KSM Portal

Profit Closing: January 2026

Jubelio invoice-net profit review before finalization.

Back Dashboard View
Pulling invoice updates and rebuilding the draft. Please keep this page open.
Export Excel
Status: FINALIZED · Version v5 · Validation READY · Source JUBELIO_INVOICE_NET_SETTLEMENT
Using Jubelio invoice final net totals as settlement-style income.
COGS/HPP is calculated from KSM Portal Product.current_hpp and snapshotted into this draft.
Legacy Monthly Accounting comparison is informational only and is not used for calculation.
Gross Sales

Rp 106,418,063

Net Sales

Rp 82,902,565

COGS / HPP

Rp 43,943,115

Marketplace Fees

Rp 18,884,504

Ads Spend disabled

Rp 0

Net Profit

Rp 38,959,450

Net Margin

46.99%

Store / Marketplace Breakdown
Store Marketplace Net Sales COGS Fees Ads Profit Margin Qty Orders
etc Home Living Shopee Rp 75,033,863 Rp 40,617,166 Rp 18,884,504 Rp 0 Rp 34,416,697 45.87% 1,073 345
etc Home Living Tokopedia Rp 7,868,702 Rp 3,325,949 Rp 0 Rp 0 Rp 4,542,753 57.73% 56 34
Best Products
SKU Product Store Marketplace Qty Net Sales COGS Ads Profit HPP Source
MCH-ACC-RCK-DRK-2 Rak Matcha etc Home Living Shopee 8 Rp 2,424,482 Rp 927,624 Rp 0 Rp 1,496,858 KSM_CURRENT_HPP_SNAPSHOT
PO_ HB_PRINT_MD_22X22X8_CNY_HORSE PO_ HB_PRINT_MD_22X22X8_CNY_HORSE etc Home Living Shopee 85 Rp 3,671,728 Rp 2,295,000 Rp 0 Rp 1,376,728 KSM_CURRENT_HPP_SNAPSHOT
MCH-BOW-CHW-7-PK Matcha Tea Set Jepang 7 in 1 Lengkap | Chawan Bow Heart Pastel Gradient | Chasen Butterfly Charm | Tatakan Chashaku Bentuk Pita | Gift Box Aesthetic Coquette etc Home Living Shopee 4 Rp 1,543,868 Rp 648,000 Rp 0 Rp 895,868 KSM_CURRENT_HPP_SNAPSHOT
MCH-ORC-CHW-5-DSY Hand Painted Orchid Chawan etc Home Living Shopee 4 Rp 1,535,749 Rp 681,964 Rp 0 Rp 853,785 KSM_CURRENT_HPP_SNAPSHOT
MCH-RIB-CHW-2-PK Ribbon etc Home Living Shopee 3 Rp 1,005,107 Rp 187,470 Rp 0 Rp 817,637 KSM_CURRENT_HPP_SNAPSHOT
MCH-CHS-STD-100-WH Chasen Standard etc Home Living Shopee 43 Rp 2,382,570 Rp 1,581,669 Rp 0 Rp 800,901 KSM_CURRENT_HPP_SNAPSHOT
MCH-ACC-RCK-DRK-2 Rak Matcha etc Home Living Tokopedia 3 Rp 1,141,000 Rp 347,859 Rp 0 Rp 793,141 KSM_CURRENT_HPP_SNAPSHOT
