle inventory turnover | 1.8 | 1.7 | 0.1 |  | 5.7%  |
| &nbsp;&nbsp;Used vehicle inventory turnover | 3.2 | 3.2 | (0.0) |  | (0.4%) |
| <u>Other data</u> |  |  |  |  |  |
| &nbsp;&nbsp;Active Customers<sup>(4)</sup> | 4229138 | 4615443 | (386305) |  | (8.4%) |
| &nbsp;&nbsp;Good Sam Club members <sup>(5)</sup> | 1608107 | 1804334 | (196227) |  | (10.9%) |
| &nbsp;&nbsp;Service bays <sup>(6)</sup> | 2811 | 2828 | (17) |  | (0.6%) |
| &nbsp;&nbsp;Finance and insurance gross profit as a % of total vehicle revenue | 13.1% | 13.1% | 8  | bps | n/a |
| &nbsp;&nbsp;Same store locations | 176 | n/a | n/a |  | n/a |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Nine Months Ended September 30,**  | **Nine Months Ended September 30,**  | |  | |
|  | **2025** | **2024** | **Increase**<br>**(decrease)** |  | **Percent**<br>**Change** |
| <u>Unit sales</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | 63708 | 58909 | 4799 |  | 8.1%  |
| &nbsp;&nbsp;Used vehicles | 51539 | 40459 | 11080 |  | 27.4%  |
| &nbsp;&nbsp;Total | 115247 | 99368 | 15879 |  | 16.0%  |
| <u>Average selling price</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | $36154 | $39520 | $(3366) |  | (8.5%) |
| &nbsp;&nbsp;Used vehicles | 30728 | 31284 | (556) |  | (1.8%) |
| <u>Same store unit sales</u><sup>(1)</sup> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | 58142 | 53381 | 4761 |  | 8.9%  |
| &nbsp;&nbsp;Used vehicles | 47498 | 37326 | 10172 |  | 27.3%  |
| &nbsp;&nbsp;Total | 105640 | 90707 | 14933 |  | 16.5%  |
| <u>Same store revenue</u><sup>(1)</sup> <u>($ in 000s)</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | $2101586 | $2123286 | $(21700) |  | (1.0%) |
| &nbsp;&nbsp;Used vehicles | 1456379 | 1171749 | 284630 |  | 24.3%  |
| &nbsp;&nbsp;Products, service and other | 480432 | 509885 | (29453) |  | (5.8%) |
| &nbsp;&nbsp;Finance and insurance, net | 489161 | 441446 | 47715 |  | 10.8%  |
| &nbsp;&nbsp;Total | $4527558 | $4246366 | $281192 |  | 6.6%  |
| <u>Average gross profit per unit</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | $4845 | $5634 | $(789) |  | (14.0%) |
| &nbsp;&nbsp;Used vehicles | 5885 | 5722 | 163 |  | 2.8%  |
| &nbsp;&nbsp;Finance and insurance, net per vehicle unit | 4583 | 4838 | (255) |  | (5.3%) |
| &nbsp;&nbsp;Total vehicle front-end yield<sup>(2)</sup> | 9893 | 10508 | (615) |  | (5.9%) |
| <u>Gross margin</u> |  |  |  |  |  |
| &nbsp;&nbsp;Good Sam Services and Plans | 59.2% | 65.1% | (590) | bps |  |
| &nbsp;&nbsp;New vehicles | 13.4% | 14.3% | (86) | bps |  |
| &nbsp;&nbsp;Used vehicles | 19.2% | 18.3% | 86  | bps |  |
| &nbsp;&nbsp;Products, service and other | 47.1% | 43.5% | 358  | bps |  |
| &nbsp;&nbsp;Finance and insurance, net | 100.0% | 100.0% | unch |  |  |
| &nbsp;&nbsp;Good Sam Club | 88.4% | 88.8% | (38) | bps |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Subtotal RV and Outdoor Retail | 28.7% | 28.5% | 25  | bps |  |
| &nbsp;&nbsp;Total gross margin | 29.6% | 29.6% | 3  | bps |  |
| <u>Other data</u> |  |  |  |  |  |
| &nbsp;&nbsp;Finance and insurance gross profit as a % of total vehicle revenue | 13.6% | 13.4% | 21  | bps | n/a |
| &nbsp;&nbsp;Same store locations | 176 | n/a | n/a |  | n/a |

---

unch – unchanged

bps – basis points

n/a – not applicable

&nbsp;&nbsp;&nbsp;&nbsp;(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.

