Company: NUTR
Filing Date: 2025-05-12
Form Type: S-1/A
Source: 0001641172-25-009604
Chunk: 187

Company: NUSATRIP Inc
Filing Date: 2025-05-12
Form: S-1/A
Chunk 187
---
 shares
of common stock of the Company at a conversion price of $1.50 per share by the six months anniversary of the issuance date or the consummation
of our IPO, whichever earlier. The Convertible Notes were converted into an aggregate of 1,066,668 shares of Common Stock and issued to
the investors, and the three private placements were completed on February 10, 2025.

| F-27 |

<div align='center'>NUSATRIP INCORPORATED

UNAUDITED INTERIM CONDENSED CARVE-OUT COMBINED AND CONSOLIDATED BALANCE SHEETS

(Currency expressed in United States Dollars (“US$”))</div>

|                                                                                                                                          |     | March     
 31, 2025  |             |   |     | December 
 31, 2024 |            |   |
|:-----------------------------------------------------------------------------------------------------------------------------------------|:----|:----------|------------:|:--|:----|:---------|-----------:|:--|
|                                                                                                                                          |     | Unaudited |             |   |     | Audited  |            |   |
| ASSETS                                                                                                                                   |     |           |             |   |     |          |            |   |
| Current assets:                                                                                                                          |     |           |             |   |     |          |            |   |
| Cash and cash equivalents                                                                                                                |     | $         |   6,018,834 |   |     | $        |  6,934,107 |   |
| Restricted cash                                                                                                                          |     |           |      50,000 |   |     |          |     53,900 |   |
| Accounts receivable                                                                                                                      |     |           |     223,899 |   |     |          |    208,411 |   |
| Amount due from related parties                                                                                                          |     |           |   2,038,691 |   |     |          |  1,138,538 |   |
| Inventories                                                                                                                              |     |           |      84,321 |   |     |          |     77,492 |   |
| Deposits, prepayments,                                                                                                                   
 and other receivables                                                                                                                    |     |           |   5,126,136 |   |     |          |  2,655,360 |   |
| Total current assets                                                                                                                     |     |           |  13,541,881 |   |