Quarterly report pursuant to Section 13 or 15(d)

Debts (Tables)

v3.19.3.a.u2
Debts (Tables)
6 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Components of Notes Payable and Finance Leases

Notes payable and finance leases consisted of the following:

 

          As of December 31, 2019  
                Current     Long-Term  
Name         Total     Maturities     Maturities  
                         
D&O Insurance     (1 )   $ 153,928     $ 153,928     $ -  
Bank Overdraft Facility     (2 )     -       -       -  
Loan Payable Bank - Export Refinance     (3 )     3,228,931       3,228,931       -  
Loan Payable Bank - Running Finance     (4 )     -       -       -  
Loan Payable Bank - Export Refinance II     (5 )     2,453,988       2,453,988       -  
Loan Payable Bank - Running Finance II     (6 )     -       -       -  
Loan Payable Bank - Export Refinance III     (7 )     3,228,931       3,228,931       -  
Related Party Loan     (8 )     78,139       16,976       61,163  
              9,143,917       9,082,754       61,163  
Subsidiary Finance Leases     (9 )     710,239       353,578       356,661  
            $ 9,854,156     $ 9,436,332     $ 417,824  

 

          As of June 30, 2019  
                Current     Long-Term  
Name         Total     Maturities     Maturities  
                         
D&O Insurance     (1 )   $ 67,671     $ 67,671     $ -  
Bank Overdraft Facility     (2 )     -       -       -  
Loan Payable Bank - Export Refinance     (3 )     3,066,355       3,066,355       -  
Loan Payable Bank - Running Finance     (4 )     325,034       325,034       -  
Loan Payable Bank - Export Refinance II     (5 )     2,330,431       2,330,431       -  
Loan Payable Bank - Running Finance II     (6 )     735,925       735,925       -  
Loan Payable Bank - Export Refinance III     (7 )     -       -       -  
Related Party Loan     (8 )     82,969       15,838       67,131  
              6,608,385       6,541,254       67,131  
Subsidiary Finance Leases     (9 )     861,784       364,343       497,441  
            $ 7,470,169     $ 6,905,597     $ 564,572  

 

(1) The Company finances Directors’ and Officers’ (“D&O”) liability insurance and Errors and Omissions (“E&O”) liability insurance, for which the D&O and E&O balances are renewed on an annual basis and, as such, are recorded in current maturities. The interest rate on these financings were ranging from 5.0% to 7.0% as of December 31, 2019 and June 30, 2019.

 

(2) The Company’s subsidiary, NTE, has an overdraft facility with HSBC Bank plc whereby the bank would cover any overdrafts up to £300,000, or approximately $394,737. The annual interest rate was 5.12% as of December 31, 2019. Total outstanding balance as of December 31, 2019 was £Nil.

 

This overdraft facility requires that the aggregate amount of invoiced trade debtors (net of provisions for bad and doubtful debts and excluding intra-group debtors) of NTE, not exceeding 90 days old, will not be less than an amount equal to 200% of the facility. As of December 31, 2019, 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. 500,000,000 or $3,228,931 at December 31, 2019 and Rs. 500,000,000 or $3,066,355 at June 30, 2019. The interest rate for the loan was 3% at December 31, 2019 and June 30, 2019.

 

(4) The Company’s subsidiary, NetSol PK, has a running finance facility with Askari Bank Limited, secured by NetSol PK’s assets. Total facility amount is Rs. 75,000,000 or $484,340, at December 31, 2019. NetSol PK used Rs. Nil, or $Nil at December 31, 2019. The interest rate for the loan was 15.9% and 13.0% at December 31, 2019 and June 30, 2019, 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 December 31, 2019, NetSol PK was in compliance with this covenant.

 

(5) The Company’s subsidiary, NetSol PK, has an export refinance facility with Samba Bank Limited, secured by NetSol PK’s assets. This is a revolving loan that matures every six months. Total facility amount is Rs. 380,000,000 or $2,453,988 and Rs. 380,000,000 or $2,330,431 at December 31, 2019 and June 30, 2019, respectively. The interest rate for the loan was 3% at December 31, 2019 and June 30, 2019.

 

(6) The Company’s subsidiary, NetSol PK, has a running finance facility with Samba Bank Limited, secured by NetSol PK’s assets. Total facility amount is Rs. 120,000,000 or $774,943 and Rs. 120,000,000 or $735,925, at December 31, 2019 and June 30, 2019, respectively. The interest rate for the loan was 14.2% and 14.3% at December 31, 2019 and June 30, 2019, respectively.

 

During the tenure of loan, the facilities from Samba Bank Limited require NetSol PK to maintain at a minimum a current ratio of 1:1, an interest coverage ratio of 4 times, a leverage ratio of 2 times, and a debt service coverage ratio of 4 times. As of December 31, 2019, NetSol PK was in compliance with these covenants.

 

(7) The Company’s subsidiary, NetSol PK, has an export refinance facility with Habib Metro Bank Limited, secured by NetSol PK’s assets. This is a revolving loan that matures every six months. Total facility amount is Rs. 900,000,000 or $5,812,076 and NetSol PK used Rs. 500,000,000 or $3,228,931 at December 31, 2019. The interest rate for the loan was 3% at December 31, 2019.

 

(8) In March 2019, the Company’s subsidiary, VLS, entered into a loan agreement. The loan amount was £69,549, or $91,512, for a period of 5 years with monthly payment of £1,349, or $1,775. As of December 31, 2019, the subsidiary has used this facility up to $78,139, of which $61,163 was shown as long-term and $16,976 as current. The interest rate was 6.14% at December 31, 2019.

 

(9) The Company leases various fixed assets under finance lease arrangements expiring in various years through 2024. The assets and liabilities under finance 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 finance leases is included in depreciation expense for the three months ended December 31, 2019 and 2018.

Schedule of Aggregate Minimum Future Lease Payments Under Finance Leases

Following is the aggregate minimum future lease payments under finance leases as of December 31, 2019:

 

    Amount  
Minimum Lease Payments        
Within year 1   $ 414,395  
Within year 2     302,434  
Within year 3     52,531  
Within year 4     21,158  
Within year 5     3,526  
Total Minimum Lease Payments     794,044  
Interest Expense relating to future periods     (83,805 )
Present Value of minimum lease payments     710,239  
Less: Current portion     (353,578 )
Non-Current portion   $ 356,661