Home Data Calendar Blog

DTC

Tables

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30
Weighted Average Number Of Diluted Shares Outstanding		58.07	NA	58.37	64.08	63.89	NA	63.47	63.42	63.40	NA	432.08	NA	NA	NA	78.81
Weighted Average Number Of Shares Outstanding Basic		58.07	NA	57.88	63.62	63.67	NA	63.47	63.42	63.40	NA	432.08	NA	NA	NA	78.81
Earnings Per Share Basic		-0.06	-2.04	0.07	0.12	0.01	0.18	-0.03	-0.19	-0.03	0.07	0.00	NA	NA	NA	0.13
Earnings Per Share Diluted		-0.06	-2.04	0.07	0.12	0.01	0.18	-0.03	-0.19	-0.03	0.07	0.00	NA	NA	NA	0.13

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30
Revenue From Contract With Customer Excluding Assessed Tax		85.32	165.32	110.32	130.93	88.21	197.24	102.16	136.02	82.20	176.47	69.43	88.75	69.07	60.85	29.14
Revenues		85.32	165.32	110.32	130.93	88.21	197.24	102.16	136.02	82.20	176.47	69.43	88.75	69.07	60.85	29.14
Cost Of Goods And Service Excluding Depreciation Depletion And Amortization		34.78	68.90	42.06	47.86	33.80	79.28	37.48	49.34	33.35	64.75	28.41	29.05	22.61	23.18	8.36
Gross Profit		50.54	96.42	68.26	83.07	54.40	117.97	64.68	86.68	48.85	111.72	41.02	59.70	46.46	37.67	20.77
Operating Expenses		56.90	337.21	69.58	72.00	51.20	91.15	67.97	106.62	52.08	94.42	36.71	36.46	22.45	44.34	10.11
Selling General And Administrative Expense		48.41	79.95	61.33	63.52	44.62	84.75	59.49	69.17	45.64	82.54	28.58	29.66	18.73	18.52	9.46
Operating Income Loss		-6.35	-240.79	-1.32	11.07	3.20	26.82	-3.29	-19.94	-3.23	17.30	4.31	23.24	24.02	-6.67	10.66
Interest Expense Long Term Debt		3.10	NA	NA	NA	2.30	2.40	1.90	1.20	0.80	2.80	2.20	3.40	1.70	1.50	0.20
Interest Income Expense Nonoperating Net		-3.11	-3.46	-2.77	-2.49	-2.29	-2.43	-1.80	-1.24	-0.80	-2.79	-2.23	-3.39	-1.73	-1.51	-0.22
Allocated Share Based Compensation Expense		1.20	0.02	4.96	5.01	4.79	5.38	4.33	4.45	4.44	NA	NA	NA	NA	NA	NA
Income Tax Expense Benefit		-3.19	-32.95	-6.19	2.61	0.31	4.68	-0.98	-1.82	-0.88	1.90	-0.05	0.13	0.04	0.02	0.01
Profit Loss		-6.48	-210.86	3.08	11.51	0.93	19.51	-4.02	-19.87	-3.23	12.41	2.12	19.73	22.23	-8.32	10.27
Comprehensive Income Net Of Tax		-3.37	-123.69	3.75	7.49	0.93	10.79	-2.22	-12.01	-3.20	-32.22	1.18	19.50	22.23	NA	NA
Net Income Loss Available To Common Stockholders Basic		-3.40	-123.82	4.13	NA	0.92	11.33	-2.20	-12.04	-2.04	NA	NA	NA	NA	NA	NA
Net Income Loss Available To Common Stockholders Diluted		-3.40	-123.82	4.13	NA	0.92	11.33	-2.20	-12.04	-2.04	NA	NA	NA	NA	NA	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30
Assets		648.27	659.32	898.86	881.17	840.04	862.35	897.46	859.16	882.22	837.74	825.50	NA	NA	542.41	NA
Liabilities And Stockholders Equity		648.27	659.32	898.86	881.17	840.04	862.35	897.46	859.16	882.22	837.74	825.50	NA	NA	542.41	NA
Stockholders Equity		238.46	241.26	360.53	358.63	367.29	363.43	350.65	350.58	361.78	360.88	NA	NA	NA	NA	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30
Assets Current		191.65	196.07	184.88	211.70	178.91	195.10	223.95	192.05	180.43	158.84	144.74	NA	NA	51.59	NA
Cash And Cash Equivalents At Carrying Value		15.41	19.84	16.55	60.60	25.69	23.29	17.18	26.73	15.86	25.10	9.53	NA	NA	32.75	NA
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents		15.41	19.84	16.55	60.60	25.69	23.29	17.18	26.73	15.86	25.10	9.53	7.88	26.15	32.75	10.65
Accounts Receivable Net Current		39.03	42.73	30.74	24.07	17.20	26.18	21.86	22.77	25.87	21.51	15.20	NA	NA	4.17	NA
