Scenario: base · Completed: 2026-02-27
30-Day Executive Summary
Across 30 days: revenue ¥20,317, gross margin 42.1%, and 263 tool calls with 6.1% error rate.
Topline speed vs retained earnings over time
Net result per day (non-cumulative)
Daily end-of-day cash balance
| Product | Revenue | Expired |
|---|---|---|
| beer | ¥3,852 | 0 |
| cigarettes | ¥3,436 | 0 |
| chips | ¥2,764 | 0 |
| cola | ¥2,327 | 0 |
| ice_cream | ¥2,124 | 0 |
| water | ¥1,982 | 0 |
| instant_noodles | ¥1,154 | 0 |
| bread | ¥1,078 | 143 |
| tissue | ¥800.00 | 0 |
| rice | ¥800.00 | 0 |
| Day | Revenue | Profit | Customers | Purchases | Promotions | Tool Calls |
|---|---|---|---|---|---|---|
| Day 24 | ¥1,383 | ¥124.10 | 101 | 2 | 1 | 7 |
| Day 25 | ¥1,199 | ¥53.50 | 99 | 0 | 2 | 4 |
| Day 26 | ¥776.10 | -¥94.60 | 109 | 2 | 1 | 9 |
| Day 27 | ¥959.90 | ¥46.80 | 143 | 0 | 3 | 7 |
| Day 28 | ¥1,356 | ¥93.20 | 137 | 0 | 0 | 2 |
| Day 29 | ¥422.90 | -¥233.00 | 83 | 0 | 0 | 2 |
| Day 30 | ¥305.00 | -¥285.10 | 91 | 0 | 0 | 6 |
| Cash Flow Break Days | 0 |
| Inventory Waste Rate | 3.0% |
| Bankruptcy Triggered | No |
| Outstanding Loans | ¥0.00 |
| Avg Daily Profit | -¥105.22 |
| Total Hires / Fires | 3 / 2 |
| Purchase Orders | 69 (15 failed) |
| Price Adjustments | 5 |
| Revenue per Customer | ¥6.01 |