KSM Portal

Profit Closing: July 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 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 198,247,848

Net Sales

Rp 149,330,798

COGS / HPP

Rp 75,603,302

Marketplace Fees

Rp 33,414,728

Ads Spend disabled

Rp 0

Net Profit

Rp 73,727,496

Net Margin

49.37%

Store / Marketplace Breakdown
Store Marketplace Net Sales COGS Fees Ads Profit Margin Qty Orders
etc Home Living Shopee Rp 89,157,435 Rp 45,043,212 Rp 23,332,171 Rp 0 Rp 44,114,223 49.48% 1,000 585
etc Baking Shopee Rp 49,485,412 Rp 24,559,150 Rp 8,426,958 Rp 0 Rp 24,926,262 50.37% 450 253
etc Home Living Tokopedia Rp 5,246,500 Rp 2,682,850 Rp 597,000 Rp 0 Rp 2,563,650 48.86% 39 27
etc Petcetera Shopee Rp 5,441,451 Rp 3,318,089 Rp 1,058,599 Rp 0 Rp 2,123,362 39.02% 59 38
Best Products
SKU Product Store Marketplace Qty Net Sales COGS Ads Profit HPP Source
KIT_NBR_PAN_MDLN_BLT_12C 12cups Madeleine Cake Bake Pan Non Stick Carbon Steel | Loyang Kue Kerang Bulat 35x27cm etc Baking Shopee 50 Rp 6,882,967 Rp 2,800,000 Rp 0 Rp 4,082,967 KSM_CURRENT_HPP_SNAPSHOT
MCH-BOW-CHW-7-PK Bow Chawan etc Home Living Shopee 13 Rp 5,086,150 Rp 2,106,000 Rp 0 Rp 2,980,150 KSM_CURRENT_HPP_SNAPSHOT
WK9872 UNKNOWN etc Baking Shopee 34 Rp 5,483,809 Rp 2,618,000 Rp 0 Rp 2,865,809 KSM_CURRENT_HPP_SNAPSHOT
KIT_NBR_PAN_MDLN_BLT_6C 6cups Madeleine Cake Bake Pan | Loyang Kue Kerang Bulat Carbon Steel 26.5x18.5cm etc Baking Shopee 58 Rp 4,290,487 Rp 1,740,000 Rp 0 Rp 2,550,487 KSM_CURRENT_HPP_SNAPSHOT
MCH-ANI-CHW-1-DUCK Duck Chawan etc Home Living Shopee 26 Rp 3,578,573 Rp 1,774,474 Rp 0 Rp 1,804,099 KSM_CURRENT_HPP_SNAPSHOT
MCH-RIB-CHW-7-PK Ribbon Chawan etc Home Living Shopee 5 Rp 2,189,483 Rp 586,350 Rp 0 Rp 1,603,133 KSM_CURRENT_HPP_SNAPSHOT
MCH-KLN-CHW-7C-WH Kiln Chawan etc Home Living Shopee 14 Rp 3,750,703 Rp 2,200,053 Rp 0 Rp 1,550,649 KSM_CURRENT_HPP_SNAPSHOT
MCH-RIB-CHW-2-PK Ribbon Chawan etc Home Living Shopee 6 Rp 1,903,029 Rp 374,940 Rp 0 Rp 1,528,089 KSM_CURRENT_HPP_SNAPSHOT
WK9876 WK9876 etc Baking Shopee 16 Rp 2,729,514 Rp 1,232,000 Rp 0 Rp 1,497,514 KSM_CURRENT_HPP_SNAPSHOT
MCH-CHS-PRM-100-PR Premium Chasen etc Home Living Shopee 15 Rp 2,689,968 Rp 1,201,020 Rp 0 Rp 1,488,948 KSM_CURRENT_HPP_SNAPSHOT
MCH-CHS-STD-100-WH Chasen Standard etc Home Living Shopee 75 Rp 4,165,434 Rp 2,758,725 Rp 0 Rp 1,406,709 KSM_CURRENT_HPP_SNAPSHOT
HOM-DIN-CUP-CHB-300 Chubby Glass etc Home Living Shopee 100 Rp 3,001,482 Rp 1,706,900 Rp 0 Rp 1,294,582 KSM_CURRENT_HPP_SNAPSHOT
