Profit Closing: February 2026
Jubelio invoice-net profit review before finalization.
Pulling invoice updates and rebuilding the draft. Please keep this page open.
Export Excel
Status:
FINALIZED
· Version v3
· 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.
Marketplace Fees
Rp 16,322,414
Store / Marketplace Breakdown
| Store |
Marketplace |
Net Sales |
COGS |
Fees |
Ads |
Profit |
Margin |
Qty |
Orders |
| etc Home Living |
Shopee |
Rp 67,084,243 |
Rp 34,744,418 |
Rp 16,322,414 |
Rp 0 |
Rp 32,339,825 |
48.21% |
1,038 |
334 |
| etc Home Living |
Tokopedia |
Rp 4,597,598 |
Rp 1,931,397 |
Rp 0 |
Rp 0 |
Rp 2,666,201 |
57.99% |
47 |
20 |
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 |
9 |
Rp 2,590,254 |
Rp 1,043,577 |
Rp 0 |
Rp 1,546,677 |
KSM_CURRENT_HPP_SNAPSHOT
|
| KIT_NBR_PPRML_TRNSP_6INCH |
UNKNOWN |
etc Home Living |
Shopee |
50 |
Rp 3,039,625 |
Rp 1,800,000 |
Rp 0 |
Rp 1,239,625 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-ANI-CHW-1-DUCK |
Duck Chawan |
etc Home Living |
Shopee |
16 |
Rp 2,260,490 |
Rp 1,091,984 |
Rp 0 |
Rp 1,168,506 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-BOW-CHW-8F-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 1,696,731 |
Rp 666,000 |
Rp 0 |
Rp 1,030,731 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HB_RCP_MD_22X22X8_DGR |
HB_RCP_MD_22X22X8_DGR |
etc Home Living |
Shopee |
50 |
Rp 2,122,500 |
Rp 1,150,000 |
Rp 0 |
Rp 972,500 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-MFY-SHRT-WH |
Miffy Short Glass |
etc Home Living |
Shopee |
23 |
Rp 1,393,728 |
Rp 460,184 |
Rp 0 |
Rp 933,544 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-MFY-CHB-WH |
Miffy Chubby Glass |
etc Home Living |
Shopee |
21 |
Rp 1,352,957 |
Rp 577,668 |
Rp 0 |
Rp 775,289 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-MFY-CHB-BEI |
Miffy Chubby Glass |
etc Home Living |
Shopee |
19 |
Rp 1,223,637 |
Rp 522,652 |
Rp 0 |
Rp 700,985 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-KIT-WECK-580 |
Weck Jar |
etc Home Living |
Shopee |
9 |
Rp 1,309,528 |
Rp 705,465 |
Rp 0 |
Rp 604,063 |
KSM_CURRENT_HPP_SNAPSHOT
|
| PO_HB_WPP_MD_SK3_28.5x18x8_GRN_STRP |
[FAST PO] Hard Box Lebaran Motif Eid Wallpaper | Kotak Kue Lapis Legit Kue Kering Toples & Box Bingkisan Hamper | Imlek Natal Idul Fitri Lebaran |
etc Home Living |
Shopee |
28 |
Rp 1,355,961 |
Rp 756,000 |
Rp 0 |
Rp 599,961 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-KIT-CNS-ACA-1 |
Wooden Spice Jar |
etc Home Living |
Shopee |
13 |
Rp 1,389,179 |
Rp 793,871 |
Rp 0 |
Rp 595,308 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HB_CHS_STD_22X22X8_RED_GLD_PLS |
HB_CHS_STD_22X22X8_RED_GLD_PLS |
etc Home Living |
Shopee |
35 |
Rp 1,449,108 |
Rp 910,000 |
Rp 0 |
Rp 539,108 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-CUP-JMB-4000 |
Jumbo Glass |
etc Home Living |
Shopee |
2 |
Rp 908,670 |
Rp 394,440 |
Rp 0 |
Rp 514,230 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-MFY-FMUG-WH |
Miffy Matcha Cafe 400mL Ceramic Mug | Gelas Mug Keramik Estetik | Coquette Aesthetic Bow Pink Tebal Bunny for Coffee/Matcha/Hojicha |
etc Home Living |
Shopee |
7 |
Rp 728,654 |
Rp 217,000 |
Rp 0 |
