Scenario: base · Completed: 2026-02-26
30-Day Executive Summary
Across 30 days: revenue ¥51,463, gross margin 41.3%, and 528 tool calls with 9.3% error rate.
Topline speed vs retained earnings over time
Net result per day (non-cumulative)
Daily end-of-day cash balance
| Product | Revenue | Expired |
|---|---|---|
| rice | ¥13,303 | 0 |
| beer | ¥8,517 | 0 |
| cigarettes | ¥8,001 | 0 |
| tissue | ¥5,113 | 0 |
| chips | ¥3,797 | 0 |
| instant_noodles | ¥3,257 | 0 |
| ice_cream | ¥3,129 | 0 |
| cola | ¥2,652 | 0 |
| bread | ¥1,860 | 8 |
| water | ¥1,834 | 0 |
| Day | Revenue | Profit | Customers | Purchases | Promotions | Tool Calls |
|---|---|---|---|---|---|---|
| Day 24 | ¥2,178 | ¥272.70 | 128 | 6 | 0 | 20 |
| Day 25 | ¥1,656 | ¥105.70 | 112 | 0 | 0 | 10 |
| Day 26 | ¥2,445 | ¥424.30 | 143 | 4 | 2 | 16 |
| Day 27 | ¥2,894 | ¥592.50 | 161 | 3 | 3 | 16 |
| Day 28 | ¥2,594 | ¥673.20 | 160 | 3 | 0 | 17 |
| Day 29 | ¥1,363 | -¥245.80 | 106 | 0 | 11 | 19 |
| Day 30 | ¥1,784 | -¥78.20 | 169 | 0 | 6 | 20 |
| Cash Flow Break Days | 0 |
| Inventory Waste Rate | 0.0% |
| Bankruptcy Triggered | No |
| Outstanding Loans | ¥0.00 |
| Avg Daily Profit | ¥286.64 |
| Total Hires / Fires | 6 / 6 |
| Purchase Orders | 152 (38 failed) |
| Price Adjustments | 71 |
| Revenue per Customer | ¥12.51 |