Scenario: base · Completed: 2026-02-25
30-Day Executive Summary
Across 30 days: revenue ¥69,594, gross margin 39.6%, and 564 tool calls with 3.4% error rate.
Topline speed vs retained earnings over time
Net result per day (non-cumulative)
Daily end-of-day cash balance
| Product | Revenue | Expired |
|---|---|---|
| rice | ¥18,057 | 0 |
| beer | ¥12,004 | 0 |
| cigarettes | ¥11,770 | 0 |
| tissue | ¥6,610 | 0 |
| chips | ¥5,544 | 0 |
| instant_noodles | ¥3,779 | 0 |
| ice_cream | ¥3,394 | 0 |
| cola | ¥3,282 | 0 |
| bread | ¥3,240 | 128 |
| water | ¥1,912 | 0 |
| Day | Revenue | Profit | Customers | Purchases | Promotions | Tool Calls |
|---|---|---|---|---|---|---|
| Day 24 | ¥2,236 | ¥280.00 | 153 | 4 | 1 | 19 |
| Day 25 | ¥2,310 | ¥300.20 | 150 | 5 | 0 | 12 |
| Day 26 | ¥3,070 | ¥592.80 | 185 | 2 | 0 | 20 |
| Day 27 | ¥2,264 | -¥41.20 | 167 | 0 | 0 | 20 |
| Day 28 | ¥1,765 | -¥465.80 | 156 | 0 | 10 | 17 |
| Day 29 | ¥1,236 | -¥695.80 | 127 | 0 | 10 | 20 |
| Day 30 | ¥537.97 | -¥1,344 | 141 | 0 | 8 | 20 |
| Cash Flow Break Days | 0 |
| Inventory Waste Rate | 2.0% |
| Bankruptcy Triggered | No |
| Outstanding Loans | ¥0.00 |
| Avg Daily Profit | ¥305.36 |
| Total Hires / Fires | 7 / 4 |
| Purchase Orders | 128 (15 failed) |
| Price Adjustments | 95 |
| Revenue per Customer | ¥14.68 |