Camping World Holdings, Inc. Reports First Quarter 2025 Results, Growth in Revenue, Volume, Margin and Profitability, Leading to Significant Year-Over-Year Improvements in Adjusted EBITDA and Accelerating Momentum Through April
First Quarter-over-Quarter Operating Highlights
-
Revenue was
$1.4 billion for the first quarter, an increase of$49.5 million , or 3.6%. -
New vehicle revenue was
$621.4 million for the first quarter, a decrease of$34.7 million , or 5.3%, and new vehicle unit sales were 16,726 units, a decrease of 156 units, or 0.9%. Used vehicle revenue was$422.4 million for the first quarter, an increase of$84.7 million , or 25.1%, and used vehicle unit sales were 13,939 units, an increase of 3,245 units, or 30.3%. Combined new and used vehicle unit sales were 30,665, an increase of 3,089 units, or 11.2%. - Average selling price of new vehicles sold decreased 4.4% and average selling price of used vehicles sold decreased 4.0%.
- Same store new vehicle unit sales decreased 2.0% for the first quarter and same store used vehicle unit sales increased 28.5%. Combined same store new and used vehicle unit sales increased 9.8%.
-
Products, service and other revenue was
$165.0 million , a decrease of$12.9 million , or 7.3%, driven primarily by the divestiture of our RV furniture business inMay 2024 and a reallocation of service labor toward used inventory reconditioning. Products, service and other gross margin was 48.6%, an increase of 580 basis points, driven by the divestiture of the RV furniture business, higher billing rates for service labor, and improved margins on our aftermarket part assortment. - New vehicle gross margin was 13.7%, a decrease of 19 basis points, driven primarily by the 4.4% decrease in the average selling price per new vehicle sold, partially offset by a 4.2% reduction in the average cost per new vehicle sold. Used vehicle gross margin was 18.6%, an increase of 104 basis points, primarily due to a 5.3% decrease in the average cost per unit sold, partially offset by the 4.0% lower average selling price.
-
Gross profit was
$429.6 million , an increase of$27.2 million , or 6.8%, and total gross margin was 30.4%, an increase of 89 basis points. The gross profit increase was mainly driven by the$19.2 million higher used vehicle gross profit from the increase in used vehicle unit sales and gross margin as discussed above and$13.2 million higher finance and insurance, net (“F&I”) gross profit largely from the 11.2% increase in combined new and used vehicle unit sales and new F&I offerings. The gross margin improvements for used vehicles and products, service and other discussed above were partially offset by a 511 basis point decrease in Good Sam Services and Plans gross margin to 61.6%, which was primarily a result of higher roadside assistance claim costs. -
Selling, general and administrative expenses (“SG&A”) were
$387.4 million , an increase of$16.0 million , or 4.3%. This increase was primarily driven by a$9.6 million increase in employee cash compensation costs,$7.3 million of additional advertising expenses, and a$2.0 million increase in employee stock-based compensation (“SBC”) expense, partially offset by$4.2 million of reduced legal fees. SG&A Excluding SBC(2) was$380.3 million , an increase of$13.9 million , or 3.8%. -
Floor plan interest expense was
$18.3 million , a decrease of$9.6 million , or 34.3%, as a result of lower interest rates and lower principal balances. Other interest expense, net was$30.5 million , a decrease of$5.6 million , or 15.4%, as a result of lower interest rates and, to a lesser extent, lower principal balances. -
Net loss was
$24.7 million for the first quarter of 2025, an improvement of$26.1 million , or 51.4%. Adjusted EBITDA(2) was$31.1 million , an increase of$22.9 million , or 278.0%. -
Diluted loss per share of Class A common stock was
$(0.21) , an improvement of$0.30 , or 58.8%. Adjusted loss per share – diluted(2) of Class A common stock was$(0.16) , an improvement of$0.24 , or 60.0%. -
The total number of our store locations was 209 as of
March 31, 2025 , a net decrease of six store locations fromMarch 31, 2024 , or 2.8%.
