Profit Closing: May 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.
Gross Sales
Rp 118,821,166
Marketplace Fees
Rp 17,807,057
Store / Marketplace Breakdown
| Store |
Marketplace |
Net Sales |
COGS |
Fees |
Ads |
Profit |
Margin |
Qty |
Orders |
| etc Home Living |
Shopee |
Rp 61,827,737 |
Rp 30,132,984 |
Rp 15,836,301 |
Rp 0 |
Rp 31,694,753 |
51.26% |
580 |
350 |
| etc Baking |
Shopee |
Rp 21,131,816 |
Rp 9,303,600 |
Rp 1,536,496 |
Rp 0 |
Rp 11,828,216 |
55.97% |
131 |
96 |
| etc Home Living |
Tokopedia |
Rp 5,606,500 |
Rp 2,181,368 |
Rp 0 |
Rp 0 |
Rp 3,425,132 |
61.09% |
49 |
28 |
| etc Petcetera |
Shopee |
Rp 2,307,690 |
Rp 1,225,363 |
Rp 434,260 |
Rp 0 |
Rp 1,082,327 |
46.90% |
21 |
17 |
Best Products
| SKU |
Product |
Store |
Marketplace |
Qty |
Net Sales |
COGS |
Ads |
Profit |
HPP Source |
| WK9876 |
WK9876 |
etc Baking |
Shopee |
37 |
Rp 6,173,863 |
Rp 2,849,000 |
Rp 0 |
Rp 3,324,863 |
KSM_CURRENT_HPP_SNAPSHOT
|
| WK9872 |
UNKNOWN |
etc Baking |
Shopee |
23 |
Rp 4,006,194 |
Rp 1,771,000 |
Rp 0 |
Rp 2,235,194 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-ACC-RCK-DRK-2 |
Rak Matcha |
etc Home Living |
Shopee |
14 |
Rp 3,726,274 |
Rp 1,623,342 |
Rp 0 |
Rp 2,102,932 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-ANI-CHW-1-DUCK |
Duck Chawan |
etc Home Living |
Shopee |
26 |
Rp 3,603,370 |
Rp 1,774,474 |
Rp 0 |
Rp 1,828,896 |
KSM_CURRENT_HPP_SNAPSHOT
|
| WK9316 |
UNKNOWN |
etc Baking |
Shopee |
8 |
Rp 2,127,577 |
Rp 576,000 |
Rp 0 |
Rp 1,551,577 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-LOT-CHW-2-PK |
Chawan Lotus |
etc Home Living |
Shopee |
6 |
Rp 1,821,505 |
Rp 391,782 |
Rp 0 |
Rp 1,429,723 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-CUP-BOW-PK |
Bow Glass |
etc Home Living |
Shopee |
41 |
Rp 2,211,556 |
Rp 877,482 |
Rp 0 |
Rp 1,334,074 |
KSM_CURRENT_HPP_SNAPSHOT
|
| WK9874 |
WK9874 |
etc Baking |
Shopee |
15 |
Rp 2,217,690 |
Rp 945,000 |
Rp 0 |
Rp 1,272,690 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CRT-CHW-5-MTL |
Cartoon Chawan |
etc Home Living |
Shopee |
5 |
Rp 1,217,344 |
Rp 100,000 |
Rp 0 |
Rp 1,117,344 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-RIB-CHW-2-PK |
Ribbon |
etc Home Living |
Shopee |
4 |
Rp 1,348,907 |
Rp 249,960 |
Rp 0 |
Rp 1,098,947 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-MFY-CHB-WH |
Miffy Chubby Glass |
etc Home Living |
Shopee |
28 |
Rp 1,783,467 |
Rp 770,224 |
Rp 0 |
Rp 1,013,243 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-KIT-WECK-580 |
Weck Jar |
etc Home Living |
Shopee |
15 |
Rp 2,179,995 |
Rp 1,175,775 |
Rp 0 |
Rp 1,004,220 |
KSM_CURRENT_HPP_SNAPSHOT
|
| KIT_NBR_PAN_MDLN_BLT_12C |
12cups Madeleine Cake Bake Pan Non Stick Carbon Steel | Loyang Kue Kerang Bulat 35x27cm |
etc Baking |
Shopee |
10 |
Rp 1,526,400 |
Rp 560,000 |
Rp 0 |
Rp 966,400 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-RIB-CHW-7-PK |
Ribbon |
etc Home Living |
Shopee |
3 |
Rp 1,296,831 |
