Quarterly report pursuant to Section 13 or 15(d)

Debts (Tables)

v3.4.0.3
Debts (Tables)
9 Months Ended
Mar. 31, 2016
Debt Disclosure [Abstract]  
Components of Notes Payable and Capital Leases

Notes payable and capital leases consisted of the following:

 

          As of March 31, 2016  
                Current     Long-Term  
Name         Total     Maturities     Maturities  
                         
D&O Insurance     (1 )   $ 119,583     $ 119,583     $ -  
HSBC Loan     (2 )     179,064       179,064       -  
Loan Payable Bank     (3 )     3,776,792       3,776,792       -  
Loan From Related Party     (4 )     -       -       -  
              4,075,439       4,075,439       -  
Subsidiary Capital Leases     (5 )     778,432       462,779       315,653  
            $ 4,853,871     $ 4,538,218     $ 315,653  

 

          As of June 30, 2015  
                Current     Long-Term  
Name         Total     Maturities     Maturities  
                         
D&O Insurance     (1 )   $ 79,872     $ 79,872     $ -  
HSBC Loan     (2 )     447,161       322,349       124,812  
Loan Payable Bank     (3 )     2,892,961       2,892,961       -  
Loan From Related Party     (4 )     129,979       129,979       -  
              3,549,973       3,425,161       124,812  
Subsidiary Capital Leases     (5 )     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 March 31, 2016 and June 30, 2015, 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 $1,436,782 for a period of 5 years with monthly payments of £18,420, or approximately $26,466. 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 and nine months ended March 31, 2016 was $2,243 and $11,254, respectively. Interest expense for the three and nine months ended March 31, 2015 was $7,628 and $37,578, 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 March 31, 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 $3,776,792. The interest rate for the loans was 4.5% and 7.5% at March 31, 2016 and June 30, 2015, respectively. Interest expense for the three and nine months ended March 31, 2016 was $31,669 and $109,655, respectively. Interest expense for the three and nine months ended March 31, 2015 was $31,428 and $104,203, 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, 2016, NetSol PK was in compliance with this covenant.

  

(4) In March 2014, the Company’s subsidiary, VLS, entered into a loan agreement with Investec. The loan amount was £150,000, or approximately $215,517, for a period of two years with annual payments of £75,000, or approximately $107,758. The interest rate was 3.13%. As of March 31, 2016, VLS has paid in full this facility.

 

(5) 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 and nine months ended March 31, 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 March 31, 2016:

 

    Amount  
Minimum Lease Payments        
Due FYE 3/31/17   $ 510,192  
Due FYE 3/31/18     243,353  
Due FYE 3/31/19     91,772  
Total Minimum Lease Payments     845,317  
Interest Expense relating to future periods     (66,885 )
Present Value of minimum lease payments     778,432  
Less: Current portion     (462,779 )
Non-Current portion   $ 315,653