DEBTS | NOTE 15 – DEBTS 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 7.0 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 £ 300,000 394,737 5.12 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 (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. 130,324,892 711,264 260,678,818 1,648,818 1,090,259 558,559 3 (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 2,728,811 500,000,000 3,162,555 3 (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. 75,000,000 409,322 Nil 14.0 9.5 This facility requires NetSol PK to maintain a long-term debt equity ratio of 60:40 and the current ratio of 1:1 (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 2,073,896 380,000,000 2,403,542 3 (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. 120,000,000 654,915 120,000,000 759,013 13.5 9.0 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 (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 4,911,859 900,000,000 5,692,600 700,000,000 3,820,335 700,000,000 4,427,578 3 (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. 18,568,847 101,342 61,925 39,417 13,487,949 85,313 57,130 28,183 9.0 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 91,512 1,349 1,775 34,428 18,942 19,486 55,182 35,538 19,644 6.14 (11) The Company’s subsidiary, VLS, finances Directors’ and Officers’ (“D&O”) liability insurance, and the $ 5,011 41,774 9.7 12.7 9.7 (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. Following is the aggregate minimum future lease payments under finance leases as of March 31, 2022: SCHEDULE OF AGGREGATE MINIMUM FUTURE LEASE PAYMENTS UNDER CAPITAL LEASES Amount Minimum Lease Payments Within year 1 $ 44,278 Within year 2 41,162 Within year 3 8,749 Total Minimum Lease Payments 94,189 Interest Expense relating to future periods (9,102 ) Present Value of minimum lease payments 85,087 Less: Current portion (38,055 ) Non-Current portion $ 47,032 Following is the aggregate future long term debt payments as of March 31, 2022 SCHEDULE OF AGGREGATE FUTURE LONG TERM DEBT PAYMENTS Amount Loan Payments Within year 1 $ 770,167 Within year 2 63,677 Within year 3 17,190 Total Loan Payments 851,034 Less: Current portion (770,167 ) Non-Current portion $ 80,867 NETSOL TECHNOLOGIES, INC. Notes to Condensed Consolidated Financial Statements March 31, 2022 (Unaudited) |