# EDGAR Filing Document

**Accession Number:** 0001669779
**File Stem:** 0001104659-26-019118
**Filing Date:** 2026-2
**Character Count:** 75857
**Document Hash:** 3243fdf9771bbc6c533e1bddb13e8d29
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001104659-26-019118.hdr.sgml**: 20260224

**ACCESSION NUMBER**: 0001104659-26-019118

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 13

**CONFORMED PERIOD OF REPORT**: 20260224

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

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20260224

**DATE AS OF CHANGE**: 20260224

**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:** 26671653

**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._February 24, 2026

------

**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): February 24, 2026**

**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 February 24, 2026, Camping World Holdings, Inc. (the "Company") announced its financial results for the three months and year ended December 31, 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 February 24, 2026](cwh-20260224xex99d1.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: February 24, 2026

## Exhibit 99.1

Exhibit 99.1

**Camping World Holdings, Inc. Reports Fourth Quarter 2025 Results**

---

| | |
|:---|:---|
| ◾ | Fourth Quarter New and Used Vehicle Unit Same Store Sales Volume Increased 4%, Market Share at 13% |

---

---

| | |
|:---|:---|
| ◾ | Full Year Net Loss of $105.6 million, Driven largely by Adjustments to Deferred Tax Assets and the Tax Receivable Agreement Liability |

---

---

| | |
|:---|:---|
| ◾ | Full Year Adjusted EBITDA of $242.9 Million, Representing Year-Over-Year Growth of Over 35% |

---

---

| | |
|:---|:---|
| ◾ | Continue to Prioritize Deleveraging, Additional $50 Million of Long-Term Debt Repaid in 2026 to Date |

---

◾ Company Issues Streamlined 2026 Guidance

LINCOLNSHIRE, IL – February 24, 2026 (BUSINESS WIRE) -- Camping World Holdings, Inc. (NYSE: CWH) ("CWH" or, collectively with its subsidiaries, the "Company" or "Camping World"), America's Largest Recreational Vehicle Dealer, today reported results for the fourth quarter and full year ended December 31, 2025.

Matthew Wagner, Chief Executive Officer and President of CWH stated, "2025 was a pivotal year for our organization. We returned the business to growth, delivering Adjusted EBITDA growth in excess of 35%. We again grew our combined new and used market share to a record level, ending the year at over 13%. We completed an extensive dealership portfolio optimization process, resulting in a more efficient base comprised of nearly 200 locations. Lastly, we executed on our succession plans, and I could not be more honored and excited to build upon our market leading position."

Mr. Wagner continued, "We are focused on three well defined goals in 2026; new and used unit growth, accelerating Good Sam's growth, and SG&A cost efficiency. We are using this critical juncture to strengthen our foundation by proactively accelerating our new and used inventory turns, reinvesting in the customer experience across the enterprise, and reprioritizing cash flows to fortify our balance sheet."

**Balance Sheet and Cash Flow** 

At the end of the fourth quarter of 2025, cash and cash equivalents totaled $215 million. Total outstanding long-term debt was $1.472 billion. The Company's net debt leverage ratio<sup>(1)</sup> improved to 5.7x at the end of 2025 compared to 8.1x at the end of 2024. Tom Kirn, Chief Financial Officer of CWH commented, "I'm pleased with the progress we've made in 2025 by reducing our net debt leverage by over two turns. To date in 2026, we've continued that momentum, paying down an incremental $50 million of long-term debt."

**Dividend Update**

CWH historically paid a quarterly cash dividend to holders of Class A common stock. In February 2026, following consideration of forecasted tax distributions, the reduced availability of excess tax distributions to fund dividend payments driven partly by the impact of recent tax law changes, and in consideration of the Company's focus on reducing net debt leverage, the Company's Board of Directors determined to pause the regular cash dividend program. The Company's Board of Directors will monitor changes in the above factors and plans to re-evaluate the future of the dividend program at a later date.

**Full Year 2026 Outlook**<sup>(2)</sup>

Mr. Wagner stated, "Early season RV show momentum underscores our confidence in our ability to outpace broader RV unit industry trends and meaningfully grow our Adjusted EBITDA in 2026. To best position our organization for sustained, multi-year growth, we have implemented strict, corrective inventory management objectives to structurally improve our turnover rates. These actions are expected to result in gross margin headwinds in the first half of 2026, before providing tailwinds in the second half of the year and beyond."

For 2026, Camping World expects Adjusted EBITDA in the range of $275 million to $325 million. The Company's outlook takes into account prevailing trends in the RV industry, including consumer interest rate trends, consumer confidence and labor market trends, competitive dynamics, and other key macroeconomic factors that may influence overall demand.

&nbsp;&nbsp;&nbsp;&nbsp;(1) Net debt leverage ratio is equal to Net Debt <sup>(2)</sup> divided by Adjusted EBITDA <sup>(2)</sup> for the trailing twelve months.

&nbsp;&nbsp;&nbsp;&nbsp;(2) Adjusted EBITDA and Net Debt 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. A reconciliation for the Company's Adjusted

------

EBITDA outlook to the corresponding GAAP measure on a forward-looking basis cannot be provided without unreasonable efforts, as we are unable to provide reconciling information with respect to certain items. However, in 2026 the Company expects equity-based compensation of approximately $23-26 million, depreciation and amortization of approximately $85-95 million, and other interest expense of approximately $110-120 million, each of which is a reconciling item to Net Income.

**Fourth Quarter-over-Quarter Operating Highlights**

● Revenue was $1.2 billion for the fourth quarter, a decrease of $30.9 million, or 2.6%.

● New vehicle revenue was $457.8 million for the fourth quarter, a decrease of $39.7 million, or 8.0%, and new vehicle unit sales were 10,750 units, a decrease of 825 units, or 7.1%. Used vehicle revenue was $386.5 million for the fourth quarter, an increase of $38.4 million, or 11.0%, and used vehicle unit sales were 12,035 units, an increase of 1,462 units, or 13.8%. Combined new and used vehicle unit sales were 22,785, an increase of 637 units, or 2.9%.

