Profit Closing: June 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 v1
· 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 109,776,912
Marketplace Fees
Rp 19,650,785
Store / Marketplace Breakdown
| Store |
Marketplace |
Net Sales |
COGS |
Fees |
Ads |
Profit |
Margin |
Qty |
Orders |
| etc Home Living |
Shopee |
Rp 67,369,513 |
Rp 32,535,056 |
Rp 17,550,796 |
Rp 0 |
Rp 34,834,457 |
51.71% |
697 |
378 |
| etc Baking |
Shopee |
Rp 11,350,486 |
Rp 5,938,250 |
Rp 1,913,114 |
Rp 0 |
Rp 5,412,236 |
47.68% |
134 |
45 |
| etc Home Living |
Tokopedia |
Rp 3,666,400 |
Rp 1,618,263 |
Rp 0 |
Rp 0 |
Rp 2,048,137 |
55.86% |
41 |
25 |
| etc Petcetera |
Shopee |
Rp 838,125 |
Rp 313,919 |
Rp 186,875 |
Rp 0 |
Rp 524,206 |
62.55% |
9 |
6 |
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 |
19 |
Rp 5,582,920 |
Rp 2,203,107 |
Rp 0 |
Rp 3,379,813 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-ANI-CHW-1-DUCK |
Duck Chawan |
etc Home Living |
Shopee |
24 |
Rp 3,275,108 |
Rp 1,637,976 |
Rp 0 |
Rp 1,637,132 |
KSM_CURRENT_HPP_SNAPSHOT
|
| WK10099-12 |
WK10099-12 |
etc Baking |
Shopee |
43 |
Rp 3,237,936 |
Rp 1,655,500 |
Rp 0 |
Rp 1,582,436 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-CUP-BOW-PK |
Bow Glass |
etc Home Living |
Shopee |
43 |
Rp 2,359,741 |
Rp 920,286 |
Rp 0 |
Rp 1,439,455 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-CUP-CHB-300 |
Chubby Glass |
etc Home Living |
Shopee |
95 |
Rp 2,987,910 |
Rp 1,621,555 |
Rp 0 |
Rp 1,366,355 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CHS-PRM-100-PR |
Premium Chasen |
etc Home Living |
Shopee |
13 |
Rp 2,403,485 |
Rp 1,040,884 |
Rp 0 |
Rp 1,362,601 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-ACC-RCK-LGH-2 |
Rak Matcha |
etc Home Living |
Shopee |
8 |
Rp 2,251,995 |
Rp 980,400 |
Rp 0 |
Rp 1,271,595 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-KLN-CHW-7C-WH |
Kiln Chawan |
etc Home Living |
Shopee |
8 |
Rp 2,449,764 |
Rp 1,257,173 |
Rp 0 |
Rp 1,192,591 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-ORC-CHW-2-DSY |
Orchid Chawan |
etc Home Living |
Shopee |
6 |
Rp 1,670,525 |
Rp 611,442 |
Rp 0 |
Rp 1,059,083 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CHS-STD-100-WH |
Chasen Standard |
etc Home Living |
Shopee |
44 |
Rp 2,532,906 |
Rp 1,618,452 |
Rp 0 |
Rp 914,454 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CRT-CHW-5-MTL |
Cartoon Chawan |
etc Home Living |
Shopee |
3 |
Rp 853,259 |
Rp 60,000 |
Rp 0 |
Rp 793,259 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-KIT-CNS-ACA-1 |
Wooden Spice Jar |
etc Home Living |
Shopee |
22 |
Rp 2,034,719 |
Rp 1,343,474 |
Rp 0 |
Rp 691,245 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-TCN-PRM-PK |
Premium |
etc Home Living |
Shopee |
4 |
Rp 847,807 |
Rp 181,712 |
Rp 0 |
