Quarterly report pursuant to Section 13 or 15(d)

Retatement of Previously Issued Financial Statements

v3.7.0.1
Retatement of Previously Issued Financial Statements
9 Months Ended
Mar. 31, 2017
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Retatement of Previously Issued Financial Statements

NOTE 19 – RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS

 

During the preparation of the Company's Form 10-Q for the nine months ended March 31, 2017, misstatements were identified in the previous financial statements relating to the recording of revenue in the proper period. The Company determined that the Company's quarterly financial statements for the quarters ended September 30, 2015, December 31, 2015, September 31, 2016 and December 31, 2016 should no longer be relied upon.

 

On August 31, 2015, the Company signed a consulting services agreement by which the Company would provide a model office at the customer’s data center which would include a base installation of the Company’s NFS Ascent product, along with certain agreed upon services. The Company received €1,800,000, approximately $2,024,000, as a non-refundable fee, which was received in two equal payments. The Company then entered into a 10-year contract with the same customer on December 21, 2015. The Company recorded the revenue for the model office in the periods that the cash was received. However, since the two contracts were with the same customer and signed within a short period of time, and both contracts stipulate an offset of payments made for services provided for the model office, the two contracts should have been combined and accounted for as a single contract. Revenue was recognized on the percentage-of-completion method in accordance with Accounting Standards Codification (“ASC”) 605-35 for this arrangement. As a result, for the quarter ended September 30, 2015, license revenue was overstated by $591,119 and for the quarter ended December 31, 2015 license revenue was understated by $406,146.

 

On December 21, 2015, the Company signed a 10 year contract for a 12 country installation of its NFS Ascent product which included a perpetual license, continued maintenance on the existing product and then maintenance on NFS Ascent upon installation. The Company did not appropriately apply the percentage-of-completion method for this arrangement in accordance with ASC 605-35. As a result, for quarter ended September 30, 2016, license revenue was understated by $1,953,935 and for the quarter ended December 31, 2016, license revenue was overstated by $1,580,529.

 

The Company charges maintenance revenue on the license value plus any additional customization that the customer may require. For one customer, the Company did not increase the maintenance fee for the additional customization that was performed during the year. This resulted in an understatement of maintenance revenue of $88,888, $96,085, and $120,976 for the quarters ended September 30, 2015, December 31, 2015, and September 30, 2016, respectively. Maintenance revenue was overstated by $198,797 for the quarter ended December 31, 2016.

 

Balance Sheet    
    As of September 30, 2015  
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
ASSETS                        
Current assets:                        
Cash and cash equivalents   $ 10,075,324             $ 10,075,324  
Restricted cash     90,000               90,000  
Accounts receivable, net of allowance of $518,657 and $524,565     7,485,807               7,485,807  
Accounts receivable, net - related party     4,409,186               4,409,186  
Revenues in excess of billings     6,560,754       (591,119 )     5,969,635  
Other current assets     2,279,083               2,279,083  
Total current assets     30,900,154       (591,119 )     30,309,035  
Property and equipment, net     24,053,908               24,053,908  
Intangible assets, net     21,837,105               21,837,105  
Goodwill     9,516,568               9,516,568  
Total assets   $ 86,307,735     $ (591,119 )   $ 85,716,616  
                         
LIABILITIES AND STOCKHOLDERS’ EQUITY                        
Current liabilities:                        
Accounts payable and accrued expenses   $ 5,030,352             $ 5,030,352  
Current portion of loans and obligations under capitalized leases     4,241,836               4,241,836  
Unearned revenues     4,302,524       (88,888 )     4,213,636  
Common stock to be issued     88,324               88,324  
Total current liabilities     13,663,036       (88,888 )     13,574,148  
Long term loans and obligations under capitalized leases; less current maturities     329,834               329,834  
Total liabilities     13,992,870       (88,888 )     13,903,982  
Commitments and contingencies                        
Stockholders’ equity:                        
Preferred stock, $.01 par value; 500,000 shares authorized;     -       -       -  
Common stock, $.01 par value; 14,500,000 shares authorized; 10,322,826 shares issued and 10,295,547 outstanding as of September 30, 2015 and 10,307,826 shares issued and 10,280,547 outstanding as of June 30, 2015     103,228               103,228  
Additional paid-in-capital     119,287,407               119,287,407  
Treasury stock (27,279 shares)     (415,425 )             (415,425 )
Accumulated deficit     (41,137,149 )     (326,952 )     (41,464,101 )
Stock subscription receivable     (1,139,672 )             (1,139,672 )
Other comprehensive loss     (18,130,300 )             (18,130,300 )
Total NetSol stockholders’ equity     58,568,089       (326,952 )     58,241,137  
Non-controlling interest     13,746,776       (175,279 )     13,571,497  
Total stockholders’ equity     72,314,865       (502,231 )     71,812,634  
Total liabilities and stockholders’ equity   $ 86,307,735     $ (591,119 )   $ 85,716,616  