&nbsp;&nbsp;&nbsp;&nbsp;(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.

&nbsp;&nbsp;&nbsp;&nbsp;(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.

&nbsp;&nbsp;&nbsp;&nbsp;(4) An Active Customer is a customer who has transacted with us in any of the eight most recently completed fiscal quarters prior to the date of measurement.

&nbsp;&nbsp;&nbsp;&nbsp;(5) Excludes Good Sam Club members under the free basic plan, which was introduced in November 2023 and provides for limited participation in the loyalty point program without access to the remaining member benefits.

&nbsp;&nbsp;&nbsp;&nbsp;(6) A service bay is a fully-constructed bay dedicated to service, installation, and collision offerings.

------

**Camping World Holdings, Inc. and Subsidiaries**

**Consolidated Balance Sheets (unaudited)**

(In Thousands Except Per Share Amounts)

---

| | | | |
|:---|:---|:---|:---|
|  | **September 30,** <br>**2025** | **December 31,** <br>**2024** | **September 30,** <br>**2024** |
| **Assets** |  |  |  |
| Current assets:  |  |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $230513 | $208422 | $28380 |
| &nbsp;&nbsp;&nbsp;Contracts in transit | 110220 | 61222 | 111879 |
| &nbsp;&nbsp;&nbsp;Accounts receivable, net | 122357 | 120412 | 118300 |
| &nbsp;&nbsp;&nbsp;Inventories | 2026392 | 1821837 | 1781656 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other assets | 57644 | 58045 | 57158 |
| &nbsp;&nbsp;&nbsp;Assets held for sale | 38431 | 1350 | 10353 |
| Total current assets | 2585557 | 2271288 | 2107726 |
| Property and equipment, net | 895270 | 846760 | 836824 |
| Operating lease assets | 716467 | 739352 | 755223 |
| Deferred tax assets, net | 1495 | 215140 | 201654 |
| Intangible assets, net | 16703 | 19469 | 20413 |
| Goodwill | 748951 | 734023 | 732813 |
| Other assets | 34524 | 37245 | 34339 |
| Total assets | $4998967 | $4863277 | $4688992 |
| **Liabilities and stockholders' equity** |  |  |  |
| Current liabilities:  |  |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable | $224615 | $145346 | $221292 |
| &nbsp;&nbsp;&nbsp;Accrued liabilities | 177866 | 118557 | 182926 |
| &nbsp;&nbsp;&nbsp;Deferred revenues | 98293 | 92124 | 100894 |
| &nbsp;&nbsp;&nbsp;Current portion of operating lease liabilities | 65497 | 61993 | 60481 |
| &nbsp;&nbsp;&nbsp;Current portion of finance lease liabilities | 8689 | 7044 | 7077 |
| &nbsp;&nbsp;&nbsp;Current portion of Tax Receivable Agreement liability | 1200 |  |  |
| &nbsp;&nbsp;&nbsp;Current portion of long-term debt | 22749 | 23275 | 23798 |
| &nbsp;&nbsp;&nbsp;Notes payable – floor plan, net | 1361019 | 1161713 | 1030187 |
| &nbsp;&nbsp;&nbsp;Other current liabilities | 84896 | 70900 | 83906 |
| Total current liabilities | 2044824 | 1680952 | 1710561 |
| Operating lease liabilities, net of current portion | 732884 | 764113 | 779873 |
| Finance lease liabilities, net of current portion | 128315 | 131004 | 132784 |
| Tax Receivable Agreement liability, net of current portion |  | 150372 | 149866 |
| Revolving line of credit |  |  | 31885 |
| Long-term debt, net of current portion | 1459307 | 1493318 | 1506027 |
| Deferred revenues | 61844 | 63642 | 67647 |
| Other long-term liabilities | 88819 | 94927 | 93890 |
| Total liabilities | 4515993 | 4378328 | 4472533 |
| Commitments and contingencies |  |  |  |
| Stockholders' equity: |  |  |  |
| &nbsp;&nbsp;&nbsp;Preferred stock, par value $0.01 per share – 20,000 shares authorized; none issued and outstanding |  |  |  |
| &nbsp;&nbsp;&nbsp;Class A common stock, par value $0.01 per share – 250,000 shares authorized; 62,819, 62,502 and 49,571 shares issued, respectively, and 62,819, 62,502 and 45,342 shares outstanding, respectively | 628 | 625 | 496 |
| &nbsp;&nbsp;&nbsp;Class B common stock, par value $0.0001 per share – 75,000 shares authorized; 39,466 shares issued and outstanding | 4 | 4 | 4 |
| &nbsp;&nbsp;&nbsp;Class C common stock, par value $0.0001 per share – 0.001 share authorized, issued and outstanding  |  |  |  |
| &nbsp;&nbsp;&nbsp;Additional paid-in capital | 209349 | 193692 | 127602 |
| &nbsp;&nbsp;&nbsp;Treasury stock, at cost; 4,229 shares at September 30, 2024 |  |  | (148170) |
| &nbsp;&nbsp;&nbsp;Retained earnings  | 86235 | 132241 | 171652 |
| Total stockholders' equity attributable to Camping World Holdings, Inc. | 296216 | 326562 | 151584 |
| Non-controlling interests | 186758 | 158387 | 64875 |
| Total stockholders' equity  | 482974 | 484949 | 216459 |
| Total liabilities and stockholders' equity  | $4998967 | $4863277 | $4688992 |

