Company: NUTR
Filing Date: 2025-01-15
Form Type: S-1/A
Source: 0001493152-25-002312
Chunk: 142

Company: NUSATRIP Inc
Filing Date: 2025-01-15
Form: S-1/A
Chunk 142
---
 31, 
 2022                                                                                                                         | F-5     |
| Consolidated                                                                                                                 
 Statements of Cash Flows for the year ended December 31, 2023 and the year ended December 31, 2022                           | F-6     |
| Notes                                                                                                                        
 to Carve-Out Combined and Consolidated Financial Statements                                                                  | F-7     
 to F-24 |

| FOR                                                                                                                                
 THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023                                                                        |         |
|:-----------------------------------------------------------------------------------------------------------------------------------|:--------|
|                                                                                                                                    | Page    |
| Financial                                                                                                                          
 Statements:                                                                                                                        |         |
| Carve-Out                                                                                                                          
 Combined and Consolidated Balance Sheets as of September 30, 2024 (unaudited) and December 31, 2023 (audited)                      | F-25    |
| Carve-Out                                                                                                                          
 Combined and Consolidated Statements of Operations and Comprehensive Income for the three and nine months ended September 30, 2024 
 (unaudited) and September 30, 2023 (unaudited)                                                                                     | F-26    |
| Consolidated                                                                                                                       
 Statements of Changes in Stockholders’ Deficit for the three and nine months ended September 30, 2024 (unaudited) and September    
 30, 2023 (unaudited)                                                                                                               | F-27    |
| Consolidated                                                                                                                       
 Statements of Cash Flows for the nine months ended September 30, 2024 (unaudited) and September 30, 2023 (unaudited)               | F-28    |
| Notes                                                                                                                              
 to Carve-Out Combined and Consolidated Financial Statements                                                                        | F-29    
 to F-47 |

| F-1 |

<div align='center'>REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM</div>

To the shareholders and the board of directors of NusaTrip Incorporated

Opinion on the Financial Statements

We have audited the accompanying carve-out combined and consolidated balance sheets of NusaTrip Incorporated and subsidiaries (collectively, the “Company”) as of December 31, 2023 and 2022, the related carve-out combined and consolidated statements of operations and comprehensive income, stockholders’ deficit, and cash flows for each of the years in the two-year period ended December 31, 2023, and the related notes (collectively referred to as