| SCHEDULE OF COMPONENTS OF NOTES PAYABLE AND CAPITAL LEASES |
Notes
payable and finance leases consisted of the following:
SCHEDULE OF COMPONENTS OF NOTES PAYABLE AND CAPITAL LEASES
| |
|
|
|
As of March 31, 2022 |
|
| |
|
|
|
|
|
|
Current |
|
|
Long-Term |
|
| Name |
|
|
|
Total |
|
|
Maturities |
|
|
Maturities |
|
| |
|
|
|
|
|
|
|
|
|
|
|
| D&O Insurance |
|
(1) |
|
$ |
186,395 |
|
|
$ |
186,395 |
|
|
$ |
- |
|
| Bank Overdraft Facility |
|
(2) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Term Finance Facility |
|
(3) |
|
|
711,264 |
|
|
|
711,264 |
|
|
|
- |
|
| Loan Payable Bank - Export Refinance |
|
(4) |
|
|
2,728,811 |
|
|
|
2,728,811 |
|
|
|
- |
|
| Loan Payable Bank - Running Finance |
|
(5) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Loan Payable Bank - Export Refinance II |
|
(6) |
|
|
2,073,896 |
|
|
|
2,073,896 |
|
|
|
- |
|
| Loan Payable Bank - Running Finance II |
|
(7) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Loan Payable Bank - Export Refinance III |
|
(8) |
|
|
3,820,335 |
|
|
|
3,820,335 |
|
|
|
- |
|
| Sale and Leaseback Financing |
|
(9) |
|
|
101,342 |
|
|
|
39,417 |
|
|
|
61,925 |
|
| Term Finance Facility |
|
(10) |
|
|
38,428 |
|
|
|
19,486 |
|
|
|
18,942 |
|
| Insurance Financing |
|
(11) |
|
|
5,010 |
|
|
|
5,010 |
|
|
|
- |
|
| |
|
|
|
|
9,665,481 |
|
|
|
9,584,614 |
|
|
|
80,867 |
|
| Subsidiary Finance Leases |
|
(12) |
|
|
85,087 |
|
|
|
38,055 |
|
|
|
47,032 |
|
| |
|
|
|
$ |
9,750,568 |
|
|
$ |
9,622,669 |
|
|
$ |
127,899 |
|
| |
|
|
|
As of June 30, 2021 |
|
| |
|
|
|
|
|
|
Current |
|
|
Long-Term |
|
| Name |
|
|
|
Total |
|
|
Maturities |
|
|
Maturities |
|
| |
|
|
|
|
|
|
|
|
|
|
|
| D&O Insurance |
|
(1) |
|
$ |
73,143 |
|
|
$ |
73,143 |
|
|
$ |
- |
|
| Bank Overdraft Facility |
|
(2) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Term Finance Facility |
|
(3) |
|
|
1,648,818 |
|
|
|
1,090,259 |
|
|
|
558,559 |
|
| Loan Payable Bank - Export Refinance |
|
(4) |
|
|
3,162,555 |
|
|
|
3,162,555 |
|
|
|
- |
|
| Loan Payable Bank - Running Finance |
|
(5) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Loan Payable Bank - Export Refinance II |
|
(6) |
|
|
2,403,542 |
|
|
|
2,403,542 |
|
|
|
- |
|
| Loan Payable Bank - Running Finance II |
|
(7) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Loan Payable Bank - Export Refinance III |
|
(8) |
|
|
4,427,578 |
|
|
|
4,427,578 |
|
|
|
- |
|
| Sale and Leaseback Financing |
|
(9) |
|
|
85,313 |
|
|
|
28,183 |
|
|
|
57,130 |
|
| Term Finance Facility |
|
(10) |
|
|
55,182 |
|
|
|
19,644 |
|
|
|
35,538 |
|
| Insurance Financing |
|
(11) |
|
|
41,774 |
|
|
|
41,774 |
|
|
|
- |
|
| |
|
|
|
|
11,897,905 |
|
|
|
11,246,678 |
|
|
|
651,227 |
|
| Subsidiary Finance Leases |
|
(12) |
|
|
168,107 |
|
|
|
119,493 |
|
|
|
48,614 |
|
| |
|
|
|
$ |
12,066,012 |
|
|
$ |
11,366,171 |
|
|
$ |
699,841 |
|
| (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 March 31, 2022 and June 30, 2021. |
NETSOL
TECHNOLOGIES, INC.