● Average selling price of new vehicles sold decreased 0.9% and average selling price of used vehicles sold decreased 2.5%.

● Same store new vehicle unit sales decreased 5.3% for the fourth quarter and same store used vehicle unit sales increased 14.7%. Combined same store new and used vehicle unit sales increased 4.3%.

● New vehicle gross margin was 12.3%, a decrease of 291 basis points, driven primarily by the 2.5% increase in the average cost per new vehicle sold and the 0.9% decrease in the average selling price per new vehicle sold. Used vehicle gross margin was 16.0%, a decrease of 277 basis points, primarily due to the 2.5% lower average selling price and the 0.9% increase in the average cost per used vehicle sold, driven in part by accelerated sales of aged used vehicles in December.

● Products, service and other revenue was $160.5 million, a decrease of $21.0 million, or 11.6%, due in part to increased mix of labor towards used reconditioning as used vehicle sales volumes increased, as well as a reduction in appointments for customer pay work. Products, service and other gross margin was 46.4%, an increase of 312 basis points, driven by higher labor billing rates and improved accessory inventory management.

● Gross profit was $338.2 million, a decrease of $38.7 million, or 10.3%, and total gross margin was 28.8%, a decrease of 247 basis points. The gross profit decrease was mainly driven by the $19.3 million lower new vehicle gross profit, $7.6 million of decreased finance and insurance, net ("F&I") gross profit, $4.1 million of decreased products, service and other gross profit, and $3.5 million of decreased used vehicles gross profit.

● Selling, general and administrative expenses ("SG&A") were $367.3 million, a decrease of $0.5 million, or 0.1%. This decrease was primarily driven by a $13.1 million decrease in cash compensation expenses, other than commissions; a $4.3 million decrease in advertising expenses; and a $3.7 million decrease in commissions costs, partially offset by a $15.4 million increase in stock-based compensation ("SBC") expense and a $3.7 million increase in legal fees and reserves. The increase in SBC expense was primarily from $14.9 million of SBC expense relating to the December 2025 amendment to the employment agreement of our former Chairman and Chief Executive Officer, Marcus Lemonis, which included $6.7 million of SBC expense for accelerated vesting on restricted stock units granted in January 2025. SG&A Excluding SBC <sup>(3)</sup> was $346.6 million, a decrease of $15.9 million, or 4.4%.

● Floor plan interest expense was $19.4 million, an increase of $2.4 million, or 13.8%, primarily as a result of increased average floor plan balance, partially offset by lower average interest rates. Other interest expense, net was $29.5 million, a decrease of $2.8 million, or 8.8%, as a result of lower interest rates and, to a lesser extent, lower principal balances.

● Net loss was $(109.1) million for the fourth quarter of 2025, an increased loss of $49.6 million, or 83.3%. Adjusted EBITDA was $(26.2) million, an increased loss of $23.7 million.

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

● Diluted loss per share of Class A common stock was $(1.07), an increased loss of $0.51, or 91.1%. Adjusted loss per share – diluted <sup>(3)</sup> of Class A common stock was $(0.73), an increased loss of $0.26, or 55.3%.

● The total number of our store locations was 196 as of December 31, 2025, a net decrease of 10 store locations from December 31, 2024, or 4.9%, which included the consolidation of 17 store locations to improve the overall cost efficiency of the remaining store locations.

**Full Year-over-Year Operating Highlights**

● Revenue was $6.4 billion, an increase of $269.2 million, or 4.4%.

● New vehicle revenue was $2.8 billion, a decrease of $64.5 million, or 2.3%, and new vehicle unit sales were 74,458 units, an increase of 3,974 units, or 5.6%. Used vehicle revenue was $2.0 billion, an increase of $356.4 million, or 22.1%, and used vehicle unit sales were 63,574 units, an increase of 12,542 units, or 24.6%. Combined new and used vehicle unit sales were 138,032, an increase of 16,516 units, or 13.6%.

● Average selling price of new vehicles sold decreased 7.5% and average selling price of used vehicles sold decreased 2.0%.

● Same store new vehicle unit sales increased 6.9% and same store used vehicle unit sales increased 24.3%. Combined same store new and used vehicle unit sales increased 14.3%.

● New vehicle gross margin was 13.2%, a decrease of 120 basis points, driven primarily by the 7.5% decrease in the average selling price per new vehicle sold, partially offset by a 6.2% reduction in the average cost per new vehicle sold. Used vehicle gross margin was 18.5%, an increase of 14 basis points, primarily due to a 2.2% decrease in the average cost per unit sold, partially offset by the 2.0% lower average selling price.

● Products, service and other revenue was $757.0 million, a decrease of $63.1 million, or 7.7%, primarily due to increased mix of labor towards used reconditioning and away from customer pay and warranty work as used vehicle sales volumes increased, and the divestiture of our RV furniture business in May 2024, which contributed $9.3 million of revenue outside of the RV furniture sold through our store locations. Products, service and other gross margin was 46.9%, an increase of 348 basis points, driven by higher labor billing rates, improved gross margins on our aftermarket parts assortment, and the divestiture of the RV furniture business, which had a negative gross margin for 2024.

● Gross profit was $1.9 billion, an increase of $51.7 million, or 2.8%, and total gross margin was 29.5%, a slight decrease of 45 basis points. The gross profit increase was mainly driven by an additional $68.3 million of used vehicle gross profit resulting from the increase in used vehicle unit sales discussed above and an increase of $39.8 million in F&I gross profit from the 13.6% increase in combined new and used vehicle unit sales and new F&I product offerings, partially offset by a $42.6 million decrease in new vehicle gross profit driven primarily by the 120 basis point decrease in new vehicle gross margin discussed above. The gross margin decrease primarily resulted from the lower average selling price per new vehicle sold that was mostly offset by higher finance and insurance, net revenue that contributes 100.0% gross margin.

