Company: NUTR
Filing Date: 2025-04-14
Form Type: S-1/A
Source: 0001641172-25-004581
Chunk: 56

Company: NUSATRIP Inc
Filing Date: 2025-04-14
Form: S-1/A
Chunk 56
---
 to be paid for the conversion of the Convertible Notes, less underwriting                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
 discounts of $1,181,250, non-accountable expense of 168,750 and offering expenses of $300,000 which $263,194 have paid).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
 The shares of Common Stock reflects the (i) issuance and sale of 3,750,000 shares of Common Stock at an assumed initial public                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
 offering price of $4.50 per share and (ii) issuance and sales of 1,066,668 shares of Common Stock at an assumed price of $1.50 after                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
 deducting underwriting discounts, Underwriter expense allowance and other expenses.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |
|     | Additional paid-in capital expects to increase $16,824,520                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
 (offering net proceeds $15,225,000 plus the total consideration of $1,600,002 to be paid for the conversion of the Convertible Notes,                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
 less offering common stock $375 and $107 common stock conversion                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
 of the convertible notes).                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |

| 38 |

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

If you invest in our Shares, your interest will be diluted to the extent of the difference between the IPO offering price per share and our net tangible book value per share after the IPO. Dilution results from the fact that the IPO offering price per share is substantially in excess of the book value per share of Common Stock attributable to the existing stockholders for our presently outstanding shares.

Net tangible book value represents the amount of our total assets, excluding goodwill and other intangible assets, less our total liabilities. Our net tangible book value as of December 31, 2024 was US$(5,981,709), or US$(0.58) per share of Common Stock.

After giving effect to the issuance and sale of 1,066,668 shares of common stock as if such conversion of convertible note take place this offering at an assumed price of $1.50 per share, the issuance and sale of 3,750,000 Shares in the IPO at an assumed initial public offering price of US$4.5 per share (the midpoint of the estimated price range set forth on the cover of this prospectus), and after deducting underwriting discounts and estimated offering expenses payable by us, our pro forma as adjusted net tangible book value