File size: 16,604 Bytes
c14ceee
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
"""Financial module — gross margin (the bridge between Sales revenue and Inventory cost),
margin by brand / category / SKU, margin trend & YoY, margin-dilutive SKUs, and the
cash-conversion-cycle capstone (DSO + DIO − DPO) that ties the AR + Inventory + Financial
working-capital picture together.

Margin source: Odoo's Margin module is installed, so sale.order.line carries `margin`
(= price_subtotal − purchase_price×qty) and `purchase_price` (snapshot cost at sale).
Both are read_group-aggregatable (verified). COGS is derived as revenue − margin.

Data-quality caveats surfaced and reported, not hidden:
  - ~4% of sales-line revenue runs through zero-cost lines → their margin reads as 100%
    and slightly overstates GM. Quantified in `uncosted_share()` and the validation panel.
  - product.list_price is uniformly 1.0 in this Odoo (pricing lives in pricelists), so
    "discount vs list" is not computable here — price realization is expressed as realized
    GM% instead. (A pricelist-join version is on the backlog.)
"""
import sys
import datetime as dt
from pathlib import Path
sys.path.insert(0, str(Path(__file__).resolve().parents[1]))
import core.odoo as O
import core.periods as P
import modules.inventory as inv_mod
import modules.ar as ar_mod


# ---------- core margin window ----------
def _window(date_from, date_to, team_id=None):
    """Revenue, margin, derived COGS and GM% for a sale-line window (RI+FFS scope)."""
    dom = O.sale_line_domain(date_from=str(date_from), date_to=str(date_to), team_id=team_id)
    rev = O.sum_field('sale.order.line', dom, 'price_subtotal')
    margin = O.sum_field('sale.order.line', dom, 'margin')
    cogs = rev - margin
    return {
        'revenue': rev,
        'margin': margin,
        'cogs': cogs,
        'gm_pct': (margin / rev * 100) if rev else 0.0,
    }


def headline(t=None, team_id=None):
    """YTD gross margin vs same-period last year (consistent with the Sales headline)."""
    t = t or P.today()
    yf, yt = P.ytd(t)
    lf, lt = P.ytd_last_year(t)
    this = _window(yf, yt, team_id)
    last = _window(lf, lt, team_id)
    lf2, lt2 = P.ltm(t)
    ltm = _window(lf2, lt2, team_id)
    return {
        'window': f'{yf}{yt}',
        'revenue': this['revenue'],
        'revenue_ly': last['revenue'],
        'revenue_yoy_pct': P.yoy_pct(this['revenue'], last['revenue']),
        'cogs': this['cogs'],
        'cogs_ly': last['cogs'],
        'cogs_yoy_pct': P.yoy_pct(this['cogs'], last['cogs']),
        'gm_dollars': this['margin'],
        'gm_pct': this['gm_pct'],
        'gm_pct_ly': last['gm_pct'],
        'gm_pp_delta': this['gm_pct'] - last['gm_pct'],
        'gm_dollars_ly': last['margin'],
        'gm_dollars_yoy_pct': P.yoy_pct(this['margin'], last['margin']),
        'ltm_revenue': ltm['revenue'],
        'ltm_gm_dollars': ltm['margin'],
        'ltm_gm_pct': ltm['gm_pct'],
    }


def by_brand(t=None):
    """Fisch vs Royal: revenue, GM$, GM% (YTD) + same-period-LY for variance columns."""
    t = t or P.today()
    yf, yt = P.ytd(t)
    lf, lt = P.ytd_last_year(t)
    rows = []
    for tid in O.TEAM_IDS:
        w = _window(yf, yt, team_id=tid)
        ly = _window(lf, lt, team_id=tid)
        rows.append({'brand': O.TEAM_NAMES[tid], 'revenue': w['revenue'],
                     'gm_dollars': w['margin'], 'gm_pct': w['gm_pct'],
                     'gm_dollars_ly': ly['margin'], 'gm_change': w['margin'] - ly['margin'],
                     'gm_pct_ly': ly['gm_pct'], 'gm_pp_delta': w['gm_pct'] - ly['gm_pct']})
    return sorted(rows, key=lambda r: -r['gm_dollars'])


def _product_cat_map():
    """product_id → main category name (reusing inventory's category resolver)."""
    o = O.get_odoo()
    catmap = inv_mod._cat_main_map()
    prods = o.search_read('product.product', [('default_code', '!=', False)],
                          ['id', 'categ_id'])
    return {p['id']: (catmap.get(O.m2o_id(p.get('categ_id'))) or '(uncategorized)')
            for p in prods}