Rp 666,095 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-PTL-CHW-2-WHPK |
Petal Chawan |
etc Home Living |
Shopee |
5 |
Rp 980,322 |
Rp 323,570 |
Rp 0 |
Rp 656,752 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-DSY-CHW-7-PDS |
Daisy Chawan |
etc Home Living |
Shopee |
5 |
Rp 1,425,627 |
Rp 811,000 |
Rp 0 |
Rp 614,627 |
KSM_CURRENT_HPP_SNAPSHOT
|
| FB50238 |
FB50238 |
etc Baking |
Shopee |
8 |
Rp 1,312,830 |
Rp 704,000 |
Rp 0 |
Rp 608,830 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-PTL-CHW-2-PKWH |
Petal Chawan |
etc Home Living |
Shopee |
4 |
Rp 853,741 |
Rp 258,856 |
Rp 0 |
Rp 594,885 |
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 |
7 |
Rp 935,443 |
Rp 360,500 |
Rp 0 |
Rp 574,943 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-PTL-CHW-5-PKWH |
Petal Chawan |
etc Home Living |
Shopee |
4 |
Rp 1,165,730 |
Rp 620,000 |
Rp 0 |
Rp 545,730 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CHS-PRM-100-WH |
Chasen Permium |
etc Home Living |
Shopee |
5 |
Rp 882,666 |
Rp 362,149 |
Rp 0 |
Rp 520,517 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-LOT-CHW-2-LOV |
Lotus Chawan |
etc Home Living |
Shopee |
3 |
Rp 711,705 |
Rp 195,891 |
Rp 0 |
Rp 515,814 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-CUP-JMB-4000 |
Jumbo Glass |
etc Home Living |
Shopee |
2 |
Rp 890,480 |
Rp 394,440 |
Rp 0 |
Rp 496,040 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-TCN-PRM-YL |
Premium |
etc Home Living |
Shopee |
3 |
Rp 614,602 |
Rp 136,284 |
Rp 0 |
Rp 478,318 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-LOT-CHW-2-PK |
Lotus Chawan |
etc Home Living |
Shopee |
2 |
Rp 608,841 |
Rp 130,594 |
Rp 0 |
Rp 478,247 |
KSM_CURRENT_HPP_SNAPSHOT
|
| KIT_BKS_8068 |
KIT_BKS_8068 |
etc Baking |
Shopee |
22 |
Rp 768,256 |
Rp 291,500 |
Rp 0 |
Rp 476,756 |
KSM_CURRENT_HPP_SNAPSHOT
|
| WK9743 |
WK9743 |
etc Baking |
Shopee |
4 |
Rp 1,016,680 |
Rp 544,000 |
Rp 0 |
Rp 472,680 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CHS-STD-120-PR |
Standard Chasen |
etc Home Living |
Shopee |
9 |
Rp 959,915 |
Rp 495,135 |
Rp 0 |
Rp 464,780 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-CUP-DES-335 |
Desert Glass |
etc Home Living |
Shopee |
29 |
Rp 809,136 |
Rp 362,616 |
Rp 0 |
Rp 446,520 |
KSM_CURRENT_HPP_SNAPSHOT
|
| KIT_NBR_PPRML_TRNSP_6INCH |
UNKNOWN |
etc Home Living |
Tokopedia |
10 |
Rp 765,000 |
Rp 360,000 |
Rp 0 |
Rp 405,000 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CRY-CHW-5-PR |
Crystal Chawan |
etc Home Living |
Shopee |
4 |
Rp 1,098,691 |
Rp 700,000 |
Rp 0 |
Rp 398,691 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-CUP-PUD-350 |
Pudding Glass |
etc Home Living |
Shopee |
9 |
Rp 531,370 |
Rp 133,261 |
Rp 0 |
Rp 398,109 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-SKR-CHW-7-GPS |
Sakura Chawan |
etc Home Living |
Shopee |
2 |
Rp 657,836 |