HOM-DIN-MFY-CHB-BEI Miffy Chubby Glass etc Home Living Shopee 42 Rp 2,391,462 Rp 1,155,336 Rp 0 Rp 1,236,126 KSM_CURRENT_HPP_SNAPSHOT
KIT_NBR_MLD_CSNT_6CUP 6cups Chestnut Cake Mold Bake Pan | Butter Rice Cake Baking Pan | Cetakan Kue Chesnut Anti Lengket | Loyang Kue etc Baking Shopee 23 Rp 1,668,741 Rp 540,500 Rp 0 Rp 1,128,241 KSM_CURRENT_HPP_SNAPSHOT
PET-TLT-LBX-SS-60x40x15 Litter Box Stainless etc Petcetera Shopee 16 Rp 2,956,900 Rp 1,875,792 Rp 0 Rp 1,081,108 KSM_CURRENT_HPP_SNAPSHOT
KIT_NBR_MLD_CSNT_12CUP 12Cups Chestnut Cake Mold Bake Pan | Butter Rice Mould Cake Pan | Cetakan Kue Chesnut Anti Lengket | Loyang Kue | Baking Pan etc Baking Shopee 12 Rp 1,584,239 Rp 576,000 Rp 0 Rp 1,008,239 KSM_CURRENT_HPP_SNAPSHOT
MCH-PTL-CHW-2-PKWH Petal Chawan etc Home Living Shopee 9 Rp 1,560,826 Rp 582,426 Rp 0 Rp 978,400 KSM_CURRENT_HPP_SNAPSHOT
MCH-CHS-STD-120-WH Standard Chasen etc Home Living Shopee 17 Rp 1,532,576 Rp 624,835 Rp 0 Rp 907,741 KSM_CURRENT_HPP_SNAPSHOT
MCH-ACC-RCK-DRK-2 Rak Matcha etc Home Living Shopee 5 Rp 1,478,071 Rp 579,765 Rp 0 Rp 898,306 KSM_CURRENT_HPP_SNAPSHOT
MCH-ACC-RCK-LGH-2 Rak Matcha etc Home Living Shopee 5 Rp 1,502,668 Rp 612,750 Rp 0 Rp 889,918 KSM_CURRENT_HPP_SNAPSHOT
SN4758 UNKNOWN etc Baking Shopee 11 Rp 1,150,087 Rp 266,200 Rp 0 Rp 883,887 KSM_CURRENT_HPP_SNAPSHOT
HOM-DIN-MFY-CHB-WH Miffy Chubby Glass etc Home Living Shopee 29 Rp 1,673,128 Rp 797,732 Rp 0 Rp 875,396 KSM_CURRENT_HPP_SNAPSHOT
MCH-CHS-PRM-100-WH Chasen Permium etc Home Living Shopee 8 Rp 1,360,089 Rp 579,439 Rp 0 Rp 780,651 KSM_CURRENT_HPP_SNAPSHOT
PET-BWL-RIB-PK Ceramic Pet Bowl etc Home Living Shopee 9 Rp 1,251,419 Rp 471,068 Rp 0 Rp 780,351 KSM_CURRENT_HPP_SNAPSHOT
WK9287 UNKNOWN etc Baking Shopee 6 Rp 1,443,109 Rp 672,000 Rp 0 Rp 771,109 KSM_CURRENT_HPP_SNAPSHOT
HOM-DIN-MFY-SHRT-WH Miffy Short Glass etc Home Living Shopee 26 Rp 1,264,347 Rp 520,208 Rp 0 Rp 744,139 KSM_CURRENT_HPP_SNAPSHOT
WK9316 UNKNOWN etc Baking Shopee 4 Rp 1,018,414 Rp 288,000 Rp 0 Rp 730,414 KSM_CURRENT_HPP_SNAPSHOT
MCH-CHS-PLA-STD-PNK Plastic Chasen etc Home Living Shopee 33 Rp 1,511,622 Rp 858,000 Rp 0 Rp 653,622 KSM_CURRENT_HPP_SNAPSHOT
MCH-CHK-STD Chashaku Standard etc Home Living Shopee 104 Rp 1,076,714 Rp 430,061 Rp 0 Rp 646,653 KSM_CURRENT_HPP_SNAPSHOT
SN4759 UNKNOWN etc Baking Shopee 9 Rp 1,008,965 Rp 382,500 Rp 0 Rp 626,465 KSM_CURRENT_HPP_SNAPSHOT
