Oracle Financial Services Software Pte ltd. Directors Report To the Members, Your Directors are pleased to present Annual Report on the business and operations of your company, together with the accounts for the year ended March 31, 2011. FINANCIAL PERFORMANCE (Rs. in lacs) Particulars For the year ended Total Income 67,606 55,372 Profit/(Loss) during the period before Depreciation and tax 6,365 4,240 Depreciation (80) (100) Provision for Tax (3,516) (1,378) Net Profit during the period carried over to Balance Sheet 2,769 2,762 OPERATIONS DIVIDEND The amount shown as Total Income consists of Product licenses and related activities, IT solutions and consulting services The company s revenue showed a growth of 22.09%. The company s Gross Block (Fixed Assets) increased by 6.06% from Rs. 561 Lacs to Rs. 593 Lacs. Your directors do not recommend a dividend for the year ended 31st March, 2011. CAPITAL The Issued, Paid-up & Subscribed Capital of the Company is INR 66.26 lacs. Your company is a wholly owned subsidiary of Oracle Financial Services Software Limited The Company has one wholly owned subsidiary company called Oracle Financial Services Consulting Pte. Ltd.
FIXED DEPOSITS During the financial year 2010-11, the Company has not accepted any fixed deposits within the meaning of Section 58 A of the Companies Act, 1956, and as such no amount of principal or interest was outstanding as on the date of the Balance Sheet. DIRECTORS RESPONSIBILITY STATEMENT: As required under Section 217 of the Companies Act, 1956 the Directors hereby confirm that: i) In the preparation of the annual accounts, the applicable accounting standards had been followed along with proper explanation relating to material departures; ii) The Directors have selected such accounting policies and applied them consistently and made judgments and estimates that are reasonable and prudent so as to give a true and fair view of the state of affairs of the Company as at the end of the financial year and of the profit of the Company for that period; iii) The Directors have taken proper and sufficient care for the maintenance of adequate accounting records in accordance with the provisions of this act for safeguarding the assets of the Company and for preventing and detecting fraud and other irregularities; iv) The Directors have prepared the annual accounts on a going concern basis. ACKNOWLEDGEMENTS: Your Directors wish to thank its strategic alliance partners, service providers, hardware and other government and regulatory authorities for their support, guidance and co-operation. Your Directors also wish to place on record their sincere appreciation of the dedicated efforts put in by the employees of the Company during the year. For and on behalf of the Board Arunachalam Srinivasan CEO May 10, 2011
BALANCE SHEET AS AT MARCH 31, 2011 SOURCES OF FUNDS Shareholders' funds Share capital 1 6,626 6,626 Reserves and surplus 2 1,708,624 1,431,682 Deferred tax liability 3 50,487 10,130 1,765,738 1,448,438 APPLICATION OF FUNDS Fixed assets 4 Cost 59,530 56,130 Less: Accumulated depreciation and amortisation 47,765 42,090 11,765 14,040 Investments 5 46,366 46,366 Deferred tax asset 3 7,109 3,047 Current assets, loans and advances 6 Sundry debtors 8,429,395 6,932,869 Cash and bank balances 740,888 1,850,921 Other current assets 834,812 400,846 Loans and advances 105,638 32,245 10,110,734 9,216,881 Less: Current liabilities and provisions 7 Current liabilities 8,172,021 7,697,371 Provisions 238,216 134,525 8,410,237 7,831,897 Net current assets 1,700,498 1,384,984 Notes to accounts 14 1,765,738 1,448,438 The schedules referred to above and notes to accounts form an integral part of the balance sheet.
PROFIT AND LOSS ACCOUNT FOR THE YEAR ENDED MARCH 31,2011 Revenue 8 6,760,561 5,537,161 Cost of revenue 9 (5,611,070) (4,512,810) Gross profit 1,149,491 1,024,352 Operating expenses Selling and marketing expenses 10 (598,344) (555,136) General and administrative expenses 11 (92,070) (73,612) Depreciation and amortisation (8,028) (9,951) Income from operations 451,048 385,652 Non-operating income/expense Interest income 12 3,609 3,661 Other income/expense, net 13 173,842 24,682 Income before provision for taxes 628,499 413,995 Provision for taxes Current tax (318,912) (140,371) Deferred tax (32,644) 2,585 Net income for the year 276,943 276,209 Profit and loss account, beginning of the year 1,431,682 1,155,473 Surplus carried to Balance Sheet 1,708,624 1,431,682 Notes to accounts 14 The schedules referred to above and notes to accounts form an integral part of the profit and loss account.
