Kelta Limited - Limited company accounts 23.1

REGISTERED NUMBER: 09231573 (England and Wales)

GROUP STRATEGIC REPORT, REPORT OF THE DIRECTOR AND

CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2022

FOR

KELTA LIMITED

Page

Company Information

1

Group Strategic Report

2

Report of the Director

4

Report of the Independent Auditors

5

Consolidated Income Statement

8

Consolidated Other Comprehensive Income

9

Consolidated Statement of Financial Position

10

Company Statement of Financial Position

11

Consolidated Statement of Changes in Equity

12

Company Statement of Changes in Equity

13

Consolidated Statement of Cash Flows

14

Notes to the Consolidated Statement of Cash Flows

15

Notes to the Consolidated Financial Statements

16

DIRECTOR:

P Mehta

REGISTERED OFFICE:

Eagle House

28 Billing Road

Northampton

Northamptonshire

NN1 5AJ

REGISTERED NUMBER:

09231573 (England and Wales)

AUDITORS:

DNG Dove Naish LLP, Statutory Auditor

Eagle House

28 Billing Road

Northampton

Northamptonshire

NN1 5AJ

The director presents his strategic report of the company and the group for the year ended 31 December 2022.

The trading results for the year and the group's financial position at the end of the year are shown in the attached financial statements.

REVIEW OF BUSINESS

Group turnover has increased by $10.4m (51%) on the prior year to $30.7m.

Gross profit margin has remained consistent at 20%.

The group has reported a net profit before tax of $1.8m compared to a loss of $20.3m in the prior period, the loss in the prior period being due to exceptional costs.

Total shareholders funds increased from $8.96m to $10.31m.

The group continues to work with its customers on the development of new products and service offerings to house new and evolving technologies. The group continues to invest and expand its operations, premises, manpower and machinery.

PRINCIPAL RISKS AND UNCERTAINTIES

Risk is a key element of the group's strategic management, whereby it addresses the risks attached to each of its activities. This is reflected in the group's Business Continuity plan, which incorporates Risk Tolerance Matrices, Business Impact Analyses and Action Plans.

Regular reviews of the group's Business Continuity plan, policies, quality control and health and safety procedures are undertaken as part of the group's risk management process.

In common with many manufacturing businesses the group continues to be exposed to the effects of global competition but focuses on providing quality products and solutions for its customers.

The group's activities expose it to a number of financial risks including liquidity risk and currency risk. The group does not use derivative financial instruments for speculative purposes.

Liquidity risk

In order to maintain liquidity to ensure that sufficient funds are available for on-going operations and future developments, the group uses a mixture of long-term and short-term debt finance and equity funding and inter-company treasury management.

Currency risk

The group undertakes trading transactions in currencies other than US Dollars and has funding instruments denominated in foreign currency. The foreign exchange risk is managed by holding cash resources in foreign currency.

KEY PERFORMANCE INDICATORS

The group operates with a range of key performance indicators, the principal measures fall within the following categories; profitability, sales & customer service, resource & cost effectiveness. These are reviewed at regularly.

SIGNED BY ORDER OF THE DIRECTORS:

P Mehta - Director

19 September 2023

The director presents his report with the financial statements of the company and the group for the year ended 31 December 2022.

PRINCIPAL ACTIVITIES

The principal activities of the group in the year under review were those of design, manufacture and sale of engineered products and the holding of investments.

DIVIDENDS

No dividends will be distributed for the year ended 31 December 2022.

DIRECTOR

P Mehta held office during the whole of the period from 1 January 2022 to the date of this report.

STATEMENT OF DIRECTOR'S RESPONSIBILITIES

The director is responsible for preparing the Group Strategic Report, the Report of the Director and the financial statements in accordance with applicable law and regulations.

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:

-	select suitable accounting policies and then apply them consistently;

-	make judgements and accounting estimates that are reasonable and prudent;

-	prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS

So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS

The auditors, DNG Dove Naish LLP, Statutory Auditor, will be proposed for re-appointment at the forthcoming Annual General Meeting.