---

------

**Camping World Holdings, Inc. and Subsidiaries**

**Summary of Consolidated Statements of Cash Flows (unaudited)**

(In Thousands)

---

| | | |
|:---|:---|:---|
|  | **Nine Months Ended September 30,**  | **Nine Months Ended September 30,**  |
|  | **2025** | **2024** |
| **Net cash provided by operating activities** | $95236 | $408541 |
| **Investing activities** |  |  |
| Purchases of property and equipment | (84130) | (68194) |
| Proceeds from sale or disposal of property and equipment | 3650 | 3820 |
| Purchases of real property | (122842) | (1243) |
| Proceeds from the sale or disposal of real property | 53769 | 48434 |
| Purchases of businesses, net of cash acquired | (81203) | (62323) |
| Proceeds from divestiture of business | 11027 | 19957 |
| Purchases of other investments | (6668) |  |
| Proceeds from other investments | 326 |  |
| Purchases of intangible assets |  | (142) |
| Proceeds from sale of intangible assets |  | 2595 |
| Net cash used in investing activities | (226071) | (57096) |
| **Financing activities** |  |  |
| Proceeds from long-term debt |  | 55624 |
| Payments on long-term debt | (38223) | (66763) |
| Net proceeds (payments) on notes payable – floor plan, net | 226342 | (317519) |
| Borrowings on revolving line of credit |  | 43000 |
| Payments on revolving line of credit |  | (32000) |
| Payments on finance leases | (5540) | (5684) |
| Payments on sale-leaseback arrangement | (151) | (147) |
| Payment of debt issuance costs |  | (876) |
| Payments of stock offering costs | (572) |  |
| Dividends on Class A common stock | (23504) | (16940) |
| Proceeds from exercise of stock options |  | 549 |
| RSU shares withheld for tax | (2940) | (3110) |
| Distributions to holders of LLC common units | (2486) | (18846) |
| Net cash provided by (used in) financing activities | 152926 | (362712) |
| Increase (decrease) in cash and cash equivalents | 22091 | (11267) |
| Cash and cash equivalents at beginning of the period | 208422 | 39647 |
| Cash and cash equivalents at end of the period | $230513 | $28380 |

---

------

**(Loss) Earnings Per Share**

Basic (loss) earnings per share of Class A common stock is computed by dividing net (loss) income attributable to Camping World Holdings, Inc. by the weighted-average number of shares of Class A common stock outstanding during the period. Diluted (loss) earnings per share of Class A common stock is computed by dividing net (loss) income attributable to Camping World Holdings, Inc. by the weighted-average number of shares of Class A common stock outstanding adjusted to give effect to potentially dilutive securities.

