Company: NUTR
Filing Date: 2025-03-25
Form Type: CORRESP
Source: 0001641172-25-000449
Chunk: 167

Company: NUSATRIP Inc
Filing Date: 2025-03-25
Form: CORRESP
Chunk 167
---
 |   |     (3,417,946959,050 | ) |     |   |     (3,136,459417,946 | ) |
| Non-controlling interest                                                                  |     |   |     (1,863,334869,010 | ) |     |   |     (1,841,720863,334 | ) |
| TOTAL DEFICIT                                                                             |     |   |     (5,281,280828,060 | ) |     |   |   (4,978,1795,281,280 | ) |
| TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT                                               |     | $ |   11,367,7413,777,834 |   |     | $ |    3,777,8344,092,732 |   |

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

| F-3 |

<div align='center'>NUSATRIP INCORPORATED
CARVE-OUT COMBINED AND CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME (LOSS)

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

|                                     |     | 2024 |                    Year 
 Ended December 31, 2023 |   |     | 2023 |                     |   |     |     |
|:------------------------------------|:----|:-----|------------------------:|:--|:----|:-----|--------------------:|:--|:----|:----|
| Revenues, net                       |     | $    |      1,181,7462,307,661 |   |     | $    |  2,307,6611,404,222 |   |     |     |
| Cost of revenue                     |     |      |           (42,52617,769 | ) |     |      |        (1,34142,526 | ) |     |     |
| Gross profit                        |     |      |      1,163,9772,265,135 |   |     |      |  2,265,1351,402,881 |   |     |     |
| Operating cost and expenses:        |     |      |                         |   |     |      |                     |   |     |     |
| Sales and marketing expenses        |     |      |         (301,597166,289 |