BOXPITA_CNY_22X22X8_CNY_HORSE_LMP BOXPITA_CNY_22X22X8_CNY_HORSE_LMP etc Home Living Shopee 49 Rp 2,256,108 Rp 1,470,000 Rp 0 Rp 786,108 KSM_CURRENT_HPP_SNAPSHOT
HB_CHS_STD_22X22X8_RED_GLD_PLS HB_CHS_STD_22X22X8_RED_GLD_PLS etc Home Living Shopee 46 Rp 1,888,039 Rp 1,196,000 Rp 0 Rp 692,039 KSM_CURRENT_HPP_SNAPSHOT
HOM-KIT-WECK-580 Weck Jar etc Home Living Tokopedia 7 Rp 1,230,211 Rp 548,695 Rp 0 Rp 681,516 KSM_CURRENT_HPP_SNAPSHOT
HB_PRINT_MD_22X22X8_CNY_HORSE HB_PRINT_MD_22X22X8_CNY_HORSE etc Home Living Shopee 46 Rp 1,896,238 Rp 1,242,000 Rp 0 Rp 654,238 KSM_CURRENT_HPP_SNAPSHOT
MCH-TCN-PRM-YL Tea can Rabbit etc Home Living Shopee 4 Rp 814,293 Rp 181,712 Rp 0 Rp 632,581 KSM_CURRENT_HPP_SNAPSHOT
MCH-PTL-CHW-2-PKWH Petal etc Home Living Shopee 4 Rp 806,873 Rp 258,856 Rp 0 Rp 548,017 KSM_CURRENT_HPP_SNAPSHOT
MCH-ACC-RCK-LGH-2 Rak Matcha etc Home Living Shopee 3 Rp 914,642 Rp 367,650 Rp 0 Rp 546,992 KSM_CURRENT_HPP_SNAPSHOT
MCH-CHS-PRM-100-PR Premium Chasen etc Home Living Shopee 4 Rp 866,177 Rp 320,272 Rp 0 Rp 545,905 KSM_CURRENT_HPP_SNAPSHOT
HB_RCP_MT_22X22X8_CNY_FLW_FU HB_RCP_MT_22X22X8_CNY_FLW_FU etc Home Living Shopee 37 Rp 1,550,963 Rp 1,017,500 Rp 0 Rp 533,463 KSM_CURRENT_HPP_SNAPSHOT
HOM-KIT-WECK-580 Weck Jar etc Home Living Shopee 8 Rp 1,160,341 Rp 627,080 Rp 0 Rp 533,261 KSM_CURRENT_HPP_SNAPSHOT
HOM-DIN-CUP-CHB-300 Chubby Glass etc Home Living Shopee 38 Rp 1,167,347 Rp 648,622 Rp 0 Rp 518,725 KSM_CURRENT_HPP_SNAPSHOT
MCH-SKR-CHW-5-PPS Matcha Tea Set Japanese with Spout 5/7 Pcs Lengkap Sakura Pink & Matcha Green | Jepang Chasen Holder + Chawan + Chashaku | Teh Aesthetic Coquette Floral Gift set/box etc Home Living Shopee 3 Rp 987,760 Rp 471,000 Rp 0 Rp 516,760 KSM_CURRENT_HPP_SNAPSHOT
MCH-TCN-TCS-DST Tea Canister Short etc Home Living Shopee 4 Rp 671,665 Rp 187,236 Rp 0 Rp 484,429 KSM_CURRENT_HPP_SNAPSHOT
MCH-LOT-CHW-2-PCH MCH-LOT-CHW-2-PCH etc Home Living Shopee 2 Rp 615,879 Rp 132,000 Rp 0 Rp 483,879 KSM_CURRENT_HPP_SNAPSHOT
HOM-DIN-MFY-CHB-CLR Miffy Chubby Glass etc Home Living Shopee 10 Rp 661,891 Rp 180,143 Rp 0 Rp 481,747 KSM_CURRENT_HPP_SNAPSHOT
PO_HB_WPP_MT_22X22X8_CNY_FU PO_HB_WPP_MT_22X22X8_CNY_FU etc Home Living Shopee 32 Rp 1,403,914 Rp 928,000 Rp 0 Rp 475,914 KSM_CURRENT_HPP_SNAPSHOT
