Company: NUTR
Filing Date: 2025-05-23
Form Type: S-1/A
Source: 0001641172-25-012203
Chunk: 149

Company: NUSATRIP Inc
Filing Date: 2025-05-23
Form: S-1/A
Chunk 149
---
    (22,335 | ) |     |      |   (199,066 | ) |
| Net change in cash and cash equivalent                                                            |     |              |  6,317,460 |   |     |      | (1,148,180 | ) |
| Cash and cash equivalent at beginning of year                                                     |     |              |    670,547 |   |     |      |  1,818,727 |   |
| Cash and cash equivalent at end of year                                                           |     | $            |  6,988,007 |   |     | $    |    670,547 |   |
| Reconciliation to amounts on balance sheets:                                                      |     |              |            |   |     |      |            |   |
| Cash                                                                                              |     | $            |  6,934,107 |   |     | $    |    575,447 |   |
| Restricted cash                                                                                   |     |              |     53,900 |   |     |      |     95,100 |   |
| Total cash and restricted cash                                                                    |     | $            |  6,988,007 |   |     | $    |    670,547 |   |
| SUPPLEMENTAL CASH FLOW INFORMATION:                                                               |     |              |            |   |     |      |            |   |
| Non-cash issuance of common stock by offsetting amount due to holding company                     |     | $            |      1,400 |   |     | $    |          — |   |
| Cash paid for income taxes                                                                        |     | $            |          — |   |     | $    |          — |   |
| Cash paid for interest                                                                            |     | $            |        (26 | ) |     | $    |       (841 | ) |

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

| F-6 |

<div align='center'>NUSATRIP INCORPORATED
NOTES TO CARVE-OUT COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED DECEMBER 31, 2024 AND 2023
(Currency expressed in United States Dollars (“US$”))</div>

NOTE 1 — BUSINESS OVERVIEW AND BASIS OF PRESENTATION

Nusatrip Incorporated (“NusaTrip”) is incorporated under the laws of Nevada on May