DEBTS | NOTE 12 – DEBTS Notes payable and finance leases consisted of the following: SCHEDULE OF COMPONENTS OF NOTES PAYABLE AND CAPITAL LEASES As of September 30, 2024 Current Long-Term Name Total Maturities Maturities D&O Insurance (1) $ 23,706 $ 23,706 $ - Line of Credit (2) 250,000 250,000 - Bank Overdraft Facility (3) - - - Loan Payable Bank - Export Refinance (4) 1,800,504 1,800,504 - Loan Payable Bank - Running Finance (5) - - - Loan Payable Bank - Export Refinance II (6) 1,368,383 1,368,383 - Loan Payable Bank - Export Refinance III (7) 2,520,706 2,520,706 - Sale and Leaseback Financing (8) 44,746 39,789 4,957 Short Term Financing (9) 427,960 427,960 - 6,436,005 6,431,048 4,957 Subsidiary Finance Leases (10) 100,570 12,889 87,681 $ 6,536,575 $ 6,443,937 $ 92,638 As of June 30, 2024 Current Long-Term Name Total Maturities Maturities D&O Insurance (1) $ 124,314 $ 124,314 $ - Line of Credit (2) - - - Bank Overdraft Facility (3) - - - Loan Payable Bank - Export Refinance (4) 1,796,558 1,796,558 - Loan Payable Bank - Running Finance (5) - - - Loan Payable Bank - Export Refinance II (6) 1,365,384 1,365,384 - Loan Payable Bank - Export Refinance III (7) 2,515,181 2,515,181 - Sale and Leaseback Financing (8) 56,842 47,158 9,684 Short Term Financing (9) 412,655 412,655 - 6,270,934 6,261,250 9,684 Subsidiary Finance Leases (10) 100,962 14,875 86,087 $ 6,371,896 $ 6,276,125 $ 95,771 (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 8.6 10.9 (2) The Company has an uncommitted discretionary demand line of credit up to an aggregate amount of $ 1,000,000 8.25 8.75 250,000 nil NETSOL TECHNOLOGIES, INC. Notes to Condensed Consolidated Financial Statements September 30, 2024 (Unaudited) (3) The Company’s subsidiary, NTE, has an overdraft facility with HSBC Bank plc whereby the bank would cover any overdrafts up to £ 300,000 400,000 9.5 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 (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 1,800,504 500,000,000 1,796,558 14.5 17.5 (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. 53,000,000 193,014 Nil 18.1 22.2 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 September 30, 2024,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 1,368,383 380,000,000 1,365,384 14.5 17.5 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 September 30, 2024, 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 3,240,907 900,000,000 3,233,804 700,000,000 2,520,706 700,000,000 2,515,181 14.5 17.5 (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 September 30, 2024, NetSol PK used Rs. 12,425,952 44,746 4,957 39,789 15,819,683 56,842 9,684 47,158 22.7 24.2 (9) The Company’s subsidiary, NetSol Beijing, has a one-year, short-term loan facility with Bank of China, secured by a personal guarantee from NetSol Beijing’s General Manager. The facility amount is CNY 3,000,000 427,960 3,000,000 427,960 3,000,000 412,655 3.8 (10) The Company leases various fixed assets under finance lease arrangements expiring in various years through 2027. 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 months ended September 30, 2024 and 2023. NETSOL TECHNOLOGIES, INC. Notes to Condensed Consolidated Financial Statements September 30, 2024 (Unaudited) Following are the aggregate minimum future lease payments under finance leases as of September 30, 2024: SCHEDULE OF AGGREGATE MINIMUM FUTURE LEASE PAYMENTS UNDER CAPITAL LEASES Amount Minimum Lease Payments Within year 1 $ 24,938 Within year 2 24,022 Within year 3 80,706 Total Minimum Lease Payments 129,666 Interest Expense relating to future periods (29,096 ) Present Value of minimum lease payments 100,570 Less: Current portion (12,889 ) Non-Current portion $ 87,681 Following are the aggregate future long term debt payments as of September 30, 2024 which consists of “Sale and Leaseback Financing (7)” and “Term Finance Facility (8)”. SCHEDULE OF AGGREGATE FUTURE LONG TERM DEBT PAYMENTS Amount Loan Payments Within year 1 $ 39,789 Within year 2 4,957 Total Loan Payments 44,746 Less: Current portion (39,789 ) Non-Current portion $ 4,957 |