PO_HB_PRT_20X20X8_CNY_LMP [Fast PO] Hard Box Wallpaper & Printing Magnet Dasi, Magnet Tengah, Standard, Printing | Box Kue Kotak Lapis Legit | Gift Hampers Box etc Home Living Shopee 30 Rp 1,150,500 Rp 675,000 Rp 0 Rp 475,500 KSM_CURRENT_HPP_SNAPSHOT
BOXPITA_CNY_22X22X8_CNY_HORSE_3D BOXPITA_CNY_22X22X8_CNY_HORSE_3D etc Home Living Shopee 29 Rp 1,322,954 Rp 870,000 Rp 0 Rp 452,954 KSM_CURRENT_HPP_SNAPSHOT
MCH-BOW-CHW-7-PRP Matcha Tea Set Jepang 7 in 1 Lengkap | Chawan Bow Heart Pastel Gradient | Chasen Butterfly Charm | Tatakan Chashaku Bentuk Pita | Gift Box Aesthetic Coquette etc Home Living Shopee 2 Rp 772,961 Rp 324,000 Rp 0 Rp 448,961 KSM_CURRENT_HPP_SNAPSHOT
MCH-TCN-PRM-PK Tea can Rabbit etc Home Living Tokopedia 2 Rp 538,000 Rp 90,856 Rp 0 Rp 447,144 KSM_CURRENT_HPP_SNAPSHOT
HB_WPP_MT_20X20X8_CNY_FU HB_WPP_MT_20X20X8_CNY_FU etc Home Living Shopee 29 Rp 1,185,195 Rp 754,000 Rp 0 Rp 431,195 KSM_CURRENT_HPP_SNAPSHOT
MCH-PTL-CHW-2-WHPK Petal etc Home Living Shopee 3 Rp 607,764 Rp 194,142 Rp 0 Rp 413,622 KSM_CURRENT_HPP_SNAPSHOT
MCH-CHS-STD-120-WH Standard Chasen etc Home Living Shopee 7 Rp 669,382 Rp 257,285 Rp 0 Rp 412,097 KSM_CURRENT_HPP_SNAPSHOT
PO_HB_RCP_MT_22X11X8_CNY_GOLD [Fast PO] Hard Box Wallpaper & Printing Magnet Dasi, Magnet Tengah, Standard, Printing | Box Kue Kotak Lapis Legit | Gift Hampers Box etc Home Living Shopee 25 Rp 909,469 Rp 500,000 Rp 0 Rp 409,469 KSM_CURRENT_HPP_SNAPSHOT
MCH-PTL-CHW-8-PKWH Petal etc Home Living Shopee 2 Rp 709,025 Rp 307,858 Rp 0 Rp 401,167 KSM_CURRENT_HPP_SNAPSHOT
HB_CHS_STD_TALI_24.5X15X8_RED_GLD Hard Box Imlek Motif Kain Cheongsam | Kotak Kue Lapis Legit Kue Kering Toples & Box Bingkisan Hamper | Imlek Natal Idul Fitri Lebaran etc Home Living Shopee 27 Rp 1,203,875 Rp 810,000 Rp 0 Rp 393,875 KSM_CURRENT_HPP_SNAPSHOT
MCH-SKR-CHW-7-PPS Matcha Tea Set Japanese with Spout 5/7 Pcs Lengkap Sakura Pink & Matcha Green | Jepang Chasen Holder + Chawan + Chashaku | Teh Aesthetic Coquette Floral Gift set/box etc Home Living Tokopedia 2 Rp 801,000 Rp 410,600 Rp 0 Rp 390,400 KSM_CURRENT_HPP_SNAPSHOT
HOM-DIN-MFY-SHRT-WH Miffy Short Glass etc Home Living Shopee 9 Rp 569,171 Rp 180,072 Rp 0 Rp 389,099 KSM_CURRENT_HPP_SNAPSHOT