The following table sets forth reconciliations of the numerators and denominators used to compute basic and diluted (loss) earnings per share of Class A common stock (unaudited):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| <br>(In thousands except per share amounts) | **2025** | **2024** | **2025** | **2024** |
| **Numerator:** |  |  |  |  |
| &nbsp;&nbsp;Net (loss) income | $(29351) | $8056 | $3490 | $(19336) |
| &nbsp;&nbsp;Less: net (loss) income attributable to non-controlling interests | (11087) | (2555) | (25992) | 12301 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net (loss) income attributable to Camping World Holdings, Inc. — basic | $(40438) | $5501 | $(22502) | $(7035) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Add: reallocation of net (loss) income attributable to non-controlling interests from the assumed redemption of common units of CWGS, LLC for Class A common stock |  | 2127 |  | (8525) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net (loss) income attributable to Camping World Holdings, Inc. — diluted | $(40438) | $7628 | $(22502) | $(15560) |
| **Denominator:** |  |  |  |  |
| &nbsp;&nbsp;Weighted-average shares of Class A common stock outstanding — basic | 62735 | 45232 | 62627 | 45124 |
| &nbsp;&nbsp;&nbsp;&nbsp;Dilutive restricted stock units |  | 341 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Dilutive common units of CWGS, LLC that are convertible into Class A common stock |  | 40045 |  | 40045 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Weighted-average shares of Class A common stock outstanding — diluted | 62735 | 85618 | 62627 | 85169 |
| (Loss) earnings per share of Class A common stock — basic | $(0.64) | $0.12 | $(0.36) | $(0.16) |
| (Loss) earnings per share of Class A common stock — diluted | $(0.64) | $0.09 | $(0.36) | $(0.18) |
| Weighted-average anti-dilutive securities excluded from the computation of diluted (loss) earnings per share of Class A common stock: |  |  |  |  |
| &nbsp;&nbsp;Stock options to purchase Class A common stock | 144 | 158 | 150 | 182 |
| &nbsp;&nbsp;Restricted stock units | 2359 | 890 | 2423 | 2031 |
| &nbsp;&nbsp;Common units of CWGS, LLC that are convertible into Class A common stock | 39895 |  | 39895 |  |
| Weighted-average contingently issuable shares excluded from the computation of diluted (loss) earnings per share of Class A common stock since all necessary conditions had not been satisfied: |  |  |  |  |
| &nbsp;&nbsp;Performance stock units | 750 |  | 750 |  |

---

**Non-GAAP Financial Measures**

To supplement our condensed 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 Income Attributable to Camping World Holdings, Inc. – Basic; Adjusted Net Income Attributable to Camping World Holdings, Inc. – Diluted; Adjusted Earnings Per Share – Basic; Adjusted Earnings Per Share – Diluted; and SG&A Excluding SBC (collectively the "Non-GAAP Financial Measures"). We believe that these Non-GAAP Financial Measures, when used in conjunction with GAAP financial measures, provide useful information about operating results, enhance the overall understanding of past financial performance and future prospects, and allow for greater transparency with respect to the key metrics we use in our financial and operational decision making. Certain of these Non-GAAP Financial Measures are also frequently used by analysts, investors and other interested parties to evaluate companies in the Company's industry and are used by management to evaluate our operating performance, to evaluate the effectiveness of strategic initiatives and for planning purposes. By providing these Non-GAAP Financial Measures, together with reconciliations, we believe we are enhancing investors' understanding of our business and our results of operations, as well as assisting investors in evaluating how well we are executing our strategic initiatives. In addition, our Senior Secured Credit Facilities use Adjusted EBITDA, as calculated for our subsidiary CWGS Group, LLC, to measure our compliance with covenants such as the consolidated leverage ratio. The Non-GAAP Financial Measures have limitations as analytical tools, and the presentation of this financial information is not intended to be considered in isolation or

------

as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. They should not be construed as an inference that the Company's future results will be unaffected by any items adjusted for in these Non-GAAP Financial Measures. In evaluating these Non-GAAP Financial Measures, it is reasonable to expect that certain of these items will occur in future periods. 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. Each of the normal recurring adjustments and other adjustments described in this section and in the reconciliation tables below help management with a measure of our core operating performance over time by removing items that are not related to day-to-day operations.

Our earnings call on October 29, 2025 may present guidance that includes Adjusted EBITDA. A full reconciliation of the forecasted Adjusted EBITDA to its most-directly comparable GAAP metric cannot be provided without unreasonable efforts due to the inherent difficulty in forecasting and quantifying with reasonable accuracy significant items required for the reconciliations.

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.

*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 (benefit) and depreciation and amortization. We define "Adjusted EBITDA" as EBITDA further adjusted for the impact of certain noncash and other items that we do not consider in our evaluation of ongoing operating performance. These items include, among other things, long-lived asset impairment, lease termination costs, gains and losses on sale or disposal of assets, net, SBC, Tax Receivable Agreement liability adjustment, losses and gains 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. We caution investors that amounts presented in accordance with our definitions of EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin may not be comparable to similar measures disclosed by our competitors, because not all companies and analysts calculate EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin in the same manner. We present EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin because we consider them to be important supplemental measures of our performance and believe they are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry. Management believes 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.