Inventory Net		112.33	111.61	114.08	113.66	125.01	132.99	165.76	128.24	126.52	102.33	113.63	NA	NA	14.35	NA
Prepaid Expense And Other Assets Current		24.87	21.89	23.51	13.37	11.01	12.64	19.16	14.32	12.18	9.89	6.38	NA	NA	0.33	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30
Assets Noncurrent		456.63	463.25	713.98	669.47	661.13	667.25	673.51	667.12	701.80	678.90	680.76	NA	NA	490.81	NA
Property Plant And Equipment Gross		NA	35.64	34.09	27.32	20.71	19.43	17.78	15.49	12.74	11.35	7.03	NA	NA	1.02	NA
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment		NA	9.48	8.07	6.62	5.36	4.27	3.17	2.23	1.41	0.75	0.35	NA	NA	0.04	NA
Amortization Of Intangible Assets		NA	5.74	5.70	5.30	5.25	5.27	5.30	5.20	5.26	4.79	4.90	4.20	3.53	3.25	0.60
Property Plant And Equipment Net		26.48	26.16	26.02	20.70	15.36	15.17	14.61	13.27	11.33	10.60	6.68	NA	NA	0.98	NA
Goodwill		169.65	169.65	405.21	384.90	382.66	382.66	382.66	382.66	410.56	410.56	406.24	305.03	289.10	289.10	NA
Finite Lived Intangible Assets Net		216.41	221.01	240.70	229.98	229.58	234.63	239.70	244.75	252.33	257.23	267.45	NA	NA	200.59	NA
Other Assets Noncurrent		10.16	15.64	9.98	33.89	33.53	34.79	36.55	26.45	27.58	0.51	0.39	NA	NA	0.15	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30
Liabilities Current		68.50	88.56	62.72	68.24	54.10	67.01	61.53	47.74	52.53	46.57	29.09	NA	NA	137.28	NA
Long Term Debt Current		7.50	6.25	5.00	5.00	5.00	5.00	5.00	4.38	3.75	3.12	2.50	NA	NA	0.45	NA
Accounts Payable Current		24.33	21.85	11.53	13.87	8.83	11.78	22.18	13.46	13.29	11.77	9.65	NA	NA	1.38	NA
Other Accrued Liabilities Current		2.48	2.12	2.70	4.12	2.32	2.75	2.57	3.00	3.42	3.78	0.74	NA	NA	0.41	NA
Accrued Income Taxes Current		0.48	2.78	2.74	0.94	7.07	5.49	3.07	1.12	4.31	5.07	NA	NA	NA	NA	NA
Contract With Customer Liability Current		2.44	5.31	3.97	3.73	3.70	6.85	3.41	3.99	3.72	3.52	1.36	NA	NA	20.25	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30
Liabilities Noncurrent		217.34	198.49	250.58	229.78	211.32	220.34	284.15	256.72	258.58	217.00	391.53	NA	NA	73.03	NA
Long Term Debt		170.21	149.24	165.28	141.31	107.35	113.38	171.92	152.33	147.74	128.15	375.06	NA	NA	73.35	NA
Long Term Debt Noncurrent		162.71	142.99	160.28	136.31	102.35	108.38	166.92	147.95	143.99	125.02	372.56	NA	NA	72.90	NA
Deferred Income Tax Liabilities Net		18.41	17.32	51.36	60.55	81.06	82.62	86.19	86.78	91.24	91.24	18.64	NA	NA	NA	NA
Minority Interest		123.98	131.00	225.03	224.51	207.33	211.57	201.13	204.12	209.33	213.29	NA	NA	NA	NA	NA
Other Liabilities Noncurrent		8.08	13.53	13.22	32.92	27.91	29.34	31.04	21.99	23.35	0.73	0.33	NA	NA	0.13	NA
Operating Lease Liability Noncurrent		28.14	24.65	25.72	27.63	27.72	29.13	30.04	21.99	23.22	NA	NA	NA	NA	NA	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30
Stockholders Equity		238.46	241.26	360.53	358.63	367.29	363.43	350.65	350.58	361.78	360.88	NA	NA	NA	NA	NA
Stockholders Equity Including Portion Attributable To Noncontrolling Interest		362.44	372.26	585.56	583.14	574.62	575.00	551.78	554.70	571.11	574.17	NA	NA	NA	NA	NA
Additional Paid In Capital		358.14	357.38	352.76	353.38	360.99	358.12	356.10	353.82	353.01	350.09	NA	NA	NA	NA	NA
Retained Earnings Accumulated Deficit		-118.86	-115.46	8.73	5.96	6.67	5.75	-5.59	-3.38	8.66	10.69	34.60	NA	NA	-8.32	NA
Accumulated Other Comprehensive Income Loss Net Of Tax		-0.27	-0.23	-0.74	-0.31	-0.43	-0.50	0.04	0.05	0.02	0.01	NA	NA	NA	NA	NA