(1) |
Refers to a comparison to the baseline of SG&A as a percentage of gross profit of 86.2% as calculated from the |
|
(2) |
Adjusted loss per share – diluted, Adjusted EBITDA, and SG&A Excluding SBC are non-GAAP measures. For a reconciliation of these non-GAAP measures to the most directly comparable GAAP measures, see the “Non-GAAP Financial Measures” section later in this press release. |
Revisions to Prior Period Condensed Consolidated Financial Statements
Subsequent to the issuance of the Company's condensed consolidated financial statements for the quarter ended
The following table presents the effect of the immaterial misstatements on the Company’s consolidated balance sheet for the period indicated:
|
|
|
|
|
|
|
|
|
|
|
|
As of |
|||||||
($ in thousands) |
|
As Previously Reported |
|
Adjustment |
|
As Revised |
|||
Deferred tax assets, net |
|
$ |
153,716 |
|
$ |
43,768 |
|
$ |
197,484 |
Total assets |
|
|
5,023,162 |
|
|
43,768 |
|
|
5,066,930 |
Additional paid-in capital |
|
|
98,828 |
|
|
33,385 |
|
|
132,213 |
Retained earnings |
|
|
157,303 |
|
|
10,383 |
|
|
167,686 |
Total stockholders' equity attributable to |
|
|
99,000 |
|
|
43,768 |
|
|
142,768 |
Total stockholders' equity |
|
|
152,410 |
|
|
43,768 |
|
|
196,178 |
Total liabilities and stockholders' equity |
|
|
5,023,162 |
|
|
43,768 |
|
|
5,066,930 |
Earnings Conference Call and Webcast Information
A conference call to discuss the Company’s first quarter 2025 financial results is scheduled for
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
About
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, including tariffs, inventory strategy, reductions in SG&A, accelerating profitability improvement, variability in average selling prices, competitive positioning, business plans and goals, future growth of our operations, and future financial results and position. 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
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
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,
|
||||||||
Consolidated Statements of Operations (unaudited) (In Thousands Except Per Share Amounts) |
||||||||
|
|
Three Months Ended |
||||||
|
|
|
||||||
|
|
2025 |
|
|
2024 |
|
||
Revenue: |
|
|
|
|
|
|
||
Good Sam Services and Plans |
|
$ |
46,208 |
|
|
$ |
45,681 |
|
RV and Outdoor Retail |
|
|
|
|
|
|
||
New vehicles |
|
|
621,432 |
|
|
|
656,086 |
|
Used vehicles |
|
|
422,351 |
|
|
|
337,685 |
|
Products, service and other |
|
|
164,992 |
|
|
|
177,894 |
|
Finance and insurance, net |
|
|
148,667 |
|
|
|
135,454 |
|
|
|
|
9,874 |
|
|
|
11,217 |
|
Subtotal |
|
|
1,367,316 |
|
|
|
1,318,336 |
|
Total revenue |
|
|
1,413,524 |
|
|
|
1,364,017 |
|
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below): |
|
|
|
|
|
|
||
Good Sam Services and Plans |
|
|
17,721 |
|
|
|
15,183 |
|
RV and Outdoor Retail |
|
|
|
|
|
|
||
New vehicles |
|
|
536,359 |
|
|
|
565,039 |
|
Used vehicles |
|
|
343,961 |
|
|
|
278,533 |
|
Products, service and other |
|
|
84,739 |
|
|
|
101,675 |
|
|
|
|
1,116 |
|
|
|
1,190 |
|
Subtotal |
|
|
966,175 |
|
|
|
946,437 |
|
Total costs applicable to revenue |
|
|
983,896 |
|
|
|
961,620 |
|
|
|
|
|
|
|
|
||
Gross profit (exclusive of depreciation and amortization shown separately below): |
|
|
|
|
|
|
||
Good Sam Services and Plans |
|
|
28,487 |
|
|
|
30,498 |
|
RV and Outdoor Retail |
|
|
|
|
|
|
||
New vehicles |
|
|
85,073 |
|
|
|
91,047 |
|
Used vehicles |
|
|
78,390 |
|
|
|
59,152 |
|
Products, service and other |
|
|
80,253 |
|
|
|
76,219 |
|
Finance and insurance, net |
|
|
148,667 |
|
|
|
135,454 |
|
|
|
|
8,758 |
|
|
|
10,027 |
|
Subtotal |
|
|
401,141 |
|
|
|
371,899 |
|
Total gross profit |
|
|
429,628 |
|
|
|
402,397 |
|
|
|
|
|
|
|
|
||
Operating expenses: |
|
|
|
|
|
|
||
Selling, general, and administrative |
|
|
387,445 |
|
|
|
371,473 |
|
Depreciation and amortization |