The following table reconciles EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin to the most directly comparable GAAP financial performance measures (unaudited):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| <br>($ in thousands) | **2025** | **2024** | **2025** | **2024** |
| **EBITDA and Adjusted EBITDA:** |  |  |  |  |
| &nbsp;&nbsp;Net (loss) income | $(29351) | $8056 | $3490 | $(19336) |
| &nbsp;&nbsp;Other interest expense, net | 30982 | 35877 | 92349 | 108124 |
| &nbsp;&nbsp;Depreciation and amortization | 25654 | 20583 | 71617 | 59905 |
| &nbsp;&nbsp;Income tax expense (benefit) | 207459 | (2049) | 222309 | (3156) |
| &nbsp;&nbsp;&nbsp;&nbsp;Subtotal EBITDA | 234744 | 62467 | 389765 | 145537 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Long-lived asset impairment (a) | 617 | 1944 | 1237 | 12355 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Lease termination (b) | 76 | (2625) | (31) | (2585) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss (gain) on sale or disposal of assets, net (c) | 534 | (5) | (104) | 9525 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;SBC (d) | 7750 | 5573 | 23464 | 16167 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Tax Receivable Agreement liability adjustment (e) | (149172) |  | (149172) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss and/or impairment on investments in equity securities (f) | 1163 | 162 | 3920 | 337 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted EBITDA | $95712 | $67516 | $269079 | $181336 |

---

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| <br>(as percentage of total revenue) | **2025** | **2024** | **2025** | **2024** |
| **Adjusted EBITDA margin:** |  |  |  |  |
| &nbsp;&nbsp;Net (loss) income margin | (1.6%) | 0.5% | 0.1% | (0.4%) |
| &nbsp;&nbsp;Other interest expense, net | 1.7% | 2.1% | 1.8% | 2.2% |
| &nbsp;&nbsp;Depreciation and amortization | 1.4% | 1.2% | 1.4% | 1.2% |
| &nbsp;&nbsp;Income tax expense (benefit) | 11.5% | (0.1%) | 4.3% | (0.1%) |
| &nbsp;&nbsp;&nbsp;&nbsp;Subtotal EBITDA margin | 13.0% | 3.6% | 7.5% | 3.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Long-lived asset impairment (a) | 0.0% | 0.1% | 0.0% | 0.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Lease termination (b) | 0.0% | (0.2%) | (0.0%) | (0.1%) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss (gain) on sale or disposal of assets, net (c) | 0.0% | (0.0%) | (0.0%) | 0.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;SBC (d) | 0.4% | 0.3% | 0.5% | 0.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Tax Receivable Agreement liability adjustment (e) | (8.3%) |  | (2.9%) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss and/or impairment on investments in equity securities (f) | 0.1% | 0.0% | 0.1% | 0.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted EBITDA margin | 5.3% | 3.9% | 5.2% | 3.7% |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **TTM Ended** |
| <br>($ in thousands) | **September 30,** <br>**2025** | **June 30,**<br>**2025** | **March 31,**<br>**2025** | **December 31,**<br>**2024** | **September 30,** <br>**2025** |
| **Adjusted EBITDA:** |  |  |  |  |  |
| &nbsp;&nbsp;Net (loss) income | $(29351) | $57523 | $(24682) | $(59544) | $(56054) |
| &nbsp;&nbsp;Other interest expense, net | 30982 | 30836 | 30531 | 32320 | 124669 |
| &nbsp;&nbsp;Depreciation and amortization | 25654 | 23419 | 22544 | 21285 | 92902 |
| &nbsp;&nbsp;Income tax expense (benefit) | 207459 | 18321 | (3471) | (8221) | 214088 |
| &nbsp;&nbsp;&nbsp;&nbsp;Subtotal EBITDA | 234744 | 130099 | 24922 | (14160) | 375605 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Long-lived asset impairment (a) | 617 |  | 620 | 2706 | 3943 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Lease termination (b) | 76 | (107) |  | 288 | 257 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss (gain) on sale or disposal of assets, net (c) | 534 | 1185 | (1823) | 330 | 226 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;SBC (d) | 7750 | 8444 | 7270 | 5418 | 28882 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Tax Receivable Agreement liability adjustment (e) | (149172) |  |  |  | (149172) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss and/or impairment on investments in equity securities (f) | 1163 | 2600 | 157 | 2925 | 6845 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted EBITDA | $95712 | $142221 | $31146 | $(2493) | $266586 |

---

&nbsp;&nbsp;&nbsp;&nbsp;(a) Represents long-lived asset impairment charges related to the RV and Outdoor Retail segment.

