Company: NUTR
Filing Date: 2025-05-12
Form Type: S-1/A
Source: 0001641172-25-009604
Chunk: 57

Company: NUSATRIP Inc
Filing Date: 2025-05-12
Form: S-1/A
Chunk 57
---
168,750 and offering expenses of $300,000 which $263,194 
 have paid). The shares of Common Stock reflects the issuance and sale of 3,750,000 shares of Common Stock at an assumed initial public      
 offering price of $4.50 per share after deducting underwriting discounts, Underwriter expense allowance and other expenses.                 |

| 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 March 31, 2025 was US$(4,633,266), or US$(0.31) 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 as of March 31, 2025 would have been US$10,591,734 or approximately $0.56 per outstanding share of Common Stock to existing stockholders and an immediate dilution in tangible book value of $3.94 per share, to purchasers of common stock in this offering. The following table illustrates such dilution:

| Public Offering Price                                                                                                         |     | $ |       4.50 |   |
| Historical net tangible book value (deficit)                                                                                  
 as of March 31, 2025                                                                                                          |     |   | (4,633,266 | ) |
| Increase in pro forma                                                                                                         
 net tangible book value attributable to pro forma adjustments described above on the sale of 3,750,000 shares of common stock 
 in IPO of US$4.5 per share after deducting underwriting