Retatement of Previously Issued Financial Statements - Schedule of Condensed Consolidated Financial Statements (Details) - USD ($) |
3 Months Ended | 6 Months Ended | 9 Months Ended | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2017 |
Dec. 31, 2016 |
Sep. 30, 2016 |
Mar. 31, 2016 |
Dec. 31, 2015 |
Sep. 30, 2015 |
Dec. 31, 2016 |
Dec. 31, 2015 |
Mar. 31, 2017 |
Mar. 31, 2016 |
Mar. 31, 2017 |
Dec. 31, 2016 |
Sep. 30, 2016 |
Jun. 30, 2016 |
Dec. 31, 2015 |
Sep. 30, 2015 |
|
Current assets: | ||||||||||||||||
Cash and cash equivalents | $ 8,450,115 | $ 11,156,437 | $ 11,557,527 | $ 11,881,159 | $ 13,986,773 | $ 14,168,957 | $ 11,557,527 | $ 14,168,957 | $ 8,450,115 | $ 11,881,159 | $ 8,450,115 | $ 9,505,383 | $ 11,156,437 | $ 11,557,527 | $ 13,986,773 | $ 10,075,324 |
Restricted cash | 90,000 | 90,000 | ||||||||||||||
Accounts receivable, net of allowance | 10,301,949 | 5,840,490 | 7,142,255 | 9,691,229 | 6,025,334 | 7,485,807 | ||||||||||
Accounts receivable, net - related party | 4,414,635 | 4,303,380 | 5,384,573 | 5,691,178 | 5,749,523 | 4,409,186 | ||||||||||
Revenues in excess of billings | 20,893,955 | 18,019,894 | 15,433,769 | 10,493,096 | 4,876,595 | 5,969,635 | ||||||||||
Revenues in excess of billings - related party | 94,685 | 469,030 | 682,049 | 804,168 | ||||||||||||
Other current assets | 3,040,774 | 2,904,650 | 3,192,425 | 2,214,628 | 2,671,613 | 2,279,083 | ||||||||||
Total current assets | 47,196,113 | 93,001,049 | 42,991,508 | 40,451,826 | 33,399,838 | 30,309,035 | ||||||||||
Restricted cash | 90,000 | 90,000 | 90,000 | 90,000 | ||||||||||||
Property and equipment, net | 21,205,976 | 21,873,277 | 22,612,752 | 22,774,435 | 23,251,920 | 24,053,908 | ||||||||||
Other assets | 2,549,858 | 2,054,938 | 1,604,731 | 842,553 | ||||||||||||
Intangible assets, net | 17,662,773 | 18,423,439 | 19,326,259 | 19,674,033 | 20,877,711 | 21,837,105 | ||||||||||
Goodwill | 9,516,568 | 9,516,568 | 9,516,568 | 9,516,568 | 9,516,568 | 9,516,568 | ||||||||||
Total assets | 98,221,288 | 93,099,699 | 96,141,818 | 93,349,415 | 87,046,037 | 85,716,616 | ||||||||||
Current liabilities: | ||||||||||||||||
Accounts payable and accrued expenses | 7,404,181 | 7,373,097 | 6,389,128 | 5,962,770 | 5,907,103 | 5,030,352 | ||||||||||
Current portion of loans and obligations under capitalized leases | 5,650,475 | 4,368,930 | 4,408,173 | 4,440,084 | 3,767,193 | 4,241,836 | ||||||||||
Unearned revenues | 4,025,642 | 2,884,625 | 4,419,692 | 4,739,214 | 3,361,846 | 4,213,636 | ||||||||||
Common stock to be issued | 88,324 | 88,324 | 88,324 | 88,324 | 88,324 | 88,324 | ||||||||||
Total current liabilities | 17,168,622 | 14,714,976 | 15,305,317 | 15,230,392 | 13,124,466 | 13,574,148 | ||||||||||
Long term loans and obligations under capitalized leases; less current maturities | 499,515 | 501,554 | 539,859 | 477,692 | 273,109 | 329,834 | ||||||||||
Total liabilities | 17,668,137 | 15,216,530 | 15,845,176 | 15,708,084 | 13,397,575 | 13,903,982 | ||||||||||
Commitments and contingencies | ||||||||||||||||
Stockholders' equity: | ||||||||||||||||
Preferred stock | ||||||||||||||||
Common stock | 111,324 | 109,931 | 108,823 | 107,134 | 104,184 | 103,228 | ||||||||||
Additional paid-in-capital | 123,693,569 | 123,019,215 | 122,367,231 | 121,448,946 | 119,890,798 | 119,287,407 | ||||||||||
Treasury stock | (454,310) | (454,310) | (415,425) | (415,425) | (415,425) | (415,425) | ||||||||||