&nbsp;&nbsp;&nbsp;&nbsp;(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.

&nbsp;&nbsp;&nbsp;&nbsp;(c) Represents an adjustment to eliminate the gains and losses on disposals and sales of various assets.

&nbsp;&nbsp;&nbsp;&nbsp;(d) Represents noncash SBC expense relating to employees, directors, and consultants of the Company.

&nbsp;&nbsp;&nbsp;&nbsp;(e) Represents an adjustment to the Tax Receivable Agreement liability for the change in the determination of the realizability of future cash tax benefits underlying the estimate of future payments under the Tax Receivable Agreement.

&nbsp;&nbsp;&nbsp;&nbsp;(f) Represents loss and/or impairment on investments in equity securities and interest income relating to any notes receivables with those investments.

*Adjusted Net Income Attributable to Camping World Holdings, Inc. and Adjusted Earnings Per Share*

We define "Adjusted Net Income Attributable to Camping World Holdings, Inc. – Basic" as net (loss) 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 items include, among other things, long-lived asset impairment, lease termination costs, gains and losses on sale or disposal of assets, net, SBC, Tax Receivable Agreement liability adjustment, loss and/or impairment on investments in equity securities, other unusual or one-time items, the income tax (expense) benefit effect of these adjustments, income tax expense impact from significant change in valuation allowance against deferred tax assets, and the effect of net (loss) income attributable to non-controlling interests from these adjustments.

We define "Adjusted Net Income Attributable to Camping World Holdings, Inc. – Diluted" as Adjusted Net 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.

We define "Adjusted Earnings Per Share – Basic" as Adjusted Net Income Attributable to Camping World Holdings, Inc. - Basic divided by the weighted-average shares of Class A common stock outstanding. We define

------

"Adjusted Earnings Per Share – Diluted" as Adjusted Net Income Attributable to Camping World Holdings, Inc. – Diluted divided by the weighted-average shares of Class A common stock outstanding, assuming (i) the redemption of all outstanding common units in CWGS, LLC for newly-issued shares of Class A common stock of Camping World Holdings, Inc., if dilutive, and (ii) the dilutive effect of stock options and restricted stock units, if any. We present Adjusted Net Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted Earnings Per Share – Basic, and Adjusted 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.

The following table reconciles Adjusted Net Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted Earnings Per Share – Basic, and Adjusted Earnings Per Share – Diluted to the most directly comparable GAAP financial performance measure:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| <br>(In thousands except per share amounts) | **2025** | **2024** | **2025** | **2024** |
| **Numerator:** |  |  |  |  |
| &nbsp;&nbsp;Net (loss) income attributable to Camping World Holdings, Inc. | $(40438) | $5501 | $(22502) | $(7035) |
| &nbsp;&nbsp;Adjustments related to basic calculation: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-lived asset impairment (a): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross adjustment | 617 | 1944 | 1237 | 12355 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax expense for above adjustment (b) |  | (258) |  | (1636) |
| &nbsp;&nbsp;&nbsp;&nbsp;Lease termination (c): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross adjustment | 76 | (2625) | (31) | (2585) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax benefit for above adjustment (b) |  | 348 |  | 343 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss (gain) on sale or disposal of assets (d): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross adjustment | 534 | (5) | (104) | 9525 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax (expense) benefit for above adjustment (b) | (14) | 1 | (10) | (1261) |
| &nbsp;&nbsp;&nbsp;&nbsp;SBC (e): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross adjustment | 7750 | 5573 | 23464 | 16167 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax expense for above adjustment (b) | (4) | (746) | (18) | (2163) |
| &nbsp;&nbsp;&nbsp;&nbsp;Tax Receivable Agreement liability adjustment (f): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross adjustment | (149172) |  | (149172) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax benefit for above adjustment (b) | 37293 |  | 37293 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss and/or impairment on investments in equity securities (g): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross adjustment | 1163 | 162 | 3920 | 337 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax expense for above adjustment (b) |  | (21) |  | (44) |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax expense impact from significant change in valuation allowance against deferred tax assets (h): | 175387 |  | 175387 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjustment to net (loss) income attributable to non-controlling interests resulting from the above adjustments (i) | (3935) | (2365) | (11074) | (16817) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted net income attributable to Camping World Holdings, Inc. – basic | 29257 | 7509 | 58390 | 7186 |
| &nbsp;&nbsp;Adjustments related to diluted calculation: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Reallocation of net income attributable to non-controlling interests from the dilutive effect of stock options and restricted stock units (j) |  |  | 47 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Reallocation of net income attributable to non-controlling interests from the dilutive redemption of common units in CWGS, LLC (j) | 15022 | 4920 |  | 4516 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax on reallocation of net income attributable to non-controlling interests from the dilutive redemption of common units in CWGS, LLC (k) |  | (1015) |  | (413) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted net income attributable to Camping World Holdings, Inc. – diluted | $44279 | $11414 | $58437 | $11289 |
| **Denominator:** |  |  |  |  |
| &nbsp;&nbsp;Weighted-average Class A common shares outstanding – basic | 62735 | 45232 | 62627 | 45124 |
| &nbsp;&nbsp;Adjustments related to diluted calculation: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (l) | 39895 | 40045 |  | 40045 |
| &nbsp;&nbsp;&nbsp;&nbsp;Dilutive options to purchase Class A common stock (l) |  |  |  | 10 |
| &nbsp;&nbsp;&nbsp;&nbsp;Dilutive restricted stock units (l) | 195 | 341 | 195 | 252 |
| &nbsp;&nbsp;Adjusted weighted average Class A common shares outstanding – diluted | 102825 | 85618 | 62822 | 85431 |
| Adjusted earnings per share - basic | $0.47 | $0.17 | $0.93 | $0.16 |
| Adjusted earnings per share - diluted | $0.43 | $0.13 | $0.93 | $0.13 |

