Company: NUTR
Filing Date: 2025-01-15
Form Type: S-1/A
Source: 0001493152-25-002312
Chunk: 174

Company: NUSATRIP Inc
Filing Date: 2025-01-15
Form: S-1/A
Chunk 174
---
ulated deficit                                                                                                                |     |            | -5,996,  371 
              |   |     |          | (5,513,293 | ) |
| Total equity attributable to Nusatrip Incorporated                                                                                 |     |            |   (4,012,373 | ) |     |          | (3,417,946 | ) |
| Non-controlling interest                                                                                                           |     |            |   (1,869,320 | ) |     |          | (1,863,334 | ) |
| TOTAL                                                                                                                              
 DEFICIT                                                                                                                            |     |            |   (5,881,693 | ) |     |          | (5,281,280 | ) |
| TOTAL                                                                                                                              
 LIABILITIES AND SHAREHOLDERS’ DEFICIT                                                                                              |     | $          |    5,123,555 |   |     | $        |  3,777,834 |   |

<div align='center'>See accompanying notes to carve-out combined and consolidated financial statements.</div>

| F-24 |

<div align='center'>NUSATRIP INCORPORATED
CARVE-OUT COMBINED AND CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME (LOSS)</div>

|                                                        |     | Three                      
 Months Ended September 30, 
 2024                       
 (Unaudited)                |           |   |     | 2023        
 (Unaudited) |          |   |     | Nine                       
 Months Ended September 30, 
 2024                       
 (Unaudited)                |            |   |     | 2023        
 (Unaudited) |            |   |
|:-------------------------------------------------------|:----|:---------------------------|----------:|:--|:----|:------------|---------:|:--|:----|:---------------------------|-----------:|:--|:----|:------------|-----------:|:--|
| Revenues, net                                          |     | $                          |   173,446 |   |     | $           |  716,574 |   |     | $                          |    887,711 |   |     | $           |  1,641,685 |   |
| Cost of revenue                                        |     |                            |    (4,279 | ) |     |             |  (11,760 | ) |     |                            |    (16,469 | ) |