Accumulated deficit | (39,177,897) | (39,877,865) | (37,709,471) | (37,323,360) | (40,262,084) | (41,464,101) | ||||||||||
Stock subscription receivable | (359,070) | (450,220) | (602,811) | (783,172) | (1,139,672) | (1,139,672) | ||||||||||
Other comprehensive loss | (18,797,496) | (18,628,395) | (17,960,133) | (18,730,494) | (18,546,296) | (18,130,300) | ||||||||||
Total NetSol stockholders' equity | 65,016,120 | 63,718,356 | 65,788,214 | 64,303,629 | 59,631,505 | 58,241,137 | ||||||||||
Non-controlling interest | 15,537,031 | 14,066,163 | 14,508,428 | 13,337,702 | 14,016,957 | 13,571,497 | ||||||||||
Total stockholders' equity | 80,553,151 | 77,784,519 | 80,296,642 | 77,641,331 | 73,648,462 | 71,812,634 | ||||||||||
Total liabilities and stockholders' equity | $ 98,221,288 | 93,001,049 | 96,141,818 | 93,349,415 | 87,046,037 | 85,716,616 | ||||||||||
Net Revenues: | ||||||||||||||||
License fees | 5,730,222 | 3,769,557 | 5,453,795 | 1,358,469 | 1,115,837 | 602,235 | 9,223,352 | 1,718,072 | 14,953,574 | 3,076,541 | ||||||
Maintenance fees | 3,538,996 | 3,588,899 | 3,523,797 | 3,388,526 | 3,336,557 | 3,101,126 | 7,112,696 | 6,437,683 | 10,651,692 | 9,826,209 | ||||||
Services | 7,004,272 | 6,984,084 | 5,806,717 | 8,159,490 | 9,574,104 | 6,753,873 | 12,790,801 | 16,327,977 | 19,795,073 | 24,487,467 | ||||||
License fees - related party | 246,957 | 484,644 | 246,957 | 246,957 | 484,644 | |||||||||||
Maintenance fees - related party | 51,698 | 51,345 | 130,631 | 28,423 | 31,755 | 158,231 | 181,976 | 189,986 | 233,674 | 218,409 | ||||||
Services - related party | 1,624,132 | 1,464,901 | 1,914,572 | 2,554,347 | 2,635,675 | 2,187,408 | 3,379,473 | 4,823,083 | 5,003,605 | 7,377,430 | ||||||
Total net revenues | 17,949,320 | 15,858,786 | 17,076,469 | 15,973,899 | 16,693,928 | 12,802,873 | 32,935,255 | 29,496,801 | 50,884,575 | 45,470,700 | ||||||
Cost of revenues: | ||||||||||||||||
Salaries and consultants | 6,161,110 | 5,979,804 | 5,893,349 | 5,691,530 | 4,925,565 | 4,999,890 | 11,873,153 | 9,925,455 | 18,034,263 | 15,936,191 | ||||||
Travel | 764,867 | 836,240 | 711,895 | 543,672 | 754,009 | 481,453 | 1,548,135 | 1,235,462 | 2,313,002 | 1,779,134 | ||||||
Depreciation and amortization | 1,340,188 | 1,318,764 | 1,330,872 | 1,483,695 | 1,461,466 | 1,474,235 | 2,649,636 | 2,935,701 | 3,989,824 | 4,419,396 | ||||||
Other | 686,950 | 1,065,727 | 972,338 | 860,868 | 1,022,682 | 938,797 | 2,038,065 | 1,961,479 | 2,725,015 | 2,822,347 | ||||||
Total cost of revenues | 8,953,115 | 9,200,535 | 8,908,454 | 8,579,765 | 8,163,722 | 7,894,375 | 18,108,989 | 16,058,097 | 27,062,104 | 24,957,068 | ||||||
Gross profit | 8,996,205 | 6,658,251 | 8,168,015 | 7,394,134 | 530,206 | 4,908,498 | 14,826,266 | 13,438,704 | 23,822,471 | 20,513,632 | ||||||
Operating expenses: | ||||||||||||||||
Selling and marketing | 2,439,948 | 2,713,478 | 2,411,136 | 1,896,295 | 2,002,990 | 1,698,404 | 5,057,516 | 3,701,394 | 7,497,464 | 5,597,689 | ||||||
Depreciation and amortization | 284,642 | 271,485 | 269,097 | 321,230 | 285,616 | 291,172 | 540,582 | 576,788 | 825,224 | 898,018 | ||||||
General and administrative | 4,329,798 | 3,933,413 | 4,552,098 | 3,808,327 | 3,536,676 | 3,366,047 | 8,552,609 | 6,902,723 | 12,882,407 | 10,391,844 | ||||||
Research and development cost | 101,193 | 91,607 | 92,932 | 132,123 | 117,924 | 112,070 | 184,539 | 229,994 | 285,732 | 362,117 | ||||||
Total operating expenses | 7,155,581 | 7,009,983 | 7,325,263 | 6,157,975 | 5,943,206 | 5,467,693 | 14,335,246 | 11,410,899 | 21,490,827 | 17,249,668 | ||||||