---

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| <br>(In thousands except per share amounts) | **2025** | **2024** | **2025** | **2024** |
| **Anti-dilutive amounts (m):** |  |  |  |  |
| &nbsp;&nbsp;**Numerator:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Reallocation of net income attributable to non-controlling interests from the anti-dilutive redemption of common units in CWGS, LLC (j) | $— | $— | $37018 | $— |
| &nbsp;&nbsp;**Denominator:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Anti-dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (l) |  |  | 39895 |  |
| **Reconciliation of per share amounts:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;(Loss) earnings per share of Class A common stock — basic | $(0.64) | $0.12 | $(0.36) | $(0.16) |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-GAAP Adjustments (n) | 1.11 | 0.05 | 1.29 | 0.32 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted earnings per share - basic | $0.47 | $0.17 | $0.93 | $0.16 |
| &nbsp;&nbsp;&nbsp;&nbsp;(Loss) earnings per share of Class A common stock — diluted | $(0.64) | $0.09 | $(0.36) | $(0.18) |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-GAAP Adjustments (n) | 1.11 | 0.04 | 1.29 | 0.31 |
| &nbsp;&nbsp;&nbsp;&nbsp;Dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (o) | (0.04) |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted earnings per share - diluted | $0.43 | $0.13 | $0.93 | $0.13 |

---

&nbsp;&nbsp;&nbsp;&nbsp;(a) Represents long-lived asset impairment charges related to the RV and Outdoor Retail segment.

&nbsp;&nbsp;&nbsp;&nbsp;(b) Represents the current and deferred income tax expense or benefit effect of the above adjustments. For the three and nine months ended September 30, 2025, the income tax impact for many of the adjustments related to the public holding company, CWH, which had a full valuation allowance against its net deferred tax assets, for which no income tax benefit or expense could be recognized. This assumption uses a blended statutory tax rate of 25.0% for the adjustments for the 2025 and 2024 periods, which represent the estimated tax rates that would apply had the above adjustments been included in the determination of our non-GAAP metric.

&nbsp;&nbsp;&nbsp;&nbsp;(c) Represents the (gain) loss on termination of operating leases resulting from lease termination fees and the derecognition of the operating lease assets and liabilities.

&nbsp;&nbsp;&nbsp;&nbsp;(d) Represents an adjustment to eliminate the gains and losses on disposals and sales of various assets.

&nbsp;&nbsp;&nbsp;&nbsp;(e) Represents noncash SBC expense relating to employees, directors, and consultants of the Company.