● SG&A was $1.6 billion, an increase of $30.1 million, or 1.9%. This increase was primarily driven by a $22.6 million increase in SBC expense; a $12.5 million increase in outside service provider fees related primarily to software expenses and related maintenance expense and an $11.4 million increase in commissions costs, partially offset by a $16.7 million decrease in employee cash compensation costs other than commissions. The increase in SBC expense was primarily from $14.9 million of SBC expense relating to the December 2025 amendment to the employment agreement of our former Chairman and Chief Executive Officer, Marcus Lemonis, which included $6.7 million of SBC expense for accelerated vesting on restricted stock units granted in January 2025, and $13.1 million of other SBC expense for

------

unmodified restricted stock units and performance stock units granted to Mr. Lemonis in January 2025. SG&A Excluding SBC<sup>(3)</sup> was $1.6 billion, an increase of $7.5 million, or 0.5%.

● Floor plan interest expense was $76.8 million, a decrease of $18.3 million, or 19.3%, primarily as a result of lower average interest rates. Other interest expense, net was $121.8 million, a decrease of $18.6 million, or 13.2%, 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 $182.8 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 $149.0 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 $(105.6) million, an increased loss of $26.8 million, or 33.9%. Adjusted EBITDA was $242.9 million, an increase of $64.1 million, or 35.8%.

● Diluted loss per share of Class A common stock was $(1.43), an increased loss of $0.63, or 78.8%. Adjusted earnings per share – diluted <sup>(3)</sup> of Class A common stock was $0.19, an increase of $0.59.

&nbsp;&nbsp;&nbsp;&nbsp;(3) Adjusted (loss) earnings per share – diluted 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.

**Earnings Conference Call and Webcast Information**

A conference call to discuss the Company's fourth quarter and fiscal year 2025 financial results is scheduled for February 25, 2026, 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# 10206607. 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 December 31, 2025, the Company owned 61.4% 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 fourth quarter and full year ended December 31, 2025 to our financial results from the fourth quarter and full year ended December 31, 2024, respectively.

**About Camping World Holdings, Inc.**

Camping World Holdings, Inc., headquartered in Lincolnshire, IL, (together with its subsidiaries) is America'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 deleveraging activities, inventory management objectives, investments in customer experience, future debt repayment, our dividend program 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 Annual Report on Form 10-K for the year ended December 31, 2025 following the date hereof, 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.

We intend to use our official Facebook, X 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**  | **Year Ended**  | **Year Ended**  |
|  | **December 31,**  | **December 31,**  | **December 31,**  | **December 31,**  |
|  | **2025** | **2024** | **2025** | **2024** |
| Revenue: |  |  |  |  |
| &nbsp;&nbsp;Good Sam Services and Plans | $46822 | $45505 | $199751 | $194575 |
| &nbsp;&nbsp;RV and Outdoor Retail |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;New vehicles | 457832 | 497533 | 2761149 | 2825640 |
| &nbsp;&nbsp;&nbsp;&nbsp;Used vehicles | 386510 | 348148 | 1970224 | 1613849 |
| &nbsp;&nbsp;&nbsp;&nbsp;Products, service and other | 160468 | 181431 | 756984 | 820111 |
| &nbsp;&nbsp;&nbsp;&nbsp;Finance and insurance, net | 111382 | 118993 | 639544 | 599718 |
| &nbsp;&nbsp;&nbsp;&nbsp;Good Sam Club | 10545 | 12854 | 41497 | 46081 |
| &nbsp;&nbsp;&nbsp;&nbsp;Subtotal | 1126737 | 1158959 | 6169398 | 5905399 |
| Total revenue | 1173559 | 1204464 | 6369149 | 6099974 |
| Costs applicable to revenue (exclusive of depreciation and amortization shown separately below): |  |  |  |  |
| &nbsp;&nbsp;Good Sam Services and Plans | 21761 | 18651 | 84201 | 70726 |
| &nbsp;&nbsp;RV and Outdoor Retail |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;New vehicles | 401594 | 421965 | 2396241 | 2418169 |
| &nbsp;&nbsp;&nbsp;&nbsp;Used vehicles | 324815 | 282951 | 1605232 | 1317152 |
| &nbsp;&nbsp;&nbsp;&nbsp;Products, service and other | 86020 | 102919 | 401598 | 463640 |
| &nbsp;&nbsp;&nbsp;&nbsp;Good Sam Club | 1133 | 1062 | 4725 | 4791 |
| &nbsp;&nbsp;&nbsp;&nbsp;Subtotal | 813562 | 808897 | 4407796 | 4203752 |
| Total costs applicable to revenue | 835323 | 827548 | 4491997 | 4274478 |
| Gross profit (exclusive of depreciation and amortization shown separately below): |  |  |  |  |
| &nbsp;&nbsp;Good Sam Services and Plans | 25061 | 26854 | 115550 | 123849 |
| &nbsp;&nbsp;RV and Outdoor Retail |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;New vehicles | 56238 | 75568 | 364908 | 407471 |
| &nbsp;&nbsp;&nbsp;&nbsp;Used vehicles | 61695 | 65197 | 364992 | 296697 |
| &nbsp;&nbsp;&nbsp;&nbsp;Products, service and other | 74448 | 78512 | 355386 | 356471 |
| &nbsp;&nbsp;&nbsp;&nbsp;Finance and insurance, net | 111382 | 118993 | 639544 | 599718 |
| &nbsp;&nbsp;&nbsp;&nbsp;Good Sam Club | 9412 | 11792 | 36772 | 41290 |
| &nbsp;&nbsp;&nbsp;&nbsp;Subtotal | 313175 | 350062 | 1761602 | 1701647 |
| Total gross profit | 338236 | 376916 | 1877152 | 1825496 |
| Operating expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Selling, general, and administrative | 367277 | 367759 | 1603222 | 1573117 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 23718 | 21285 | 95335 | 81190 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-lived asset impairment |  | 2706 | 1237 | 15061 |
| &nbsp;&nbsp;&nbsp;&nbsp;(Gain) loss on lease termination and/or remeasurement | (1965) | 288 | (1996) | (2297) |
| &nbsp;&nbsp;&nbsp;&nbsp;(Gain) loss on sale or disposal of assets | (746) | 330 | (850) | 9855 |
| Total operating expenses | 388284 | 392368 | 1696948 | 1676926 |
| (Loss) income from operations | (50048) | (15452) | 180204 | 148570 |
| Other expense |  |  |  |  |
| &nbsp;&nbsp;Floor plan interest expense | (19430) | (17068) | (76786) | (95121) |
| &nbsp;&nbsp;Other interest expense, net  | (29487) | (32320) | (121836) | (140444) |
| &nbsp;&nbsp;Tax Receivable Agreement liability adjustment | (216) |  | 148956 |  |
| &nbsp;&nbsp;Other expense, net | (6459) | (2925) | (10379) | (3262) |
| Total other expense | (55592) | (52313) | (60045) | (238827) |
| (Loss) income before income taxes | (105640) | (67765) | 120159 | (90257) |
| Income tax (expense) benefit | (3488) | 8221 | (225797) | 11377 |
| Net loss | (109128) | (59544) | (105638) | (78880) |
| Less: net loss attributable to non-controlling interests | 41831 | 27942 | 15839 | 40243 |
| Net loss attributable to Camping World Holdings, Inc. | $(67297) | $(31602) | $(89799) | $(38637) |
| Loss per share of Class A common stock: |  |  |  |  |
| &nbsp;&nbsp;Basic | $(1.07) | $(0.56) | $(1.43) | $(0.80) |
| &nbsp;&nbsp;Diluted | $(1.07) | $(0.56) | $(1.43) | $(0.80) |
| Weighted average shares of Class A common stock outstanding: |  |  |  |  |
| &nbsp;&nbsp;Basic | 63013 | 56586 | 62724 | 48005 |
| &nbsp;&nbsp;Diluted | 63013 | 56586 | 62724 | 48005 |