Minority Interest		123.98	131.00	225.03	224.51	207.33	211.57	201.13	204.12	209.33	213.29	NA	NA	NA	NA	NA
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value		1.11	NA	2.22	6.50	4.76	NA	3.82	3.43	4.44	NA	NA	NA	NA	NA	NA
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders		4.28	NA	1.54	1.23	6.18	NA	2.71	0.25	4.29	2.70	NA	NA	NA	NA	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30
Net Cash Provided By Used In Operating Activities		-18.53	23.26	-12.63	37.09	14.70	67.72	-23.42	13.60	-25.51	41.42	-44.73	-1.12	-5.81	5.59	NA
Net Cash Provided By Used In Investing Activities		-2.39	-2.13	-42.06	-7.07	-1.82	-1.73	-2.93	-2.89	-2.47	-5.48	-117.47	-20.26	-0.68	-273.44	NA
Net Cash Provided By Used In Financing Activities		16.34	-18.28	11.20	4.77	-10.55	-59.64	17.08	0.27	18.75	-20.37	163.85	3.12	-0.11	300.60	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30
Net Cash Provided By Used In Operating Activities		-18.53	23.26	-12.63	37.09	14.70	67.72	-23.42	13.60	-25.51	41.42	-44.73	-1.12	-5.81	5.59	NA
Profit Loss		-6.48	-210.86	3.08	11.51	0.93	19.51	-4.02	-19.87	-3.23	12.41	2.12	19.73	22.23	-8.32	10.27
Depreciation Depletion And Amortization		6.28	7.01	7.05	6.35	6.18	6.40	6.22	6.04	5.93	5.26	5.06	4.31	3.59	3.29	0.65
Increase Decrease In Accounts Receivable		-3.85	10.86	7.37	7.02	-8.92	3.92	0.12	-2.54	4.42	6.33	-1.75	7.51	2.96	1.21	NA
Increase Decrease In Inventories		0.93	-3.58	-3.92	-12.67	-8.03	-33.36	38.00	1.98	24.27	-12.93	32.26	27.47	2.62	1.98	NA
Increase Decrease In Accounts Payable		2.72	10.45	-2.06	3.83	-2.66	-8.52	9.14	-0.04	2.09	1.27	1.22	2.34	0.18	-0.33	NA
Deferred Income Tax Expense Benefit		0.97	-36.12	-10.26	0.94	-1.60	-3.91	-1.09	NA	NA	-2.19	NA	NA	NA	NA	NA
Share Based Compensation		1.23	0.00	4.96	4.96	4.79	5.38	4.33	4.45	4.44	6.60	0.24	0.26	0.23	NA	NA
Amortization Of Financing Costs		0.21	0.21	NA	NA	0.21	0.21	0.21	0.21	0.21	NA	NA	NA	0.09	0.06	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30
Net Cash Provided By Used In Investing Activities		-2.39	-2.13	-42.06	-7.07	-1.82	-1.73	-2.93	-2.89	-2.47	-5.48	-117.47	-20.26	-0.68	-273.44	NA
Payments To Acquire Property Plant And Equipment		2.39	2.15	3.48	1.65	1.82	1.73	2.93	2.89	1.70	5.54	3.29	1.13	0.68	0.30	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30
Net Cash Provided By Used In Financing Activities		16.34	-18.28	11.20	4.77	-10.55	-59.64	17.08	0.27	18.75	-20.37	163.85	3.12	-0.11	300.60	NA
Payments For Repurchase Of Common Stock		NA	0.00	8.48	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA

		2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30
Revenues		85.32	165.32	110.32	130.93	88.21	197.24	102.16	136.02	82.20	176.47	69.43	88.75	69.07	60.85	29.14
Sales Channel Directly To Consumer		51.04	127.31	76.34	99.65	54.75	160.78	86.31	116.10	60.23	164.17	58.08	71.13	62.28	56.99	26.45
Sales Channel Through Intermediary		34.28	38.00	33.99	31.28	33.46	36.46	15.86	19.92	21.97	12.30	11.35	17.61	6.79	3.87	2.68
Revenue From Contract With Customer Excluding Assessed Tax		85.32	165.32	110.32	130.93	88.21	197.24	102.16	136.02	82.20	176.47	69.43	88.75	69.07	60.85	29.14
Sales Channel Directly To Consumer		51.04	127.31	76.34	99.65	54.75	160.78	86.31	116.10	60.23	164.17	58.08	71.13	62.28	56.99	26.45
Sales Channel Through Intermediary		34.28	38.00	33.99	31.28	33.46	36.46	15.86	19.92	21.97	12.30	11.35	17.61	6.79	3.87	2.68

Plots across concepts

Line plots across dimensions of each concept