 

For the Three Months    
    Ended September 30, 2015  
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
Net Revenues:                        
License fees   $ 1,193,354     $ (591,119 )   $ 602,235  
Maintenance fees     3,012,238       88,888       3,101,126  
Services     6,753,873               6,753,873  
Maintenance fees - related party     158,231               158,231  
Services - related party     2,187,408               2,187,408  
Total net revenues     13,305,104       (502,231 )     12,802,873  
                         
Cost of revenues:                        
Salaries and consultants     4,999,890               4,999,890  
Travel     481,453               481,453  
Depreciation and amortization     1,474,235               1,474,235  
Other     938,797               938,797  
Total cost of revenues     7,894,375       -       7,894,375  
                         
Gross profit     5,410,729       (502,231 )     4,908,498  
                         
Operating expenses:                        
Selling and marketing     1,698,404               1,698,404  
Depreciation and amortization     291,172               291,172  
General and administrative     3,366,047               3,366,047  
Research and development cost     112,070               112,070  
Total operating expenses     5,467,693       -       5,467,693  
                         
Loss from operations     (56,964 )     (502,231 )     (559,195 )
                         
Other income and (expenses)                        
Loss on sale of assets     (11,873 )             (11,873 )
Interest expense     (68,173 )             (68,173 )
Interest income     52,112               52,112  
Loss on foreign currency exchange transactions     (113,719 )             (113,719 )
Other income     54,314               54,314  
Total other income (expenses)     (87,339 )     -       (87,339 )
                         
Net loss before income taxes     (144,303 )     (502,231 )     (646,534 )
Income tax provision     (75,223 )             (75,223 )
Net loss     (219,526 )     (502,231 )     (721,757 )
Non-controlling interest     (191,502 )     175,279       (16,223 )
Net loss attributable to NetSol   $ (411,028 )   $ (326,952 )   $ (737,980 )
                         
Net loss per share:                        
Net loss per common share                        
Basic   $ (0.04 )   $ (0.03 )   $ (0.07 )
Diluted   $ (0.04 )   $ (0.03 )   $ (0.07 )
                         
Weighted average number of shares outstanding                        
Basic     10,281,335       10,281,335       10,281,335  
Diluted     10,281,335       10,281,335       10,281,335  

 

    For the Three Months  
    Ended September 30, 2015  
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
Net loss   $ (411,028 )   $ (326,952 )   $ (737,980 )
Other comprehensive income (loss):                        
Translation adjustment     (1,248,567 )     -       (1,248,567 )
Comprehensive income (loss)     (1,659,595 )     (326,952 )     (1,986,547 )
Comprehensive income (loss) attributable to non-controlling interest     (285,367 )     -       (285,367 )
Comprehensive income (loss) attributable to NetSol   $ (1,374,228 )   $ (326,952 )   $ (1,701,180 )

 

For the Three Months    
    Ended September 30, 2015  
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
Cash flows from operating activities:                        
Net loss   $ (219,526 )   $ (502,231 )   $ (721,757 )
Adjustments to reconcile net loss to net cash used in operating activities:                        
Depreciation and amortization     1,765,407               1,765,407  
Provision for bad debts     36,780               36,780  
Loss on sale of assets     11,873               11,873  
Stock issued for services     77,750               77,750  
Changes in operating assets and liabilities:                        
Accounts receivable     (1,268,570 )             (1,268,570 )
Accounts receivable - related party     (975,266 )             (975,266 )
Revenues in excess of billing     (773,583 )     591,119       (182,464 )
Revenues in excess of billing - related party     (138,926 )             (138,926 )
Other current assets     (322,533 )             (322,533 )
Accounts payable and accrued expenses     (833,638 )             (833,638 )
Unearned revenue     (538,259 )     (88,888 )     (627,147 )
Net cash used in operating activities     (3,178,491 )     -       (3,178,491 )
                         
Cash flows from investing activities:                        
Purchases of property and equipment     (625,794 )             (625,794 )
Sales of property and equipment     180,258               180,258  
Net cash used in investing activities     (445,536 )     -       (445,536 )
                         
Cash flows from financing activities:                        
Proceeds from sale of common stock     64,931               64,931  
Proceeds from bank loans     437,070               437,070  
Payments on capital lease obligations and loans - net     (174,385 )             (174,385 )
Net cash provided by financing activities     327,616       -       327,616  
Effect of exchange rate changes     (797,222 )             (797,222 )
Net decrease in cash and cash equivalents     (4,093,633 )     -       (4,093,633 )
Cash and cash equivalents, beginning of the period     14,168,957               14,168,957  
Cash and cash equivalents, end of period   $ 10,075,324     $ -     $ 10,075,324  

 

 Balance Sheet

As of December 31, 2015

   
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
ASSETS                  
Current assets:                        
Cash and cash equivalents   $ 13,986,773             $ 13,986,773  
Restricted cash     90,000               90,000  
Accounts receivable, net of allowance of $487,937 and $524,565     6,025,334               6,025,334  
Accounts receivable, net - related party     5,749,523               5,749,523  
Revenues in excess of billings     5,061,568       (184,973 )     4,876,595  
Other current assets     2,671,613               2,671,613  
Total current assets     33,584,811       (184,973 )     33,399,838  
Property and equipment, net     23,251,920               23,251,920  
Intangible assets, net     20,877,711               20,877,711  
Goodwill     9,516,568               9,516,568  
Total assets   $ 87,231,010     $ (184,973 )   $ 87,046,037  
                         
LIABILITIES AND STOCKHOLDERS’ EQUITY                        
Current liabilities:                        
Accounts payable and accrued expenses   $ 5,907,103             $ 5,907,103  
Current portion of loans and obligations under capitalized leases     3,767,193               3,767,193  
Unearned revenues     3,546,819       (184,973 )     3,361,846  
Common stock to be issued     88,324               88,324  
Total current liabilities     13,309,439       (184,973 )     13,124,466  
Long term loans and obligations under capitalized leases; less current maturities     273,109               273,109  
Total liabilities     13,582,548       (184,973 )     13,397,575  
Commitments and contingencies                        
Stockholders’ equity:                        
Preferred stock, $.01 par value; 500,000 shares authorized;     -       -       -  
Common stock, $.01 par value; 14,500,000 shares authorized; 10,418,350 shares issued and 10,391,071 outstanding as of December 31, 2015 and 10,307,826 shares issued and 10,280,547 outstanding as of June 30, 2015     104,184               104,184  
Additional paid-in-capital     119,890,798               119,890,798  
Treasury stock (27,279 shares)     (415,425 )             (415,425 )
Accumulated deficit     (40,262,084 )             (40,262,084 )
Stock subscription receivable     (1,139,672 )             (1,139,672 )
Other comprehensive loss     (18,546,296 )             (18,546,296 )
Total NetSol stockholders’ equity     59,631,505       -       59,631,505  
Non-controlling interest     14,016,957               14,016,957  
Total stockholders’ equity     73,648,462       -       73,648,462  
Total liabilities and stockholders’ equity   $ 87,231,010     $ (184,973 )   $ 87,046,037  

 

For the Three Months     For the Six Months    
    Ended December 31, 2015     Ended December 31, 2015  
                                     
    As Originally     Amount of     As     As Originally     Amount of     As  
    Presented     Restatement     Restated     Presented     Restatement     Restated  
Net Revenues:                                    
License fees   $ 709,691     $ 406,146     $ 1,115,837     $ 1,903,045     $ (184,973 )   $ 1,718,072  
Maintenance fees     3,240,472       96,085       3,336,557       6,252,710       184,973       6,437,683  
Services     9,574,104               9,574,104       16,327,977               16,327,977  
Maintenance fees - related party     31,755               31,755       189,986               189,986  
Services - related party     2,635,675               2,635,675       4,823,083               4,823,083  
Total net revenues     16,191,697       502,231       16,693,928       29,496,801       -       29,496,801  
                                                 
Cost of revenues:                                                
Salaries and consultants     4,925,565               4,925,565       9,925,455               9,925,455  
Travel     754,009               754,009       1,235,462               1,235,462  
Depreciation and amortization     1,461,466               1,461,466       2,935,701               2,935,701  
Other     1,022,682               1,022,682       1,961,479               1,961,479  
Total cost of revenues     8,163,722       -       8,163,722       16,058,097       -       16,058,097  
                                                 
Gross profit     8,027,975       502,231       8,530,206       13,438,704       -       13,438,704  
                                                 
Operating expenses:                                                
Selling and marketing     2,002,990               2,002,990       3,701,394               3,701,394  
Depreciation and amortization     285,616               285,616       576,788               576,788  
General and administrative     3,536,676               3,536,676       6,902,723               6,902,723  
Research and development cost     117,924               117,924       229,994               229,994  
Total operating expenses     5,943,206       -       5,943,206       11,410,899       -       11,410,899  
                                                 
Income from operations     2,084,769       502,231       2,587,000       2,027,805       -       2,027,805  
                                                 
Other income and (expenses)                                                
Loss on sale of assets     (2,333 )             (2,333 )     (14,206 )             (14,206 )
Interest expense     (72,156 )             (72,156 )     (140,329 )             (140,329 )
Interest income     35,299               35,299       87,411               87,411  
Loss on foreign currency exchange transactions     (134,527 )             (134,527 )     (248,246 )             (248,246 )
Other income     120,684               120,684       174,998               174,998  
Total other income (expenses)     (53,033 )     -       (53,033 )     (140,372 )     -       (140,372 )
                                                 
Net Income (loss) before income taxes     2,031,736       502,231       2,533,967       1,887,433       -       1,887,433  
Income tax provision     (273,275 )             (273,275 )     (348,498 )             (348,498 )
Net income (loss) from continuing operations     1,758,461       502,231       2,260,692       1,538,935       -       1,538,935  
Non-controlling interest     (883,396 )     (175,279 )     (1,058,675 )     (1,074,898 )     -       (1,074,898 )
Net Income (loss) attributable to NetSol   $ 875,065     $ 326,952     $ 1,202,017     $ 464,037     $ -     $ 464,037  
                                                 
Net income per share:                                                
                                                 
Net income per common share                                                
Basic   $ 0.08     $ 0.04     $ 0.12     $ 0.05     $ -     $ 0.05  
Diluted   $ 0.08     $ 0.03     $ 0.11     $ 0.04     $ -     $ 0.04  
                                                 
Weighted average number of shares outstanding                                                
Basic     10,308,186       10,308,186       10,308,186       10,294,760       10,294,760       10,294,760  
Diluted     10,548,922       10,548,922       10,548,922       10,535,496       10,535,496       10,535,496  

 

For the Three Months    
    Ended December 31, 2015  
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
Net income   $ 875,065     $ 326,952     $ 1,202,017  
Other comprehensive income (loss):                        
Translation adjustment     (665,906 )     -       (665,906 )
Comprehensive income (loss)     209,159       326,952       536,111  
Comprehensive income (loss) attributable to non-controlling interest     (249,910 )     -       (249,910 )
Comprehensive income attributable to NetSol   $ 459,069     $ 326,952     $ 786,021  

 

    For the Six Months  
    Ended December 31, 2015  
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
Net income (loss)   $ 464,037     $ -     $ 464,037  
Other comprehensive income (loss):                        
Translation adjustment     (1,914,473 )     -       (1,914,473 )
Comprehensive income (loss)     (1,450,436 )     -       (1,450,436 )
Comprehensive income (loss) attributable to non-controlling interest     (535,277 )     -       (535,277 )
Comprehensive income (loss) attributable to NetSol   $ (915,159 )   $ -     $ (915,159 )

 

For the Six Months    
    Ended December 31, 2015  
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
Cash flows from operating activities:                        
Net income (loss)   $ 1,538,935             $ 1,538,935  
Adjustments to reconcile net income (loss) to net cash used in operating activities:                        
Depreciation and amortization     3,512,489               3,512,489  
Provision for bad debts     37,043               37,043  
Loss on sale of assets     14,206               14,206  
Stock issued for services     326,019               326,019  
Fair market value of warrants and stock options granted     145,716               145,716  
Changes in operating assets and liabilities:                        
Accounts receivable     111,967               111,967  
Accounts receivable - related party     (2,383,828 )             (2,383,828 )
Revenues in excess of billing     535,937       184,973       720,910  
Other current assets     (758,802 )             (758,802 )
Accounts payable and accrued expenses     142,008               142,008  
Unearned revenue     (1,190,072 )     (184,973 )     (1,375,045 )
Net cash provided by operating activities     2,031,618       -       2,031,618  
                         
Cash flows from investing activities:                        
Purchases of property and equipment     (1,177,443 )             (1,177,443 )
Sales of property and equipment     357,933               357,933  
Purchase of subsidiary shares from open market     (347,623 )     -       (347,623 )
Net cash used in investing activities     (1,167,133 )     -       (1,167,133 )
                         