Schedules annexed to and forming part of the accounts as at March 31, 2011 (All amounts in thousands of Indian Rupees, except share data) Schedule 1: Share capital Issued, subscribed and fully paid-up: 250,000 (March 31, 2010-250,000 ) equity shares of SGD 1 each 6,626 6,626 Schedule 2: Reserves and surplus Profit and loss account 1,708,624 1,431,682 Schedule 3: Deferred tax asset (liability) 1,708,624 1,431,682 Deferred tax asset Difference between book and tax depreciation 7,109 3,047 7,109 3,047 Deferred tax liability Difference between book and tax depreciation (50,487) (10,130) (50,487) (10,130) (43,378) (7,083)
Schedules annexed to and forming part of the accounts as at March 31, 2011 Schedule 4: Fixed assets Particulars As at Apr 01, 2010 Gross block Depreciation, amortisation and Impairment Net book value Additions Sale/ deletions As at March 31, 2011 As at Apr 01, 2010 For the year Sale/ deletions Translation loss As at March 31, 2011 As at March 31, 2011 As at March 31, 2010 Tangible assets: Computer equipments Owned 35,131 4,931 1,117 38,945 31,202 4,497 1,049 550 34,099 4,846 3,930 Air conditioners 310 - - 310 267 22 - - 288 22 43 Office equipments 7,480 362 312 7,530 3,439 1,119 233 70 4,255 3,275 4,042 Furniture and fixtures Owned 13,209 32 496 12,745 7,183 2,391 326 125 9,123 3,622 6,026 Total 56,130 5,325 1,926 59,530 42,090 8,028 1,609 745 47,765 11,765 14,040
Schedules annexed to and forming part of the accounts as at March 31, 2011 Schedule 5: Investments Long term investments (at cost) In wholly owned subsidiaries (unquoted) Oracle Financial Services Consulting Pte Limited 46,366 46,366 Schedule 6: Current assets, loans and advances (a) Sundry debtors (unsecured) 46,366 46,366 Debts outstanding for a period exceeding six months: Considered good - - Considered doubtful 98,334 115,754 98,334 115,754 Other debts - considered good 8,429,395 6,932,869 8,527,730 7,048,622 Less: Provision for doubtful debts (98,334) (115,754) 8,429,395 6,932,869 (b) Cash and bank balances Cash in hand 229 702 Balances with non-scheduled banks: Current accounts in foreign currency 740,659 696,131 Deposit account in foreign currency - 1,154,088 740,888 1,850,921 (c ) Other current assets Unbilled Debtors 834,812 400,846 834,812 400,846 (d) Loans and advances (unsecured, considered good) Premises and other deposits 8,372 7,067 Prepaid expenses 2,630 14,314 Advance tax, net of provision for taxes 84,600 1,332 Other advances 10,036 9,532 105,638 32,245
Schedules annexed to and forming part of the accounts as at March 31, 2011 Schedule 7: Current liabilities and provisions (a) Current liabilities Accrued expenses 124,859 81,113 Deferred revenues 82,475 66,666 Accounts payable (592) 5,895 Advances from customers 14,783 32,964 Amount due to Subsidiaries 7,803,291 7,445,979 Other current liabilities 147,205 64,755 8,172,021 7,697,371 (b) Provisions Provision for compensated absence 33,805 26,496 Provision for taxation, net of advance tax 204,410 108,029 238,216 134,525
Schedules annexed to and forming part of the accounts as at March 31, 2011 Schedule 8: Revenue Product licenses and related activities 4,356,591 3,257,204 IT solutions and consulting services 2,403,970 2,279,957 6,760,561 5,537,161 Schedule 9: Cost of revenue Cost of Sales 5,429,668 4,412,417 Employee costs 101,689 96,700 Travel related expenses (net of recoveries) 936 1,575 Professional fees 78,777 2,116 5,611,070 4,512,810 Schedule 10: Selling and marketing expenses Employee costs 404,688 408,728 Professional fees 59,593 13,453 Travelling expenses 78,424 64,925 Advertising expenses (0) 6,952 Rent 23,888 26,610 Power 1,096 901 Repairs and Maintenance 1,119 1,294 Communication expenses 15,204 15,230 Provision for doubtful debts (1,191) 1,115 Bad debts 1,647 - Other expenses 13,877 15,928 598,344 555,136 Schedule 11: General and administrative expenses Employee costs 30,148 28,960 Professional fees 8,075 5,975 Rent 25,539 18,972 Communication expenses 7,259 6,458 Power 4,185 3,513 Travelling expenses 1,734 572 Other expenses 15,131 9,162 92,070 73,612 Schedule 12: Interest income Interest on: Bank deposits 3,774 3,656 Income tax refund (165) 4 3,609 3,661 Schedule 13: Other income/ expenses Foreign exchange gain/loss, net 168,524 18,769 Miscellaneous income 5,579 6,031 173,842 24,682