Rp 511,654 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-TCN-PRM-PK |
Tea can Rabbit |
etc Home Living |
Shopee |
3 |
Rp 637,815 |
Rp 136,284 |
Rp 0 |
Rp 501,531 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-ACC-RCK-LGH-2 |
Rak Matcha |
etc Home Living |
Shopee |
3 |
Rp 851,018 |
Rp 367,650 |
Rp 0 |
Rp 483,368 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-MFY-STRAW |
Miffy Straw |
etc Home Living |
Shopee |
17 |
Rp 803,746 |
Rp 323,357 |
Rp 0 |
Rp 480,389 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-TCN-PRM-YL |
Tea can Rabbit |
etc Home Living |
Shopee |
3 |
Rp 611,380 |
Rp 136,284 |
Rp 0 |
Rp 475,096 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CRT-CHW-5-MTL |
Cartoon Chawan |
etc Home Living |
Shopee |
2 |
Rp 487,220 |
Rp 40,000 |
Rp 0 |
Rp 447,220 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HB_CHS_STD_22X22X8_RED_GLD_TALI |
HB_CHS_STD_22X22X8_RED_GLD_TALI |
etc Home Living |
Shopee |
25 |
Rp 1,056,922 |
Rp 625,000 |
Rp 0 |
Rp 431,922 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-MFY-CLRCUP-WH |
Miffy Clear Glass |
etc Home Living |
Shopee |
10 |
Rp 680,790 |
Rp 250,080 |
Rp 0 |
Rp 430,710 |
KSM_CURRENT_HPP_SNAPSHOT
|
| KIT_NBR_SKT_STEEL_4S_40x80x40 |
UNKNOWN |
etc Home Living |
Shopee |
2 |
Rp 711,500 |
Rp 290,000 |
Rp 0 |
Rp 421,500 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-ORC-CHW-2-PEO |
Hand Painted Orchid Chawan |
etc Home Living |
Shopee |
3 |
Rp 726,048 |
Rp 305,721 |
Rp 0 |
Rp 420,327 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CHS-PRM-100-PR |
Premium Chasen |
etc Home Living |
Shopee |
3 |
Rp 659,369 |
Rp 240,204 |
Rp 0 |
Rp 419,165 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HB_WPP_MD_20X20X8_CNY_FU |
HB_WPP_MD_20X20X8_CNY_FU |
etc Home Living |
Shopee |
33 |
Rp 1,256,711 |
Rp 841,500 |
Rp 0 |
Rp 415,211 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HB_WPP_MT_20X20X8_CNY_FU |
HB_WPP_MT_20X20X8_CNY_FU |
etc Home Living |
Shopee |
27 |
Rp 1,106,397 |
Rp 702,000 |
Rp 0 |
Rp 404,397 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HB_PRT_20X20X8_CNY_LMP |
HB_PRT_20X20X8_CNY_LMP |
etc Home Living |
Shopee |
27 |
Rp 998,254 |
Rp 607,500 |
Rp 0 |
Rp 390,754 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HB_PRT_22X22X8_CNY_LMP |
HB_PRT_22X22X8_CNY_LMP |
etc Home Living |
Shopee |
25 |
Rp 968,728 |
Rp 587,500 |
Rp 0 |
Rp 381,228 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HB_CHS_STD_22X11X8_RED_GLD_PLS |
HB_CHS_STD_22X11X8_RED_GLD_PLS |
etc Home Living |
Shopee |
21 |
Rp 791,251 |
Rp 420,000 |
Rp 0 |
Rp 371,251 |
KSM_CURRENT_HPP_SNAPSHOT
|
| DIN-PLT-FRT-01 |
DIN-PLT-FRT-01 |
etc Home Living |
Shopee |
3 |
Rp 448,858 |
Rp 97,500 |
Rp 0 |
Rp 351,358 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HB_WPP_MD_22X22X8_CNY_FU |
HB_WPP_MD_22X22X8_CNY_FU |
etc Home Living |
Shopee |
19 |
Rp 826,439 |
Rp 494,000 |
Rp 0 |
Rp 332,439 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-CUP-JMB-800 |
Jumbo Glass |
etc Home Living |
Shopee |
11 |
Rp 739,460 |
Rp 410,410 |
Rp 0 |
Rp 329,050 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HB_RCP_MT_22X22X8_EID_DGRN |