Loss from operations | 1,840,624 | (351,732) | 842,752 | 1,236,159 | 2,587,000 | (559,195) | 491,020 | 2,027,805 | 2,331,644 | 3,263,964 | ||||||
Other income and (expenses) | ||||||||||||||||
Loss on sale of assets | 1,647 | (32,339) | (2,403) | 14,848 | (2,333) | 11,873 | (34,742) | (14,206) | (33,095) | 642 | ||||||
Interest expense | (60,357) | (62,127) | (54,475) | (56,070) | (72,156) | (68,173) | (116,602) | (140,329) | (176,959) | (196,399) | ||||||
Interest income | 27,229 | 23,416 | 30,440 | 29,673 | 35,299 | 52,112 | 53,856 | 87,411 | 81,085 | 117,084 | ||||||
Loss on foreign currency exchange transactions | 390,897 | (621,887) | (414,896) | 12,955 | (134,527) | (113,719) | (1,036,783) | (248,246) | (645,886) | (235,291) | ||||||
Other income | (219) | 6,823 | 21,560 | 25,258 | 120,684 | 54,314 | 28,383 | 174,998 | 28,164 | 200,256 | ||||||
Total other income (expenses) | 359,197 | (686,114) | (419,774) | 26,664 | (53,033) | (87,339) | (1,105,888) | (140,372) | (746,691) | (113,708) | ||||||
Net loss before income taxes | 2,199,821 | (1,037,846) | 422,978 | 1,262,823 | 2,533,967 | (646,534) | (614,868) | 1,887,433 | 1,584,953 | 3,150,256 | ||||||
Income tax provision | (61,604) | (338,884) | (39,875) | (106,209) | (273,275) | (75,223) | (378,759) | (348,498) | (440,363) | (454,707) | ||||||
Net loss | 2,138,217 | (1,376,730) | 383,103 | 1,156,614 | 2,260,692 | (721,757) | (993,627) | 1,538,935 | 1,144,590 | 2,695,549 | ||||||
Non-controlling interest | (1,438,249) | (791,664) | (769,214) | (307,135) | (1,058,675) | (16,223) | (1,560,878) | (1,074,898) | (2,999,127) | (1,382,033) | ||||||
Net loss attributable to NetSol | $ 699,968 | $ (2,168,394) | $ (386,111) | $ 849,479 | $ 1,202,017 | $ (737,980) | $ (2,554,505) | $ 464,037 | $ (1,854,537) | $ 1,313,516 | ||||||
Net loss per share: | ||||||||||||||||
Net loss per common share - Basic | $ 0.06 | $ (0.20) | $ (0.04) | $ 0.08 | $ 0.12 | $ (0.07) | $ (0.24) | $ 0.05 | $ (0.17) | $ 0.13 | ||||||
Net loss per common share - Diluted | $ 0.06 | $ (0.20) | $ (0.04) | $ 0.08 | $ 0.11 | $ (0.07) | $ (0.24) | $ 0.04 | $ (0.17) | $ 0.12 | ||||||
Weighted average number of shares outstanding | ||||||||||||||||
Basic | 10,987,214 | 10,877,446 | 10,697,425 | 10,427,664 | 10,308,186 | 10,281,335 | 10,783,685 | 10,294,760 | 10,850,538 | 10,338,740 | ||||||
Diluted | 11,121,620 | 10,877,446 | 10,697,425 | 10,643,479 | 10,548,922 | 10,281,335 | 10,783,685 | 10,535,496 | 10,850,538 | 10,554,555 | ||||||
Other comprehensive income (loss): | ||||||||||||||||
Translation adjustment | $ (240,245) | $ (944,837) | $ 1,094,074 | $ (333,340) | $ (665,906) | $ (1,248,567) | $ 149,237 | $ (1,914,473) | $ (91,008) | $ (2,247,813) | ||||||
Comprehensive income (loss) | 459,723 | (3,113,231) | 707,963 | 516,139 | 536,111 | (1,986,547) | (2,339,689) | (1,450,436) | (1,945,545) | (934,297) | ||||||
Comprehensive income (loss) attributable to non-controlling interest | (71,144) | (276,575) | 323,713 | 19,111 | (249,910) | (285,367) | 47,138 | (535,277) | (24,006) | (516,166) | ||||||
Comprehensive income (loss) attributable to NetSol | 530,867 | (2,836,656) | 384,250 | 497,028 | 786,021 | (1,701,180) | (2,386,827) | (1,921,539) | (418,131) | |||||||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||||||
Depreciation and amortization | 1,599,969 | 1,765,407 | 3,190,218 | 3,512,489 | 4,815,048 | 5,317,414 | ||||||||||
Provision for bad debts | 36,780 | 1,026 | 37,043 | 732 | 49,605 | |||||||||||