Schedules annexed to and forming part of the accounts for the year ended March 31, 2011 Schedule 14: Notes to accounts 1. Background and nature of operations Oracle Financial Services Software Pte Ltd ( OFSS or the Company ) was incorporated in Singapore on 16 November, 2001. OFSS is a subsidiary of Oracle Financial Services Software Limited with 100% ownership interest in the Company as at March 31, 2011. The Company principally engaged in the business of providing information technology solutions and knowledge processing services to the financial services industry worldwide. 2. Summary of significant accounting policies (a) Basis of presentation The financial statements are prepared in accordance with accounting principles generally accepted in India under the historical cost convention on the accrual basis of accounting and complying in all material respects with the notified Accounting Standards by Companies (Accounting Standards) Rules, 2006 and the relevant provisions of the Companies Act, 1956 ( the Act ). The financial statements have been prepared using uniform accounting policies for like transactions and other events in similar circumstances. The accounting policies have been consistently applied by the Company and are consistent with those used in the previous years, except for the changes in accounting policies described in note (c) below. The financial statements are presented in the general format specified in Schedule VI to the Act. The significant accounting policies adopted by the Company, in respect of the financial statements are set out below. (b) Use of estimates The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the date of the financial statements and the results of operations during the reporting year end. Although these estimates are based upon management s best knowledge of current events and actions, actual results could differ from these estimates. (c) Change in Accounting Policy of revenue recognition for fixed price contracts In the current year, the Company has changed its policy of revenue recognition for fixed price contracts related to customization projects. The revenue has been recognised using proportionate completion method till contract reaches 90% completion. Balance is recognised at the time of receipt of customer acceptance. Hitherto, such revenue was restricted to the lower of proportionate completed efforts and acceptance received from the customer for the milestone achieved. As a result of this change in policy, revenue and net profit for the current year of the Company and its Products segment is higher by Rs. 169,090
Schedules annexed to and forming part of the accounts for the year ended March 31, 2011 (d) Fixed assets, depreciation and amortization Fixed assets including assets under finance lease arrangements are stated at cost less accumulated depreciation. The Company capitalizes all direct costs relating to the acquisition and installation of fixed assets. Advances paid towards the acquisition of fixed assets outstanding at each balance sheet date and the cost of fixed assets not ready to use before such date are disclosed under Capital work-in-progress and advances. Customer contracts and product Intellectual property rights (IPRs) are capitalized based on a fair value. The Company records the difference between considerations paid to acquire these contracts and the fair value of assets and liabilities acquired as goodwill. The Company purchases certain specific use application software, which is in ready to use condition, for internal use. It is estimated that such software has a relatively short useful life, usually less than one year. The Company, therefore, charges to income the cost of acquiring such software. The Company computes, depreciation and amortization using straight-line method, at the rates specified in Schedule XIV to the Act or based on the estimated useful life of assets, whichever is higher. The estimated useful life considered for depreciation of fixed assets is as follows: Asset description Asset life (in years) Tangible assets Computer equipments 3 Electrical and office equipments 2-7 Furniture and fixtures 2-7 The carrying amounts of assets are reviewed at each balance sheet date if there is any indication of impairment based on internal/external factors. An impairment loss is recognized wherever the carrying amount of an asset exceeds its recoverable amount. The recoverable amount is the greater of the assets net selling price and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value at the weighted average cost of capital. After impairment, depreciation is provided on a revised carrying amount of assets over its remaining useful life. (e) Investments Investments that are readily realisable and intended to be held for not more than a year are classified as current investments. All other investments are classified as long-term investments. Trade investments refer to the investments made with the aim of enhancing the Company s business interests in providing information technology solutions to the financial services industry world wide. Long term investments are stated at cost less provision for diminution on account of other than temporary decline in the value of the investment. Current investments are stated at lower of cost and fair value determined on an individual investment basis.
