Company: NUTR
Filing Date: 2025-05-23
Form Type: S-1/A
Source: 0001641172-25-012203
Chunk: 184

Company: NUSATRIP Inc
Filing Date: 2025-05-23
Form: S-1/A
Chunk 184
---
,828,737 | ) |     |          | (6,292,518 | ) |
| Total equity attributable to Nusatrip Incorporated                                                                                       |     |           |  (2,650,657 | ) |     |          | (3,959,050 | ) |
| Non-controlling interest                                                                                                                 |     |           |  (1,869,017 | ) |     |          | (1,869,010 | ) |
| TOTAL                                                                                                                                    
 DEFICIT                                                                                                                                  |     |           |  (4,519,674 | ) |     |          | (5,828,060 | ) |
| TOTAL                                                                                                                                    
 LIABILITIES AND SHAREHOLDERS’ DEFICIT                                                                                                    |     | $         | (13,787,967 | ) |     | $        | 11,367,741 |   |

<div align='center'>See accompanying notes to carve-out combined and consolidated financial statements.</div>

| F-28 |

<div align='center'>NUSATRIP INCORPORATED

UNAUDITED INTERIM CONDENSED CARVE-OUT COMBINED AND CONSOLIDATED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE INCOME (LOSS)

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

|                                                     |     | Year            
 Ended March 31, |      2025 |   |     |   |     2024 |   |
|:----------------------------------------------------|:----|:----------------|----------:|:--|:----|:--|---------:|:--|
| Revenues, net                                       |     | $               |   283,157 |   |     | $ |  540,765 |   |
| Cost of revenue                                     |     |                 |         — |   |     |   |   (8,053 | ) |
| Gross profit                                        |     |                 |   283,157 |   |     |   |  532,712 |   |
| Operating cost and expenses:                        |     |                 |           |   |     |   |          |   |
| Sales and marketing expenses                        |     |                 |   (37,102 | ) |     |   |  (52,641 | ) |
| General                                             
 and administrative expenses                         |     |                 |  (802,313 | ) |     |   | (512,950 | ) |
| Total operating cost and                            
 expenses