Stock issued for services | 865,456 | 77,750 | 1,525,775 | 326,019 | 1,998,968 | 694,693 | ||||||||||
Fair market value of warrants and stock options granted | 21,804 | 21,804 | 145,716 | 26,956 | 145,716 | |||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||
Accounts receivable | 2,336,894 | (1,268,570) | 3,678,110 | 111,967 | (649,776) | 115,428 | ||||||||||
Accounts receivable - related party | 121,800 | (975,266) | 829,285 | (2,383,828) | 405,009 | (3,111,316) | ||||||||||
Revenues in excess of billing | (4,821,828) | (182,464) | (7,592,495) | 720,910 | (10,388,695) | (3,078,655) | ||||||||||
Revenues in excess of billing - related party | 93,208 | (138,926) | 285,791 | 553,767 | 15,507 | |||||||||||
Other current assets | 306,339 | (322,533) | 585,147 | (758,802) | 419,704 | (838,913) | ||||||||||
Accounts payable and accrued expenses | (780,569) | (833,638) | 334,241 | 142,008 | 337,890 | 617,112 | ||||||||||
Unearned revenue | (346,108) | (627,147) | (1,830,619) | (1,375,045) | (715,880) | (1,490,697) | ||||||||||
Net cash used in operating activities | (217,529) | (3,178,491) | 69,398 | 2,031,618 | (2,018,592) | 1,130,801 | ||||||||||
Cash flows from investing activities: | ||||||||||||||||
Purchases of property and equipment | (554,873) | (625,794) | (1,074,316) | (1,177,443) | (1,315,922) | (2,523,865) | ||||||||||
Sales of property and equipment | 151,818 | 180,258 | 181,087 | 357,933 | 149,430 | 556,280 | ||||||||||
Purchase of treasury stock | (38,885) | (38,885) | ||||||||||||||
Investment | (555,555) | (705,555) | (905,555) | (555,556) | ||||||||||||
Purchase of subsidiary shares from open market | (347,623) | 767,397 | ||||||||||||||
Net cash used in investing activities | (958,610) | (445,536) | (1,637,669) | (1,167,133) | (2,110,932) | (3,290,538) | ||||||||||
Cash flows from financing activities: | ||||||||||||||||
Proceeds from sale of common stock | 64,931 | 64,931 | 64,931 | |||||||||||||
Proceeds from the exercise of stock options and warrants | 276,861 | 429,452 | 194,680 | 785,479 | 728,699 | |||||||||||
Proceeds from exercise of subsidiary options | 14,013 | 18,089 | 54,377 | 16,744 | ||||||||||||
Dividend paid by subsidiary to Non controlling interest | (968,657) | (968,657) | ||||||||||||||
Proceeds from bank loans | 437,070 | 306,750 | 1,484,162 | 1,334,285 | ||||||||||||
Payments on capital lease obligations and loans - net | (49,117) | (174,385) | (69,998) | (530,733) | (251,040) | (736,405) | ||||||||||
Net cash provided by financing activities | 241,757 | 327,616 | (591,114) | 35,628 | 1,104,321 | 1,408,254 | ||||||||||
Effect of exchange rate changes | 533,292 | (797,222) | 107,241 | (1,082,297) | (82,209) | (1,536,315) | ||||||||||
Net decrease in cash and cash equivalents | (401,090) | (4,093,633) | (2,052,144) | (182,184) | (3,107,412) | (2,287,798) | ||||||||||
Cash and cash equivalents, beginning of the period | 9,505,383 | 11,156,437 | 11,557,527 | 13,986,773 | 10,075,324 | 14,168,957 | 11,557,527 | 14,168,957 | 11,557,527 | 14,168,957 | ||||||
Cash and cash equivalents, end of period | 8,450,115 | 9,505,383 | 11,156,437 | 11,881,159 | 13,986,773 | 10,075,324 | 9,505,383 | 13,986,773 | 8,450,115 | 11,881,159 | ||||||
As Originally Presented [Member] | ||||||||||||||||
Current assets: | ||||||||||||||||
Cash and cash equivalents | 9,505,383 | 11,156,437 | 11,156,437 | 13,986,773 | 10,075,324 | 10,075,324 | 11,557,527 | 13,986,773 | 11,557,527 | 14,168,957 | 9,505,383 | 11,156,437 | $ 11,557,527 | 13,986,773 | 10,075,324 | |