SIGNED BY ORDER OF THE DIRECTORS:

P Mehta - Director

19 September 2023

Opinion

We have audited the financial statements of Kelta Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2022 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Statement of Financial Position, Company Statement of Financial Position, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Statement of Cash Flows and Notes to the Consolidated Statement of Cash Flows, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

-	give a true and fair view of the state of the group's and of the parent company affairs as at 31 December 2022 and of the group's profit for the year then ended;

-	have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

-	have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report.

Other information

The director is responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Director, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

-	the information given in the Group Strategic Report and the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and

-	the Group Strategic Report and the Report of the Director have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Director.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

-	adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

-	the parent company financial statements are not in agreement with the accounting records and returns; or

-	certain disclosures of director's remuneration specified by law are not made; or

-	we have not received all the information and explanations we require for our audit.

Responsibilities of director

As explained more fully in the Statement of Director's Responsibilities set out on page four, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the director is responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the group or the parent company or to cease operations, or has no realistic alternative but to do so.

Auditors' responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

We obtained an understanding of the legal and regulatory frameworks within which the company operates, focusing on those laws and regulations that have a direct effect on the determination of material amounts and disclosures in the financial statements. The laws and regulations we considered in this context were the Companies Act 2006, United Kingdom Generally Accepted Accounting Practice and relevant Taxation legislation

We identified the greatest risk of material impact on the financial statements from irregularities, including fraud, to be the override of controls by management and the understatement of revenue. Our audit procedures to respond to these risks included enquiries of management about their own identification and assessment of the risks of irregularities, sample testing on the posting of journals, reviewing meeting minutes, regulatory correspondence and professional fees, detailed substantive testing on the completeness of income, and reviewing accounting estimates for biases.

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

These inherent limitations are particularly significant in the case of misstatement resulting from fraud as this may involve sophisticated schemes designed to avoid detection, including deliberate failure to record transactions, collusion or the provision of intentional misrepresentations.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Andrew Clifford (Senior Statutory Auditor)

for and on behalf of DNG Dove Naish LLP, Statutory Auditor

Eagle House

28 Billing Road

Northampton

Northamptonshire

NN1 5AJ

19 September 2023

TURNOVER

3

30,747,705

20,395,370

Cost of sales

24,631,206

16,309,487

GROSS PROFIT

6,116,499

4,085,883

Administrative expenses

4,328,588

25,467,359

1,787,911

(21,381,476

)

Other operating income

5,283

123,680

OPERATING PROFIT/(LOSS)

5

1,793,194

(21,257,796

)

Gain on sale of investments

6

-

910,730

1,793,194

(20,347,066

)

Interest receivable and similar income

2,256

3,116

1,795,450

(20,343,950

)

Interest payable and similar expenses

7

985

3,252

PROFIT/(LOSS) BEFORE TAXATION

1,794,465

(20,347,202

)

Tax on profit/(loss)

8

84,730

156,549

PROFIT/(LOSS) FOR THE FINANCIAL YEAR

1,709,735

(20,503,751

)

Profit/(loss) attributable to:

Owners of the parent

1,709,735

(20,503,751

)

PROFIT/(LOSS) FOR THE YEAR

1,709,735

(20,503,751

)

OTHER COMPREHENSIVE (LOSS)/INCOME

Currency translation differences

(359,317

)

88,520

Other reserve movements

Income tax relating to other comprehensive (loss)/income

-

-

OTHER COMPREHENSIVE (LOSS)/INCOME FOR THE YEAR, NET OF INCOME TAX

(359,317

)

88,520

TOTAL COMPREHENSIVE INCOME/(LOSS) FOR THE YEAR

1,350,418

(20,415,231

)

Total comprehensive income attributable to:

Owners of the parent

1,350,418

(20,415,231

)

FIXED ASSETS

Intangible assets

10

90,590

306,525

Tangible assets

11

1,720,311

1,578,176

Investments

12

-

-

1,810,901

1,884,701

CURRENT ASSETS

Stocks

13

5,066,866

3,896,390

Debtors

14

6,276,680

4,508,576

Cash at bank and in hand

2,226,273

2,369,252

13,569,819

10,774,218

CREDITORS

Amounts falling due within one year

15

4,679,567

3,350,555

NET CURRENT ASSETS

8,890,252

7,423,663

TOTAL ASSETS LESS CURRENT LIABILITIES

10,701,153

9,308,364

PROVISIONS FOR LIABILITIES

17

393,789

351,418

NET ASSETS

10,307,364

8,956,946

CAPITAL AND RESERVES

Called up share capital

18

1,555

1,555

Translation reserve

19

(1,213,145

)