Hard Box Lebaran Motif Eid Wallpaper | Kotak Kue Lapis Legit Kue Kering Toples & Box Bingkisan Hamper | Imlek Natal Idul Fitri Lebaran |
etc Home Living |
Shopee |
19 |
Rp 841,611 |
Rp 522,500 |
Rp 0 |
Rp 319,111 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-PTL-CHW-8-PKWH |
Petal |
etc Home Living |
Shopee |
2 |
Rp 625,550 |
Rp 307,858 |
Rp 0 |
Rp 317,692 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CHS-STD-120-PR |
Standard Chasen |
etc Home Living |
Tokopedia |
4 |
Rp 536,701 |
Rp 220,060 |
Rp 0 |
Rp 316,641 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HB_WPP_MT_22X22X8_CNY_SAKURA |
HB_WPP_MT_22X22X8_CNY_SAKURA |
etc Home Living |
Shopee |
20 |
Rp 865,817 |
Rp 580,000 |
Rp 0 |
Rp 285,817 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-TCN-TC-BUN |
Tea Can Normal |
etc Home Living |
Shopee |
3 |
Rp 435,158 |
Rp 149,979 |
Rp 0 |
Rp 285,179 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-TLT-MAT-STN-GY |
Stone Mat |
etc Home Living |
Shopee |
3 |
Rp 643,452 |
Rp 361,560 |
Rp 0 |
Rp 281,892 |
KSM_CURRENT_HPP_SNAPSHOT
|
| CL5037 |
UNKNOWN |
etc Home Living |
Shopee |
1 |
Rp 294,907 |
Rp 26,400 |
Rp 0 |
Rp 268,507 |
KSM_CURRENT_HPP_SNAPSHOT
|
| KIT_NBR_SKT_ORI_4S_50x80x45 |
UNKNOWN |
etc Home Living |
Shopee |
1 |
Rp 390,503 |
Rp 127,000 |
Rp 0 |
Rp 263,503 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-GLC-CHW-2-PK |
Crystalized Glazed Chawan Bowl | Mangkok Matcha Handmade White-Pink | Wabi-Sabi, Unique, Coquette, Pink |
etc Home Living |
Shopee |
1 |
Rp 371,605 |
Rp 110,000 |
Rp 0 |
Rp 261,605 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-LOT-CHW-2-PK |
Chawan Lotus |
etc Home Living |
Shopee |
1 |
Rp 313,771 |
Rp 65,297 |
Rp 0 |
Rp 248,474 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HB_WPP_MT_22X22X8_CNY_FU |
HB_WPP_MT_22X22X8_CNY_FU |
etc Home Living |
Shopee |
19 |
Rp 798,446 |
Rp 551,000 |
Rp 0 |
Rp 247,446 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-MFY-GMUG-WH |
Miffy Matcha Cafe 400mL Ceramic Mug | Gelas Mug Keramik Estetik | Coquette Aesthetic Bow Pink Tebal Bunny for Coffee/Matcha/Hojicha |
etc Home Living |
Shopee |
3 |
Rp 320,070 |
Rp 75,000 |
Rp 0 |
Rp 245,070 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-KLN-CHW-7C-WH |
Chawan Kiln |
etc Home Living |
Shopee |
2 |
Rp 558,372 |
Rp 314,293 |
Rp 0 |
Rp 244,079 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-PTL-CHW-4-PKWH |
MCH-PTL-CHW-4-PKWH |
etc Home Living |
Tokopedia |
1 |
Rp 353,491 |
Rp 115,000 |
Rp 0 |
Rp 238,491 |
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 |
Tokopedia |
10 |
Rp 436,000 |
Rp 200,000 |
Rp 0 |
Rp 236,000 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-SKR-CHW-7-GPS |
Sakura Chawan |
etc Home Living |
Shopee |
2 |
Rp 498,350 |
Rp 263,406 |
Rp 0 |
Rp 234,944 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HB_WPP_MT_20X20X8_CNY_SAKURA_GLD |
HB_WPP_MT_20X20X8_CNY_SAKURA_GLD |
etc Home Living |
Shopee |
20 |
Rp 794,276 |
Rp 560,000 |
Rp 0 |
Rp 234,276 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HB_RCP_MD_CNY_FU2026_RND_RED_S_22X11X8 |
HB_RCP_MD_CNY_FU2026_RND_RED_S_22X11X8 |
etc Home Living |
Shopee |
12 |
Rp 461,337 |
Rp 228,000 |
Rp 0 |
Rp 233,337 |
KSM_CURRENT_HPP_SNAPSHOT
|