Company: NUTR
Filing Date: 2025-03-25
Form Type: CORRESP
Source: 0001641172-25-000449
Chunk: 63

Company: NUSATRIP Inc
Filing Date: 2025-03-25
Form: CORRESP
Chunk 63
---
 commissions and estimated offering expenses payable by us; and (ii) conversion
of convertible note of 1,066,668 shares of common stock at assumed price of $1.50 per share after deducting the underwriting discounts
and commissions and estimated offering expenses payable by us.

You should read the tables together with our consolidated
financial statements and the related notes included elsewhere in this prospectus and the information under “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

|                                                                                                                                                                                                                                                      |     | As of September 30December 31, 2024 |                      |   |     |           |                      |   |     |                       |                      |   |
|:-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:----|:------------------------------------|---------------------:|:--|:----|:----------|---------------------:|:--|:----|:----------------------|---------------------:|:--|
|                                                                                                                                                                                                                                                      |     | Actual (Audited)                    |                      |   |     | Pro Forma |                      |   |     | Pro Forma As Adjusted |                      |   |
|                                                                                                                                                                                                                                                      |     | -in US$                             |                      |   |     |           |                      |   |     |                       |                      |   |
| Cash:                                                                                                                                                                                                                                                |     |                                     |   3,370,6266,934,107 |   |     |           | 16,233,32220,917,303 |   |     |                       | 16,233,32220,917,303 |   |
| Short Term liabilities                                                                                                                                                                                                                               |     |                                     | 10,870,34217,073,202 |   |     |           | 12,470,34418,673,204 |   |     |                       | 10,870,34217,073,202 |   |
| Total liabilities including lease obligations                                                                                                                                                                                                        |     |                                     | 11,005,24817,195,801 |   |     |           | 12,605,25018,795,803 |   |     |                       | 11,005,24817,195,801 |   |
| Shareholders’ equity:                                                                                                                                                                                                                                |     |                                     |                      |   |     |           |                      |   |     |                       |                      |   |
| Treasury stock                                                                                                                                                                                                                                       |     |                                     |                   (8 | ) |     |           |                   (8 | ) |     |                       |