(853,828

)

Retained earnings

19

11,518,954

9,809,219

SHAREHOLDERS' FUNDS

10,307,364

8,956,946

The financial statements were approved by the director and authorised for issue on 19 September 2023 and were signed by:

P Mehta - Director

FIXED ASSETS

Intangible assets

10

-

-

Tangible assets

11

-

-

Investments

12

4,408,596

3,076,652

4,408,596

3,076,652

CURRENT ASSETS

Debtors

14

5,185,312

5,170,000

Cash at bank

713,457

710,294

5,898,769

5,880,294

NET CURRENT ASSETS

5,898,769

5,880,294

TOTAL ASSETS LESS CURRENT LIABILITIES

10,307,365

8,956,946

CAPITAL AND RESERVES

Called up share capital

18

1,555

1,555

Retained earnings

19

10,305,810

8,955,391

SHAREHOLDERS' FUNDS

10,307,365

8,956,946

Company's profit/(loss) for the financial year

1,350,419

(20,415,231

)

The financial statements were approved by the director and authorised for issue on 19 September 2023 and were signed by:

P Mehta - Director

Called up

share

Retained

Translation

Surplus

Total

capital

earnings

reserve

reserve

equity

$

$

$

$

$

Balance at 1 January 2021

1,555

29,770,337

(942,348

)

542,633

29,372,177

Changes in equity

Total comprehensive loss

-

(19,961,118

)

88,520

(542,633

)

(20,415,231

)

Balance at 31 December 2021

1,555

9,809,219

(853,828

)

-

8,956,946

Changes in equity

Total comprehensive income

-

1,709,735

(359,317

)

-

1,350,418

Balance at 31 December 2022

1,555

11,518,954

(1,213,145

)

-

10,307,364

Called up

share

Retained

Total

capital

earnings

equity

$

$

$

Balance at 1 January 2021

1,555

29,370,622

29,372,177

Changes in equity

Total comprehensive loss

-

(20,415,231

)

(20,415,231

)

Balance at 31 December 2021

1,555

8,955,391

8,956,946

Changes in equity

Total comprehensive income

-

1,350,419

1,350,419

Balance at 31 December 2022

1,555

10,305,810

10,307,365

Cash flows from operating activities

Cash generated from operations

1

492,361

(21,154,927

)

Interest paid

(985

)

(3,252

)

Tax paid

(31,644

)

(64,989

)

Net cash from operating activities

459,732

(21,223,168

)

Cash flows from investing activities

Purchase of tangible fixed assets

(614,862

)

(271,911

)

Purchase of fixed asset investments

-

(6,180

)

Sale of tangible fixed assets

9,895

285,188

Sale of fixed asset investments

-

4,794,351

Interest received

2,256

3,116

Net cash from investing activities

(602,711

)

4,804,564

Decrease in cash and cash equivalents

(142,979

)

(16,418,604

)

Cash and cash equivalents at beginning of year

2

2,369,252

18,787,856

Cash and cash equivalents at end of year

2

2,226,273

2,369,252

1.	RECONCILIATION OF PROFIT/(LOSS) BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

2022

2021

$

$

Profit/(loss) before taxation

1,794,465

(20,347,202

)

Depreciation charges

489,648

491,282

(Profit)/loss on disposal of fixed assets

(9,895

)

233

Translation differences

(202,662

)

97,986

Finance costs

985

3,252

Finance income

(2,256

)

(3,116

)

2,070,285

(19,757,565

)

(Increase)/decrease in stocks

(1,170,476

)

363,543

Increase in trade and other debtors

(1,769,958

)

(894,798

)

Increase/(decrease) in trade and other creditors

1,362,510

(866,107

)

Cash generated from operations

492,361

(21,154,927

)

2.	CASH AND CASH EQUIVALENTS

The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts:

