Quarterly report pursuant to Section 13 or 15(d)

Debts (Tables)

v3.3.0.814
Debts (Tables)
3 Months Ended
Sep. 30, 2015
Debt Disclosure [Abstract]  
Components of Notes Payable and Capital Leases

Notes payable and capital leases consisted of the following:

 

        As of September 30, 2015  
              Current     Long-Term  
Name       Total     Maturities     Maturities  
                       
D&O Insurance   (1 )   $ 20,157     $ 20,157     $ -  
Bank Overdraft Facility   (2 )     427,724       427,724       -  
HSBC Loan   (3 )     351,449       335,218       16,231  
Loan Payable Bank   (4 )     2,858,776       2,858,776       -  
Loan From Related Party   (5 )     128,567       128,567       -  
            3,786,673       3,770,442       16,231  
Subsidiary Capital Leases   (6 )     784,997       471,394       313,603  
          $ 4,571,670     $ 4,241,836     $ 329,834  

 

        As of June 30, 2015  
              Current     Long-Term  
Name       Total     Maturities     Maturities  
                       
D&O Insurance   (1 )   $ 79,872     $ 79,872     $ -  
Bank Overdraft Facility   (2 )     -       -       -  
HSBC Loan   (3 )     447,161       322,349       124,812  
Loan Payable Bank   (4 )     2,892,961       2,892,961       -  
Loan From Related Party   (5 )     129,979.00       129,979.00       -  
            3,549,973       3,425,161       124,812  
Subsidiary Capital Leases   (6 )     833,872       471,192       362,680  
          $ 4,383,845     $ 3,896,353     $ 487,492  

 

(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, 2015 and June 30, 2015, respectively.

 

(2) During the year ended June 30, 2008, the Company’s subsidiary, NTE entered into an overdraft facility with HSBC Bank plc whereby the bank would cover any overdrafts up to £300,000, or approximately $454,959. The annual interest rate was 4.75% as of September 30, 2015 and June 30, 2015, respectively.

 

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 September 30, 2015, NTE was in compliance with this covenant.

 

(3) In October 2011, the Company’s subsidiary, NTE, entered into a loan agreement with HSBC Bank to finance the acquisition of 51% of a controlling interest in Virtual Leasing Services Limited. HSBC Bank guaranteed the loan up to a limit of £1,000,000, or approximately $1,516,530 for a period of 5 years with monthly payments of £18,420, or approximately $27,934. The interest rate was 4% which is 3.5% above the bank sterling base rate. The loan is securitized against 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, 2015 and 2014 was $7,850 and $16,702, 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, 2015, NTE was in compliance with this covenant.

 

(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 six months. Total facility amount is Rs. 300,000,000 or $2,858,776. The interest rate for the loans was 4.5% and 7.5% at September 30, 2015 and June 30, 2015, respectively. Interest expense for the three months ended September 30, 2015 and 2014 was $41,006 and $35,001, respectively. 

 

Export refinance facility from Askari Bank Limited amounting to Rupees 300 million ($2.86 million) require NetSol PK to maintain a long term debt equity ratio of 60:40 and the current ratio of 1:1. As of September 30, 2015, NetSol PK was in compliance with this covenant.

 

(5) In March 2014, the Company’s subsidiary, VLS, entered into a loan agreement with Investec. The loan amount was £150,000, or approximately $227,480, for a period of two years with annual payments of £75,000, or approximately $113,740. The interest rate was 3.13%. As of September 30, 2015, VLS has used this facility up to $128,567 including interest due, and was shown as a current maturity.

 

(6) The Company leases various fixed assets under capital lease arrangements expiring in various years through 2018. 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, 2015 and 2014.

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, 2015:

 

    Amount  
Minimum Lease Payments        
Due FYE 9/30/16   $ 523,222  
Due FYE 9/30/17     264,852  
Due FYE 9/30/18     66,338  
Total Minimum Lease Payments     854,412  
Interest Expense relating to future periods     (69,415 )
Present Value of minimum lease payments     784,997  
Less: Current portion     (471,394 )
Non-Current portion   $ 313,603