CWH
Camping World Holdings Inc. Class A
$13.16
+$0.73(+5.87%)
57
Overall
80
Value
45
Tech
47
Quality
Market Cap
$1.72B
Volume
4.36M
52W Range
$11.17 - $25.97
Target Price
$21.08
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||||
| Total Revenue | $3.5B | $4.3B | $4.8B | $4.9B | $5.4B | $6.9B | $7.0B | $6.2B | $6.1B | ||
| Total Revenue | $3.5B | $4.3B | $4.8B | $4.9B | $5.4B | $6.9B | $7.0B | $6.2B | $6.1B | ||
| COST OF GOODS SOLD | |||||||||||
| Cost of Revenue | $-2.3M | $-4.1M | -- | $10.7M | $3.8B | $4.5B | $4.8B | $4.3B | $4.3B | ||
| GROSS PROFIT | |||||||||||
| Gross Profit | $3.5B | $4.3B | $4.8B | $4.9B | $1.7B | $2.4B | $2.2B | $1.9B | $1.8B | ||
| OPERATING EXPENSES | |||||||||||
| Operating Expenses | $717.8M | $3.9B | $1.1B | $1.3B | $1.2B | $1.7B | $1.6B | $1.6B | $1.7B | ||
| Selling, General & Administrative | $691.9M | $853.2M | $1.1B | $1.1B | $1.2B | $1.6B | $1.6B | $1.5B | $1.6B | ||
| Selling & Marketing Expenses | $-76.0M | $-86.6M | $-112.4M | $117.8M | $96.3M | $136.3M | $150.7M | $101.1M | $127.0M | ||
| General & Administrative Expenses | $691.9M | $853.2M | $1.1B | $1.1B | $1.2B | $1.6B | $1.6B | $1.5B | $1.6B | ||
| Promotion & Advertising | $-76.0M | $-86.6M | $-112.4M | $117.8M | $96.3M | $136.3M | -- | -- | -- | ||
| Salaries & Wages | $-125.0K | $3.0B | $-1.4M | $-1.3M | $-2.2M | $-6.0M | -- | -- | -- | ||
| Depreciation & Amortization | $24.7M | $31.5M | $49.3M | $3.7B | $52.0M | $66.4M | $80.3M | $68.6M | $81.2M | ||
| Depreciation & Amortization | $24.7M | $31.5M | $49.3M | $3.7B | $52.0M | $66.4M | $80.3M | $68.6M | $81.2M | ||
| Amortization | $-1.0M | $-2.6M | $-4.5M | $3.6B | $415.8M | $489.6M | $634.4M | $714.5M | $2.3M | ||
| Securities Amortization | -- | -- | $3.4B | -- | -- | -- | -- | -- | -- | ||
| Other Operating Expenses | $1.2M | $387.0K | $3.2M | $-11.5M | $-1.3M | $12.7M | -- | -- | -- | ||
| OPERATING INCOME | |||||||||||
| Operating income | $2.8B | $355.8M | $3.7B | $8.7M | $476.2M | $799.5M | $568.5M | $267.1M | $148.6M | ||
| EBITDA | $169.8M | $351.9M | $51.1M | $-136.6M | $528.3M | $861.6M | $648.2M | $118.0M | $-9.1M | ||
| NON-OPERATING ITEMS | |||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | -- | $74.4M | $61.0M | $117.8M | $218.3M | -- | ||
| Net Non-Operating Interest Income/Expense | -- | -- | -- | -- | $-1.2M | $-2.4M | $117.8M | $-6.1M | $-9.3M | ||
| Other Income/Expense | $2.6B | $-29.8M | $104.6M | $165.1M | $91.4M | $70.6M | $-7.1M | $-3.6M | $10.8M | ||
| Other Special Charges | $-72.2M | $29.6M | $-104.6M | $-99.5M | $-74.5M | $-65.3M | $-752.0K | $-1.8M | $-3.3M | ||
| SPECIAL ITEMS | |||||||||||
| Restructring And Mn A Income | -- | $-80.8M | $-254.4M | $-88.4M | $-84.9M | $-247.8M | -- | -- | -- | ||
| Special Income Charges | -- | $80.8M | $-3.5B | $88.8M | $-3.7B | $-4.5B | $210.6M | $-9.3M | $-15.1M | ||
| Impairment of Capital Assets | -- | -- | $40.0M | -- | -- | -- | -- | $9.3M | $15.1M | ||
| PRE-TAX INCOME | |||||||||||
| EBIT | $145.1M | $320.4M | $1.8M | $-196.5M | $476.3M | $795.2M | $567.9M | $49.4M | $-90.3M | ||
| Pre-Tax Income | $207.0M | $385.6M | $96.4M | $-90.7M | $402.0M | $734.2M | $450.1M | $49.4M | $-90.3M | ||
| INCOME TAX | |||||||||||