|
|
22,544 |
|
|
|
19,290 |
|
Long-lived asset impairment |
|
|
620 |
|
|
|
5,827 |
|
(Gain) loss on sale or disposal of assets |
|
|
(1,823 |
) |
|
|
1,585 |
|
Total operating expenses |
|
|
408,786 |
|
|
|
398,175 |
|
Income from operations |
|
|
20,842 |
|
|
|
4,222 |
|
Other expense |
|
|
|
|
|
|
||
Floor plan interest expense |
|
|
(18,306 |
) |
|
|
(27,882 |
) |
Other interest expense, net |
|
|
(30,531 |
) |
|
|
(36,094 |
) |
Other expense, net |
|
|
(158 |
) |
|
|
(94 |
) |
Total other expense |
|
|
(48,995 |
) |
|
|
(64,070 |
) |
Loss before income taxes |
|
|
(28,153 |
) |
|
|
(59,848 |
) |
Income tax benefit |
|
|
3,471 |
|
|
|
9,042 |
|
Net loss |
|
|
(24,682 |
) |
|
|
(50,806 |
) |
Less: net loss attributable to non-controlling interests |
|
|
12,402 |
|
|
|
28,499 |
|
Net loss attributable to |
|
$ |
(12,280 |
) |
|
$ |
(22,307 |
) |
|
|
|
|
|
|
|
||
Loss per share of Class A common stock: |
|
|
|
|
|
|
||
Basic |
|
$ |
(0.20 |
) |
|
$ |
(0.50 |
) |
Diluted |
|
$ |
(0.21 |
) |
|
$ |
(0.51 |
) |
Weighted average shares of Class A common stock outstanding: |
|
|
|
|
|
|
||
Basic |
|
|
62,531 |
|
|
|
45,047 |
|
Diluted |
|
|
102,426 |
|
|
|
85,092 |
|
|
|||||||||||||||||
Supplemental Data (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Increase |
|
|
Percent |
||||||||||
|
|
2025 |
|
2024 |
|
(decrease) |
|
|
Change |
||||||||
Unit sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
New vehicles |
|
|
16,726 |
|
|
|
16,882 |
|
|
|
(156 |
) |
|
|
|
(0.9 |
%) |
Used vehicles |
|
|
13,939 |
|
|
|
10,694 |
|
|
|
3,245 |
|
|
|
|
30.3 |
% |
Total |
|
|
30,665 |
|
|
|
27,576 |
|
|
|
3,089 |
|
|
|
|
11.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Average selling price |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
New vehicles |
|
$ |
37,154 |
|
|
$ |
38,863 |
|
|
$ |
(1,709 |
) |
|
|
|
(4.4 |
%) |
Used vehicles |
|
|
30,300 |
|
|
|
31,577 |
|
|
|
(1,277 |
) |
|
|
|
(4.0 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Same store unit sales(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
New vehicles |
|
|
15,791 |
|
|
|
16,116 |
|
|
|
(325 |
) |
|
|
|
(2.0 |
%) |
Used vehicles |
|
|
13,157 |
|
|
|
10,239 |
|
|
|
2,918 |
|
|
|
|
28.5 |
% |
Total |
|
|
28,948 |
|
|
|
26,355 |
|
|
|
2,593 |
|
|
|
|
9.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Same store revenue(1) ($ in 000s) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
New vehicles |
|
$ |
587,456 |
|
|
$ |
628,813 |
|
|
$ |
(41,357 |
) |
|
|
|
(6.6 |
%) |
Used vehicles |
|
|
398,862 |
|
|
|
321,354 |
|
|
|
77,508 |
|
|
|
|
24.1 |
% |
Products, service and other |
|
|
139,506 |
|
|
|
149,776 |
|
|
|
(10,270 |
) |
|
|
|
(6.9 |
%) |
Finance and insurance, net |
|
|
141,129 |
|
|
|
130,144 |
|
|
|
10,985 |
|
|
|
|
8.4 |
% |
Total |
|
$ |
1,266,953 |
|
|
$ |
1,230,087 |
|
|
$ |
36,866 |
|
|
|
|
3.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Average gross profit per unit |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
New vehicles |
|
$ |
5,086 |
|
|
$ |
5,393 |
|
|
$ |
(307 |
) |
|
|
|
(5.7 |
%) |
Used vehicles |
|
|
5,624 |
|
|
|
5,531 |
|
|
|
93 |
|
|
|
|
1.7 |
% |
Finance and insurance, net per vehicle unit |
|
|
4,848 |
|
|
|
4,912 |
|
|
|
(64 |
) |
|
|
|
(1.3 |
%) |
Total vehicle front-end yield(2) |
|
|
10,179 |
|
|
|
10,359 |
|
|
|
(180 |
) |
|
|
|
(1.7 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Good Sam Services and Plans |
|
|
61.6 |
% |
|
|
66.8 |
% |
|
|
(511 |
) |
bps |
|
|
|
|
New vehicles |
|
|
13.7 |
% |
|
|
13.9 |
% |
|
|
(19 |
) |
bps |
|
|
|
|
Used vehicles |
|
|
18.6 |
% |
|
|
17.5 |
% |
|
|
104 |
|
bps |
|
|
|
|
Products, service and other |
|
|
48.6 |
% |
|
|
42.8 |
% |
|
|
580 |
|
bps |
|
|
|
|
Finance and insurance, net |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
unch |
|
|
|
|
||
|
|
|
88.7 |
% |
|
|
89.4 |
% |
|
|
(69 |
) |
bps |
|
|
