Scenario: base · Completed: 2026-02-26
30-Day Executive Summary
Across 30 days: revenue ¥21,828, gross margin 44.5%, and 346 tool calls with 4.3% error rate.
Topline speed vs retained earnings over time
Net result per day (non-cumulative)
Daily end-of-day cash balance
| Product | Revenue | Expired |
|---|---|---|
| cigarettes | ¥4,194 | 0 |
| beer | ¥3,328 | 0 |
| tissue | ¥3,108 | 0 |
| chips | ¥2,853 | 0 |
| instant_noodles | ¥2,320 | 0 |
| cola | ¥2,311 | 0 |
| water | ¥1,434 | 0 |
| rice | ¥1,075 | 0 |
| bread | ¥854.50 | 1 |
| ice_cream | ¥350.00 | 0 |
| Day | Revenue | Profit | Customers | Purchases | Promotions | Tool Calls |
|---|---|---|---|---|---|---|
| Day 24 | ¥1,180 | ¥136.60 | 82 | 1 | 1 | 13 |
| Day 25 | ¥972.30 | ¥118.80 | 71 | 9 | 0 | 20 |
| Day 26 | ¥819.80 | ¥30.20 | 96 | 1 | 0 | 8 |
| Day 27 | ¥1,280 | ¥227.00 | 130 | 1 | 0 | 10 |
| Day 28 | ¥946.60 | ¥165.80 | 125 | 1 | 0 | 8 |
| Day 29 | ¥823.30 | ¥110.60 | 64 | 2 | 0 | 10 |
| Day 30 | ¥285.50 | -¥293.90 | 68 | 0 | 0 | 6 |
| Cash Flow Break Days | 0 |
| Inventory Waste Rate | 0.0% |
| Bankruptcy Triggered | No |
| Outstanding Loans | ¥0.00 |
| Avg Daily Profit | -¥20.49 |
| Total Hires / Fires | 1 / 0 |
| Purchase Orders | 104 (11 failed) |
| Price Adjustments | 27 |
| Revenue per Customer | ¥7.34 |