Schedules annexed to and forming part of the accounts for the year ended March 31, 2011 (f) Foreign currency transactions Foreign currency transactions during the year are recorded at the exchange rates prevailing on the date of the transaction. Foreign currencies denominated monetary items are translated into rupees at the closing rates of exchange prevailing at the date of the balance sheet. Non-monetary items, which are carried in terms of historical cost denominated in a foreign currency, are reported using the exchange rate at the date of the transaction. Exchange differences arising on the settlement of monetary items or on reporting Company s monetary items at rates different from those at which they were initially recorded or reported in previous financial statements are recognised as income or expenses in the year in which they arise. (g) Revenue recognition Revenue is recognized as follows: Product licenses and related revenue: - License fees are recognised, on delivery and subsequent milestone schedule as per the terms of the contract with the end user. - Implementation and Customisation services are recognised as services are provided, when arrangements are on a time and material basis. Revenue for fixed price contracts is recognised using the proportionate completion method till contracts reach 90% completion. Balance revenue is recognized at the time of receipt of customer acceptance. Proportionate completion is measured based upon the efforts incurred to date in relation to the total estimated efforts to complete the contract. The Company monitors estimates of total contract revenue and cost on a routine basis throughout the delivery period. The cumulative impact of any change in estimates of the contract revenue or costs is reflected in the period in which the changes become known. In the event that a loss is anticipated on a particular contract, provision is made for the estimated loss. - Product maintenance revenue is recognised, over the period of the maintenance contract on Straight line basis. IT solutions and consulting services: - Revenue from IT solutions and consulting services are recognised as services are provided, when arrangements are on a time and material basis. - Revenue from fixed price contracts is recognized using the proportionate completion method till contracts reach 90% completion. Balance revenue is recognized at the time of receipt of customer acceptance. Proportionate completion is measured based upon the efforts incurred to date in relation to the total estimated efforts to complete the contract. The Company monitors estimates of total contract revenue and cost on a routine basis throughout the delivery period. The cumulative impact of any change in estimates of the contract revenue or costs is reflected in the period in which the changes become known. In the event that a loss is anticipated on a particular contract, provision is made for the estimated loss. Cost and revenue in excess of billing is classified as unbilled revenue while billing in excess of revenue is classified as deferred revenue. Reimbursable expenses for projects are invoiced separately to customers and although reflected as sundry debtors to the extent outstanding as at year end, are not included as revenue or expense.
Schedules annexed to and forming part of the accounts for the year ended March 31, 2011 Interest income Interest income is recognised on a time proportion basis taking into account the amount outstanding and the rate applicable (h) Research and development expenses for software products Research and development costs are expensed as incurred. Software product development costs are expensed as incurred until technological feasibility is established. Software product development costs incurred subsequent to the achievement of technological feasibility are not material and are expensed as incurred. (i) Income-tax Tax expense comprises of current and deferred tax. Current income tax for the Company is measured at the amount expected to be paid to the tax authorities in accordance with the Local Tax Authorities. Deferred income taxes are recognized for the future tax consequences attributable to timing differences between the financial statement determination of income and their recognition for tax purposes. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in profit and loss account using the tax rates and tax laws that have been enacted or substantively enacted by the balance sheet date. Deferred tax assets and deferred tax liabilities across various countries of operation are not set off against each other as the company does not have a legal right to do so. Deferred tax assets are recognized and carried forward only to the extent that there is a reasonable certainty that sufficient future taxable income will be available against which such deferred tax assets can be realized. In situations where there are carry forward losses, deferred tax asset is recognised only if there is virtual certainty supported by convincing evidence that future taxable income will be available against which deferred tax asset can be realized. Unrecognized deferred tax assets of earlier years are re-assessed and recognized to the extent that it has become reasonably certain or virtually certain that future taxable income will be available against which deferred tax assets can be realized. Tax expense relating to overseas operations is determined in accordance with tax laws applicable in countries where such operations are domiciled. Advance taxes and provisions for current income taxes are presented in the balance sheet after off-setting advance taxes paid and income tax provisions arising in the same tax jurisdiction and enterprise. (j) Provision and contingencies A provision is recognized when an enterprise has a present obligation as a result of past event and it is probable that an outflow of resources will be required to settle the obligation, in respect of which a reliable estimate can be made. Provisions are not discounted to its present value and are determined based on management estimate required to settle the obligation at the balance sheet date. These are reviewed at each balance sheet date and adjusted to reflect the current management estimates. (k) Cash and cash equivalents Cash and cash equivalents in the balance sheet comprise cash at bank and in hand and short terms investments with an original maturity of three months or less.
