Company: NUTR
Filing Date: 2025-05-12
Form Type: S-1/A
Source: 0001641172-25-009604
Chunk: 147

Company: NUSATRIP Inc
Filing Date: 2025-05-12
Form: S-1/A
Chunk 147
---
2024 and December 31, 2023                                         | F-3     |
| Carve-Out                                                                                                                      
 Combined and Consolidated Statements of Operations and Comprehensive Income for the years ended December 31, 2024 and December 
 31, 2023                                                                                                                       | F-4     |
| Consolidated                                                                                                                   
 Statements of Changes in Stockholders’ Deficit for the years ended December 31, 2024 and December 31, 2023                     | F-5     |
| Consolidated                                                                                                                   
 Statements of Cash Flows for the years ended December 31, 2024 and December 31, 2023                                           | F-6     |
| Notes                                                                                                                          
 to Carve-Out Combined and Consolidated Financial Statements                                                                    | F-7     
 to F-27 |

| FOR                                                                                                                                                                  
 THE THREE MONTHS ENDED MARCH 31, 2025 AND 2024                                                                                                                       |         |
|:---------------------------------------------------------------------------------------------------------------------------------------------------------------------|:--------|
|                                                                                                                                                                      | Page    |
| Financial                                                                                                                                                            
 Statements:                                                                                                                                                          |         |
| Unaudited Interim Condensed Carve-Out Combined and Consolidated Balance Sheets as of March 31, 2025 and December 31, 2024                                            | F-28    |
| Unaudited Interim Condensed Carve-Out Combined and Consolidated Statements of Operations and Comprehensive Income for the three months ended March 31, 2025 and 2024 | F-29    |
| Unaudited Interim Condensed Consolidated Statements of Changes in Stockholders’ Deficit for the three months ended March 31, 2025 and 2024                           | F-30    |
| Unaudited Interim Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2025 and 2024                                                 | F-31    |
| Notes to Unaudited Interim Condensed Carve-Out Combined and Consolidated Financial Statements                                                                        | F-32    
 to F-52 |

| 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, 2024 and 2023, the related carve-out combined and consolidated statements of