KSM Portal

Profit Closing: March 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 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.
Gross Sales

Rp 93,996,100

Net Sales

Rp 72,600,977

COGS / HPP

Rp 39,105,853

Marketplace Fees

Rp 16,611,144

Ads Spend disabled

Rp 0

Net Profit

Rp 33,495,124

Net Margin

46.14%

Store / Marketplace Breakdown
Store Marketplace Net Sales COGS Fees Ads Profit Margin Qty Orders
etc Home Living Shopee Rp 69,065,227 Rp 37,826,417 Rp 16,611,144 Rp 0 Rp 31,238,810 45.23% 1,122 314
etc Home Living Tokopedia Rp 3,535,750 Rp 1,279,436 Rp 0 Rp 0 Rp 2,256,314 63.81% 17 14
Best Products
SKU Product Store Marketplace Qty Net Sales COGS Ads Profit HPP Source
HB_SKT_STD_22X22X8_RUMBAI Hard Box Lebaran Motif Kain Songket | Kotak Kue Lapis Legit Kue Kering Toples & Box Bingkisan Hamper | Imlek Natal Idul Fitri Lebaran etc Home Living Shopee 120 Rp 5,054,523 Rp 3,300,000 Rp 0 Rp 1,754,523 KSM_CURRENT_HPP_SNAPSHOT
HB_RCP_22X22X8_STD_GRN Hard Box Lebaran Motif Minimalist Series | Kotak Kue Lapis Legit Kue Kering Toples & Box Bingkisan Hamper | Imlek Natal Idul Fitri Lebaran Eid Idul Fitri etc Home Living Shopee 74 Rp 2,440,687 Rp 1,554,000 Rp 0 Rp 886,687 KSM_CURRENT_HPP_SNAPSHOT
MCH-GLC-CHW-4-PK Crystalized Glazed Chawan Bowl | Mangkok Matcha Handmade White-Pink | Wabi-Sabi, Unique, Coquette, Pink etc Home Living Shopee 3 Rp 1,298,461 Rp 450,000 Rp 0 Rp 848,461 KSM_CURRENT_HPP_SNAPSHOT
HOM-TLT-MAT-STN-GY Stone Mat etc Home Living Shopee 9 Rp 1,929,557 Rp 1,084,680 Rp 0 Rp 844,877 KSM_CURRENT_HPP_SNAPSHOT
HOM-TLT-MAT-STN-WH Stone Mat etc Home Living Shopee 9 Rp 1,925,685 Rp 1,084,680 Rp 0 Rp 841,005 KSM_CURRENT_HPP_SNAPSHOT
MCH-PTL-CHW-2-WHPK Petal etc Home Living Shopee 6 Rp 1,173,400 Rp 388,284 Rp 0 Rp 785,116 KSM_CURRENT_HPP_SNAPSHOT
HOM-DIN-MFY-CLRCUP-WH Miffy Clear Glass etc Home Living Shopee 19 Rp 1,231,242 Rp 475,152 Rp 0 Rp 756,090 KSM_CURRENT_HPP_SNAPSHOT
HB_SKT_STD_IDL_20X20X8CM Hard Box Lebaran Motif Kain Songket | Kotak Kue Lapis Legit Kue Kering Toples & Box Bingkisan Hamper | Imlek Natal Idul Fitri Lebaran etc Home Living Shopee 61 Rp 2,398,632 Rp 1,647,000 Rp 0 Rp 751,632 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 39 Rp 1,753,422 Rp 1,072,500 Rp 0 Rp 680,922 KSM_CURRENT_HPP_SNAPSHOT
HB_SKT_STD_22X22X8_BLU_RUMBAI_TALI Hard Box Lebaran Motif Kain Songket | Kotak Kue Lapis Legit Kue Kering Toples & Box Bingkisan Hamper | Imlek Natal Idul Fitri Lebaran etc Home Living Shopee 49 Rp 2,012,940 Rp 1,347,500 Rp 0 Rp 665,440 KSM_CURRENT_HPP_SNAPSHOT
MCH-KLN-CHW-7-WH Chawan Kiln etc Home Living Shopee 5 Rp 1,194,053 Rp 579,000 Rp 0 Rp 615,053 KSM_CURRENT_HPP_SNAPSHOT
MCH-ORC-CHW-2-PEO Hand Painted Orchid Chawan etc Home Living Shopee 4 Rp 987,296 Rp 407,628 Rp 0 Rp 579,668 KSM_CURRENT_HPP_SNAPSHOT