&nbsp;&nbsp;&nbsp;&nbsp;(f) Represents an adjustment to the Tax Receivable Agreement liability for the change in the determination of the realizability of future cash tax benefits underlying the estimate of future payments under the Tax Receivable Agreement.

&nbsp;&nbsp;&nbsp;&nbsp;(g) Represents losses and/or impairment on investments in equity securities and interest income relating to any notes receivable with those investments.

&nbsp;&nbsp;&nbsp;&nbsp;(h) Represents the income tax expense relating to the valuation allowance for deferred tax assets for CWH, the public holding company.

&nbsp;&nbsp;&nbsp;&nbsp;(i) Represents the adjustment to net income attributable to non-controlling interests resulting from the above adjustments that impact the net income of CWGS, LLC. This adjustment uses the non-controlling interest's weighted average ownership of CWGS, LLC of 38.8% and 46.8% for the three months ended September 30, 2025 and 2024, respectively, and 38.8% and 46.9% for the nine months ended September 30, 2025 and 2024, respectively.

&nbsp;&nbsp;&nbsp;&nbsp;(j) 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.

&nbsp;&nbsp;&nbsp;&nbsp;(k) Represents the income tax expense effect of the above adjustment for reallocation of net income attributable to non-controlling interests. For the three and nine months ended September 30, 2025, the income tax impact of this reallocation adjustment related to the public holding company, CWH, which had a full valuation allowance against its net deferred tax assets, for which no income tax benefit or expense could be recognized. This assumption uses a blended statutory tax rate of 25.0% for the adjustments for the 2025 and 2024 periods.

&nbsp;&nbsp;&nbsp;&nbsp;(l) Represents the impact to the denominator for stock options, restricted stock units, and/or common units of CWGS, LLC.

&nbsp;&nbsp;&nbsp;&nbsp;(m) The below amounts have not been considered in our adjusted earnings per share – diluted amounts as the effect of these items are anti-dilutive. Additionally, 750,000 performance stock units granted in January 2025 were excluded from the calculation of our adjusted earnings per share – diluted, since they represent contingently issuable shares for which all of the necessary conditions had not been satisfied.

&nbsp;&nbsp;&nbsp;&nbsp;(n) Represents the per share impact of the Non-GAAP adjustments to net (loss) income detailed above (see (a) through (i) above).

&nbsp;&nbsp;&nbsp;&nbsp;(o) Represents the per share impact of stock options, restricted stock units, and/or common units of CWGS, LLC from the difference in their dilutive impact between the GAAP and Non-GAAP earnings per share calculations.

Our "Up-C" corporate structure may make it difficult to compare our results with those of companies with a more traditional corporate structure. There can be a significant fluctuation in the numerator and denominator for the calculation of our adjusted earnings per share – diluted depending on if the common units in CWGS, LLC are considered dilutive or anti-dilutive for a given period. To improve comparability of our financial results, users of our financial statements may find it useful to review our loss per share assuming the full redemption of common units in CWGS, LLC for all periods, even when those common units would be anti-dilutive. The relevant numerator and denominator adjustments have been provided under "Anti-dilutive amounts" in the table above (see (m) above).

------

*SG&A Excluding SBC*

We define "SG&A Excluding SBC" as SG&A before SBC relating to SG&A. We caution investors that amounts presented in accordance with our definition of SG&A Excluding SBC may not be comparable to similar measures disclosed by our competitors, because not all companies and analysts calculate SG&A Excluding SBC in the same manner. We present SG&A Excluding SBC because we believe that investors' understanding of our performance and drivers of our other Non-GAAP Financial Measures, such as Adjusted EBITDA, is enhanced by including this Non-GAAP Financial Measure. We believe it provides a reasonable basis for comparing our ongoing results of operations.

The following table reconciles SG&A Excluding SBC to the most directly comparable GAAP financial performance measure:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| <br>($ in thousands) | **2025** | **2024** | **2025** | **2024** |
| **SG&A Excluding SBC:** |  |  |  |  |
| &nbsp;&nbsp;SG&A | $411011 | $414209 | $1235945 | $1205358 |
| &nbsp;&nbsp;SBC - SG&A | (7632) | (5478) | (23121) | (15891) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;SG&A Excluding SBC: | $403379 | $408731 | $1212824 | $1189467 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;As a percentage of gross profit | 78.0% | 82.0% | 78.8% | 82.1% |

---

**Contacts**

Investors:

Brett Andress

InvestorRelations@campingworld.com

Media Outlets:<br>PR-CWGS@CampingWorld.com

------