Year ended 31 December 2022

31/12/22

1/1/22

$

$

Cash and cash equivalents

2,226,273

2,369,252

Year ended 31 December 2021

31/12/21

1/1/21

$

$

Cash and cash equivalents

2,369,252

18,787,856

3.	ANALYSIS OF CHANGES IN NET FUNDS

At 1/1/22

Cash flow

At 31/12/22

$

$

$

Net cash

Cash at bank and in hand

2,369,252

(142,979

)

2,226,273

2,369,252

(142,979

)

2,226,273

Total

2,369,252

(142,979

)

2,226,273

1.	STATUTORY INFORMATION

Kelta Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

The presentation currency of the financial statements is the US Dollar ($).

2.	ACCOUNTING POLICIES

Basis of preparing the financial statements

These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Basis of consolidation

The consolidated financial statements incorporate the financial statements of the company and entities controlled by the company (its subsidiaries an joint ventures) made up to 31 December each period. Control is achieved where the company has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities.

Subsidiaries

Subsidiaries are fully consolidated from the date on which control is transferred to the group and de-consolidated from the date that control ceases.

Inter-company transactions, balances and unrealised gains on transactions between group companies are eliminated. Unrealised losses are also eliminated. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the group.

The consolidated financial statements incorporate the assets, liabilities and results of the following entities in accordance with the accounting policy described above:

Name of entity

Registered office

Country of incorporation

Class ofshares held

Equity holding %

Tii Technologies Limited

As Kelta Limited

UK

Ordinary

100

Eurocraft Technologies Limited

Cinderbank, Dudley DY2 9AE

UK

Ordinary

100

Tii Porta Tech SA de CV

Mexico

Ordinary

100

Tii Tecnologia Ltda

Brazil

Ordinary

100

Significant judgements and estimates

The preparation of financial statements requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the company accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements are disclosed within the individual accounting policies below.

Turnover

Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Goodwill

Goodwill, being the amount paid in connection with the acquisition of a business in 2013, is being amortised evenly over its estimated useful life of ten years.

Tangible fixed assets

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Short leasehold

- over the life of the lease

Plant and machinery

- 10% to 33.33% on cost

Fixtures and fittings

- 20% to 33.33% on cost

Motor vehicles

- 20% on cost

Fixed assets are stated at cost less accumulated depreciation and accumulated impairment losses. Where parts of an item of property, plant and equipment have different useful lives, they are accounted for as separate items of property, plant and equipment.

Depreciation methods, useful lives and residual values are reviewed at each period end. The selection of these residual values and estimated lives requires the exercise of judgement. The directors are required to assess whether there is an indication of impairment to the carrying value of assets. In making that assessment, judgements are made in estimating value in use. The director considers that the individual carrying values of assets are supportable by their value in use.

Investments in associates

Investments in associate undertakings are recognised at cost.

Stocks

Stocks and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition.

Financial instruments

Cash and cash equivalents in the Statement of Financial Position comprise cash at banks and in hand and short term deposits with an original maturity date of three months or less.

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the statement of comprehensive income under administrative expenses.

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the entity after deducting all of its financial liabilities.

Where the contractual obligations of financial instruments (including share capital) are equivalent to a similar debt instrument, those financial instruments are classed as financial liabilities. Financial liabilities are presented as such in the balance sheet. Finance costs and gains or losses relating to financial liabilities are included in the profit and loss account. Finance costs are calculated so as to produce a constant rate of return on the outstanding liability.

Where the contractual terms of share capital do not have any terms meeting the definition of a financial liability then this is classed as an equity instrument. Dividends and distributions relating to equity instruments are debited direct to equity.

Taxation

Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

Deferred tax

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies

Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the statement of financial position date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Pension costs and other post-retirement benefits

The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

3.

TURNOVER

The turnover and profit (2021 - loss) before taxation are attributable to the principal activities of the group.

An analysis of turnover by class of business is given below:

2022

2021

$

$

Sale of goods

30,747,705

20,395,370

30,747,705

20,395,370

An analysis of turnover by geographical market is given below:

2022

2021

$

$

United Kingdom

30,449,316

19,682,811

Europe

298,389

62,401

Rest of the World

-

650,158

30,747,705

20,395,370