HB_SKT_STD_22X22X10_BLU_RUMBAI Hard Box Lebaran Motif Kain Songket | Kotak Kue Lapis Legit Kue Kering Toples & Box Bingkisan Hamper | Imlek Natal Idul Fitri Lebaran etc Home Living Shopee 35 Rp 1,537,056 Rp 997,500 Rp 0 Rp 539,556 KSM_CURRENT_HPP_SNAPSHOT
HOM-DIN-MFY-STRAW Miffy Straw etc Home Living Shopee 19 Rp 889,560 Rp 361,399 Rp 0 Rp 528,161 KSM_CURRENT_HPP_SNAPSHOT
KIT_NBR_SKT_ORI_4S_50x80x45 UNKNOWN etc Home Living Shopee 2 Rp 771,124 Rp 254,000 Rp 0 Rp 517,124 KSM_CURRENT_HPP_SNAPSHOT
HOM-DIN-CUP-BOW-PK Bow Glass etc Home Living Shopee 14 Rp 800,773 Rp 299,628 Rp 0 Rp 501,145 KSM_CURRENT_HPP_SNAPSHOT
MCH-CHS-PRM-100-PR Premium Chasen etc Home Living Shopee 4 Rp 815,108 Rp 320,272 Rp 0 Rp 494,836 KSM_CURRENT_HPP_SNAPSHOT
MCH-ORC-CHW-2-BTF Hand Painted Orchid Chawan etc Home Living Tokopedia 2 Rp 680,750 Rp 203,814 Rp 0 Rp 476,936 KSM_CURRENT_HPP_SNAPSHOT
BOXPITA_22X22X8_WPP_FLWR_CANVAS_GRN 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 30 Rp 1,312,246 Rp 840,000 Rp 0 Rp 472,246 KSM_CURRENT_HPP_SNAPSHOT
MCH-ACC-RCK-DRK-2 Rak Matcha etc Home Living Shopee 3 Rp 797,694 Rp 347,859 Rp 0 Rp 449,835 KSM_CURRENT_HPP_SNAPSHOT
HB_PRT_STD_25X25X10cm_IDL_KRM_DGRN Hard Box Lebaran Motif Eid Printed Series | Kotak Kue Lapis Legit Kue Kering Toples & Box Bingkisan Hamper | Imlek Natal Idul Fitri Lebaran etc Home Living Shopee 25 Rp 1,072,726 Rp 625,000 Rp 0 Rp 447,726 KSM_CURRENT_HPP_SNAPSHOT
BOXPITA_22X22X8_IDL_MUBARAK_DGRN Hard Box Lebaran Motif Eid Printed Series | Kotak Kue Lapis Legit Kue Kering Toples & Box Bingkisan Hamper | Imlek Natal Idul Fitri Lebaran etc Home Living Shopee 25 Rp 1,143,454 Rp 700,000 Rp 0 Rp 443,454 KSM_CURRENT_HPP_SNAPSHOT
MCH-ORC-CHW-5-DSY Hand Painted Orchid Chawan etc Home Living Shopee 3 Rp 951,500 Rp 511,473 Rp 0 Rp 440,027 KSM_CURRENT_HPP_SNAPSHOT
MCH-CRT-CHW-5-MTL Cartoon Chawan etc Home Living Shopee 2 Rp 460,438 Rp 40,000 Rp 0 Rp 420,438 KSM_CURRENT_HPP_SNAPSHOT
HB_SKT_STD_22X22X8_RUMBAI_TALI Hard Box Lebaran Motif Kain Songket | Kotak Kue Lapis Legit Kue Kering Toples & Box Bingkisan Hamper | Imlek Natal Idul Fitri Lebaran etc Home Living Shopee 30 Rp 1,232,314 Rp 825,000 Rp 0 Rp 407,314 KSM_CURRENT_HPP_SNAPSHOT
HB_RCP_MT_22X22X8_IDL_SEGI8_GRN 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 24 Rp 1,045,338 Rp 660,000 Rp 0 Rp 385,338 KSM_CURRENT_HPP_SNAPSHOT
PET-BWL-RIB-CR Ceramic Pet Bowl etc Home Living Tokopedia 3 Rp 525,000 Rp 157,023 Rp 0 Rp 367,977 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 4 Rp 454,019 Rp 100,000 Rp 0 Rp 354,019 KSM_CURRENT_HPP_SNAPSHOT
HOM-KIT-MSPN-OP One-Push Measuring Cup 250ml | Gelas Takar Sekali Tekan | 4-in-1 Baking Measuring Tool Easy Adjustable Clean & Scrape etc Home Living Shopee 7 Rp 842,821 Rp 493,500 Rp 0 Rp 349,321 KSM_CURRENT_HPP_SNAPSHOT