|
|
Subtotal RV and Outdoor Retail |
|
|
29.3 |
% |
|
|
28.2 |
% |
|
|
113 |
|
bps |
|
|
|
|
Total gross margin |
|
|
30.4 |
% |
|
|
29.5 |
% |
|
|
89 |
|
bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Retail locations |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
RV dealerships |
|
|
208 |
|
|
|
211 |
|
|
|
(3 |
) |
|
|
|
(1.4 |
%) |
RV service & retail centers |
|
|
1 |
|
|
|
4 |
|
|
|
(3 |
) |
|
|
|
(75.0 |
%) |
Total |
|
|
209 |
|
|
|
215 |
|
|
|
(6 |
) |
|
|
|
(2.8 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
RV and Outdoor Retail inventories ($ in 000s) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
New vehicles |
|
$ |
1,509,594 |
|
|
$ |
1,469,193 |
|
|
$ |
40,401 |
|
|
|
|
2.7 |
% |
Used vehicles |
|
|
406,728 |
|
|
|
389,810 |
|
|
|
16,918 |
|
|
|
|
4.3 |
% |
Products, parts, accessories and misc. |
|
|
202,628 |
|
|
|
218,197 |
|
|
|
(15,569 |
) |
|
|
|
(7.1 |
%) |
Total RV and Outdoor Retail inventories |
|
$ |
2,118,950 |
|
|
$ |
2,077,200 |
|
|
$ |
41,750 |
|
|
|
|
2.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Vehicle inventory per location ($ in 000s) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
New vehicle inventory per dealer location |
|
$ |
7,258 |
|
|
$ |
6,963 |
|
|
$ |
295 |
|
|
|
|
4.2 |
% |
Used vehicle inventory per dealer location |
|
|
1,955 |
|
|
|
1,847 |
|
|
|
108 |
|
|
|
|
5.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Vehicle inventory turnover(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
New vehicle inventory turnover |
|
|
1.8 |
|
|
|
1.7 |
|
|
|
0.1 |
|
|
|
|
4.7 |
% |
Used vehicle inventory turnover |
|
|
3.5 |
|
|
|
3.0 |
|
|
|
0.5 |
|
|
|
|
17.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other data |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Active Customers(4) |
|
|
4,140,985 |
|
|
|
4,827,623 |
|
|
|
(686,638 |
) |
|
|
|
(14.2 |
%) |
|
|
|
1,702,017 |
|
|
|
1,961,112 |
|
|
|
(259,095 |
) |
|
|
|
(13.2 |
%) |
Service bays (6) |
|
|
2,911 |
|
|
|
2,857 |
|
|
|
54 |
|
|
|
|
1.9 |
% |
Finance and insurance gross profit as a % of total vehicle revenue |
|
|
14.2 |
% |
|
|
13.6 |
% |
|
|
61 |
|
bps |
|
|
n/a |
|
Same store locations |
|
|
186 |
|
|
n/a |
|
|
n/a |
n/a |
unch – unchanged | ||
bps – basis points | ||
n/a – not applicable | ||
(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. |
|
(2) |
Front end yield is calculated as gross profit from new vehicles, used vehicles and finance and insurance (net), divided by combined new and used vehicle unit sales. |
|
(3) |
Inventory turnover is calculated as vehicle costs applicable to revenue over the last twelve months divided by the average quarterly ending vehicle inventory over the last twelve months. |
|
(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. |
|
(5) |
|
|
(6) |
A service bay is a fully-constructed bay dedicated to service, installation, and collision offerings. |
|
||||||||||
Consolidated Balance Sheets (unaudited) (In Thousands Except Per Share Amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
2025 |
|
2024 |
|
2024 |
|
|||
Assets |
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
20,916 |
|
$ |
208,422 |
|
$ |
29,718 |
|
Contracts in transit |
|
|
149,113 |
|
|
61,222 |
|
|
154,231 |
|
Accounts receivable, net |
|
|
118,800 |
|
|
120,412 |
|
|
100,246 |
|
Inventories |
|
|
2,119,169 |
|
|
1,821,837 |
|
|
2,077,592 |
|
Prepaid expenses and other assets |
|
|
74,418 |
|
|
58,045 |
|
|
68,833 |
|
Assets held for sale |
|
|
20,536 |
|
|
1,350 |
|
|
6,276 |
|
Total current assets |
|
|
2,502,952 |
|
|
2,271,288 |
|
|
2,436,896 |
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
886,244 |
|
|
846,760 |
|
|
878,956 |
|
Operating lease assets |
|
|
749,177 |
|
|
739,352 |
|
|
768,903 |
|
Deferred tax assets, net |
|
|
210,586 |
|
|
215,140 |
|
|
197,484 |
|
Intangible assets, net |
|
|
18,520 |
|
|