MCH-PTL-CHW-7-PKWH Petal Chawan etc Home Living Shopee 5 Rp 1,614,755 Rp 1,000,000 Rp 0 Rp 614,755 KSM_CURRENT_HPP_SNAPSHOT
SN4757 SN4757 etc Baking Shopee 63 Rp 4,377,817 Rp 3,780,000 Rp 0 Rp 597,817 KSM_CURRENT_HPP_SNAPSHOT
WK9113 WK9113 etc Baking Shopee 9 Rp 1,334,615 Rp 742,500 Rp 0 Rp 592,115 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 948,785 Rp 360,500 Rp 0 Rp 588,285 KSM_CURRENT_HPP_SNAPSHOT
MCH-ANI-CHW-5-PKCT Animal Chawan etc Home Living Shopee 4 Rp 1,378,300 Rp 800,000 Rp 0 Rp 578,300 KSM_CURRENT_HPP_SNAPSHOT
MCH-CHS-STD-100-PR Standard Chasen etc Home Living Shopee 12 Rp 1,148,932 Rp 594,840 Rp 0 Rp 554,092 KSM_CURRENT_HPP_SNAPSHOT
MCH-PTL-CHW-8-PKWH Petal Chawan etc Home Living Shopee 3 Rp 997,244 Rp 461,787 Rp 0 Rp 535,457 KSM_CURRENT_HPP_SNAPSHOT
MCH-CRT-CHW-5-MTD Cartoon Chawan etc Home Living Shopee 4 Rp 1,034,949 Rp 506,000 Rp 0 Rp 528,949 KSM_CURRENT_HPP_SNAPSHOT
MCH-KLN-CHW-7C-GR Kiln Chawan etc Home Living Shopee 3 Rp 986,025 Rp 461,520 Rp 0 Rp 524,505 KSM_CURRENT_HPP_SNAPSHOT
WK9952 UNKNOWN etc Baking Shopee 2 Rp 641,802 Rp 134,200 Rp 0 Rp 507,602 KSM_CURRENT_HPP_SNAPSHOT
HOM-KIT-WECK-580 Weck Jar etc Home Living Shopee 7 Rp 1,046,569 Rp 548,695 Rp 0 Rp 497,874 KSM_CURRENT_HPP_SNAPSHOT
MCH-PTL-CHW-4-WHPK Petal Chawan etc Home Living Shopee 3 Rp 836,852 Rp 345,000 Rp 0 Rp 491,852 KSM_CURRENT_HPP_SNAPSHOT
WK9874 WK9874 etc Baking Shopee 6 Rp 865,163 Rp 378,000 Rp 0 Rp 487,163 KSM_CURRENT_HPP_SNAPSHOT
WK9451 WK9451 etc Baking Shopee 5 Rp 1,197,760 Rp 725,000 Rp 0 Rp 472,760 KSM_CURRENT_HPP_SNAPSHOT
SLC_ECLAIR_BAKE_MAT_60x40 Perforated Eclair Macaron Silicone Bake Mat | Alas Panggang Silikon Eclair & Macaron | Baking Sheet Anti Lengket Dapur etc Baking Shopee 7 Rp 751,394 Rp 287,000 Rp 0 Rp 464,394 KSM_CURRENT_HPP_SNAPSHOT
HOM-DIN-CUP-DES-190 Desert Glass etc Home Living Shopee 29 Rp 802,985 Rp 339,909 Rp 0 Rp 463,076 KSM_CURRENT_HPP_SNAPSHOT
MCH-SKR-CHW-2-PPC-NGB Sakura Chawan etc Home Living Shopee 5 Rp 868,811 Rp 415,000 Rp 0 Rp 453,811 KSM_CURRENT_HPP_SNAPSHOT
MCH-CHS-STD-120-PR Standard Chasen etc Home Living Shopee 8 Rp 886,998 Rp 440,120 Rp 0 Rp 446,878 KSM_CURRENT_HPP_SNAPSHOT
MCH-ANI-CHW-1-DUCK Duck Chawan etc Home Living Tokopedia 4 Rp 698,987 Rp 272,996 Rp 0 Rp 425,991 KSM_CURRENT_HPP_SNAPSHOT
WK10076 Chefmade 20cups Chestnut Cake Mould Non-Stick Black | Loyang Kue Kastanye Anti Lengket 20 Lubang Hitam | [WK10076] etc Baking Shopee 3 Rp 851,911 Rp 435,000 Rp 0 Rp 416,911 KSM_CURRENT_HPP_SNAPSHOT