---

------

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

**Supplemental Data (unaudited)**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended December 31,**  | **Three Months Ended December 31,**  | |  | |
|  | **2025** | **2024** | **Increase**<br>**(decrease)** |  | **Percent**<br>**Change** |
| <u>Unit sales</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | 10750 | 11575 | (825) |  | (7.1%) |
| &nbsp;&nbsp;Used vehicles | 12035 | 10573 | 1462 |  | 13.8%  |
| &nbsp;&nbsp;Total | 22785 | 22148 | 637 |  | 2.9%  |
| <u>Average selling price</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | $42589 | $42983 | $(394) |  | (0.9%) |
| &nbsp;&nbsp;Used vehicles | 32115 | 32928 | (813) |  | (2.5%) |
| <u>Same store unit sales</u><sup>(1)</sup> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | 9897 | 10446 | (549) |  | (5.3%) |
| &nbsp;&nbsp;Used vehicles | 11020 | 9609 | 1411 |  | 14.7%  |
| &nbsp;&nbsp;Total | 20917 | 20055 | 862 |  | 4.3%  |
| <u>Same store revenue</u><sup>(1)</sup> <u>($ in 000s)</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | $418603 | $456134 | $(37531) |  | (8.2%) |
| &nbsp;&nbsp;Used vehicles | 352445 | 320708 | 31737 |  | 9.9%  |
| &nbsp;&nbsp;Products, service and other | 131607 | 145829 | (14222) |  | (9.8%) |
| &nbsp;&nbsp;Finance and insurance, net | 102212 | 109457 | (7245) |  | (6.6%) |
| &nbsp;&nbsp;Total | $1004867 | $1032128 | $(27261) |  | (2.6%) |
| <u>Average gross profit per unit</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | $5231 | $6529 | $(1298) |  | (19.9%) |
| &nbsp;&nbsp;Used vehicles | 5126 | 6166 | (1040) |  | (16.9%) |
| &nbsp;&nbsp;Finance and insurance, net per vehicle unit | 4888 | 5373 | (485) |  | (9.0%) |
| &nbsp;&nbsp;Total vehicle front-end yield<sup>(2)</sup> | 10064 | 11728 | (1664) |  | (14.2%) |
| <u>Gross margin</u> |  |  |  |  |  |
| &nbsp;&nbsp;Good Sam Services and Plans | 53.5% | 59.0% | (548) | bps |  |
| &nbsp;&nbsp;New vehicles | 12.3% | 15.2% | (291) | bps |  |
| &nbsp;&nbsp;Used vehicles | 16.0% | 18.7% | (277) | bps |  |
| &nbsp;&nbsp;Products, service and other | 46.4% | 43.3% | 312  | bps |  |
| &nbsp;&nbsp;Finance and insurance, net | 100.0% | 100.0% | unch |  |  |
| &nbsp;&nbsp;Good Sam Club | 89.3% | 91.7% | (247) | bps |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Subtotal RV and Outdoor Retail | 27.8% | 30.2% | (241) | bps |  |
| &nbsp;&nbsp;Total gross margin | 28.8% | 31.3% | (247) | bps |  |
| <u>Retail locations</u> |  |  |  |  |  |
| &nbsp;&nbsp;RV dealerships | 195 | 204 | (9) |  | (4.4%) |
| &nbsp;&nbsp;RV service & retail centers | 1 | 2 | (1) |  | (50.0%) |
| &nbsp;&nbsp;Total  | 196 | 206 | (10) |  | (4.9%) |
| <u>RV and Outdoor Retail inventories ($ in 000s)</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | $1421435 | $1241533 | $179902 |  | 14.5%  |
| &nbsp;&nbsp;Used vehicles | 530861 | 413546 | 117315 |  | 28.4%  |
| &nbsp;&nbsp;Products, parts, accessories and misc. | 159255 | 166495 | (7240) |  | (4.3%) |
| &nbsp;&nbsp;Total RV and Outdoor Retail inventories | $2111551 | $1821574 | $289977 |  | 15.9%  |
| <u>Vehicle inventory per location ($ in 000s)</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicle inventory per dealer location | $7289 | $6086 | $1203 |  | 19.8%  |
| &nbsp;&nbsp;Used vehicle inventory per dealer location | 2722 | 2027 | 695 |  | 34.3%  |
| <u>Vehicle inventory turnover</u><sup>(3)</sup> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicle inventory turnover | 1.7 | 1.8 | (0.1) |  | (3.5%) |
| &nbsp;&nbsp;Used vehicle inventory turnover | 3.1 | 3.3 | (0.2) |  | (7.3%) |
| <u>Other data</u> |  |  |  |  |  |
| &nbsp;&nbsp;Active Customers<sup>(4)</sup> | 4207712 | 4487313 | (279601) |  | (6.2%) |
| &nbsp;&nbsp;Good Sam Club members <sup>(5)</sup> | 1619078 | 1753798 | (134720) |  | (7.7%) |
| &nbsp;&nbsp;Service bays <sup>(6)</sup> | 2794 | 2812 | (18) |  | (0.6%) |
| &nbsp;&nbsp;Finance and insurance gross profit as a % of total vehicle revenue | 13.2% | 14.1% | (88) | bps | n/a |
| &nbsp;&nbsp;Same store locations | 175 | n/a | n/a |  | n/a |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Year Ended December 31,**  | **Year Ended December 31,**  | |  | |
|  | **2025** | **2024** | **Increase**<br>**(decrease)** |  | **Percent**<br>**Change** |
| <u>Unit sales</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | 74458 | 70484 | 3974 |  | 5.6%  |
| &nbsp;&nbsp;Used vehicles | 63574 | 51032 | 12542 |  | 24.6%  |
| &nbsp;&nbsp;Total | 138032 | 121516 | 16516 |  | 13.6%  |
| <u>Average selling price</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | $37083 | $40089 | $(3006) |  | (7.5%) |