def _per_product(date_from, date_to, team_id=None):
    """read_group sale lines by product → rev, margin, qty (YTD window)."""
    o = O.get_odoo()
    dom = O.sale_line_domain(date_from=str(date_from), date_to=str(date_to), team_id=team_id)
    g = o.read_group('sale.order.line', domain=dom,
                     fields=['price_subtotal:sum', 'margin:sum', 'product_uom_qty:sum'],
                     groupby=['product_id'], lazy=False)
    out = []
    for r in g:
        pid = O.m2o_id(r.get('product_id'))
        if not pid:
            continue
        out.append({'product_id': pid, 'name': O.m2o_name(r.get('product_id')),
                    'revenue': r.get('price_subtotal') or 0.0,
                    'margin': r.get('margin') or 0.0,
                    'qty': r.get('product_uom_qty') or 0.0})
    return out


def by_category(t=None, limit=20, team_id=None):
    """Where the gross-profit dollars come from, by main category (YTD) — with same-period-LY
    so the page can show each category's GM$ change and pp drift (the mix/variance read)."""
    t = t or P.today()
    yf, yt = P.ytd(t)
    lf, lt = P.ytd_last_year(t)
    catmap = _product_cat_map()
    agg = {}
    for r in _per_product(yf, yt, team_id):
        cat = catmap.get(r['product_id'], '(uncategorized)')
        a = agg.setdefault(cat, {'category': cat, 'revenue': 0.0, 'gm_dollars': 0.0,
                                 'revenue_ly': 0.0, 'gm_dollars_ly': 0.0})
        a['revenue'] += r['revenue']
        a['gm_dollars'] += r['margin']
    for r in _per_product(lf, lt, team_id):
        cat = catmap.get(r['product_id'], '(uncategorized)')
        a = agg.setdefault(cat, {'category': cat, 'revenue': 0.0, 'gm_dollars': 0.0,
                                 'revenue_ly': 0.0, 'gm_dollars_ly': 0.0})
        a['revenue_ly'] += r['revenue']
        a['gm_dollars_ly'] += r['margin']
    for a in agg.values():
        a['gm_pct'] = (a['gm_dollars'] / a['revenue'] * 100) if a['revenue'] else 0.0
        a['gm_pct_ly'] = (a['gm_dollars_ly'] / a['revenue_ly'] * 100) if a['revenue_ly'] else None
        a['gm_change'] = a['gm_dollars'] - a['gm_dollars_ly']
        a['gm_pp_delta'] = (a['gm_pct'] - a['gm_pct_ly']) if a['gm_pct_ly'] is not None else None
    return sorted(agg.values(), key=lambda x: -x['gm_dollars'])[:limit]


def _shift_years(d, years):
    """Same calendar date shifted by whole years (Feb-29 → Feb-28)."""
    d = dt.date.fromisoformat(str(d))
    try:
        return d.replace(year=d.year + years).isoformat()
    except ValueError:
        return d.replace(year=d.year + years, day=28).isoformat()


# Bridge cutoff presets: label + window fn. The compare window is ALWAYS the same dates shifted
# back one year (for LTM that IS the prior 12 months), so seasonality never distorts the bridge.
BRIDGE_BASES = {
    'ytd': ('YTD', P.ytd),
    'qtd': ('QTD', P.qtd),
    'mtd': ('MTD', P.mtd),
    'ltm': ('LTM', P.ltm),
}