Schedules annexed to and forming part of the accounts for the year ended March 31, 2011 3. Commitments and contingent liabilities (a) Capital commitments Contracts remaining to be executed on capital account and not provided for (net of advances) aggregates to Nil as at March 31, 2011 (March 31, 2010 Rs. Nil). (b) Contingent Liabilities Financial bank guarantees given to banks aggregates to Rs NIL as at March 31, 2011 (March 31, 2010 Rs NIL). 4. Leases Where Company is lessee Operating lease The Company has taken certain office premises and residential premises for employees under operating lease, which expire at various dates through year 2020. Some of these lease agreements have a price escalation clause. Gross rental expenses for the year ended March 31, 2011 aggregated to Rs. 49,427 (March 31, 2010 Rs 45,972). The minimum rental payments to be made in future in respect of these leases are as follows: Not later than one year 37,855 18,598 Later than one year but not later than five years 118,685 45,649 Later than five years 125,889 57,061 282,429 121,308
5. SEGMENT INFORMATION Oracle Financial Services Software Pte Ltd. Notes forming part of the accounts for the Year ended March 31, 2011 Business segments are defined as a distinguishable component of an enterprise that is engaged in providing a group of related products or services and that is subject to differing risks and returns and about which separate financial information is available. This information is reviewed and evaluated regularly by the management in deciding how to allocate resources and in assessing the performance. The Group is organized geographically and by business segment. For management purposes the Group is primarily organised on a worldwide basis into following business segments: a) Product licenses and related activities ('Products') and b) IT solutions and consulting services ('Services') The business segments are the basis on which the Company reports its primary operational information to management. Product licenses and related activities segment deals with banking software products. The related activities include enhancements, implementation and maintenance activities. IT solutions and consulting services segment offers services spanning the entire lifecycle of applications used by financial service institutions. The division s portfolio includes Consulting, Application, Support and Technology Services that help institutions improve efficiency, optimize costs, meet risk and compliance mandates and implement IT solutions finely attuned to their business needs. Year ended March 31, 2011 Particulars Products Services Corporate Total Revenue 4,356,591 2,403,970-6,760,561 Cost of revenue (4,769,410) (841,661) - (5,611,070) Gross profit (412,819) 1,562,310-1,149,491 Selling and marketing expenses (508,592) (89,752) - (598,344) General and administrative expenses (44,695) (22,656) (24,719) (92,070) Depreciation and amortisation - - (8,028) (8,028) Income (loss) from operations (966,107) 1,449,902 (32,747) 451,048 Interest income 3,609 Foreign Exchange Gain/ (Loss), net 168,524 Other income (expenses), net 5,318 Income before provision for taxes 628,499 Provision for taxes (351,556) Net income 276,943 Year ended March 31, 2010 Particulars Products Services Corporate Total Revenue 3,257,204 2,279,957-5,537,161 Cost of revenue (3,835,219) (676,803) (787) (4,512,810) Gross profit (578,015) 1,603,154 (787) 1,024,352 Selling and marketing expenses (471,863) (83,270) (3) (555,136) General and administrative expenses (11,318) (16,319) (45,976) (73,612) Depreciation and amortisation (9,951) (9,951) Income (loss) from operations (1,061,196) 1,503,565 (56,717) 385,652 Interest income 3,661 Foreign Exchange Gain/ (Loss), net 18,769 Other income (expenses), net 5,913 Income before provision for taxes 413,995 Provision for taxes (137,786) Net income 276,209 Segment revenue and expense: Revenue is generated through licensing of software products as well as by providing software solutions to the customers including consulting services and knowledge process outsourcing services. The expenses which are not directly attributable to a business segment are classfied as unallocated corporate expenses and shown under corporate in segment disclosure above.
