Scenario: base · Completed: 2026-03-20
30-Day Executive Summary
Across 30 days: revenue ¥23,529, gross margin 46.9%, and 440 tool calls with 5.2% 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 | ¥4,313 | 0 |
| chips | ¥2,973 | 0 |
| instant_noodles | ¥2,870 | 0 |
| ice_cream | ¥2,602 | 0 |
| cola | ¥2,493 | 0 |
| cigarettes | ¥2,398 | 0 |
| tissue | ¥2,083 | 0 |
| water | ¥1,760 | 0 |
| bread | ¥1,142 | 21 |
| rice | ¥895.00 | 0 |
| Day | Revenue | Profit | Customers | Purchases | Promotions | Tool Calls |
|---|---|---|---|---|---|---|
| Day 24 | ¥1,144 | ¥174.70 | 95 | 3 | 1 | 20 |
| Day 25 | ¥821.30 | ¥154.00 | 86 | 1 | 1 | 10 |
| Day 26 | ¥974.00 | ¥136.80 | 114 | 2 | 1 | 14 |
| Day 27 | ¥1,428 | ¥389.40 | 141 | 3 | 2 | 16 |
| Day 28 | ¥844.45 | ¥91.15 | 133 | 1 | 1 | 12 |
| Day 29 | ¥709.50 | ¥57.00 | 90 | 2 | 0 | 12 |
| Day 30 | ¥483.65 | -¥87.95 | 86 | 0 | 4 | 11 |
| Cash Flow Break Days | 0 |
| Inventory Waste Rate | 0.0% |
| Bankruptcy Triggered | No |
| Outstanding Loans | ¥0.00 |
| Avg Daily Profit | ¥48.82 |
| Total Hires / Fires | 2 / 0 |
| Purchase Orders | 85 (13 failed) |
| Price Adjustments | 16 |
| Revenue per Customer | ¥7.14 |