Notes
to Condensed Consolidated Financial Statements
March
31, 2022
(Unaudited)
| (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 March 31, 2022. The total outstanding balance as of March 31, 2022 and June 30, 2021
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 March 31, 2022, NTE
was in compliance with this covenant. |
| (3) |
|
The Company’s
subsidiary, NetSol PK, has a term finance facility from Askari Bank Limited, approved by the Government of Pakistan to protect the employment
situation during the COVID-19 pandemic. This is a term loan payable in three years. The availed facility amount was Rs. 130,324,892 or
$711,264, at March 31, 2022, which is shown as current. The availed facility amount was Rs. 260,678,818 or $1,648,818, at June 30, 2021,
of which $1,090,259 is shown as current and the remaining $558,559 is shown as long term. The interest rate for the loan was 3% at March
31, 2022 and June 30, 2021. |
| (4) |
|
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 nine months. The total facility amount is Rs. 500,000,000 or $2,728,811 at March 31, 2022 and Rs. 500,000,000
or $3,162,555 at June 30, 2021. The interest rate for the loan was 3% at March 31, 2022 and June 30, 2021. |
| (5) |
|
The Company’s
subsidiary, NetSol PK, has a running finance facility with Askari Bank Limited, secured by NetSol PK’s assets. The total facility
amount is Rs. 75,000,000 or $409,322, at March 31, 2022. The balance outstanding at March 31, 2022 and June 30, 2021 was Rs. Nil. The
interest rate for the loan was 14.0% and 9.5% at March 31, 2022 and June 30, 2021, 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 March 31, 2022, NetSol PK was in
compliance with this covenant. |
| (6) |
|
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 nine months. The total facility amount is Rs. 380,000,000 or $2,073,896 and Rs. 380,000,000 or $2,403,542 at
March 31, 2022 and June 30, 2021, respectively. The interest rate for the loan was 3% at March 31, 2022 and June 30, 2021. |
| (7) |
|
The Company’s
subsidiary, NetSol PK, has a running finance facility with Samba Bank Limited, secured by NetSol PK’s assets. The total facility
amount is Rs. 120,000,000 or $654,915 and Rs. 120,000,000 or $759,013, at March 31, 2022 and June 30, 2021, respectively. The interest
rate for the loan was 13.5% and 9.0% at March 31, 2022 and June 30, 2021, respectively. The balance outstanding at March 31, 2022 and
June 30, 2021 was Rs. Nil. |
|
|
During the tenure of the
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 March 31, 2022, NetSol PK was in
compliance with these covenants. |
| (8) |
|
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 nine months. The total facility amount is Rs. 900,000,000 or $4,911,859 and Rs. 900,000,000 or $5,692,600,
at March 31, 2022 and June 30, 2021, respectively. NetSol PK used Rs. 700,000,000 or $3,820,335 and Rs. 700,000,000 or $4,427,578, at
March 31, 2022 and June 30, 2021, respectively. The interest rate for the loan was 3% at March 31, 2022 and June 30, 2021. |
| (9) |
|
The Company’s
subsidiary, NetSol PK, availed sale and leaseback financing from First Habib Modaraba secured by the transfer of the vehicles’
title. As of March 31, 2022, NetSol PK used Rs. 18,568,847 or $101,342 of which $61,925 was shown as long term and $39,417 as current.
As of June 30, 2021, NetSol PK used Rs. 13,487,949 or $85,313 of which $57,130 was shown as long term and $28,183 as current. The interest
rate for the loan was 9.0% at March 31, 2022, and June 30, 2021. |
NETSOL
TECHNOLOGIES, INC.
Notes
to Condensed Consolidated Financial Statements
March
31, 2022
(Unaudited)
| (10) |
|
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 payments of £1,349, or $1,775. As of March 31, 2022, the subsidiary has used this facility up to $34,428, of
which $18,942 was shown as long-term and $19,486 as current. As of June 30, 2021, the subsidiary has used this facility up to $55,182,
of which $35,538 was shown as long-term and $19,644 as current. The interest rate was 6.14% at March 31, 2022 and June 30, 2021. |
| (11) |
|
The Company’s
subsidiary, VLS, finances Directors’ and Officers’ (“D&O”) liability insurance, and the $5,011 and $41,774
was recorded in current maturities, at March 31, 2022 and June 30, 2021, respectively. The interest rate on this financing ranged from
9.7% to 12.7% as of March 31, 2022 and was 9.7% as of June 30, 2021. |
| (12) |
|
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 and nine months
ended March 31, 2022 and 2021. |
|