XML 105 R20.htm IDEA: XBRL DOCUMENT
v2.4.0.8

Note 12 - Debt | 12 Months Ended
--- | ---
Jun. 30, 2014
Disclosure Text Block Supplement [Abstract] |
Debt and Capital Leases Disclosures [Text Block] | NOTE 12 – DEBTS Notes and leases payable consisted of the following:
|  |  |  | As of June 30, 2014 |
Name |  |  |  | Total |  |  | Current Maturities |  |  | Long-Term Maturities |
D&O Insurance |  | (1) |  | $ | 54,547 |  |  | $ | 54,547 |  |  | $ | - |
Habib Bank Line of Credit |  | (2) |  |  | 2,438,844 |  |  |  | 2,438,844 |  |  |  | - |
Bank Overdraft Facility |  | (3) |  |  | - |  |  |  | - |  |  |  | - |
HSBC Loan |  | (4) |  |  | 835,899 |  |  |  | 346,138 |  |  |  | 489,761 |
Term Finance Facility |  | (5) |  |  | 632,527 |  |  |  | 253,011 |  |  |  | 379,516 |
Loan Payable Bank |  | (6) |  |  | 2,024,087 |  |  |  | 2,024,087 |  |  |  | - |
Loan From Related Party |  | (7) |  |  | 322,600 |  |  |  | 194,740 |  |  |  | 127,860 |
|  |  |  |  | 6,308,504 |  |  |  | 5,311,367 |  |  |  | 997,137 |
Subsidiary Capital Leases |  | (8) |  |  | 1,014,834 |  |  |  | 479,891 |  |  |  | 534,943 |
|  |  |  | $ | 7,323,338 |  |  | $ | 5,791,258 |  |  | $ | 1,532,080 |
|  |  |  | As of June 30, 2013 |
Name |  |  |  | Total |  |  | Current Maturities |  |  | Long-Term Maturities |
D&O Insurance |  | (1) |  | $ | 88,292 |  |  | $ | 88,292 |  |  | $ | - |
Habib Bank Line of Credit |  | (2) |  |  | 1,785,237 |  |  |  | 1,785,237 |  |  |  | - |
Bank Overdraft Facility |  | (3) |  |  | 312,139 |  |  |  | 312,139 |  |  |  | - |
HSBC Loan |  | (4) |  |  | 1,047,014 |  |  |  | 336,339 |  |  |  | 710,675 |
Term Finance Facility |  | (5) |  |  | 867,195 |  |  |  | 495,540 |  |  |  | 371,655 |
Loan Payable Bank |  | (6) |  |  | 1,982,161 |  |  |  | 1,982,161 |  |  |  | - |
Loan From Related Party |  | (7) |  |  | - |  |  |  | - |  |  |  | - |
|  |  |  |  | 6,082,038 |  |  |  | 4,999,708 |  |  |  | 1,082,330 |
Subsidiary Capital Leases |  | (8) |  |  | 638,800 |  |  |  | 308,918 |  |  |  | 329,882 |
|  |  |  | $ | 6,720,838 |  |  | $ | 5,308,626 |  |  | $ | 1,412,212 |
(1) The Company finances Directors’ and Officers’ (“D&O”) liability insurance as well as Errors and Omissions (“E&O”) liability insurance, for which the total balances are renewed on an annual basis and as such are recorded in current maturities. The interest rate on the insurance financing was 0.55% and 0.40% as of June 30, 2014 and 2013, respectively. (2) In April 2008, the Company entered into an agreement with Habib American Bank to secure a line of credit to be collateralized by certificates of deposit held at the bank. The interest rate on this line of credit is variable and was 1.5% and 1.5% as of June 30, 2014 and 2013, respectively. Interest expense for the years ended June 30, 2014 and 2013 was $28,848 and $26,702, respectively. In February 2012, the Company entered into agreement with HSBC for the issuance of stand by letter of credit worth $90,000 in favor of landlord against the new office space. The Company has deposited $90,000 in a saving account with HSBC as collateral against this letter of credit. In June 2012, the Company’s subsidiary, NTA entered into an agreement with Habib American Bank to secure a line of credit up to $500,000 to be collateralized by certificates of deposit of the same value held at the bank. The interest rate on this line of credit is variable and was 1.9% and 1.5% as of June 30, 2014 and 2013, respectively. Interest expense for the years ended June 30, 2014 and 2013 was $6,916 and $3,341, respectively. (3) During the year ended June 30, 2008, the Company’s subsidiary, NTE entered into an overdraft facility with HSBC Bank plc whereby the bank would cover any overdrafts up to £300,000, or approximately $511,440. The annual interest rate was 4.75% and 5.20% as of June 30, 2014 and 2013, respectively. 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 June 30, 2014, NTE was in compliance with this covenant. (4) In October 2011, the Company’s subsidiary, NTE, entered into a loan agreement with HSBC Bank to finance the acquisition of 51% of controlling interest in Virtual Leasing Services Limited. HSBC Bank guaranteed the loan up to a limit of £1,000,000, or approximately $1,704,800 for a period of 5 years with monthly payments of £18,420, or approximately $31,400. The interest rate was 4% which is 3.5% above the bank sterling base rate. The loan is securitized against debenture comprising of fixed and floating charges over all the assets and undertakings of NTE including all present and future freehold and leasehold property, book and other debts, chattels, goodwill and uncalled capital, both present and future. Interest expense for the years ended June 30, 2014 and 2013 was $70,667 and $81,347, respectively. This facility requires that NTE’s adjusted tangible net worth would not be less than £600,000. For this purpose, adjusted tangible net worth means shareholders’ funds less intangible assets plus non-redeemable preference