| Tax Provision | $5.9M | $154.9M | $30.8M | $29.6M | $57.7M | $92.1M | $99.1M | $-3.5M | $-11.4M | ||
| NET INCOME | |||||||||||
| Net Income | $191.1M | $29.9M | $10.4M | $-60.6M | $122.3M | $278.5M | $136.9M | $33.4M | $-38.6M | ||
| Net Income (Continuing Operations) | $191.1M | $29.9M | $10.4M | $-60.6M | $122.3M | $278.5M | $351.0M | $52.9M | $-78.9M | ||
| Net Income (Discontinued Operations) | $191.1M | $29.9M | $10.4M | $-60.6M | $122.3M | $278.5M | $136.9M | $33.4M | $-38.6M | ||
| Net Income (Common Stockholders) | $191.1M | $29.9M | $10.4M | $-37.6M | $122.3M | $278.5M | $136.9M | $33.4M | $-38.6M | ||
| TOTALS | |||||||||||
| Total Expenses | $715.5M | $3.9B | -- | $1.3B | $1.2B | $1.7B | $6.4B | $6.0B | $6.0B | ||
| SHARE & EPS DATA | |||||||||||
| Average Shares Outstanding | $18.8M | $26.6M | $37.0M | $37.3M | $39.4M | $45.0M | -- | -- | -- | ||
| Average Shares Outstanding (Diluted) | $83.6M | $26.6M | $88.9M | $37.4M | $40.0M | $89.8M | -- | -- | -- | ||
| Shares Outstanding | $80.9M | -- | $87.9M | $88.2M | $88.4M | $85.7M | $83.9M | $84.5M | $102.0M | ||
| Basic EPS | $1.65 | $1.12 | $0.28 | $-1.62 | $3.11 | $6.19 | -- | -- | -- | ||
| Basic EPS (Continuing Operations) | $1.65 | $1.12 | $0.28 | $-1.62 | $3.11 | $6.19 | -- | -- | -- | ||
| Diluted EPS | $1.61 | $1.12 | $0.28 | $-1.62 | $3.09 | $6.07 | -- | -- | -- | ||
| Diluted EPS (Continuing Operations) | $1.61 | $1.12 | $0.28 | $-1.62 | $3.09 | $6.07 | -- | -- | -- | ||
| Dividend Per Share | $0.32 | $0.74 | -- | -- | -- | -- | $2.5 | $1.5 | -- | ||
| OTHER METRICS | |||||||||||
| Accretion On Preferred Stock | $-236.1M | $-149.6M | $-101.8M | $-70.2M | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | $1.5M | $22.2M | $22.7M | $-22.9M | $-61.0M | $-67.2M | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $1.5M | $22.2M | $22.7M | $-22.9M | $-61.0M | $-67.2M | -- | -- | -- | ||
| Gain On Sale Of P P E | $564.0K | $133.0K | $-2.8M | $686.0K | $-4.5M | $-2.2M | $-2.2M | $5.3M | $-7.6M | ||
| Interest Expense Operating | $-61.9M | $-65.2M | $-94.6M | $-105.8M | $-72.5M | $-58.4M | -- | -- | -- | ||
| Minority Interests | $-9.9M | $-200.8M | $-55.2M | $59.7M | $-221.9M | $-363.6M | $-214.1M | $-19.6M | $40.2M | ||
| Other Gand A | $691.9M | $853.2M | $1.1B | $1.1B | $1.2B | $1.6B | $1.6B | $1.5B | $1.6B | ||
| Other Impairment Of Capital Assets | -- | -- | -- | $66.3M | $12.4M | $3.0M | $4.2M | $9.3M | -- | ||
| Other Write Down | $2.5B | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Otherunder Preferred Stock Dividend | $-236.1M | $-149.6M | $-101.8M | $-70.2M | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | $-236.1M | $-149.6M | $-101.8M | $-70.2M | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-74.5M | $-86.5M | $-110.8M | -- | -- | -- | -- | -- | -- | ||
| Write Down | -- | -- | -- | $-400.0K | $3.7B | $4.5B | -- | -- | -- | ||
| Othspecchg | -- | -- | $3.4B | -- | -- | -- | -- | -- | -- | ||
| Restruct | -- | $-80.8M | $-254.4M | $-88.4M | $-84.9M | $-247.8M | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | CWH | $13.16 | +5.9% | 4.36M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Camping World Holdings Inc. Class A Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW