Company: NUTR
Filing Date: 2025-03-25
Form Type: CORRESP
Source: 0001641172-25-000449
Chunk: 211

Company: NUSATRIP Inc
Filing Date: 2025-03-25
Form: CORRESP
Chunk 211
---
     |                   | (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 |

| Table of Contents |

<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 | ) |     |             |    (30,823 | ) |
| Gross profit                                                                     |     |                                  |   169,167 |   |     |             |  704,814 |   |     |                                 |    871,242 |   |     |             |  1,610,862 |   |
| Operating cost and expenses:                                                     |     |                                  |           |   |     |             |          |   |     |                                 |            |   |     |