def margin_bridge(t=None, team_id=None, basis='ytd'):
    """The gross-margin bridge — decomposes ΔGM$ (the `basis` window vs the same window one year
    earlier) into per-SKU effects that sum EXACTLY (validated to the cent):
      volume = (Q1−Q0)·(P0−C0)   price = (P1−P0)·Q1   cost = −(C1−C0)·Q1   (SKUs in both periods)
      new    = GM1 of SKUs with no prior-window sales   lost = −GM0 of SKUs gone this window
    basis ∈ BRIDGE_BASES: 'ytd' (default), 'qtd', 'mtd', 'ltm' — the owner-selectable cutoff.
    P/C are realized $-per-unit from the window aggregates (Odoo margin basis). Zero-qty lines
    (services, adjustments) can't carry a unit price — their ΔGM lands in `other` so the bridge
    still ties. The classic FP&A "why did margin move" chart (IBCS/PVM canon)."""
    t = t or P.today()
    _lbl, _win = BRIDGE_BASES.get(basis, BRIDGE_BASES['ytd'])
    yf, yt = _win(t)
    lf, lt = _shift_years(yf, -1), _shift_years(yt, -1)
    this = {r['product_id']: r for r in _per_product(yf, yt, team_id)}
    last = {r['product_id']: r for r in _per_product(lf, lt, team_id)}
    vol = prc = cst = new = lost = other = 0.0
    fx = []   # per-SKU effect rows — the drill-down behind each bridge bar
    for pid, r1 in this.items():
        r0 = last.get(pid)
        if r0 is None:
            new += r1['margin']
            fx.append({'name': r1['name'], 'bucket': 'New SKUs', 'volume': 0.0, 'price': 0.0,
                       'cost': 0.0, 'change': r1['margin']})
            continue
        q0, q1 = r0['qty'], r1['qty']
        if q0 > 0 and q1 > 0:
            p0, c0 = r0['revenue'] / q0, (r0['revenue'] - r0['margin']) / q0
            p1, c1 = r1['revenue'] / q1, (r1['revenue'] - r1['margin']) / q1
            v, pr, ct = (q1 - q0) * (p0 - c0), (p1 - p0) * q1, -(c1 - c0) * q1
            vol += v
            prc += pr
            cst += ct
            fx.append({'name': r1['name'], 'bucket': 'Continuing', 'volume': v, 'price': pr,
                       'cost': ct, 'change': r1['margin'] - r0['margin']})
        else:                       # unit price undefined on either side → exact residual bucket
            other += r1['margin'] - r0['margin']
            fx.append({'name': r1['name'], 'bucket': 'Other', 'volume': 0.0, 'price': 0.0,
                       'cost': 0.0, 'change': r1['margin'] - r0['margin']})
    for pid, r0 in last.items():
        if pid not in this:
            lost += -r0['margin']
            fx.append({'name': r0['name'], 'bucket': 'Lost SKUs', 'volume': 0.0, 'price': 0.0,
                       'cost': 0.0, 'change': -r0['margin']})
    gm0 = sum(r['margin'] for r in last.values())
    gm1 = sum(r['margin'] for r in this.values())
    fx.sort(key=lambda r: -abs(r['change']))
    return {'gm_ly': gm0, 'gm_ytd': gm1, 'volume': vol, 'price': prc, 'cost': cst,
            'new': new, 'lost': lost, 'other': other,
            'delta': gm1 - gm0,
            'sku_effects': fx[:600],
            'basis': basis, 'basis_label': _lbl,
            'cmp_label': 'prior LTM' if basis == 'ltm' else 'LY',
            'date_from': str(yf), 'date_to': str(yt), 'cmp_from': str(lf), 'cmp_to': str(lt),
            'window': f'{yf}{yt}', 'cmp_window': f'{lf}{lt}',
            'ties': abs((vol + prc + cst + new + lost + other) - (gm1 - gm0)) <= 1.0}


def margin_trend(n=13, t=None, team_id=None):
    """Monthly revenue, GM$ and GM% over the last n months (trend + seasonality)."""
    t = t or P.today()
    out = []
    for label, mf, mt in P.month_starts(n, t):
        w = _window(mf, mt, team_id)
        out.append({'month': label, 'revenue': w['revenue'],
                    'gm_dollars': w['margin'], 'gm_pct': w['gm_pct']})
    return out


def low_margin_skus(t=None, limit=25, min_rev=2000.0, team_id=None):
    """Margin-dilutive SKUs: meaningful YTD revenue but low realized GM%. Zero-cost
    (uncosted) lines are flagged separately — their 100% GM is a data gap, not real."""
    t = t or P.today()
    yf, yt = P.ytd(t)
    rows = []
    for r in _per_product(yf, yt, team_id):
        if r['revenue'] < min_rev:
            continue
        gm_pct = (r['margin'] / r['revenue'] * 100) if r['revenue'] else 0.0
        rows.append({'name': r['name'], 'revenue': r['revenue'],
                     'gm_dollars': r['margin'], 'gm_pct': gm_pct,
                     'uncosted': abs(r['margin'] - r['revenue']) < 0.01})
    real = [r for r in rows if not r['uncosted']]
    return sorted(real, key=lambda x: x['gm_pct'])[:limit]


def uncosted_share(t=None, team_id=None):
    """Share of YTD revenue running through zero-cost lines (margin overstated)."""
    t = t or P.today()
    yf, yt = P.ytd(t)
    dom = O.sale_line_domain(date_from=str(yf), date_to=str(yt), team_id=team_id)
    rev_all = O.sum_field('sale.order.line', dom, 'price_subtotal')
    rev_zero = O.sum_field('sale.order.line', dom + [('purchase_price', '=', 0)], 'price_subtotal')
    return {'rev_all': rev_all, 'rev_uncosted': rev_zero,
            'pct': (rev_zero / rev_all * 100) if rev_all else 0.0}


def cash_conversion_cycle(t=None):
    """CCC = DIO + DSO − DPO (days). Directional, company-wide.

