Company: NUTR
Filing Date: 2025-03-21
Form Type: S-1
Source: 0001641172-25-000122
Chunk: 143

Company: NUSATRIP Inc
Filing Date: 2025-03-21
Form: S-1
Chunk 143
---
   |     | $           | (5,513,293 | ) |     | $           | (1,863,334 | ) |     | $      | (5,281,280 | ) |

<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, 
 2024         |            |   |     | 2023 |            |   |
|:--------------------------------------------------------------------------------------------------|:----|:-------------|-----------:|:--|:----|:-----|-----------:|:--|
|                                                                                                   |     | -US$         |            |   |     | -US$ |            |   |
| Cash flows from operating activities:                                                             |     |              |            |   |     |      |            |   |
| Net (loss) income                                                                                 |     | $            |   (787,096 | ) |     | $    |     79,912 |   |
| Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities |     |              |            |   |     |      |            |   |
| Depreciation                                                                                      |     |              |     80,443 |   |     |      |     88,706 |   |
| Amortization                                                                                      |     |              |     24,638 |   |     |      |     25,812 |   |
| Inventory written off                                                                             |     |              |     55,112 |   |     |      |          — |   |
| Bad debt written off                                                                              |     |              |    100,302 |   |     |      |     22,527 |   |
| Fixed asset written-off                                                                           |     |              |     67,406 |   |     |      |          — |   |
| Deferred tax assets                                                                               |     |              |     92,170 |   |     |      |   (149,858 | ) |
| Waiver of loan payable                                                                            |     |              |          — |   |     |      |   (140,628 | ) |
| Change in operating assets and liabilities:                                                       |