Restricted cash | 90,000 | 90,000 | ||||||||||||||
Accounts receivable, net of allowance | 5,840,490 | 7,142,255 | 6,025,334 | 7,485,807 | ||||||||||||
Accounts receivable, net - related party | 4,303,380 | 5,384,573 | 5,749,523 | 4,409,186 | ||||||||||||
Revenues in excess of billings | 17,646,488 | 13,358,858 | 5,061,568 | 6,560,754 | ||||||||||||
Revenues in excess of billings - related party | 469,030 | 682,049 | ||||||||||||||
Other current assets | 2,904,650 | 3,192,425 | 2,671,613 | 2,279,083 | ||||||||||||
Total current assets | 40,669,421 | 40,916,597 | 33,584,811 | 30,900,154 | ||||||||||||
Restricted cash | 90,000 | 90,000 | ||||||||||||||
Property and equipment, net | 21,873,277 | 22,612,752 | 23,251,920 | 24,053,908 | ||||||||||||
Other assets | 2,054,938 | 1,604,731 | ||||||||||||||
Intangible assets, net | 18,423,439 | 19,326,259 | 20,877,711 | 21,837,105 | ||||||||||||
Goodwill | 9,516,568 | 9,516,568 | 9,516,568 | 9,516,568 | ||||||||||||
Total assets | 92,627,643 | 94,066,907 | 87,231,010 | 86,307,735 | ||||||||||||
Current liabilities: | ||||||||||||||||
Accounts payable and accrued expenses | 7,373,097 | 6,389,128 | 5,907,103 | 5,030,352 | ||||||||||||
Current portion of loans and obligations under capitalized leases | 4,368,930 | 4,408,173 | 3,767,193 | 4,241,836 | ||||||||||||
Unearned revenues | 2,806,804 | 4,419,692 | 3,546,819 | 4,302,524 | ||||||||||||
Common stock to be issued | 88,324 | 88,324 | 88,324 | 88,324 | ||||||||||||
Total current liabilities | 14,637,155 | 15,305,317 | 13,309,439 | 13,663,036 | ||||||||||||
Long term loans and obligations under capitalized leases; less current maturities | 501,554 | 539,859 | 273,109 | 329,834 | ||||||||||||
Total liabilities | 15,138,709 | 15,845,176 | 13,582,548 | 13,992,870 | ||||||||||||
Commitments and contingencies | ||||||||||||||||
Stockholders' equity: | ||||||||||||||||
Preferred stock | ||||||||||||||||
Common stock | 109,931 | 108,823 | 104,184 | 103,228 | ||||||||||||
Additional paid-in-capital | 123,019,215 | 122,367,231 | 119,890,798 | 119,287,407 | ||||||||||||
Treasury stock | (454,310) | (415,425) | (415,425) | (415,425) | ||||||||||||
Accumulated deficit | (40,074,755) | (39,089,079) | (40,262,084) | (41,137,149) | ||||||||||||
Stock subscription receivable | (450,220) | (602,811) | (1,139,672) | (1,139,672) | ||||||||||||
Other comprehensive loss | (18,628,395) | (17,960,133) | (18,546,296) | (18,130,300) | ||||||||||||
Total NetSol stockholders' equity | 63,521,466 | 64,408,606 | 59,631,505 | 58,568,089 | ||||||||||||
Non-controlling interest | 13,967,468 | 13,813,125 | 14,016,957 | 13,746,776 | ||||||||||||
Total stockholders' equity | 77,488,934 | 78,221,731 | 73,648,462 | 72,314,865 | ||||||||||||
Total liabilities and stockholders' equity | 92,627,643 | 94,066,907 | 87,231,010 | 86,307,735 | ||||||||||||
Net Revenues: | ||||||||||||||||
License fees | 5,350,086 | 3,499,860 | 709,691 | 1,193,354 | 8,849,946 | 1,903,045 | ||||||||||
Maintenance fees | 3,787,696 | 3,402,821 | 3,240,472 | 3,012,238 | 7,190,517 | 6,252,710 | ||||||||||
Services | 6,984,084 | 5,806,717 | 9,574,104 | 6,753,873 | 12,790,801 | 16,327,977 | ||||||||||
License fees - related party | 246,957 | 246,957 | ||||||||||||||
Maintenance fees - related party | 51,345 | 130,631 | 31,755 | 158,231 | 181,976 | 189,986 | ||||||||||
Services - related party | 1,464,901 | 1,914,572 | 2,635,675 | 2,187,408 | 3,379,473 | 4,823,083 | ||||||||||