Rp 351,810 |
Rp 0 |
Rp 945,021 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-MFY-CHB-BEI |
Miffy Chubby Glass |
etc Home Living |
Shopee |
21 |
Rp 1,340,551 |
Rp 577,668 |
Rp 0 |
Rp 762,883 |
KSM_CURRENT_HPP_SNAPSHOT
|
| PET-TLT-LBX-SS-45x35x15 |
Litter Box Stainless |
etc Petcetera |
Shopee |
11 |
Rp 1,594,800 |
Rp 889,112 |
Rp 0 |
Rp 705,688 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-SKR-CHW-2-PPS |
Sakura Chawan |
etc Home Living |
Shopee |
7 |
Rp 1,099,629 |
Rp 453,047 |
Rp 0 |
Rp 646,582 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-PTL-CHW-8-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 |
5 |
Rp 1,619,435 |
Rp 1,002,500 |
Rp 0 |
Rp 616,935 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-ORC-CHW-2-DSY |
Hand Painted Orchid Chawan |
etc Home Living |
Shopee |
3 |
Rp 919,268 |
Rp 305,721 |
Rp 0 |
Rp 613,547 |
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 |
5 |
Rp 1,370,521 |
Rp 775,000 |
Rp 0 |
Rp 595,521 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-MFY-SHRT-PK |
Miffy Short Glass |
etc Home Living |
Tokopedia |
14 |
Rp 830,760 |
Rp 280,112 |
Rp 0 |
Rp 550,648 |
KSM_CURRENT_HPP_SNAPSHOT
|
| WK9451 |
WK9451 |
etc Baking |
Shopee |
4 |
Rp 1,085,850 |
Rp 580,000 |
Rp 0 |
Rp 505,850 |
KSM_CURRENT_HPP_SNAPSHOT
|
| KIT_NBR_SKT_STEEL_4S_40x80x40 |
UNKNOWN |
etc Home Living |
Shopee |
2 |
Rp 765,996 |
Rp 290,000 |
Rp 0 |
Rp 475,996 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-TCN-PRM-PK |
Tea can Rabbit |
etc Home Living |
Shopee |
3 |
Rp 589,227 |
Rp 136,284 |
Rp 0 |
Rp 452,943 |
KSM_CURRENT_HPP_SNAPSHOT
|
| DIN-TRY01-REC |
DIN-TRY01-REC |
etc Home Living |
Shopee |
5 |
Rp 675,245 |
Rp 225,000 |
Rp 0 |
Rp 450,245 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-KIT-WECK-580R |
Weck Jar |
etc Home Living |
Shopee |
6 |
Rp 907,747 |
Rp 466,500 |
Rp 0 |
Rp 441,247 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CHS-PLA-STD-PNK |
Plastic Chasen |
etc Home Living |
Shopee |
21 |
Rp 977,816 |
Rp 546,000 |
Rp 0 |
Rp 431,816 |
KSM_CURRENT_HPP_SNAPSHOT
|
| KIT_NBR_SKT_STEEL_4S_50x80x45 |
UNKNOWN |
etc Home Living |
Tokopedia |
1 |
Rp 590,000 |
Rp 160,500 |
Rp 0 |
Rp 429,500 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-ACC-RCK-LGH-2 |
Rak Matcha |
etc Home Living |
Shopee |
3 |
Rp 788,923 |
Rp 367,650 |
Rp 0 |
Rp 421,273 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-KIT-SCL01-PK |
Sakura Pink Digital Kitchen Scale | Timbangan Bunga Pink | Coquette Aesthetic Japanese Matcha Scale |
etc Home Living |
Shopee |
5 |
Rp 678,103 |
Rp 257,500 |
Rp 0 |
Rp 420,603 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CHS-PRM-100-PR |
Premium Chasen |
etc Home Living |
Shopee |
3 |
Rp 657,184 |
Rp 240,204 |
Rp 0 |
Rp 416,980 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-KIT-WECK-580 |
Weck Jar |
etc Home Living |
Tokopedia |
5 |
Rp 795,000 |
Rp 391,925 |
Rp 0 |