Cash flows from financing activities:                        
Proceeds from sale of common stock     64,931               64,931  
Proceeds from the exercise of stock options and warrants     194,680               194,680  
Proceeds from bank loans     306,750               306,750  
Payments on capital lease obligations and loans - net     (530,733 )             (530,733 )
Net cash provided by financing activities     35,628       -       35,628  
Effect of exchange rate changes     (1,082,297 )             (1,082,297 )
Net decrease in cash and cash equivalents     (182,184 )     -       (182,184 )
Cash and cash equivalents, beginning of the period     14,168,957               14,168,957  
Cash and cash equivalents, end of period   $ 13,986,773     $ -     $ 13,986,773  

 

    Balance Sheet  
    As of September 30, 2016  
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
ASSETS                        
Current assets:                        
Cash and cash equivalents   $ 11,156,437             $ 11,156,437  
Accounts receivable, net of allowance of $500,853 and $492,498     7,142,255               7,142,255  
Accounts receivable, net - related party     5,384,573               5,384,573  
Revenues in excess of billings     13,358,858       2,074,911       15,433,769  
Revenues in excess of billings - related party     682,049               682,049  
Other current assets     3,192,425               3,192,425  
Total current assets     40,916,597       2,074,911       42,991,508  
Restricted cash     90,000               90,000  
Property and equipment, net     22,612,752               22,612,752  
Other assets     1,604,731               1,604,731  
Intangible assets, net     19,326,259               19,326,259  
Goodwill     9,516,568               9,516,568  
Total assets   $ 94,066,907     $ 2,074,911     $ 96,141,818  
                         
LIABILITIES AND STOCKHOLDERS’ EQUITY                        
Current liabilities:                        
Accounts payable and accrued expenses   $ 6,389,128             $ 6,389,128  
Current portion of loans and obligations under capitalized leases     4,408,173               4,408,173  
Unearned revenues     4,419,692               4,419,692  
Common stock to be issued     88,324               88,324  
Total current liabilities     15,305,317       -       15,305,317  
Long term loans and obligations under capitalized leases; less current maturities     539,859               539,859  
Total liabilities     15,845,176       -       15,845,176  
Commitments and contingencies                        
Stockholders’ equity:                        
Preferred stock, $.01 par value; 500,000 shares authorized;     -       -       -  
Common stock, $.01 par value; 14,500,000 shares authorized; 10,882,281 shares issued and 10,855,002 outstanding as of September 30, 2016 and 10,713,372 shares issued and 10,686,093 outstanding as of June 30, 2016     108,823               108,823  
Additional paid-in-capital     122,367,231               122,367,231  
Treasury stock (27,279 shares)     (415,425 )             (415,425 )
Accumulated deficit     (39,089,079 )     1,379,608       (37,709,471 )
Stock subscription receivable     (602,811 )             (602,811 )
Other comprehensive loss     (17,960,133 )             (17,960,133 )
Total NetSol stockholders’ equity     64,408,606       1,379,608       65,788,214  
Non-controlling interest     13,813,125       695,303       14,508,428  
Total stockholders’ equity     78,221,731       2,074,911       80,296,642  
Total liabilities and stockholders’ equity   $ 94,066,907     $ 2,074,911     $ 96,141,818  

 

For the Three Months    
    Ended September 30, 2016  
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
Net Revenues:                        
License fees   $ 3,499,860     $ 1,953,935     $ 5,453,795  
Maintenance fees     3,402,821       120,976       3,523,797  
Services     5,806,717               5,806,717  
License fees - related party     246,957               246,957  
Maintenance fees - related party     130,631               130,631  
Services - related party     1,914,572               1,914,572  
Total net revenues     15,001,558       2,074,911       17,076,469  
                         
Cost of revenues:                        
Salaries and consultants     5,893,349               5,893,349  
Travel     711,895               711,895  
Depreciation and amortization     1,330,872               1,330,872  
Other     972,338               972,338  
Total cost of revenues     8,908,454       -       8,908,454  
                         
Gross profit     6,093,104       2,074,911       8,168,015  
                         
Operating expenses:                        
Selling and marketing     2,411,136               2,411,136  
Depreciation and amortization     269,097               269,097  
General and administrative     4,552,098               4,552,098  
Research and development cost     92,932               92,932  
Total operating expenses     7,325,263       -       7,325,263  
                         
