Company: NUTR
Filing Date: 2025-03-25
Form Type: CORRESP
Source: 0001641172-25-000449
Chunk: 169

Company: NUSATRIP Inc
Filing Date: 2025-03-25
Form: CORRESP
Chunk 169
---
 $      | — |     | $          | 2,383,603 |     | $             |  72,344 |   |     | $           | (5,592,406 | ) |     | $           | (1,841,720 | ) |     | $      | (4,978,179 | ) |

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

| F-5 |

<div align='center'>NUSATRIP INCORPORATED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Currency expressed in United States Dollars (“US$”))</div>

|                                                                                                   |     | Year              
 Ended             
 December 31, 2023 
 2024              |                     |   |     | 2023 |                   |   |     | Year              
 Ended             
 December 31, 2022 |
|:--------------------------------------------------------------------------------------------------|:----|:------------------|--------------------:|:--|:----|:-----|------------------:|:--|:----|:------------------|
|                                                                                                   |     | -US$              |                     |   |     | -US$ |                   |   |     |                   |
| Cash flows from operating activities:                                                             |     |                   |                     |   |     |      |                   |   |     |                   |
| Net (loss) income (loss)                                                                          |     | $                 |      79,912(787,096 | ) |     | $    |  79,912(1,017,919 | ) |     |                   |
| Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities |     |                   |                     |   |     |      |                   |   |     |                   |
| Depreciation                                                                                      |     |                   |        80,44388,706 |   |     |      |      88,70640,374 |   |     |                   |
| Amortization                                                                                      |     |                   |        25,81224,638 |   |     |      |      43,83125,812 |   |     |                   |
| Inventory written off                                                                             |     |                   |              55,112 |   |     |      |                 — |   |     |                   |
| Bad debt written off                                                                              |     |                   |       22,527100,302 |