Rp 403,075 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CRY-CHW-5-PR |
MCH-CRY-CHW-5-PR |
etc Home Living |
Shopee |
3 |
Rp 923,457 |
Rp 525,000 |
Rp 0 |
Rp 398,457 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-PTL-CHW-2-WHPK |
Petal |
etc Home Living |
Shopee |
3 |
Rp 569,251 |
Rp 194,142 |
Rp 0 |
Rp 375,109 |
KSM_CURRENT_HPP_SNAPSHOT
|
| WK9743 |
WK9743 |
etc Baking |
Shopee |
3 |
Rp 778,390 |
Rp 408,000 |
Rp 0 |
Rp 370,390 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-SKR-CHW-2-PPC-NGB |
Premium Japanese Matcha Tea Bowl & Chasen Holder 2 Pcs Set Pink with Spout | Chawan + Bamboo Whisk Stand | Aesthetic Coquette Floral Gift set |
etc Home Living |
Shopee |
3 |
Rp 606,387 |
Rp 249,000 |
Rp 0 |
Rp 357,387 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CHS-STD-100-WH |
Chasen Standard |
etc Home Living |
Shopee |
17 |
Rp 978,922 |
Rp 625,311 |
Rp 0 |
Rp 353,611 |
KSM_CURRENT_HPP_SNAPSHOT
|
| KIT_NBR_SKT_STEEL_2S_40x40 |
UNKNOWN |
etc Home Living |
Shopee |
3 |
Rp 495,296 |
Rp 147,000 |
Rp 0 |
Rp 348,296 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-SKR-CHW-2-PPC |
Premium Japanese Matcha Tea Bowl & Chasen Holder 2 Pcs Set Pink with Spout | Chawan + Bamboo Whisk Stand | Aesthetic Coquette Floral Gift set |
etc Home Living |
Shopee |
5 |
Rp 763,195 |
Rp 415,000 |
Rp 0 |
Rp 348,195 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-PTL-CHW-8-PKWH |
Petal |
etc Home Living |
Shopee |
2 |
Rp 647,191 |
Rp 307,858 |
Rp 0 |
Rp 339,333 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CHS-PLA-STD-WHT |
Plastic Chasen |
etc Home Living |
Shopee |
15 |
Rp 704,470 |
Rp 375,000 |
Rp 0 |
Rp 329,470 |
KSM_CURRENT_HPP_SNAPSHOT
|
| KIT_NBR_PPRML_TRNSP_5INCH |
UNKNOWN |
etc Home Living |
Shopee |
17 |
Rp 953,815 |
Rp 629,000 |
Rp 0 |
Rp 324,815 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-MFY-CLRCUP-WH |
Miffy Clear Glass |
etc Home Living |
Shopee |
7 |
Rp 472,674 |
Rp 175,056 |
Rp 0 |
Rp 297,618 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-ACC-STR-PK-8 |
Sifter |
etc Home Living |
Shopee |
15 |
Rp 462,598 |
Rp 167,265 |
Rp 0 |
Rp 295,333 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-SKR-CHW-5-WPS |
Sakura Chawan |
etc Home Living |
Shopee |
3 |
Rp 653,583 |
Rp 365,265 |
Rp 0 |
Rp 288,318 |
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 |
4 |
Rp 915,913 |
Rp 628,000 |
Rp 0 |
Rp 287,913 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CRT-CHW-1-MTD |
Chawan Cartoon |
etc Home Living |
Shopee |
4 |
Rp 524,506 |
Rp 236,780 |
Rp 0 |
Rp 287,726 |
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 |
3 |
Rp 376,725 |
Rp 93,000 |
Rp 0 |
Rp 283,725 |
KSM_CURRENT_HPP_SNAPSHOT
|
| WK10099-12 |
WK10099-12 |
etc Baking |
Shopee |
6 |
Rp 506,145 |
Rp 231,000 |
Rp 0 |
Rp 275,145 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-TCN-CHN-PK |
Tea Can Two Tone |
etc Home Living |
Shopee |
11 |
Rp 511,183 |
Rp 236,500 |
Rp 0 |
Rp 274,683 |
KSM_CURRENT_HPP_SNAPSHOT
|