Total net revenues | 17,638,112 | 15,001,558 | 16,191,697 | 13,305,104 | 32,639,670 | 29,496,801 | ||||||||||
Cost of revenues: | ||||||||||||||||
Salaries and consultants | 5,979,804 | 5,893,349 | 4,925,565 | 4,999,890 | 11,873,153 | 9,925,455 | ||||||||||
Travel | 836,240 | 711,895 | 754,009 | 481,453 | 1,548,135 | 1,235,462 | ||||||||||
Depreciation and amortization | 1,318,764 | 1,330,872 | 1,461,466 | 1,474,235 | 2,649,636 | 2,935,701 | ||||||||||
Other | 1,065,727 | 972,338 | 1,022,682 | 938,797 | 2,038,065 | 1,961,479 | ||||||||||
Total cost of revenues | 9,200,535 | 8,908,454 | 8,163,722 | 7,894,375 | 18,108,989 | 16,058,097 | ||||||||||
Gross profit | 8,437,577 | 6,093,104 | 8,027,975 | 5,410,729 | 14,530,681 | 13,438,704 | ||||||||||
Operating expenses: | ||||||||||||||||
Selling and marketing | 2,713,478 | 2,411,136 | 2,002,990 | 1,698,404 | 5,057,516 | 3,701,394 | ||||||||||
Depreciation and amortization | 271,485 | 269,097 | 285,616 | 291,172 | 540,582 | 576,788 | ||||||||||
General and administrative | 3,933,413 | 4,552,098 | 3,536,676 | 3,366,047 | 8,552,609 | 6,902,723 | ||||||||||
Research and development cost | 91,607 | 92,932 | 117,924 | 112,070 | 184,539 | 229,994 | ||||||||||
Total operating expenses | 7,009,983 | 7,325,263 | 5,943,206 | 5,467,693 | 14,335,246 | 11,410,899 | ||||||||||
Loss from operations | 1,427,594 | (1,232,159) | 2,084,769 | (56,964) | 195,435 | 2,027,805 | ||||||||||
Other income and (expenses) | ||||||||||||||||
Loss on sale of assets | (32,339) | (2,403) | (2,333) | 11,873 | (34,742) | (14,206) | ||||||||||
Interest expense | (62,127) | (54,475) | (72,156) | (68,173) | (116,602) | (140,329) | ||||||||||
Interest income | 23,416 | 30,440 | 35,299 | 52,112 | 53,856 | 87,411 | ||||||||||
Loss on foreign currency exchange transactions | (621,887) | (414,896) | (134,527) | (113,719) | (1,036,783) | (248,246) | ||||||||||
Other income | 6,823 | 21,560 | 120,684 | 54,314 | 28,383 | 174,998 | ||||||||||
Total other income (expenses) | (686,114) | (419,774) | (53,033) | (87,339) | (1,105,888) | (140,372) | ||||||||||
Net loss before income taxes | 741,480 | (1,651,933) | 2,031,736 | (144,303) | (910,453) | 1,887,433 | ||||||||||
Income tax provision | (338,884) | (39,875) | (273,275) | (75,223) | (378,759) | (348,498) | ||||||||||
Net loss | 402,596 | (1,691,808) | 1,758,461 | (219,526) | (1,289,212) | 1,538,935 | ||||||||||
Non-controlling interest | (1,388,272) | (73,911) | (883,396) | (191,502) | (1,462,183) | (1,074,898) | ||||||||||
Net loss attributable to NetSol | $ (985,676) | $ (1,765,719) | $ 875,065 | $ (411,028) | $ (2,751,395) | $ 464,037 | ||||||||||
Net loss per share: | ||||||||||||||||
Net loss per common share - Basic | $ (0.09) | $ (0.17) | $ 0.08 | $ (0.04) | $ (0.26) | $ 0.05 | ||||||||||
Net loss per common share - Diluted | $ (0.09) | $ (0.17) | $ 0.08 | $ (0.04) | $ (0.26) | $ 0.04 | ||||||||||
Weighted average number of shares outstanding | ||||||||||||||||
Basic | 10,877,446 | 10,697,425 | 10,308,186 | 10,281,335 | 10,783,685 | 10,294,760 | ||||||||||
Diluted | 10,877,446 | 10,697,425 | 10,548,922 | 10,281,335 | 10,783,685 | 10,535,496 | ||||||||||
Other comprehensive income (loss): | ||||||||||||||||
Translation adjustment | $ (944,837) | $ 1,094,074 | $ (665,906) | $ (1,248,567) | $ 149,237 | $ (1,914,473) | ||||||||||
Comprehensive income (loss) | (1,930,513) | (671,645) | 209,159 | (1,659,595) | (2,602,158) | (1,450,436) | ||||||||||
Comprehensive income (loss) attributable to non-controlling interest | (276,575) | 323,713 | (249,910) | (285,367) | 47,138 | (535,277) | ||||||||||
Comprehensive income (loss) attributable to NetSol | (1,653,938) | (995,358) | 459,069 | (1,374,228) | (2,649,296) | |||||||||||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||||||
Depreciation and amortization | 1,599,969 | 1,765,407 | 3,190,218 | 3,512,489 | ||||||||||||
Provision for bad debts | 36,780 | 1,026 | 37,043 | |||||||||||||
Stock issued for services | 865,456 | 77,750 | 1,525,775 | 326,019 | ||||||||||||
Fair market value of warrants and stock options granted | 21,804 | 21,804 | 145,716 | |||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||
Accounts receivable | 2,336,894 | (1,268,570) | 3,678,110 | 111,967 | ||||||||||||
Accounts receivable - related party | 121,800 | (975,266) | 829,285 | (2,383,828) | ||||||||||||
Revenues in excess of billing | (2,746,917) | (773,583) | (7,219,089) | 535,937 | ||||||||||||
Revenues in excess of billing - related party | 93,208 | (138,926) | 285,791 | |||||||||||||
Other current assets | 306,339 | (322,533) | 585,147 | (758,802) | ||||||||||||
Accounts payable and accrued expenses | (780,569) | (833,638) | 334,241 | 142,008 | ||||||||||||
Unearned revenue | (346,108) | (538,259) | (1,908,440) | (1,190,072) | ||||||||||||
Net cash used in operating activities | (217,529) | (3,178,491) | 69,398 | 2,031,618 | ||||||||||||
Cash flows from investing activities: | ||||||||||||||||
Purchases of property and equipment | (554,873) | (625,794) | (1,074,316) | (1,177,443) | ||||||||||||
Sales of property and equipment | 151,818 | 180,258 | 181,087 | 357,933 | ||||||||||||
Purchase of treasury stock | (38,885) | |||||||||||||||
Investment | (555,555) | (705,555) | ||||||||||||||
Purchase of subsidiary shares from open market | (347,623) | |||||||||||||||
Net cash used in investing activities | (958,610) | (445,536) | (1,637,669) | (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 | 276,861 | 429,452 | 194,680 | |||||||||||||
Proceeds from exercise of subsidiary options | 14,013 | 18,089 | ||||||||||||||
Dividend paid by subsidiary to Non controlling interest | (968,657) | |||||||||||||||
Proceeds from bank loans | 437,070 | 306,750 | ||||||||||||||
Payments on capital lease obligations and loans - net | (49,117) | (174,385) | (69,998) | (530,733) | ||||||||||||
Net cash provided by financing activities | 241,757 | 327,616 | (591,114) | 35,628 | ||||||||||||
Effect of exchange rate changes | 533,292 | (797,222) | 107,241 | (1,082,297) | ||||||||||||
Net decrease in cash and cash equivalents | (401,090) | (4,093,633) | (2,052,144) | (182,184) | ||||||||||||
Cash and cash equivalents, beginning of the period | $ 9,505,383 | 11,156,437 | 11,557,527 | $ 13,986,773 | 10,075,324 | 14,168,957 | 11,557,527 | 14,168,957 | $ 11,557,527 | $ 14,168,957 | ||||||
Cash and cash equivalents, end of period | 9,505,383 | 11,156,437 | 13,986,773 | 10,075,324 | 9,505,383 | 13,986,773 | ||||||||||
Amount of Restatement [Member] | ||||||||||||||||
Current assets: | ||||||||||||||||
Cash and cash equivalents | ||||||||||||||||
Revenues in excess of billings | 373,406 | 2,074,911 | (184,973) | (591,119) | ||||||||||||
Total current assets | 373,406 | 2,074,911 | (184,973) | (591,119) | ||||||||||||
Total assets | 472,056 | 2,074,911 | (184,973) | (591,119) | ||||||||||||
Current liabilities: | ||||||||||||||||