Notes forming part of the accounts for the Year ended March 31, 2011 6. Transactions and balances outstanding with these parties are described below: Transaction Amount receivable (payable) Year ended Year ended 31-Mar-11 31-Mar-10 31-Mar-11 31-Mar-10 Professional fees Fellow Subsidiaries Oracle Corporation Australia Pty Ltd 49,631 - - - Other Expenses Fellow Subsidiaries Oracle Corporation (S) Pte Ltd - 1,854 - - Oracle Financial Services Software B.V - 401 - - Rent Paid Other fellow subsidiaries Oracle Information Systems (Japan) K K 20,320 18,509 - - Oracle (Philippines) Corporation 98 167 16 - Oracle Malaysia office 364-30 - Oracl Hongkong office 1,060 703 - - Oracle - korea 417 277 - - Oracle China 511 1,168 - - Oracle Australia 1,856 - - - Oracle Taiwan LLC 778 586 - - Key Managerial personnel Travel - 2,738 - - Kishore Kapoor 20,200 - - - Arunachalam Srinivasan 18,667 - - -
7.Aggregate expenses Notes forming part of the accounts for the year ended March 31, 2011 Following are the aggregate amounts incurred on certain specific expenses that are required to be disclosed under Schedule VI to the Act: (All amounts in thousands of Indian Rupees ) Inter-Company Eliminations 5,429,668 4,412,417 Salaries and bonus 503,205 497,459 Staff welfare expenses 13,587 23,717 Contribution to Provident and other funds 19,732 13,212 Travel related expenses (net of recoveries) 81,094 67,073 Professional fees 152,156 28,247 Communication expenses 22,463 21,687 Rent 49,427 45,583 Advertising expenses 12,049 17,785 Power 5,281 4,414 Insurance 97 94 Repairs and maintenance: Leasehold premises 1,373 800 Computer equipments 3,264 2,140 Others 1,004 867 Rates and taxes 2,754 (2,283) Provision for doubtful debts, net (1,191) 1,115 Other expenses 3,874 7,231 6,299,838 5,141,558 8. Prior year figures have been reclassified, where necessary to conform with current year's presentation.
Oracle Financial Services Software Pte Ltd STATEMENT OF CASH FLOW FOR THE YEAR ENDED MARCH 31, 2011 (All amounts in thousands of Indian Rupees ) Cash flows from operating activities Income before provision for taxes 628,499 413,995 Adjustments to reconcile income before provision for taxes to cash used in operating activities : Depreciation and amortization 8,028 9,951 Loss on sale of fixed assets, net 261 118 Interest income (3,609) (3,661) Effect of exchange difference on cash and bank balances 134,257 (88,369) Provision for doubtful debts, net (1,191) 1,115 766,245 333,149 Changes in assets and liabilities, net of effect of acquisition (Increase) decrease in sundry debtors and unbilled revenue (1,929,301) 372,998 Decrease (increase) in loans and advances 9,875 (1,677) Increase (decrease) in current liabilities and provisions 481,959 (545,995) Cash (used in) from operating activities (671,222) 158,475 Payment of domestic and foreign taxes (302,148) (61,838) Net cash (used in) provided by operating activities (973,370) 96,637 Cash flows from investing activities Additions to fixed assets including capital work in progress (6,015) (3,837) Interest received 3,609 3,661 Net cash (used in) investing activities (2,406) (176) Effect of exchange difference on translation (134,257) 88,369 Net (decrease) increase in cash and cash equivalents (1,110,033) 184,830 Cash and cash equivalents at beginning of the year 1,850,921 1,666,091 Cash and cash equivalents at end of the year (Note 1) 740,888 1,850,921 Note 1 : Component of cash and cash equivalent Cash in hand 229 702 Balances with non-scheduled banks: Current accounts in foreign currency 740,659 696,131 Deposit account in foreign currency - 1,154,087 Cash and cash equivalents at end of the year 740,888 1,850,921