shares. In addition, NTE’s cash debt service coverage would not fall below 150% of the aggregate debt service cost. As of June 30, 2014, NTE was in compliance with this covenant. (5) The Company’s subsidiary, NetSol PK, entered into two different term finance facilities from Askari Bank to finance the construction of a new building. The total aggregate amount of these facilities are Rs. 112,500,000 or approximately $1,138,550 (secured by the first charge of Rs. 580 million or approximately $5.87 million over the land, building and equipment of the company). The interest rate was 12.90% and 12.13% as of June 30, 2014 and 2013, respectively, which is 2.75% above the six-month Karachi Inter Bank Offering Rate. (6) The Company’s subsidiary, NetSol PK, has an export refinance facility with Askari Bank Limited, secured by the Company’s assets. This is a revolving loan that matures every six months. Total facility amount is Rs. 300,000,000 or $3,036,130. The interest rate for the loans was 9.4% at June 30, 2014 and 2013. Interest expense for the years ended June 30, 2014 and 2013 was $169,795 and $180,407, respectively. Both term and export refinance facilities from Askari Bank Limited amounting to Rupees 262.5 million ($3.18 million) require NetSol PK to maintain a long term debt equity ratio of 60:40 and the current ratio of 1:1. As of June 30, 2014, NetSol PK was in compliance with this covenant. (7) In October 2013, the Company’s subsidiary, NTE, entered into a loan agreement with Investec a related party to finance VLS. The loan amount was £100,000, or approximately $170,480, for a period of 1 year with monthly payments of £8,676, or approximately $14,790. The interest rate was 4.1%. In March 2014, the Company’s subsidiary, VLS, entered into a loan agreement with Investec a related party. The loan amount was £150,000, or approximately $255,720, for a period of 2 years with annual payments of £75,000, or approximately $127,860. The interest rate was 3.13%. As of June 30, 2014, the subsidiary has used this facility up to $264,351 including interest due, of which $127,860 was shown as long term liabilities and remainder $136,491 as current maturity including four months of accrued interest. Following table represents future payments of loans described in above sub notes 1 to 7
|  | As of June 30, 2014 |
Loan Payments |  |  |
Due FYE 6/30/15 |  | $ | 5,311,367 |
Due FYE 6/30/16 |  |  | 744,763 |
Due FYE 6/30/17 |  |  | 252,374 |
Total Loan Payments |  |  | 6,308,504 |
Less: Current portion |  |  | (5,311,367 | )
Non-Current portion |  | $ | 997,137 |
(8) The Company leases various fixed assets under capital lease arrangements expiring in various years through 2018. The assets and liabilities under capital 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 depreciated over the lesser of their related lease terms or their estimated useful lives and are secured by the assets themselves. Depreciation of assets under capital leases is included in depreciation expense for the years ended June 30, 2014 and 2013. Following is the aggregate minimum future lease payments under capital leases for the year-ended June 30, 2014:
|  | Amount |
Minimum Lease Payments |  |  |
Due FYE 6/30/15 |  | $ | 575,020 |
Due FYE 6/30/16 |  |  | 404,613 |
Due FYE 6/30/17 |  |  | 171,178 |
Due FYE 6/30/18 |  |  | 10,021 |
Total Minimum Lease Payments |  |  | 1,160,832 |
Interest Expense relating to future periods |  |  | (145,998 | )
Present Value of minimum lease payments |  |  | 1,014,834 |
Less: Current portion |  |  | (479,891 | )
Non-Current portion |  | $ | 534,943 |

X
- Definition The entire disclosure for debt and capital lease obligations can be reported. Information about short-term and long-term debt arrangements, which includes amounts of borrowings under each line of credit, note payable, commercial paper issue, bonds indenture, debenture issue, own-share lending arrangements and any other contractual agreement to repay funds, and about the underlying arrangements, rationale for a classification as long-term, including repayment terms, interest rates, collateral provided, restrictions on use of assets and activities, whether or not in compliance with debt covenants, and other matters important to users of the financial statements, such as the effects of refinancing and noncompliance with debt covenants. Also includes descriptions and amounts of capital leasing arrangements that consist of direct financing, sales type and leveraged leases. Disclosure may include the effect on the balance sheet and the income statement resulting from a change in lease classification for leases that at inception would have been classified differently had guidance been in effect at the inception of the original lease. + References No definition available. + Details
Name: | us-gaap_DebtAndCapitalLeasesDisclosuresTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_DisclosureTextBlockSupplementAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration