Quarterly report pursuant to Section 13 or 15(d)

Debts (Tables)

v3.5.0.2
Debts (Tables)
3 Months Ended
Sep. 30, 2016
Debt Disclosure [Abstract]  
Components of Notes Payable and Capital Leases

Notes payable and capital leases consisted of the following:

 

        As of September 30, 2016  
              Current     Long-Term  
Name       Total     Maturities     Maturities  
                             
D&O Insurance   (1)   $ 21,376     $ 21,376     $ -  
HSBC Loan   (2)     19,253       19,253       -  
Loan Payable Bank   (3)     3,860,631       3,860,631       -  
          3,901,260       3,901,260       -  
Subsidiary Capital Leases   (4)     1,046,772       506,913       539,859  
        $ 4,948,032     $ 4,408,173     $ 539,859  

 

        As of June 30, 2016  
              Current     Long-Term  
Name       Total     Maturities     Maturities  
                             
D&O Insurance   (1)   $ 65,114     $ 65,114     $ -  
HSBC Loan   (2)     93,704       93,704       -  
Loan Payable Bank   (3)     3,792,907       3,792,907       -  
          3,951,725       3,951,725       -  
Subsidiary Capital Leases   (4)     966,051       488,359       477,692  
        $ 4,917,776     $ 4,440,084     $ 477,692  

 

(1) The Company finances Directors’ and Officers’ (“D&O”) liability insurance as well as Errors and Omissions (“E&O”) liability insurance, for which the total balances are renewed on an annual basis and as such are recorded in current maturities. The interest rate on the insurance financing was 0.49% as of September 30, 2016 and June 30, 2016, respectively.

 

(2) In October 2011, the Company’s subsidiary, NTE, entered into a loan agreement with HSBC Bank to finance the acquisition of a 51% controlling interest in Virtual Leasing Services Limited. HSBC Bank guaranteed the loan up to a limit of £1,000,000, or approximately $1,282,051 for a period of 5 years with monthly payments of £18,420, or approximately $23,615. The interest rate was 4% which is 3.5% above the bank sterling base rate. The loan is securitized against a debenture comprising of fixed and floating charges over all the assets and undertakings of NTE including all present and future freehold and leasehold property, book and other debts, chattels, goodwill and uncalled capital, both present and future. Interest expense for the three months ended September 30, 2016 and 2015 was $1,558 and $7,850, respectively.

 

This facility requires that NTE’s adjusted tangible net worth would not be less than £600,000. For this purpose, adjusted tangible net worth means shareholders’ funds less intangible assets plus non-redeemable preference shares. In addition, NTE’s cash debt service coverage would not fall below 150% of the aggregate debt service cost. As of September 30, 2016, NTE was in compliance with this covenant.

 

(3) The Company’s subsidiary, NetSol PK, has an export refinance facility with Askari Bank Limited, secured by NetSol PK’s assets. This is a revolving loan that matures every six months. Total facility amount is Rs. 400,000,000 or approximately $3,860,631. The interest rate for the loans was 4.5% and 4.5% at September 30, 2016 and June 30, 2016, respectively. Interest expense for the three months ended September 30, 2016 and 2015 was $29,065 and $41,006, respectively.

 

This facility requires NetSol PK to maintain a long term debt equity ratio of 60:40 and the current ratio of 1:1. As of September 30, 2016, NetSol PK was in compliance with this covenant.

 

(4) The Company leases various fixed assets under capital lease arrangements expiring in various years through 2019. The assets and liabilities under capital leases are recorded at the lower of the present value of the minimum lease payments or the fair value of the asset. The assets are secured by the assets themselves. Depreciation of assets under capital leases is included in depreciation expense for the three months ended September 30, 2016 and 2015.

Schedule of Aggregate Minimum Future Lease Payments Under Capital Leases

Following is the aggregate minimum future lease payments under capital leases as of September 30, 2016:

 

    Amount  
Minimum Lease Payments        
Due FYE 9/30/17   $ 568,028  
Due FYE 9/30/18     365,013  
Due FYE 9/30/19     215,066  
Total Minimum Lease Payments     1,148,107  
Interest Expense relating to future periods     (101,335 )
Present Value of minimum lease payments     1,046,772  
Less: Current portion     (506,913 )
Non-Current portion   $ 539,859