19,469 |
|
|
12,998 |
|
|
|
|
747,802 |
|
|
734,023 |
|
|
735,680 |
|
Other assets |
|
|
31,929 |
|
|
37,245 |
|
|
36,013 |
|
Total assets |
|
$ |
5,147,210 |
|
$ |
4,863,277 |
|
$ |
5,066,930 |
|
Liabilities and stockholders' equity |
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
250,884 |
|
$ |
145,346 |
|
$ |
205,006 |
|
Accrued liabilities |
|
|
160,711 |
|
|
118,557 |
|
|
148,674 |
|
Deferred revenues |
|
|
89,084 |
|
|
92,124 |
|
|
95,854 |
|
Current portion of operating lease liabilities |
|
|
65,653 |
|
|
61,993 |
|
|
60,663 |
|
Current portion of finance lease liabilities |
|
|
7,646 |
|
|
7,044 |
|
|
19,014 |
|
Current portion of Tax Receivable Agreement liability |
|
|
1,700 |
|
|
— |
|
|
12,943 |
|
Current portion of long-term debt |
|
|
23,147 |
|
|
23,275 |
|
|
25,651 |
|
Notes payable – floor plan, net |
|
|
1,320,687 |
|
|
1,161,713 |
|
|
1,414,696 |
|
Other current liabilities |
|
|
74,129 |
|
|
70,900 |
|
|
72,783 |
|
Total current liabilities |
|
|
1,993,641 |
|
|
1,680,952 |
|
|
2,055,284 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating lease liabilities, net of current portion |
|
|
769,518 |
|
|
764,113 |
|
|
796,770 |
|
Finance lease liabilities, net of current portion |
|
|
130,596 |
|
|
131,004 |
|
|
136,284 |
|
Tax Receivable Agreement liability, net of current portion |
|
|
148,672 |
|
|
150,372 |
|
|
149,866 |
|
Revolving line of credit |
|
|
— |
|
|
— |
|
|
31,885 |
|
Long-term debt, net of current portion |
|
|
1,488,388 |
|
|
1,493,318 |
|
|
1,545,165 |
|
Deferred revenues |
|
|
62,699 |
|
|
63,642 |
|
|
65,970 |
|
Other long-term liabilities |
|
|
94,885 |
|
|
94,927 |
|
|
89,528 |
|
Total liabilities |
|
|
4,688,399 |
|
|
4,378,328 |
|
|
4,870,752 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
|
|
Preferred stock, par value |
|
|
— |
|
|
— |
|
|
— |
|
Class A common stock, par value |
|
|
626 |
|
|
625 |
|
|
496 |
|
Class B common stock, par value |
|
|
4 |
|
|
4 |
|
|
4 |
|
Class C common stock, par value |
|
|
— |
|
|
— |
|
|
— |
|
Additional paid-in capital |
|
|
197,730 |
|
|
193,692 |
|
|
132,213 |
|
|
|
|
— |
|
|
— |
|
|
(157,631 |
) |
Retained earnings |
|
|
112,140 |
|
|
132,241 |
|
|
167,686 |
|
Total stockholders' equity attributable to |
|
|
310,500 |
|
|
326,562 |
|
|
142,768 |
|
Non-controlling interests |
|
|
148,311 |
|
|
158,387 |
|
|
53,410 |
|
Total stockholders' equity |
|
|
458,811 |
|
|
484,949 |
|
|
196,178 |
|
Total liabilities and stockholders' equity |
|
$ |
5,147,210 |
|
$ |
4,863,277 |
|
$ |
5,066,930 |
|
||||||||
Summary of Consolidated Statements of Cash Flows (unaudited) (In Thousands) |
||||||||
|
|
Three Months Ended |
||||||
|
|
2025 |
|
|
2024 |
|
||
|
|
|
|
|
|
|
||
Net cash used in operating activities |
|
$ |
(232,479 |
) |
|
$ |
(67,982 |
) |
|
|
|
|
|
|
|
||
Investing activities |
|
|
|
|
|
|
||
Purchases of property and equipment |
|
|
(23,511 |
) |
|
|
(25,927 |
) |
Proceeds from sale of property and equipment |
|
|
542 |
|
|
|
143 |
|
Purchases of real property |
|
|
(48,584 |
) |
|
|
(1,243 |
) |
Proceeds from the sale of real property |
|
|
6,689 |
|
|
|
23,853 |
|
Purchases of businesses, net of cash acquired |
|
|
(80,564 |
) |
|
|
(58,800 |
) |
Purchases of intangible assets |
|
|
— |
|
|
|
(119 |
) |
Proceeds from sale of intangible assets |
|
|
— |
|
|
|
2,595 |
|
Net cash used in investing activities |
|
|
(145,428 |
) |
|
|
(59,498 |
) |
|
|
|
|
|
|
|
||
Financing activities |
|
|
|
|
|
|
||
Proceeds from long-term debt |
|
|
— |
|
|
|
55,624 |
|
Payments on long-term debt |
|
|
(6,268 |
) |
|
|
(23,406 |
) |
Net proceeds on notes payable – floor plan, net |
|
|
207,781 |
|
|
|
93,273 |
|
Borrowings on revolving line of credit |
|
|
— |
|
|
|
43,000 |
|
Payments on revolving line of credit |
|
|
— |
|
|
|
(32,000 |
) |
Payments on finance leases |
|
|
(1,763 |
) |
|
|
(1,828 |
) |
Payments on sale-leaseback arrangement |
|
|
(51 |
) |
|
|
(48 |
) |
Payment of debt issuance costs |
|
|
— |
|
|
|
(876 |
) |
Payments of stock offering costs |
|
|
(572 |
) |
|
|
— |
|
Dividends on Class A common stock |
|
|
(7,821 |
) |
|
|
(5,634 |
) |
Proceeds from exercise of stock options |
|
|
— |
|
|
|
51 |
|
RSU shares withheld for tax |
|
|
(871 |
) |
|
|
(658 |
) |
Distributions to holders of LLC common units |
|
|
(34 |
) |
|
|
(9,947 |
) |
Net cash provided by financing activities |
|
|
190,401 |
|
|
|
117,551 |
|
|
|
|
|
|
|
|
||
Decrease in cash and cash equivalents |
|
|
(187,506 |
) |
|
|
(9,929 |
) |
Cash and cash equivalents at beginning of the period |
|
|
208,422 |
|
|
|
39,647 |
|
Cash and cash equivalents at end of the period |
|
$ |
20,916 |
|
|
$ |
29,718 |
Loss Per Share
Basic loss per share of Class A common stock is computed by dividing net loss attributable to |
||||||||
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 |
||||||
(In thousands except per share amounts) |
|
2025 |
|
|
2024 |
|
||
Numerator: |
|
|
|
|
|
|
||
Net loss |
|
$ |
(24,682 |
) |
|
$ |
(50,806 |
) |
Less: net loss attributable to non-controlling interests |
|
|
12,402 |
|
|
|
28,499 |
|
Net loss attributable to |
|
$ |
(12,280 |
) |
|
$ |
(22,307 |
) |
Add: reallocation of net loss attributable to non-controlling interests from the assumed redemption of common units of |
|
|
(9,191 |
) |
|
|
(21,275 |
) |
Net loss attributable to |
|
$ |
(21,471 |
) |
|
$ |
(43,582 |
) |
Denominator: |
|
|
|
|
|
|
||
Weighted-average shares of Class A common stock outstanding — basic |
|
|
62,531 |
|
|
|
45,047 |
|
Dilutive common units of |
|
|
39,895 |
|
|
|
40,045 |
|
Weighted-average shares of Class A common stock outstanding — diluted |
|
|
102,426 |
|
|
|
85,092 |
|
|
|
|
|
|
|
|
||
Loss per share of Class A common stock — basic |
|
$ |
(0.20 |
) |
|
$ |
(0.50 |
) |
Loss per share of Class A common stock — diluted |
|
$ |
(0.21 |
) |
|
$ |
(0.51 |
) |
|
|
|
|
|
|
|
||
Weighted-average anti-dilutive securities excluded from the computation of diluted loss per share of Class A common stock: |
|
|
|
|
|
|
||
Stock options to purchase Class A common stock |
|
|
155 |
|
|
|
189 |
|
Restricted stock units |
|
|
2,383 |
|
|
|
1,841 |
|
|
|
|
|
|
|
|
||
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: |
|
|
|
|
|
|
||
Performance stock units |
|
|
750 |
|
|
|
— |
|
Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in
Our earnings call on
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 (benefit) expense 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 sale or disposal of assets, net, SBC, losses and/or impairment on investments in equity securities, lease termination costs, 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 |
|
||||||
($ in thousands) |
|
2025 |
|
|
2024 |
|
|
||
EBITDA and Adjusted EBITDA: |
|
|
|
|
|
|
|
||
Net loss |
|
$ |
(24,682 |
) |
|
$ |
(50,806 |
) |
|
Other interest expense, net |
|
|
30,531 |
|
|
|
36,094 |
|
|
Depreciation and amortization |
|
|
22,544 |
|
|
|
19,290 |
|
|
Income tax benefit |
|
|
(3,471 |
) |
|
|
(9,042 |
) |
|
Subtotal EBITDA |
|
|
24,922 |
|
|
|
(4,464 |
) |
|
Long-lived asset impairment (a) |
|
|
620 |
|
|
|
5,827 |
|
|
(Gain) loss on sale or disposal of assets, net (b) |
|
|
(1,823 |
) |
|
|
1,585 |
|
|
SBC (c) |
|
|
7,270 |
|
|
|
5,197 |
|
|
Loss and/or impairment on investments in equity securities (d) |
|
|
157 |
|
|
|
94 |
|
|
Adjusted EBITDA |
|
$ |
31,146 |
|
|
$ |
8,239 |
|
|
|
|
|
|
|
||
|
|
Three Months Ended |
||||
(as percentage of total revenue) |
|
2025 |
|
2024 |
||
Adjusted EBITDA margin: |
|
|
|
|
||
Net loss margin |
|
(1.7 |
%) |
|
(3.7 |
%) |
Other interest expense, net |
|
2.2 |
% |
|
2.6 |
% |
Depreciation and amortization |
|
1.6 |
% |
|
1.4 |
% |
Income tax benefit |
|
(0.2 |
%) |
|
(0.7 |
%) |
Subtotal EBITDA margin |
|
1.8 |
% |
|
(0.3 |
%) |
Long-lived asset impairment (a) |
|
0.0 |
% |
|
0.4 |
% |
(Gain) loss on sale or disposal of assets, net (b) |
|
(0.1 |
%) |
|
0.1 |
% |
SBC (c) |
|
0.5 |
% |
|
0.4 |
% |
Loss and/or impairment on investments in equity securities (d) |
|
0.0 |
% |
|
0.0 |
% |
Adjusted EBITDA margin |
|
2.2 |
% |
|
0.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Three Months Ended |
|
TTM Ended |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
($ in thousands) |
2025 |
|
|
2024 |
|
|
2024 |
|
|
2024 |
|
2025 |
|
|||||
Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net (loss) income |
$ |
(24,682 |
) |
|
$ |
(59,544 |
) |
|
$ |
8,056 |
|
|
$ |
23,414 |
|
$ |
(52,756 |
) |
Other interest expense, net |
|
30,531 |
|
|
|
32,320 |
|
|
|
35,877 |
|
|
|
36,153 |
|
|
134,881 |
|
Depreciation and amortization |
|
22,544 |
|
|
|
21,285 |
|
|
|
20,583 |
|
|
|
20,032 |
|
|
84,444 |
|
Income tax (benefit) expense |
|
(3,471 |
) |
|
|
(8,221 |
) |
|
|
(2,049 |
) |
|
|
7,935 |
|
|
(5,806 |
) |
Subtotal EBITDA |
|
24,922 |
|
|
|
(14,160 |
) |
|
|
62,467 |
|
|
|
87,534 |
|
|
160,763 |
|
Long-lived asset impairment (a) |
|
620 |
|
|
|
2,706 |
|
|
|
1,944 |
|
|
|
4,584 |
|
|
9,854 |
|
(Gain) loss on sale or disposal of assets, net (b) |
|
(1,823 |
) |
|
|
330 |
|
|
|
(5 |
) |
|
|
7,945 |
|
|
6,447 |
|
SBC (c) |
|
7,270 |
|
|
|
5,418 |
|
|
|
5,573 |
|
|
|
5,397 |
|
|
23,658 |
|
Loss and/or impairment on investments in equity securities (d) |
|
157 |
|
|
|
2,925 |
|
|
|
162 |
|
|
|
81 |
|
|
3,325 |
|
Lease termination (e) |
|
— |
|
|
|
288 |
|
|
|
(2,625 |
) |
|
|
40 |
|
|
(2,297 |
) |
Adjusted EBITDA |
$ |
31,146 |
|
|
$ |
(2,493 |
) |
|
$ |
67,516 |
|
|
$ |
105,581 |
|
$ |
201,750 |
|
(a) |
Represents long-lived asset impairment charges related to the RV and Outdoor Retail segment. |
|
(b) |
Represents an adjustment to eliminate the gains and losses on disposals and sales of various assets. |
|
(c) |
Represents noncash SBC expense relating to employees, directors, and consultants of the Company. |
|
(d) |
Represents loss and/or impairment on investments in equity securities and interest income relating to any notes receivables with those investments. |
|
(e) |
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. |
Adjusted Net Loss Attributable to
We define “Adjusted Net Loss Attributable to
We define “Adjusted Net Loss Attributable to
We define “Adjusted Loss Per Share – Basic” as Adjusted Net Loss Attributable to
The following table reconciles Adjusted Net Loss Attributable to
|
|
|
|
|
|
|
||
|
|
Three Months Ended |
||||||
(In thousands except per share amounts) |
|
2025 |
|
|
2024 |
|
||
Numerator: |
|
|
|
|
|
|
||
Net loss attributable to |
|
$ |
(12,280 |
) |
|
$ |
(22,307 |
) |
Adjustments related to basic calculation: |
|
|
|
|
|
|
||
Long-lived asset impairment (a): |
|
|
|
|
|
|
||
Gross adjustment |
|
|
620 |
|
|
|
5,827 |
|
Income tax expense for above adjustment (b) |
|
|
(95 |
) |
|
|
(771 |
) |
(Gain) loss on sale or disposal of assets (c): |
|
|
|
|
|
|
||
Gross adjustment |
|
|
(1,823 |
) |
|
|
1,585 |
|
Income tax benefit (expense) for above adjustment (b) |
|
|
278 |
|
|
|
(210 |
) |
SBC (d): |
|
|
|
|
|
|
||
Gross adjustment |
|
|
7,270 |
|
|
|
5,197 |
|
Income tax expense for above adjustment (b) |
|
|
(1,114 |
) |
|
|
(695 |
) |
Loss and/or impairment on investments in equity securities (e): |
|
|
|
|
|
|
||
Gross adjustment |
|
|
157 |
|
|
|
94 |
|
Income tax expense for above adjustment (b) |
|
|
(24 |
) |
|
|
(12 |
) |
Adjustment to net loss attributable to non-controlling interests resulting from the above adjustments (f) |
|
|
(2,420 |
) |
|
|
(5,971 |
) |
Adjusted net loss attributable to |
|
|
(9,431 |
) |
|
|
(17,263 |
) |
Adjustments related to diluted calculation: |
|
|
|
|
|
|
||
Reallocation of net loss attributable to non-controlling interests from the dilutive redemption of common units in |