    Throughput basis = LTM purchases (vendor bills net of refunds), the most consistent
    company-wide proxy for COGS available without a P&L-account reconciliation. DSO comes
    from the AR module (revenue-based, solid). The dominant driver — inventory days — is
    robust to the exact basis, which is the point.
    """
    t = t or P.today()
    o = O.get_odoo()
    lf, lt = P.ltm(t)
    base = [('state', '=', 'posted'), ('invoice_date', '>=', str(lf)), ('invoice_date', '<=', str(lt))]
    purch = (O.sum_field('account.move', base + [('move_type', '=', 'in_invoice')], 'amount_total')
             - O.sum_field('account.move', base + [('move_type', '=', 'in_refund')], 'amount_total'))
    daily = (purch / 365.0) if purch else None

    ap_rows = o.search_read('account.move',
                            [('move_type', 'in', ['in_invoice', 'in_refund']),
                             ('state', '=', 'posted'),
                             ('payment_state', 'in', ['not_paid', 'partial'])],
                            ['amount_residual_signed'])
    ap_open = abs(sum(r.get('amount_residual_signed') or 0.0 for r in ap_rows))

    inv_value = inv_mod.summary(t)['total_inv_value']
    dso = ar_mod.summary(t)['dso_days']
    dio = (inv_value / daily) if daily else None
    dpo = (ap_open / daily) if daily else None
    ccc = (dio + dso - dpo) if (dio is not None and dso is not None and dpo is not None) else None
    return {
        'ltm_purchases': purch,
        'inventory_value': inv_value,
        'ap_open': ap_open,
        'dio_days': dio,
        'dso_days': dso,
        'dpo_days': dpo,
        'ccc_days': ccc,
        'basis': 'LTM purchases (vendor bills net of refunds) as COGS/throughput proxy',
    }


def validate(t=None, team_id=None):
    """Reconcile margin metrics to independent Odoo aggregates. When team_id is set (a single BU
    selected) every check runs SCOPED to that BU, so the validation panel never reconciles
    against — or exposes — the other BU's numbers. The cross-BU brand-mirror check (#1) only
    makes sense consolidated, so it runs only when team_id is None."""
    t = t or P.today()
    yf, yt = P.ytd(t)
    o = O.get_odoo()
    checks = []

    total = _window(yf, yt, team_id)
    # 1. Σ(brand margin) == total margin  (consolidated only — cross-BU)
    if team_id is None:
        brand_sum = sum(b['gm_dollars'] for b in by_brand(t))
        checks.append({'check': 'Margin: Σ(brand) == total (YTD)',
                       'a': round(brand_sum, 2), 'b': round(total['margin'], 2),
                       'gap': round(brand_sum - total['margin'], 2),
                       'ok': abs(brand_sum - total['margin']) <= 1.0})

    # 2. Σ(per-product margin) == total margin (grouping integrity)
    prod_sum = sum(r['margin'] for r in _per_product(yf, yt, team_id))
    checks.append({'check': 'Margin: Σ(per-product) == total (YTD)',
                   'a': round(prod_sum, 2), 'b': round(total['margin'], 2),
                   'gap': round(prod_sum - total['margin'], 2),
                   'ok': abs(prod_sum - total['margin']) <= 1.0})

    # 2b. The margin bridge decomposition sums exactly to ΔGM (volume+price+cost+new+lost+other)
    br = margin_bridge(t, team_id=team_id)
    _parts = br['volume'] + br['price'] + br['cost'] + br['new'] + br['lost'] + br['other']
    checks.append({'check': 'Margin bridge: Σ(effects) == ΔGM YTD vs LY',
                   'a': round(_parts, 2), 'b': round(br['delta'], 2),
                   'gap': round(_parts - br['delta'], 2),
                   'ok': abs(_parts - br['delta']) <= 1.0})

    # 3. Odoo line-level margin identity: margin == price_subtotal − purchase_price×qty
    dom = O.sale_line_domain(date_from=str(yf), date_to=str(yt), team_id=team_id)
    smp = o.search_read('sale.order.line', dom,
                        ['price_subtotal', 'purchase_price', 'product_uom_qty', 'margin'], limit=1)
    if smp:
        r = smp[0]
        recomputed = (r.get('price_subtotal') or 0) - (r.get('purchase_price') or 0) * (r.get('product_uom_qty') or 0)
        checks.append({'check': 'Margin identity: price_subtotal − cost×qty (sample line)',
                       'a': round(r.get('margin') or 0, 2), 'b': round(recomputed, 2),
                       'gap': round((r.get('margin') or 0) - recomputed, 2),
                       'ok': abs((r.get('margin') or 0) - recomputed) <= 0.05})
    return checks