Income (loss) from operations     (1,232,159 )     2,074,911       842,752  
                         
Other income and (expenses)                        
Loss on sale of assets     (2,403 )             (2,403 )
Interest expense     (54,475 )             (54,475 )
Interest income     30,440               30,440  
Loss on foreign currency exchange transactions     (414,896 )             (414,896 )
Other income     21,560               21,560  
Total other income (expenses)     (419,774 )     -       (419,774 )
                         
Net income (loss) before income taxes     (1,651,933 )     2,074,911       422,978  
Income tax provision     (39,875 )             (39,875 )
Net income (loss)     (1,691,808 )     2,074,911       383,103  
Non-controlling interest     (73,911 )     (695,303 )     (769,214 )
Net income (loss) attributable to NetSol   $ (1,765,719 )   $ 1,379,608     $ (386,111 )
                         
Net Income (loss) per share:                        
Net income (loss) per common share                        
Basic   $ (0.17 )   $ 0.14     $ (0.04 )
Diluted   $ (0.17 )   $ 0.14     $ (0.04 )
                         
Weighted average number of shares outstanding                        
Basic     10,697,425       10,697,425       10,697,425  
Diluted     10,697,425       10,697,425       10,697,425  

 

For the Three Months    
    Ended September 30, 2016  
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
Net income (loss)   $ (1,765,719 )   $ 1,379,608     $ (386,111 )
Other comprehensive income (loss):                        
Translation adjustment     1,094,074       -       1,094,074  
Comprehensive income (loss)     (671,645 )     1,379,608       707,963  
Comprehensive income (loss) attributable to non-controlling interest     323,713       -       323,713  
Comprehensive income (loss) attributable to NetSol   $ (995,358 )   $ 1,379,608     $ 384,250  

 

For the Three Months    
    Ended September 30, 2016  
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
Cash flows from operating activities:                        
Net income (loss)   $ (1,691,808 )   $ 2,074,911     $ 383,103  
Adjustments to reconcile net income (loss) to net cash used in operating activities:                        
Depreciation and amortization     1,599,969               1,599,969  
Loss on sale of assets     2,403               2,403  
Stock issued for services     865,456               865,456  
Fair market value of warrants and stock options granted     21,804               21,804  
Changes in operating assets and liabilities:                        
Accounts receivable     2,336,894               2,336,894  
Accounts receivable - related party     121,800               121,800  
Revenues in excess of billing     (2,746,917 )     (2,074,911 )     (4,821,828 )
Revenues in excess of billing - related party     93,208               93,208  
Other current assets     306,339               306,339  
Accounts payable and accrued expenses     (780,569 )             (780,569 )
Unearned revenue     (346,108 )             (346,108 )
Net cash used in operating activities     (217,529 )     -       (217,529 )
                         
Cash flows from investing activities:                        
Purchases of property and equipment     (554,873 )             (554,873 )
Sales of property and equipment     151,818               151,818  
Investment     (555,555 )             (555,555 )
Net cash used in investing activities     (958,610 )     -       (958,610 )
                         
Cash flows from financing activities:                        
Proceeds from the exercise of stock options and warrants     276,861               276,861  
Proceeds from exercise of subsidiary options     14,013               14,013  
Payments on capital lease obligations and loans - net     (49,117 )             (49,117 )
Net cash provided by financing activities     241,757       -       241,757  
Effect of exchange rate changes     533,292               533,292  
Net decrease in cash and cash equivalents     (401,090 )     -       (401,090 )
Cash and cash equivalents, beginning of the period     11,557,527               11,557,527  
Cash and cash equivalents, end of period   $ 11,156,437     $ -     $ 11,156,437  

 

The following tables present the restated financial statements for the quarter ended December 31, 2016.

 

    Balance Sheet  
    As of December 31, 2016  
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
ASSETS                        
Current assets:                        
Cash and cash equivalents   $ 9,505,383             $ 9,505,383  
Accounts receivable, net of allowance of $495,760 and $492,498     5,840,490               5,840,490  
Accounts receivable, net - related party     4,303,380               4,303,380  
Revenues in excess of billings     17,646,488       373,406       18,019,894  
Revenues in excess of billings - related party     469,030               469,030  
Other current assets     2,904,650               2,904,650  
Total current assets     40,669,421       373,406       41,042,827  
Restricted cash     90,000               90,000  
Property and equipment, net     21,873,277               21,873,277  
Other assets     2,054,938               2,054,938  
Intangible assets, net     18,423,439               18,423,439  
Goodwill     9,516,568               9,516,568  
Total assets   $ 92,627,643     $ 373,406     $ 93,001,049  
                         