|
|
(9,982 |
) |
|
|
(22,528 |
) |
Income tax on reallocation of net loss attributable to non-controlling interests from the dilutive redemption of common units in |
|
|
2,609 |
|
|
|
5,736 |
|
Adjusted net loss attributable to |
|
$ |
(16,804 |
) |
|
$ |
(34,055 |
) |
Denominator: |
|
|
|
|
|
|
||
Weighted-average Class A common shares outstanding – basic |
|
|
62,531 |
|
|
|
45,047 |
|
Adjustments related to diluted calculation: |
|
|
|
|
|
|
||
Dilutive redemption of common units in |
|
|
39,895 |
|
|
|
40,045 |
|
Adjusted weighted average Class A common shares outstanding – diluted |
|
|
102,426 |
|
|
|
85,092 |
|
|
|
|
|
|
|
|
||
Adjusted loss per share - basic |
|
$ |
(0.15 |
) |
|
$ |
(0.38 |
) |
Adjusted loss per share - diluted |
|
$ |
(0.16 |
) |
|
$ |
(0.40 |
) |
|
|
|
|
|
|
|
||
Anti-dilutive amounts (j): |
|
|
|
|
|
|
||
Denominator: |
|
|
|
|
|
|
||
Anti-dilutive options to purchase Class A common stock (i) |
|
|
— |
|
|
|
29 |
|
Anti-dilutive restricted stock units (i) |
|
|
254 |
|
|
|
264 |
|
|
|
|
|
|
|
|
||
Reconciliation of per share amounts: |
|
|
|
|
|
|
||
Loss per share of Class A common stock — basic |
|
$ |
(0.20 |
) |
|
$ |
(0.50 |
) |
Non-GAAP Adjustments (k) |
|
|
0.05 |
|
|
|
0.12 |
|
Adjusted loss per share - basic |
|
$ |
(0.15 |
) |
|
$ |
(0.38 |
) |
|
|
|
|
|
|
|
||
Loss per share of Class A common stock — diluted |
|
$ |
(0.21 |
) |
|
$ |
(0.51 |
) |
Non-GAAP Adjustments (k) |
|
|
0.05 |
|
|
|
0.11 |
|
Adjusted loss per share - diluted |
|
$ |
(0.16 |
) |
|
$ |
(0.40 |
) |
(a) |
Represents long-lived asset impairment charges related to the RV and Outdoor Retail segment. |
|
(b) |
Represents the current and deferred income tax expense or benefit effect of the above adjustments. This assumption uses 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. |
|
(c) |
Represents an adjustment to eliminate the gains and losses on disposals and sales of various assets. |
|
(d) |
Represents noncash SBC expense relating to employees, directors, and consultants of the Company. |
|
(e) |
Represents loss and/or impairment on investments in equity securities and interest income relating to any notes receivables with those investments. |
|
(f) |
Represents the adjustment to net loss attributable to non-controlling interests resulting from the above adjustments that impact the net loss of |
|
(g) |
Represents the reallocation of net loss attributable to non-controlling interests from the impact of the assumed change in ownership of |
|
(h) |
Represents the income tax expense effect of the above adjustment for reallocation of net loss attributable to non-controlling interests. This assumption uses blended statutory tax rates of 25.0% for the adjustments for 2025 and 2024 periods. |
|
(i) |
Represents the impact to the denominator for stock options, restricted stock units, and/or common units of |
|
(j) |
The below amounts have not been considered in our adjusted loss per share – diluted amounts as the effect of these items are anti-dilutive. Additionally, 750,000 performance stock units granted in |
|
(k) |
Represents the per share impact of the Non-GAAP adjustments to net loss detailed above (see (a) through (f) above). |
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 per share – diluted depending on if the common units in
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 as 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 |
||||||
($ in thousands) |
|
2025 |
|
2024 |
||||
SG&A Excluding SBC: |
|
|
|
|
|
|
||
SG&A |
|
$ |
387,445 |
|
|
$ |
371,473 |
|
SBC - SG&A |
|
|
(7,145 |
) |
|
|
(5,105 |
) |
SG&A Excluding SBC: |
|
$ |
380,300 |
|
|
$ |
366,368 |
|
As a percentage of gross profit |
|
|
88.5 |
% |
|
|
91.0 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250429295681/en/
Investors:
InvestorRelations@campingworld.com
PR-CWGS@CampingWorld.com
Source: