Company: NUTR
Filing Date: 2025-01-15
Form Type: S-1/A
Source: 0001493152-25-002312
Chunk: 55

Company: NUSATRIP Inc
Filing Date: 2025-01-15
Form: S-1/A
Chunk 55
---
 and any future earnings, if any, to fund our business and we do not anticipate paying any cash dividends in the foreseeable future. Any future determination related to dividend policy will be made at the discretion of our Board of Directors and will depend upon our results of operations, financial condition, contractual restrictions, indebtedness, restrictions imposed by applicable law and other factors our Board of Directors deems relevant.

| 37 |

<div align='center'>CAPITALIZATION</div>

The following tables set forth our capitalization as of September 30, 2024:

● on an actual basis; and

● on a pro forma as basis to reflect the issuance and sale of 2,700,000 shares of Common Stock at an assumed initial public offering price of $4.5 per share after deducting the underwriting discounts and commissions and estimated offering expenses payable by us.

● on a pro forma as adjusted basis to reflect (i) the issuance and sale of 2,700,000 shares of Common Stock at an assumed initial public offering price of $4.5 per share after deducting the underwriting discounts and commissions and estimated offering expenses payable by us; and (ii) conversion of convertible note of 1,066,668 shares of common stock at assumed price of $1.50 per share after deducting the underwriting discounts and commissions and estimated offering expenses payable by us.

You should read the tables together with our consolidated financial statements and the related notes included elsewhere in this prospectus and the information under “ Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

|                                                                                                                                          |     | As                    
 of September 30, 2024 |            |   |     |       |            |   |     |                   |            |   |
|:-----------------------------------------------------------------------------------------------------------------------------------------|:----|:----------------------|-----------:|:--|:----|:------|-----------:|:--|:----|:------------------|-----------:|:--|
|                                                                                                                                          |     | Actual                
 (Audited)             |            |   |     | Pro   
 Forma |            |   |     | Pro               
 Forma As Adjusted |            |   |
|                                                                                                                                          |     | -in US$               |            |   |     |       |            |   |     |                   |            |   |
| Cash:                                                                                                                                    |     |                       |  3,370,626 |   |     |       | 16,233,322 |   |     |                   |