PET-BWL-RIB-CR Ceramic Pet Bowl etc Home Living Shopee 4 Rp 551,267 Rp 209,363 Rp 0 Rp 341,904 KSM_CURRENT_HPP_SNAPSHOT
MCH-ORC-CHW-5-PEO Hand Painted Orchid Chawan etc Home Living Shopee 2 Rp 680,406 Rp 340,982 Rp 0 Rp 339,424 KSM_CURRENT_HPP_SNAPSHOT
HB_SKT_STD_IDL_30X15X8CM_BLU_TALI_2026 Hard Box Lebaran Motif Kain Songket | Kotak Kue Lapis Legit Kue Kering Toples & Box Bingkisan Hamper | Imlek Natal Idul Fitri Lebaran etc Home Living Shopee 34 Rp 1,367,855 Rp 1,037,000 Rp 0 Rp 330,855 KSM_CURRENT_HPP_SNAPSHOT
MCH-RIB-CHW-7-PK Ribbon etc Home Living Shopee 1 Rp 439,269 Rp 117,270 Rp 0 Rp 321,999 KSM_CURRENT_HPP_SNAPSHOT
MCH-KLN-CHW-7C-GR Chawan Kiln etc Home Living Shopee 2 Rp 628,523 Rp 307,680 Rp 0 Rp 320,843 KSM_CURRENT_HPP_SNAPSHOT
HOM-TLT-MAT-STN-GY Stone Mat etc Home Living Tokopedia 2 Rp 530,000 Rp 241,040 Rp 0 Rp 288,960 KSM_CURRENT_HPP_SNAPSHOT
HB_WPP_MT_22X22X8_EID_BLU_MRB 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 16 Rp 687,199 Rp 400,000 Rp 0 Rp 287,199 KSM_CURRENT_HPP_SNAPSHOT
HB_SKT_STD_22X22X8_BLU_RUMBAI Hard Box Lebaran Motif Kain Songket | Kotak Kue Lapis Legit Kue Kering Toples & Box Bingkisan Hamper | Imlek Natal Idul Fitri Lebaran etc Home Living Shopee 21 Rp 853,375 Rp 577,500 Rp 0 Rp 275,875 KSM_CURRENT_HPP_SNAPSHOT
HB_RCP_MT_22x11x8_IDL_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 17 Rp 613,918 Rp 340,000 Rp 0 Rp 273,918 KSM_CURRENT_HPP_SNAPSHOT
MCH-TCN-CHN-PK Tea Can Two Tone etc Home Living Shopee 10 Rp 478,182 Rp 215,000 Rp 0 Rp 263,182 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 369,309 Rp 110,000 Rp 0 Rp 259,309 KSM_CURRENT_HPP_SNAPSHOT
KIT_NBR_SKT_STEEL_4S_50x80x45 UNKNOWN etc Home Living Shopee 1 Rp 418,746 Rp 160,500 Rp 0 Rp 258,246 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 1 Rp 424,075 Rp 166,500 Rp 0 Rp 257,575 KSM_CURRENT_HPP_SNAPSHOT
MCH-ORC-CHW-2-BTF Hand Painted Orchid Chawan etc Home Living Shopee 2 Rp 461,382 Rp 203,814 Rp 0 Rp 257,568 KSM_CURRENT_HPP_SNAPSHOT
HOM-DIN-CUP-JMB-4000 Jumbo Glass etc Home Living Shopee 1 Rp 451,982 Rp 197,220 Rp 0 Rp 254,762 KSM_CURRENT_HPP_SNAPSHOT
MCH-KLN-CHW-7C-WH Chawan Kiln etc Home Living Shopee 2 Rp 557,666 Rp 314,293 Rp 0 Rp 243,373 KSM_CURRENT_HPP_SNAPSHOT
MCH-LOT-CHW-2-PK Chawan Lotus etc Home Living Shopee 1 Rp 307,299 Rp 65,297 Rp 0 Rp 242,002 KSM_CURRENT_HPP_SNAPSHOT
MCH-PTL-CHW-5-WHPK 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 538,100 Rp 310,000 Rp 0 Rp 228,100 KSM_CURRENT_HPP_SNAPSHOT
HOM-DIN-MFY-CHB-WH Miffy Chubby Glass etc Home Living Shopee 6 Rp 389,980 Rp 165,048 Rp 0 Rp 224,932 KSM_CURRENT_HPP_SNAPSHOT
MCH-TCN-PRM-PK Tea can Rabbit etc Home Living Tokopedia 1 Rp 269,000 Rp 45,428 Rp 0 Rp 223,572 KSM_CURRENT_HPP_SNAPSHOT
KIT_NBR_SKT_STEEL_2S_45x50 UNKNOWN etc Home Living Shopee 2 Rp 403,046 Rp 184,000 Rp 0 Rp 219,046 KSM_CURRENT_HPP_SNAPSHOT