Company: NUTR
Filing Date: 2025-01-15
Form Type: S-1/A
Source: 0001493152-25-002312
Chunk: 175

Company: NUSATRIP Inc
Filing Date: 2025-01-15
Form: S-1/A
Chunk 175
---
             |          — |   |     |               | (165,011 | ) |     |             |    (23,261 | ) |     |        |   (188,272 | ) |
| Balance as of June 30, 2023   |     |                                          | 1,000 |     | $      | — |     | $          | 2,219,455 |   |     | $           | (6,300,585 | ) |     | $             |  (92,667 | ) |     | $           | (1,872,134 | ) |     | $      | (6,045,931 | ) |
| Group restructuring           |     |                                          |     — |     |        | — |     |            |  (126,986 | ) |     |             |          — |   |     |               |        — |   |     |             |          — |   |     |        |   (126,986 | ) |
| Net   income for the period   |     |                                          |     — |     |        | — |     |            |         — |   |     |             |    586,452 |   |     |               |        — |   |     |             |    5,  923 |   |     |        |    592,375 |   |
| Foreign currency translation  
 adjustment                    |     |                                          |     — |     |        | — |     |            |         — |   |     |             |          — |   |     |               |  196,545 |   |     |             |      1,819 |   |     |        |    198,364 |   |
| Balance as of September       
 30, 2023                      |     |                                          | 1,000 |     | $      | — |     | $          | 2,092,469 |   |     | $           | (5,714,133 | ) |     | $             |  103,878 |   |     | $           | (1,864,392 | ) |     | $      | (5,382,178 | ) |

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

| F-26 |

<div align='center'>NUSATRIP INCORPORATED
CONSOLIDATED STATEMENTS OF CASH FLOWS