DEBTS | NOTE 14 – DEBTS Notes payable and finance leases consisted of the following: SCHEDULE OF COMPONENTS OF NOTES PAYABLE AND CAPITAL LEASES As of March 31, 2023 Current Long-Term Name Total Maturities Maturities D&O Insurance (1 ) $ 179,887 $ 179,887 $ - Bank Overdraft Facility (2 ) - - - Term Finance Facility (3 ) - - - Loan Payable Bank - Export Refinance (4 ) 1,762,363 1,762,363 - Loan Payable Bank - Running Finance (5 ) - - - Loan Payable Bank - Export Refinance II (6 ) 1,339,396 1,339,396 - Loan Payable Bank - Export Refinance III (7 ) 2,467,308 2,467,308 - Sale and Leaseback Financing (8 ) 358,939 149,396 209,543 Term Finance Facility (9 ) 17,773 17,773 - Insurance Financing (10 ) 22,594 22,594 - 6,148,260 5,938,717 209,543 Subsidiary Finance Leases (11 ) 36,027 30,327 5,700 $ 6,184,287 $ 5,969,044 $ 215,243 As of June 30, 2022 Current Long-Term Name Total Maturities Maturities D&O Insurance (1 ) $ 89,552 $ 89,552 $ - Bank Overdraft Facility (2 ) - - - Term Finance Facility (3 ) 423,101 423,101 - Loan Payable Bank - Export Refinance (4 ) 2,434,749 2,434,749 - Loan Payable Bank - Running Finance (5 ) - - - Loan Payable Bank - Export Refinance II (6 ) 1,850,409 1,850,409 - Loan Payable Bank - Export Refinance III (7 ) 3,408,648 3,408,648 - Sale and Leaseback Financing (8 ) 619,108 189,226 429,882 Term Finance Facility (9 ) 31,204 18,339 12,865 Insurance Financing (10 ) 118,026 118,026 - 8,974,797 8,532,050 442,747 Subsidiary Finance Leases (11 ) 68,571 35,095 33,476 $ 9,043,368 $ 8,567,145 $ 476,223 (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 7.9 5.0 7.0 NETSOL TECHNOLOGIES, INC. Notes to Condensed Consolidated Financial Statements March 31, 2023 (Unaudited) (2) The Company’s subsidiary, NTE, has an overdraft facility with HSBC Bank plc whereby the bank would cover any overdrafts up to £ 300,000 370,370 5.5 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 % of the facility. As of March 31, 2023, NTE was in compliance with this covenant. (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. nil nil 86,887,974 423,101 3.0 (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 1,762,363 500,000,000 2,434,749 17.0 3.0 (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. 53,000,000 188,925 Nil 24.0 14.0 This facility requires NetSol PK to maintain a long-term debt equity ratio of 60:40 and a current ratio of 1:1. As of March 31, 2023, NetSol PK was in compliance with this covenant (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 1,339,936 380,000,000 1,850,409 10.0 3.0 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. As of March 31, 2023, NetSol PK was in compliance with these covenants (7) 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 3,172,253 900,000,000 4,382,548 700,000,000 2,467,308 700,000,000 3,408,648 10.0 3.0 (8) 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, 2023, NetSol PK used Rs. 101,834,660 358,939 209,543 149,396 127,140,038 619,108 429,882 189,226 9.0 16.0 NETSOL TECHNOLOGIES, INC. Notes to Condensed Consolidated Financial Statements March 31, 2023 (Unaudited) (9) In March 2019, the Company’s subsidiary, VLS, entered into a loan agreement. The loan amount was £ 69,549 85,863 1,349 1,665 17,773 31,204 12,865 18,339 6.14 (10) The Company’s subsidiary, VLS, finances Directors’ and Officers’ (“D&O”) liability insurance, and the $ 22,594 118,026 9.7 12.7 (11) The Company leases various fixed assets under finance lease arrangements expiring in various years through 2025. 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, 2023 and 2022. Following are the aggregate minimum future lease payments under finance leases as of March 31, 2023: SCHEDULE OF AGGREGATE MINIMUM FUTURE LEASE PAYMENTS UNDER CAPITAL LEASES Amount Minimum Lease Payments Within year 1 $ 33,135 Within year 2 6,052 Total Minimum Lease Payments 39,187 Interest Expense relating to future periods (3,160 ) Present Value of minimum lease payments 36,027 Less: Current portion (30,327 ) Current portion of loans and obligations under finance leases Non-Current portion $ 5,700 Loans and obligations under finance leases; less current maturities Following are the aggregate future long term debt payments as of March 31, 2023 SCHEDULE OF AGGREGATE FUTURE LONG TERM DEBT PAYMENTS Amount Loan Payments Within year 1 $ 167,169 Within year 2 156,040 Within year 3 53,503 Total Loan Payments 376,712 Less: Current portion (167,169 ) Non-Current portion $ 209,543 NETSOL TECHNOLOGIES, INC. Notes to Condensed Consolidated Financial Statements March 31, 2023 (Unaudited) |