LIABILITIES AND STOCKHOLDERS’ EQUITY                        
Current liabilities:                        
Accounts payable and accrued expenses   $ 7,373,097             $ 7,373,097  
Current portion of loans and obligations under capitalized leases     4,368,930               4,368,930  
Unearned revenues     2,806,804       77,821       2,884,625  
Common stock to be issued     88,324               88,324  
Total current liabilities     14,637,155       77,821       14,714,976  
Long term loans and obligations under capitalized leases; less current maturities     501,554               501,554  
Total liabilities     15,138,709       77,821       15,216,530  
Commitments and contingencies                        
Stockholders’ equity:                        
Preferred stock, $.01 par value; 500,000 shares authorized;     -       -       -  
Common stock, $.01 par value; 14,500,000 shares authorized; 10,993,054 shares issued and 10,958,275 outstanding as of December 31, 2016 and 10,713,372 shares issued and 10,686,093 outstanding as of June 30, 2016     109,931               109,931  
Additional paid-in-capital     123,019,215               123,019,215  
Treasury stock (34,779 shares and 27,279 shares)     (454,310 )             (454,310 )
Accumulated deficit     (40,074,755 )     196,890       (39,877,865 )
Stock subscription receivable     (450,220 )             (450,220 )
Other comprehensive loss     (18,628,395 )             (18,628,395 )
Total NetSol stockholders’ equity     63,521,466       196,890       63,718,356  
Non-controlling interest     13,967,468       98,695       14,066,163  
Total stockholders’ equity     77,488,934       295,585       77,784,519  
Total liabilities and stockholders’ equity   $ 92,627,643     $ 373,406     $ 93,001,049  

 

For the Three Months     For the Six Months    
    Ended December 31, 2016     Ended December 31, 2016  
                                     
    As Originally     Amount of     As     As Originally     Amount of     As  
    Presented     Restatement     Restated     Presented     Restatement     Restated  
Net Revenues:                                                
License fees   $ 5,350,086     $ (1,580,529 )   $ 3,769,557     $ 8,849,946     $ 373,406     $ 9,223,352  
Maintenance fees     3,787,696       (198,797 )     3,588,899       7,190,517       (77,821 )     7,112,696  
Services     6,984,084               6,984,084       12,790,801               12,790,801  
License fees - related party     -               -       246,957               246,957  
Maintenance fees - related party     51,345               51,345       181,976               181,976  
Services - related party     1,464,901               1,464,901       3,379,473               3,379,473  
Total net revenues     17,638,112       (1,779,326 )     15,858,786       32,639,670       295,585       32,935,255  
                                                 
Cost of revenues:                                                
Salaries and consultants     5,979,804               5,979,804       11,873,153               11,873,153  
Travel     836,240               836,240       1,548,135               1,548,135  
Depreciation and amortization     1,318,764               1,318,764       2,649,636               2,649,636  
Other     1,065,727               1,065,727       2,038,065               2,038,065  
Total cost of revenues     9,200,535       -       9,200,535       18,108,989       -       18,108,989  
                                                 
Gross profit     8,437,577       (1,779,326 )     6,658,251       14,530,681       295,585       14,826,266  
                                                 
Operating expenses:                                                
Selling and marketing     2,713,478               2,713,478       5,057,516               5,057,516  
Depreciation and amortization     271,485               271,485       540,582               540,582  
General and administrative     3,933,413               3,933,413       8,552,609               8,552,609  
Research and development cost     91,607               91,607       184,539               184,539  
Total operating expenses     7,009,983       -       7,009,983       14,335,246       -       14,335,246  
                                                 
Income (loss) from operations     1,427,594       (1,779,326 )     (351,732 )     195,435       295,585       491,020  
                                                 
Other income and (expenses)                                                
Loss on sale of assets     (32,339 )             (32,339 )     (34,742 )             (34,742 )
Interest expense     (62,127 )             (62,127 )     (116,602 )             (116,602 )
Interest income     23,416               23,416       53,856               53,856  
Loss on foreign currency exchange transactions     (621,887 )             (621,887 )     (1,036,783 )             (1,036,783 )
Other income     6,823               6,823       28,383               28,383  
Total other income (expenses)     (686,114 )     -       (686,114 )     (1,105,888 )     -       (1,105,888 )
                                                 