Rp 263,406 |
Rp 0 |
Rp 394,430 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CRT-CHW-6-FUJI |
Cartoon Chawan |
etc Home Living |
Shopee |
2 |
Rp 804,239 |
Rp 418,000 |
Rp 0 |
Rp 386,239 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CHS-STD-120-WH |
Standard Chasen |
etc Home Living |
Shopee |
7 |
Rp 643,044 |
Rp 257,285 |
Rp 0 |
Rp 385,759 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-ORC-CHW-5-PEO |
Orchid Chawan |
etc Home Living |
Shopee |
2 |
Rp 691,534 |
Rp 340,982 |
Rp 0 |
Rp 350,552 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-ORC-CHW-2-BTF |
Orchid Chawan |
etc Home Living |
Shopee |
2 |
Rp 554,158 |
Rp 203,814 |
Rp 0 |
Rp 350,344 |
KSM_CURRENT_HPP_SNAPSHOT
|
| YC6028 |
UNKNOWN |
etc Home Living |
Shopee |
7 |
Rp 874,341 |
Rp 525,000 |
Rp 0 |
Rp 349,341 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-LOT-CHW-5-PR |
Lotus Chawan |
etc Home Living |
Shopee |
2 |
Rp 588,251 |
Rp 240,000 |
Rp 0 |
Rp 348,251 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CRT-CHW-8-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 616,470 |
Rp 270,000 |
Rp 0 |
Rp 346,470 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-DIN-CUP-DES-190 |
Desert Glass |
etc Home Living |
Shopee |
20 |
Rp 560,825 |
Rp 234,420 |
Rp 0 |
Rp 326,405 |
KSM_CURRENT_HPP_SNAPSHOT
|
| KIT_NBR_SKT_ORI_4S_45x80x45 |
UNKNOWN |
etc Home Living |
Shopee |
1 |
Rp 352,525 |
Rp 40,500 |
Rp 0 |
Rp 312,025 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CHK-STD |
Chashaku Standard |
etc Home Living |
Shopee |
30 |
Rp 433,093 |
Rp 124,056 |
Rp 0 |
Rp 309,037 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-RIB-CHW-7-PK |
Ribbon Chawan |
etc Home Living |
Shopee |
1 |
Rp 417,914 |
Rp 117,270 |
Rp 0 |
Rp 300,644 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CHS-STD-100-PR |
Standard Chasen |
etc Home Living |
Shopee |
7 |
Rp 643,035 |
Rp 346,990 |
Rp 0 |
Rp 296,045 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-RIB-CHW-2-PK |
Ribbon Chawan |
etc Home Living |
Shopee |
1 |
Rp 330,338 |
Rp 62,490 |
Rp 0 |
Rp 267,848 |
KSM_CURRENT_HPP_SNAPSHOT
|
| WK10070-12 |
WK10070-12 |
etc Baking |
Shopee |
9 |
Rp 491,358 |
Rp 234,000 |
Rp 0 |
Rp 257,358 |
KSM_CURRENT_HPP_SNAPSHOT
|
| HOM-KIT-CNS-ACA-2 |
Wooden Spice Jar |
etc Home Living |
Tokopedia |
3 |
Rp 507,000 |
Rp 253,299 |
Rp 0 |
Rp 253,701 |
KSM_CURRENT_HPP_SNAPSHOT
|
| KIT_NBR_SKT_STEEL_2S_40x40 |
UNKNOWN |
etc Home Living |
Shopee |
2 |
Rp 351,100 |
Rp 98,000 |
Rp 0 |
Rp 253,100 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-CRT-CHW-2-MTD |
Cartoon Chawan |
etc Home Living |
Shopee |
2 |
Rp 423,981 |
Rp 180,920 |
Rp 0 |
Rp 243,061 |
KSM_CURRENT_HPP_SNAPSHOT
|
| MCH-PTL-CHW-8-PKWH |
Petal Chawan |
etc Home Living |
Shopee |
1 |
Rp 395,216 |
Rp 153,929 |
Rp 0 |
Rp 241,287 |
KSM_CURRENT_HPP_SNAPSHOT
|