Scenario: base · Completed: 2026-03-05
30-Day Executive Summary
Across 30 days: revenue ¥19,269, gross margin 44.0%, and 442 tool calls with 2.9% 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 | ¥3,000 | 0 |
| beer | ¥2,884 | 0 |
| cola | ¥2,160 | 0 |
| ice_cream | ¥2,043 | 0 |
| chips | ¥1,976 | 0 |
| water | ¥1,775 | 0 |
| instant_noodles | ¥1,668 | 0 |
| tissue | ¥1,608 | 0 |
| rice | ¥1,175 | 0 |
| bread | ¥980.00 | 2 |
| Day | Revenue | Profit | Customers | Purchases | Promotions | Tool Calls |
|---|---|---|---|---|---|---|
| Day 24 | ¥275.00 | -¥305.00 | 89 | 6 | 0 | 20 |
| Day 25 | ¥598.60 | -¥180.90 | 78 | 0 | 2 | 8 |
| Day 26 | ¥275.90 | -¥341.90 | 104 | 4 | 1 | 18 |
| Day 27 | ¥529.60 | -¥150.80 | 135 | 0 | 1 | 10 |
| Day 28 | ¥151.30 | -¥389.90 | 121 | 4 | 0 | 20 |
| Day 29 | ¥395.15 | -¥348.35 | 76 | 0 | 4 | 6 |
| Day 30 | ¥133.35 | -¥428.15 | 85 | 0 | 2 | 6 |
| Cash Flow Break Days | 0 |
| Inventory Waste Rate | 0.0% |
| Bankruptcy Triggered | No |
| Outstanding Loans | ¥0.00 |
| Avg Daily Profit | -¥151.88 |
| Total Hires / Fires | 5 / 3 |
| Purchase Orders | 91 (10 failed) |
| Price Adjustments | 6 |
| Revenue per Customer | ¥5.80 |