F

Camping World Holdings, Inc. — Earnings Quality Grade F

CWH · Consumer Cyclical

Major red flags

Revenue
$6.4B
2025
Net Income
-$90M
2025
Gross Margin
29.5%
Free Cash Flow
-$384M
01

Screening Summary

10
Passed
4
Watch
3
Failed
-2.56
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 5 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth 0.7% vs revenue growth 4.4%

A3Revenue vs CFFO

Revenue 4.4%, CFFO -153.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 15.9% vs COGS 5.1%. Normal

!
B2CapEx vs Revenue

CapEx growth 150.8% is >2x revenue growth 4.4%

!
B3SG&A Ratio

SG&A/Gross Profit = 85.4%, exceeds 70%

B4Gross Margin

Gross margin 29.5%, change -0.5pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.47. Profits backed by cash

!
C2Free Cash Flow

FCF is negative ($-0.4B)

C3Accruals Ratio

Accruals ratio = 0.8%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 5% of debt $4.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.8B = 335% of equity. Over 50%

D2Leverage

Debt/EBITDA = 9.8x (>4x). Interest coverage = 0.9x (<2x). Financial stress

D3Soft Asset Growth

Other assets -2.1% vs revenue 4.4%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

Goodwill+Intangibles change 2% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.56 (< -2.22). Unlikely manipulator

持仓监控

把 CWH 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

04

Beneish M-Score

Manipulation Probability-2.56
-4.0 Clean-2.22 Grey-1.78 Danger0
0.965
DSRI
AR growing faster than revenue?
1.015
GMI
Gross margin declining?
0.77
AQI
Asset quality deteriorating?
1.044
SGI
Revenue growth rate
0.878
DEPI
Depreciation slowing?
0.976
SGAI
SG&A ratio changing?
0.0084
TATA
Accruals level
1.092
LVGI
Leverage increasing?
05

Altman Z-Score

1.05
Distress Zone
0 Distress1.102.605.0+ Safe
0.0863
Liquidity
0.0022
Cumulative profit
0.0632
Operating efficiency
0.0489
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25