| &nbsp;&nbsp;Used vehicles | 30991 | 31624 | (633) |  | (2.0%) |
| <u>Same store unit sales</u><sup>(1)</sup> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | 67984 | 63584 | 4400 |  | 6.9%  |
| &nbsp;&nbsp;Used vehicles | 58254 | 46858 | 11396 |  | 24.3%  |
| &nbsp;&nbsp;Total | 126238 | 110442 | 15796 |  | 14.3%  |
| <u>Same store revenue</u><sup>(1)</sup> <u>($ in 000s)</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | $2518571 | $2570225 | $(51654) |  | (2.0%) |
| &nbsp;&nbsp;Used vehicles | 1798591 | 1490114 | 308477 |  | 20.7%  |
| &nbsp;&nbsp;Products, service and other | 609435 | 652874 | (43439) |  | (6.7%) |
| &nbsp;&nbsp;Finance and insurance, net | 590295 | 549811 | 40484 |  | 7.4%  |
| &nbsp;&nbsp;Total | $5516892 | $5263024 | $253868 |  | 4.8%  |
| <u>Average gross profit per unit</u> |  |  |  |  |  |
| &nbsp;&nbsp;New vehicles | $4901 | $5781 | $(880) |  | (15.2%) |
| &nbsp;&nbsp;Used vehicles | 5741 | 5814 | (73) |  | (1.3%) |
| &nbsp;&nbsp;Finance and insurance, net per vehicle unit | 4633 | 4935 | (302) |  | (6.1%) |
| &nbsp;&nbsp;Total vehicle front-end yield<sup>(2)</sup> | 9921 | 10730 | (809) |  | (7.5%) |
| <u>Gross margin</u> |  |  |  |  |  |
| &nbsp;&nbsp;Good Sam Services and Plans | 57.8% | 63.7% | (580) | bps |  |
| &nbsp;&nbsp;New vehicles | 13.2% | 14.4% | (120) | bps |  |
| &nbsp;&nbsp;Used vehicles | 18.5% | 18.4% | 14  | bps |  |
| &nbsp;&nbsp;Products, service and other | 46.9% | 43.5% | 348  | bps |  |
| &nbsp;&nbsp;Finance and insurance, net | 100.0% | 100.0% | unch |  |  |
| &nbsp;&nbsp;Good Sam Club | 88.6% | 89.6% | (99) | bps |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Subtotal RV and Outdoor Retail | 28.6% | 28.8% | (26) | bps |  |
| &nbsp;&nbsp;Total gross margin | 29.5% | 29.9% | (45) | bps |  |
| <u>Other data</u> |  |  |  |  |  |
| &nbsp;&nbsp;Finance and insurance gross profit as a % of total vehicle revenue | 13.5% | 13.5% | 1  | bps | n/a |
| &nbsp;&nbsp;Same store locations | 175 | 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)

---

| | | |
|:---|:---|:---|
|  | **December 31,** <br>**2025** | **December 31,** <br>**2024** |
| **Assets** |  |  |
| Current assets:  |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $215043 | $208422 |
| &nbsp;&nbsp;&nbsp;Contracts in transit | 53327 | 61222 |
| &nbsp;&nbsp;&nbsp;Accounts receivable, net | 170498 | 120412 |
| &nbsp;&nbsp;&nbsp;Inventories | 2111900 | 1821837 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other assets | 67338 | 58045 |
| &nbsp;&nbsp;&nbsp;Assets held for sale | 175 | 1350 |
| Total current assets | 2618281 | 2271288 |
| Property and equipment, net | 832062 | 846760 |
| Operating lease assets | 790974 | 739352 |
| Deferred tax assets, net | 1426 | 215140 |
| Intangible assets, net | 15824 | 19469 |
| Goodwill | 749321 | 734023 |
| Other assets | 36446 | 37245 |
| Total assets | $5044334 | $4863277 |
| **Liabilities and stockholders' equity** |  |  |
| Current liabilities:  |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable | $147707 | $145346 |
| &nbsp;&nbsp;&nbsp;Accrued liabilities | 128399 | 118557 |
| &nbsp;&nbsp;&nbsp;Deferred revenues | 90456 | 92124 |
| &nbsp;&nbsp;&nbsp;Current portion of operating lease liabilities | 65365 | 61993 |
| &nbsp;&nbsp;&nbsp;Current portion of finance lease liabilities | 8820 | 7044 |
| &nbsp;&nbsp;&nbsp;Current portion of Tax Receivable Agreement liability | 1416 |  |
| &nbsp;&nbsp;&nbsp;Current portion of long-term debt | 57939 | 23275 |
| &nbsp;&nbsp;&nbsp;Notes payable – floor plan, net | 1603645 | 1161713 |
| &nbsp;&nbsp;&nbsp;Other current liabilities | 79391 | 70900 |
| Total current liabilities | 2183138 | 1680952 |
| Operating lease liabilities, net of current portion | 804167 | 764113 |
| Finance lease liabilities, net of current portion | 125384 | 131004 |
| Tax Receivable Agreement liability, net of current portion |  | 150372 |
| Long-term debt, net of current portion | 1413618 | 1493318 |
| Deferred revenues | 56773 | 63642 |
| Other long-term liabilities | 89455 | 94927 |
| Total liabilities | 4672535 | 4378328 |
| 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; 63,437 and 62,502 shares issued and outstanding, respectively | 634 | 625 |
| &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 |
| &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 | 216944 | 193692 |
| &nbsp;&nbsp;&nbsp;Retained earnings  | 11008 | 132241 |
| Total stockholders' equity attributable to Camping World Holdings, Inc. | 228590 | 326562 |
| Non-controlling interests | 143209 | 158387 |
| Total stockholders' equity  | 371799 | 484949 |
| Total liabilities and stockholders' equity  | $5044334 | $4863277 |

---

------

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

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

(In Thousands)

---

| | | |
|:---|:---|:---|
|  | **Year Ended December 31,**  | **Year Ended December 31,**  |
|  | **2025** | **2024** |
| **Net cash (used in) provided by operating activities** | $(131985) | $245159 |
| **Investing activities** |  |  |
| Purchases of property and equipment | (129442) | (90837) |
| Proceeds from sale or disposal of property and equipment | 7152 | 4025 |
| Purchases of real property | (122842) | (9602) |
| Proceeds from the sale or disposal of real property | 130624 | 58153 |
| Purchases of businesses, net of cash acquired | (81203) | (72323) |
| Proceeds from divestiture of business | 11027 | 19957 |
| Purchases of other investments | (16918) |  |
| Proceeds from other investments | 440 |  |
| Purchases of intangible assets |  | (143) |
| Proceeds from sale of intangible assets |  | 2595 |
| Net cash used in investing activities | (201162) | (88175) |
| **Financing activities** |  |  |
| Proceeds from long-term debt |  | 55624 |
| Payments on long-term debt | (49920) | (80939) |
| Net proceeds (payments) on notes payable – floor plan, net | 444761 | (217857) |
| Borrowings on revolving line of credit |  | 43000 |
| Payments on revolving line of credit |  | (63885) |
| Payments on finance leases | (8353) | (7485) |
| Payments on sale-leaseback arrangement | (202) | (198) |
| Payment of debt issuance costs | (56) | (1123) |
| Payments on contingent consideration | (100) |  |
| Proceeds from issuance of Class A common stock sold in a public offering, net of underwriter discounts and commissions |  | 333356 |
| Payments of stock offering costs | (572) | (408) |
| Dividends on Class A common stock | (31434) | (24749) |
| Proceeds from exercise of stock options |  | 549 |
| RSU shares withheld for tax | (6036) | (5412) |
| Stock award shares withheld for tax | (855) |  |
| Distributions to holders of LLC common units | (7465) | (18682) |
| Net cash provided by financing activities | 339768 | 11791 |
| Increase in cash and cash equivalents | 6621 | 168775 |
| Cash and cash equivalents at beginning of the period | 208422 | 39647 |
| Cash and cash equivalents at end of the period | $215043 | $208422 |

---

------

**Loss Per Share**

Basic loss per share of Class A common stock is computed by dividing net loss attributable to Camping World Holdings, Inc. by the weighted-average number of shares of Class A common stock outstanding during the period. Diluted loss per share of Class A common stock is computed by dividing net loss 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 per share of Class A common stock (unaudited):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Year Ended December 31,** | **Year Ended December 31,** |
| <br>(In thousands except per share amounts) | **2025** | **2024** | **2025** | **2024** |
| **Numerator:** |  |  |  |  |
| &nbsp;&nbsp;Net loss | $(109128) | $(59544) | $(105638) | $(78880) |
| &nbsp;&nbsp;Less: net loss attributable to non-controlling interests | 41831 | 27942 | 15839 | 40243 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net loss attributable to Camping World Holdings, Inc. — basic | $(67297) | $(31602) | $(89799) | $(38637) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net loss attributable to Camping World Holdings, Inc. — diluted | $(67297) | $(31602) | $(89799) | $(38637) |
| **Denominator:** |  |  |  |  |
| &nbsp;&nbsp;Weighted-average shares of Class A common stock outstanding — basic | 63013 | 56586 | 62724 | 48005 |
| &nbsp;&nbsp;Weighted-average shares of Class A common stock outstanding — diluted | 63013 | 56586 | 62724 | 48005 |
| Loss per share of Class A common stock — basic | $(1.07) | $(0.56) | $(1.43) | $(0.80) |
| Loss per share of Class A common stock — diluted | $(1.07) | $(0.56) | $(1.43) | $(0.80) |
| Weighted-average anti-dilutive securities excluded from the computation of diluted loss per share of Class A common stock: |  |  |  |  |
| &nbsp;&nbsp;Stock options to purchase Class A common stock | 140 | 156 | 147 | 175 |
| &nbsp;&nbsp;Liability-classified awards  | 148 |  | 37 |  |
| &nbsp;&nbsp;Restricted stock units | 2085 | 1824 | 2338 | 1979 |
| &nbsp;&nbsp;Common units of CWGS, LLC that are convertible into Class A common stock | 39895 | 39895 | 39895 | 40007 |
| Weighted-average contingently issuable shares excluded from the computation of diluted loss 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 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 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; SG&A Excluding SBC; and Net Debt (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 and Net Debt, 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 February 25, 2026 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 and Adjusted EBITDA*

We define "EBITDA" as net loss 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, gains and losses 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, losses and gains and/or impairment on investments in equity securities, and other unusual or one-time items. We caution investors that amounts presented in accordance with our definitions of EBITDA and Adjusted EBITDA may not be comparable to similar measures disclosed by our competitors, because not all companies and analysts calculate EBITDA and Adjusted EBITDA in the same manner. We present EBITDA and Adjusted EBITDA 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 and Adjusted EBITDA to the most directly comparable GAAP financial performance measures (unaudited):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Year Ended December 31,** | **Year Ended December 31,** |
| <br>($ in thousands) | **2025** | **2024** | **2025** | **2024** |
| **EBITDA and Adjusted EBITDA:** |  |  |  |  |
| &nbsp;&nbsp;Net loss | $(109128) | $(59544) | $(105638) | $(78880) |
| &nbsp;&nbsp;Other interest expense, net | 29487 | 32320 | 121836 | 140444 |
| &nbsp;&nbsp;Depreciation and amortization | 23718 | 21285 | 95335 | 81190 |
| &nbsp;&nbsp;Income tax expense (benefit) | 3488 | (8221) | 225797 | (11377) |
| &nbsp;&nbsp;&nbsp;&nbsp;Subtotal EBITDA | (52435) | (14160) | 337330 | 131377 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Long-lived asset impairment (a) |  | 2706 | 1237 | 15061 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Gain) loss on lease termination and/or remeasurement (b) | (1965) | 288 | (1996) | (2297) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Gain) loss on sale or disposal of assets, net (c) | (746) | 330 | (850) | 9855 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;SBC (d) | 20814 | 5418 | 44278 | 21585 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Employment agreement modification expense (e) | 1500 |  | 1500 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Tax Receivable Agreement liability adjustment (f) | 216 |  | (148956) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss and/or impairment on investments in equity securities (g) | 6459 | 2925 | 10379 | 3262 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted EBITDA | $(26157) | $(2493) | $242922 | $178843 |

---

&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;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

&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 the 2026 salary under the second amended and restated employment agreement ("Lemonis Second Employment Agreement") for Marcus A. Lemonis, our former Chairman and Chief Executive Officer. We deemed the 2026 service conditions under the Lemonis Second Employment Agreement to be nonsubstantive for accounting purposes, so we accrued Mr. Lemonis' 2026 salary of $1.5 million as of December 31, 2025, which was the date that Mr. Lemonis retired from the position of Chairman and Chief Executive Officer. Mr. Lemonis' SBC and other compensation that may be settled in shares is included in the SBC amount above.

&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 loss and/or impairment on investments in equity securities and interest income relating to any notes receivables with those investments.

*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 loss 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, gains and losses 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, 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 the significant change in valuation allowance against deferred tax assets, and the effect of net loss attributable to non-controlling interests from these adjustments.

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 loss 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 (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 (Loss) Earnings Per Share – Diluted" as Adjusted Net (Loss) 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 (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.

------

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:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Year Ended December 31,** | **Year Ended December 31,** |
| <br>(In thousands except per share amounts) | **2025** | **2024** | **2025** | **2024** |
| **Numerator:** |  |  |  |  |
| &nbsp;&nbsp;Net loss attributable to Camping World Holdings, Inc. | $(67297) | $(31602) | $(89799) | $(38637) |
| &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 |  | 2706 | 1237 | 15061 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax expense for above adjustment (b) |  | (397) |  | (2033) |
| &nbsp;&nbsp;&nbsp;&nbsp;(Gain) loss on lease termination and/or remeasurement (c): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross adjustment | (1965) | 288 | (1996) | (2297) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax (expense) benefit for above adjustment (b) |  | (42) |  | 301 |
| &nbsp;&nbsp;&nbsp;&nbsp;(Gain) loss on sale or disposal of assets (d): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross adjustment | (746) | 330 | (850) | 9855 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax expense for above adjustment (b) |  | (49) | (10) | (1310) |
| &nbsp;&nbsp;&nbsp;&nbsp;SBC (e): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross adjustment | 20814 | 5418 | 44278 | 21585 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax expense for above adjustment (b) | (3) | (800) | (21) | (2963) |
| &nbsp;&nbsp;&nbsp;&nbsp;Employment agreement modification expense (f): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross adjustment | 1500 |  | 1500 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Tax Receivable Agreement liability adjustment (g): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross adjustment | 216 |  | (148956) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax (expense) benefit for above adjustment (b) | (54) |  | 37239 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss and/or impairment on investments in equity securities (h): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross adjustment | 6459 | 2925 | 10379 | 3262 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax expense for above adjustment (b) |  | (429) |  | (473) |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax expense impact from significant change in valuation allowance against deferred tax assets (i) | 7388 |  | 182775 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjustment to net loss attributable to non-controlling interests resulting from the above adjustments (j) | (10103) | (4818) | (21177) | (21635) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted net (loss) income attributable to Camping World Holdings, Inc. – basic | $(43791) | $(26470) | $14599 | $(19284) |
| &nbsp;&nbsp;Adjustments related to diluted calculation: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Reallocation of net income (loss) attributable to non-controlling interests from the dilutive redemption of common units in CWGS, LLC (k) | (31728) |  | 5337 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted net (loss) income attributable to Camping World Holdings, Inc. – diluted | $(75519) | $(26470) | $19936 | $(19284) |
| **Denominator:** |  |  |  |  |
| &nbsp;&nbsp;Weighted-average Class A common shares outstanding – basic | 63013 | 56586 | 62724 | 48005 |
| &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 |  | 39895 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Dilutive liability-classified awards (l) |  |  | 19 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Dilutive restricted stock units (l) |  |  | 169 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted weighted average Class A common shares outstanding – diluted | 102908 | 56586 | 102807 | 48005 |
| Adjusted (loss) earnings per share - basic | $(0.69) | $(0.47) | $0.23 | $(0.40) |
| Adjusted (loss) earnings per share - diluted | $(0.73) | $(0.47) | $0.19 | $(0.40) |
| **Anti-dilutive amounts (m):** |  |  |  |  |
| &nbsp;&nbsp;**Numerator:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Reallocation of net loss attributable to non-controlling interests from the anti-dilutive redemption of common units in CWGS, LLC (k) | $— | $(23124) | $— | $(18608) |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax on reallocation of net loss attributable to non-controlling interests from the anti-dilutive redemption of common units in CWGS, LLC (n) | $— | $5736 |  | 5323 |
| &nbsp;&nbsp;**Denominator:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Anti-dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (o) |  | 39895 |  | 40007 |
| &nbsp;&nbsp;&nbsp;&nbsp;Anti-dilutive options to purchase Class A common stock (o) |  | 6 |  | 9 |
| &nbsp;&nbsp;&nbsp;&nbsp;Anti-dilutive liability-classified awards (o) | 74 |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Anti-dilutive restricted stock units (o) | 91 | 313 |  | 268 |

---

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Year Ended December 31,** | **Year Ended December 31,** |
| <br>(In thousands except per share amounts) | **2025** | **2024** | **2025** | **2024** |
| **Reconciliation of per share amounts:** |  |  |  |  |
| &nbsp;&nbsp;Loss per share of Class A common stock — basic | $(1.07) | $(0.56) | $(1.43) | $(0.80) |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-GAAP Adjustments (p) | 0.38 | 0.09 | 1.66 | 0.40 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted (loss) earnings per share - basic | $(0.69) | $(0.47) | $0.23 | $(0.40) |
| &nbsp;&nbsp;Loss per share of Class A common stock — diluted | $(1.07) | $(0.56) | $(1.43) | $(0.80) |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-GAAP Adjustments (p) | 0.38 | 0.09 | 1.65 | 0.40 |
| &nbsp;&nbsp;&nbsp;&nbsp;Dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (q) | (0.04) |  | (0.03) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted (loss) earnings per share - diluted | $(0.73) | $(0.47) | $0.19 | $(0.40) |

---

&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 months and year ended December 31, 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 gains and losses on the termination and/or remeasurement 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 the 2026 salary under the Lemonis Second Employment Agreement for Marcus A. Lemonis, our former Chairman and Chief Executive Officer. We deemed the 2026 service conditions under the Lemonis Second Employment Agreement to be nonsubstantive for accounting purposes, so we accrued Mr. Lemonis' 2026 salary of $1.5 million as of December 31, 2025, which was the date that Mr. Lemonis retired from the position of Chairman and Chief Executive Officer. Mr. Lemonis' SBC and other compensation that may be settled in shares is included in the SBC amount above.

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

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

&nbsp;&nbsp;&nbsp;&nbsp;(j) Represents the adjustment to net loss attributable to non-controlling interests resulting from the above adjustments that impact the net loss of CWGS, LLC. This adjustment uses the non-controlling interest's weighted average ownership of CWGS, LLC of 38.8% and 41.4% for the three months ended December 31, 2025 and 2024, respectively, and 38.9% and 45.5% for the year ended December 31, 2025 and 2024, respectively.

&nbsp;&nbsp;&nbsp;&nbsp;(k) Represents the reallocation of net loss 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;(l) Represents the impact to the denominator for stock options, liability-classified awards, 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 (loss) 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 (loss) 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 (floss) income tax expense effect of the above adjustment for reallocation of net loss attributable to non-controlling interests. For the three months and the year ended December 31, 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;(o) Represents the impact to the denominator for stock options, restricted stock units, and/or common units of CWGS, LLC.

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

&nbsp;&nbsp;&nbsp;&nbsp;(q) 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 (loss) 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 (loss) 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 December 31,** | **Three Months Ended December 31,** | **Year Ended December 31,** | **Year Ended December 31,** |
| <br>($ in thousands) | **2025** | **2024** | **2025** | **2024** |
| **SG&A Excluding SBC:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;SG&A | $367277 | $367759 | $1603222 | $1573117 |
| &nbsp;&nbsp;&nbsp;&nbsp;SBC - SG&A | (20698) | (5322) | (43819) | (21213) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;SG&A Excluding SBC | $346579 | $362437 | $1559403 | $1551904 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;As a percentage of gross profit | 102.5% | 96.2% | 83.1% | 85.0% |

---

*Net Debt*

We define "Net Debt" as the sum of long-term debt, finance lease liabilities and our revolving line of credit balance outstanding, if any, less cash and cash equivalents. We commonly use Net Debt along with Adjusted EBITDA, as described above, to calculate the "Net Debt Leverage" ratio , which we define as Net Debt divided by Adjusted EBITDA for the trailing twelve months. We caution investors that amounts presented in accordance with our definition of Net Debt may not be comparable to similar measures disclosed by our competitors, because not all companies and analysts calculate Net Debt in the same manner. We present Net Debt because we believe that investors' understanding of our solvency and borrowing capacity is enhanced by including this Non-GAAP Financial Measure.

The following table reconciles Net Debt to the most directly comparable GAAP financial performance measure, which is total debt:

---

| | | |
|:---|:---|:---|
| <br>($ in thousands) | **December 31,** <br>**2025** | **December 31,** <br>**2024** |
| **Net Debt:** |  |  |
| &nbsp;&nbsp;Current portion: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Finance lease liabilities | $8820 | $7044 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term debt | 57939 | 23275 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current portion of debt | 66759 | 30319 |
| &nbsp;&nbsp;Noncurrent portion: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Finance lease liabilities | 125384 | 131004 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term debt | 1413618 | 1493318 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total noncurrent portion of debt | 1539002 | 1624322 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total debt | 1605761 | 1654641 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Less: cash and cash equivalents | (215043) | (208422) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net Debt | $1390718 | $1446219 |
| Net Debt Leverage<sup>(1)</sup> | 5.7 | 8.1 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) We define Net Debt Leverage as Net Debt divided by Adjusted EBITDA for the trailing twelve months.

------

**Contacts**

Investors:

Brett Andress

InvestorRelations@campingworld.com

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

------