MCH-PTL-CHW-5-PKWH PREMIUM Matcha Bowl Tea Set Jepang 2/4/5/7/8/10 in 1 Lengkap 2-8 pcs with Spout | Matcha bowl (Chawan) Sakura Petal Pink | Chasen holder | Gift Box Aesthetic Coquette Floral etc Home Living Shopee 2 Rp 689,150 Rp 310,000 Rp 0 Rp 379,150 KSM_CURRENT_HPP_SNAPSHOT
PO_HB_WPP_MT_22X22X8_CNY_SAKURA PO_HB_WPP_MT_22X22X8_CNY_SAKURA etc Home Living Shopee 20 Rp 958,481 Rp 580,000 Rp 0 Rp 378,481 KSM_CURRENT_HPP_SNAPSHOT
WIJSMAN_1000 WIJSMAN_1000 etc Home Living Shopee 1 Rp 357,426 Rp 100 Rp 0 Rp 357,326 KSM_CURRENT_HPP_SNAPSHOT
MCH-CRT-CHW-5-MTD Matcha/Chawan Bowl with Spout + Alat Teh Jepang Lengkap Pair Chawan Chasen Holder Keramik with Spout| Chawan / Matcha bowl coquette cartoon aesthetic Japanese Zen etc Home Living Shopee 2 Rp 609,650 Rp 253,000 Rp 0 Rp 356,650 KSM_CURRENT_HPP_SNAPSHOT
KIT_NBR_SKT_STEEL_2S_40x40 UNKNOWN etc Home Living Shopee 3 Rp 480,397 Rp 147,000 Rp 0 Rp 333,397 KSM_CURRENT_HPP_SNAPSHOT
PO_BOXPITA_CNY_20X20X8_CNY_HORSE PO_BOXPITA_CNY_20X20X8_CNY_HORSE etc Home Living Shopee 20 Rp 903,981 Rp 580,000 Rp 0 Rp 323,981 KSM_CURRENT_HPP_SNAPSHOT
MCH-RIB-CHW-7-PK Ribbon etc Home Living Shopee 1 Rp 439,975 Rp 117,270 Rp 0 Rp 322,705 KSM_CURRENT_HPP_SNAPSHOT
KIT_NBR_SKT_ORI_4S_45x80x45 UNKNOWN etc Home Living Shopee 1 Rp 351,819 Rp 40,500 Rp 0 Rp 311,319 KSM_CURRENT_HPP_SNAPSHOT
MCH-SKR-CHW-5-PPC MCH-SKR-CHW-5-PPC etc Home Living Shopee 5 Rp 1,086,769 Rp 785,000 Rp 0 Rp 301,769 KSM_CURRENT_HPP_SNAPSHOT
KIT_NBR_SKT_BLK_4S_50x80x40 UNKNOWN etc Home Living Shopee 2 Rp 681,750 Rp 383,000 Rp 0 Rp 298,750 KSM_CURRENT_HPP_SNAPSHOT
MCH-ORC-CHW-2-BTF Hand Painted Orchid Chawan etc Home Living Shopee 2 Rp 497,854 Rp 203,814 Rp 0 Rp 294,040 KSM_CURRENT_HPP_SNAPSHOT
HB_WPP_MD_22X22X8_CNY_FU HB_WPP_MD_22X22X8_CNY_FU etc Home Living Shopee 12 Rp 601,805 Rp 312,000 Rp 0 Rp 289,805 KSM_CURRENT_HPP_SNAPSHOT
MCH-LOT-CHW-5-PR MCH-LOT-CHW-5-PR etc Home Living Shopee 1 Rp 408,005 Rp 120,000 Rp 0 Rp 288,005 KSM_CURRENT_HPP_SNAPSHOT
BOXPITA_CNY_20X20X8_CNY_HORSE BOXPITA_CNY_20X20X8_CNY_HORSE etc Home Living Shopee 26 Rp 1,041,369 Rp 754,000 Rp 0 Rp 287,369 KSM_CURRENT_HPP_SNAPSHOT
KIT_NBR_SKT_STEEL_4S_40x80x40 UNKNOWN etc Home Living Tokopedia 1 Rp 420,000 Rp 145,000 Rp 0 Rp 275,000 KSM_CURRENT_HPP_SNAPSHOT