Unearned revenues | 77,821 | (184,973) | (88,888) | |||||||||||||
Total current liabilities | 77,821 | (184,973) | (88,888) | |||||||||||||
Total liabilities | 77,821 | (184,973) | (88,888) | |||||||||||||
Commitments and contingencies | ||||||||||||||||
Stockholders' equity: | ||||||||||||||||
Preferred stock | ||||||||||||||||
Accumulated deficit | 196,890 | 1,379,608 | (326,952) | |||||||||||||
Total NetSol stockholders' equity | 196,890 | 1,379,608 | (326,952) | |||||||||||||
Non-controlling interest | 98,695 | 695,303 | (175,279) | |||||||||||||
Total stockholders' equity | 295,585 | 2,074,911 | (502,231) | |||||||||||||
Total liabilities and stockholders' equity | $ 373,406 | $ 2,074,911 | $ (184,973) | $ (591,119) | ||||||||||||
Net Revenues: | ||||||||||||||||
License fees | (1,580,529) | 1,953,935 | 406,146 | (591,119) | 373,406 | (184,973) | ||||||||||
Maintenance fees | (198,797) | 120,976 | 96,085 | 88,888 | (77,821) | 184,973 | ||||||||||
Total net revenues | (1,779,326) | 2,074,911 | 502,231 | (502,231) | 295,585 | |||||||||||
Cost of revenues: | ||||||||||||||||
Total cost of revenues | ||||||||||||||||
Gross profit | (1,779,326) | 2,074,911 | 502,231 | (502,231) | 295,585 | |||||||||||
Operating expenses: | ||||||||||||||||
Total operating expenses | ||||||||||||||||
Loss from operations | (1,779,326) | 2,074,911 | 502,231 | (502,231) | 295,585 | |||||||||||
Other income and (expenses) | ||||||||||||||||
Total other income (expenses) | ||||||||||||||||
Net loss before income taxes | (1,779,326) | 2,074,911 | 502,231 | (502,231) | 295,585 | |||||||||||
Net loss | (1,779,326) | 2,074,911 | 502,231 | (502,231) | 295,585 | |||||||||||
Non-controlling interest | 596,608 | (695,303) | (175,279) | 175,279 | (98,695) | |||||||||||
Net loss attributable to NetSol | $ (1,182,718) | $ 1,379,608 | $ 326,952 | $ (326,952) | $ 196,890 | |||||||||||
Net loss per share: | ||||||||||||||||
Net loss per common share - Basic | $ (0.11) | $ 0.14 | $ 0.04 | $ (0.03) | $ 0.03 | |||||||||||
Net loss per common share - Diluted | $ (0.11) | $ 0.14 | $ 0.03 | $ (0.03) | $ 0.03 | |||||||||||
Weighted average number of shares outstanding | ||||||||||||||||
Basic | 10,877,446 | 10,697,425 | 10,308,186 | 10,281,335 | 10,783,685 | 10,294,760 | ||||||||||
Diluted | 10,877,446 | 10,697,425 | 10,548,922 | 10,281,335 | 10,783,685 | 10,535,496 | ||||||||||
Other comprehensive income (loss): | ||||||||||||||||
Translation adjustment | ||||||||||||||||
Comprehensive income (loss) | (1,182,718) | 1,379,608 | 326,952 | (326,952) | 262,469 | |||||||||||
Comprehensive income (loss) attributable to non-controlling interest | ||||||||||||||||
Comprehensive income (loss) attributable to NetSol | $ (1,182,718) | 1,379,608 | 326,952 | (326,952) | 262,469 | |||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||
Revenues in excess of billing | (2,074,911) | 591,119 | (373,406) | 184,973 | ||||||||||||
Unearned revenue | (88,888) | 77,821 | (184,973) | |||||||||||||
Net cash used in operating activities | ||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||
Purchase of subsidiary shares from open market | ||||||||||||||||
Net cash used in investing activities | ||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||
Net cash provided by financing activities | ||||||||||||||||
Net decrease in cash and cash equivalents | ||||||||||||||||
Cash and cash equivalents, beginning of the period | ||||||||||||||||
Cash and cash equivalents, end of period |