Net income (loss) before income taxes     741,480       (1,779,326 )     (1,037,846 )     (910,453 )     295,585       (614,868 )
Income tax provision     (338,884 )             (338,884 )     (378,759 )             (378,759 )
Net income (loss) from continuing operations     402,596       (1,779,326 )     (1,376,730 )     (1,289,212 )     295,585       (993,627 )
Non-controlling interest     (1,388,272 )     596,608       (791,664 )     (1,462,183 )     (98,695 )     (1,560,878 )
Net income (loss) attributable to NetSol   $ (985,676 )   $ (1,182,718 )   $ (2,168,394 )   $ (2,751,395 )   $ 196,890     $ (2,554,505 )
                                                 
Net income (loss) per share:                                                
                                                 
Net income (loss) per common share                                                
Basic   $ (0.09 )   $ (0.11 )   $ (0.20 )   $ (0.26 )   $ 0.03     $ (0.24 )
Diluted   $ (0.09 )   $ (0.11 )   $ (0.20 )   $ (0.26 )   $ 0.03     $ (0.24 )
                                                 
Weighted average number of shares outstanding                                                
Basic     10,877,446       10,877,446       10,877,446       10,783,685       10,783,685       10,783,685  
Diluted     10,877,446       10,877,446       10,877,446       10,783,685       10,783,685       10,783,685  

 

  For the Three Months    
    Ended December 31, 2016  
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
Net income (loss)   $ (985,676 )   $ (1,182,718 )   $ (2,168,394 )
Other comprehensive income (loss):                        
Translation adjustment     (944,837 )     -       (944,837 )
Comprehensive income (loss)     (1,930,513 )     (1,182,718 )     (3,113,231 )
Comprehensive income (loss) attributable to non-controlling interest     (276,575 )     -       (276,575 )
Comprehensive income (loss) attributable to NetSol   $ (1,653,938 )   $ (1,182,718 )   $ (2,836,656 )

 

    For the Six Months  
    Ended December 31, 2016  
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
Net income (loss)   $ (2,751,395 )   $ 262,469     $ (2,488,926 )
Other comprehensive income (loss):                        
Translation adjustment     149,237       -       149,237  
Comprehensive income (loss)     (2,602,158 )     262,469       (2,339,689 )
Comprehensive income (loss) attributable to non-controlling interest     47,138       -       47,138  
Comprehensive income (loss) attributable to NetSol   $ (2,649,296 )   $ 262,469     $ (2,386,827 )

 

For the Six Months    
    Ended December 31, 2016  
                   
    As Originally     Amount of        
    Presented     Restatement     As Restated  
Cash flows from operating activities:                        
Net income (loss)   $ (1,289,212 )   $ 295,585     $ (993,627 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:                        
Depreciation and amortization     3,190,218               3,190,218  
Provision for bad debts     1,026               1,026  
Loss on sale of assets     34,742               34,742  
Stock issued for services     1,525,775               1,525,775  
Fair market value of warrants and stock options granted     21,804               21,804  
Changes in operating assets and liabilities:                        
Accounts receivable     3,678,110               3,678,110  
Accounts receivable - related party     829,285               829,285  
Revenues in excess of billing     (7,219,089 )     (373,406 )     (7,592,495 )
Revenues in excess of billing - related party     285,791               285,791  
Other current assets     585,147               585,147  
Accounts payable and accrued expenses     334,241               334,241  
Unearned revenue     (1,908,440 )     77,821       (1,830,619 )
Net cash used in operating activities     69,398       -       69,398  
                         
Cash flows from investing activities:                        
Purchases of property and equipment     (1,074,316 )             (1,074,316 )
Sales of property and equipment     181,087               181,087  
Purchase of treasury stock     (38,885 )             (38,885 )
Investment     (705,555 )             (705,555 )
Net cash used in investing activities     (1,637,669 )     -       (1,637,669 )
                         
Cash flows from financing activities:                        
Proceeds from the exercise of stock options and warrants     429,452               429,452  
Proceeds from exercise of subsidiary options     18,089               18,089  
Dividend paid by subsidiary to Non controlling interest     (968,657 )             (968,657 )
Payments on capital lease obligations and loans - net     (69,998 )             (69,998 )
Net cash provided by financing activities     (591,114 )     -       (591,114 )
Effect of exchange rate changes     107,241               107,241  
Net decrease in cash and cash equivalents     (2,052,144 )     -       (2,052,144 )
Cash and cash equivalents, beginning of the period     11,557,527               11,557,527  
Cash and cash equivalents, end of period   $ 9,505,383     $ -     $ 9,505,383