XML 37 R32.htm IDEA: XBRL DOCUMENT v3.19.2
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Jun. 30, 2019
Accounting Policies [Abstract]  
Summary of Estimated Useful Lives of Assets

Following is the summary of estimated useful lives of the assets:

 

Category   Estimated Useful Life
     
Computer equipment & software   3 to 5 Years
Office furniture and equipment   5 to 10 Years
Building   20 Years
Autos   5 Years
Assets under capital leases   3 to 10 Years
Improvements   5 to 10 Years
Schedule of Fair Value of Financial Assets Measured on Recurring Basis

Our financial assets that are measured at fair value on a recurring basis as of June 30, 2019 are as follows:

 

   Level 1   Level 2   Level 3   Total Assets 
Revenues in excess of billing - long term  $-   $-   $1,281,492   $1,281,492 
Total  $-   $-   $1,281,492   $1,281,492 

 

Our financial assets that are measured at fair value on a recurring basis as of June 30, 2018, are as follows:

 

   Level 1   Level 2   Level 3   Total Assets 
Revenues in excess of billing - long term  $-   $-   $1,206,669   $1,206,669 
Total  $-   $-   $1,206,669   $1,206,669 
Schedule of Fair Value of Financial Instruments Reconciliation

The reconciliation from June 30, 2018 to June 30, 2019 is as follows:

 

   Revenues in excess of billing - long term   Fair value discount   Total 
Balance at June 30, 2017  $5,483,869   $(310,331)  $5,173,538 
Additions   2,432,244    (180,526)   2,251,718 
Transfers to short term   (6,470,868)   -    (6,470,868)
Amortization during the period   -    252,281    252,281 
Balance at June 30, 2018   1,445,245    (238,576)   1,206,669 
Effect of ASC 606 adoption   (1,445,245)   238,576    (1,206,669)
Additions   1,380,631    (99,139)   1,281,492 
Balance at June 30, 2019  $1,380,631   $(99,139)  $1,281,492 
Schedule of New Accounting Pronouncements and Changes in Accounting Principles

The following table presents the cumulative effect adjustments, net of income tax effects, to beginning consolidated balance sheet accounts for the new accounting standards adopted by the Company on the first day of fiscal 2019:

 

   As of   Topic 606   As of  
   June 30, 2018   Adjustments   July 1, 2018 
ASSETS               
Current assets:               
Cash and cash equivalents  $22,088,853        $22,088,853 
Accounts receivable, net of allowance of $610,061 and $571,511   12,775,461         12,775,461 
Accounts receivable, net - related party   3,374,272         3,374,272 
Revenues in excess of billings   14,285,778    (7,328,812)   6,956,966 
Convertible note receivable - related party   2,123,500         2,123,500 
Other current assets   2,703,032         2,703,032 
Total current assets   57,350,896    (7,328,812)   50,022,084 
Revenues in excess of billings, net - long term   1,206,669    (1,206,669)   - 
Property and equipment, net   16,165,491         16,165,491 
Long term investment   3,217,162         3,217,162 
Other assets   70,299         70,299 
Intangible assets, net   12,247,196         12,247,196 
Goodwill   9,516,568         9,516,568 
Total assets  $99,774,281   $(8,535,481)  $91,238,800 
                
LIABILITIES AND STOCKHOLDERS’ EQUITY               
Current liabilities:               
Accounts payable and accrued expenses  $7,873,809        $7,873,809 
Current portion of loans and obligations under capitalized leases   8,595,919         8,595,919 
Unearned revenues   5,949,581    218,174    6,167,755 
Common stock to be issued   88,324         88,324 
Total current liabilities   22,507,633    218,174    22,725,807 
Loans and obligations under capitalized leases; less current maturities   330,596         330,596 
Total liabilities   22,838,229    218,174    23,056,403 
Commitments and contingencies               
Stockholders’ equity:               
Preferred stock, $.01 par value; 500,000 shares authorized;   -    -    - 
Common stock, $.01 par value; 14,500,000 shares authorized; 11,708,469 shares issued and 11,502,616 outstanding as of June 30, 2018 and 11,225,385 shares issued and 11,190,606 outstanding as of June 30, 2017   117,085         117,085 
Additional paid-in-capital   126,479,147         126,479,147 
Treasury stock (At cost, 205,853 shares and 34,779 shares as of June 30, 2018 and June 30, 2017, respectively)   (1,205,024)        (1,205,024)
Accumulated deficit   (37,994,502)   (5,795,795)   (43,790,297)
Stock subscription receivable   (221,000)        (221,000)
Other comprehensive loss   (24,386,071)        (24,386,071)
Total NetSol stockholders’ equity   62,789,635    (5,795,795)   56,993,840 
Non-controlling interest   14,146,417    (2,957,860)   11,188,557 
Total stockholders’ equity   76,936,052    (8,753,655)   68,182,397 
Total liabilities and stockholders’ equity  $99,774,281   $(8,535,481)  $91,238,800 

 

The following table presents the cumulative effect adjustments, net of income tax effects, to beginning consolidated balance sheet accounts for the new accounting standards adopted by the Company as of June 30, 2019:

 

   As reported under
Topic 606
       Balances under
Prior GAAP
 
   June 30, 2019   Adjustments   June 30, 2019 
ASSETS               
Current assets:               
Cash and cash equivalents  $17,366,364        $17,366,364 
Accounts receivable, net of allowance of $192,786 and $610,061   12,332,714         12,332,714 
Accounts receivable, net of allowance of $166,075 and $0 - related party   3,266,600         3,266,600 
Revenues in excess of billings, net of allowance of $194,684 and $0   14,719,047    9,324,173    24,043,220 
Revenues in excess of billings - related party   110,827         110,827 
Convertible note receivable - related party   3,650,000         3,650,000 
Other current assets   3,146,264         3,146,264 
Total current assets   54,591,816    9,324,173    63,915,989 
Revenues in excess of billings, net - long term   1,281,492    1,383,585    2,665,077 
Property and equipment, net   12,096,855         12,096,855 
Long term investment   2,653,769         2,653,769 
Other assets   23,569         23,569 
Intangible assets, net   7,332,950         7,332,950 
Goodwill   9,516,568         9,516,568 
Total assets  $87,497,019   $10,707,758   $98,204,777 
                
LIABILITIES AND STOCKHOLDERS’ EQUITY               
Current liabilities:               
Accounts payable and accrued expenses  $7,476,560        $7,476,560 
Current portion of loans and obligations under capitalized leases   6,905,597         6,905,597 
Unearned revenues   5,977,736    (908,100)   5,069,636 
Common stock to be issued   88,324         88,324 
Total current liabilities   20,448,217    (908,100)   19,540,117 
Loans and obligations under capitalized leases; less current maturities   564,572         564,572 
Total liabilities   21,012,789    (908,100)   20,104,689 
Commitments and contingencies               
Stockholders’ equity:               
Preferred stock, $.01 par value; 500,000 shares authorized;   -    -    - 
Common stock, $.01 par value; 14,500,000 shares authorized; 11,911,742 shares issued and 11,664,239 outstanding as of June 30, 2019 and 11,708,469 shares issued and 11,502,616 outstanding as of June 30, 2018   119,117         119,117 
Additional paid-in-capital   127,737,999         127,737,999 
Treasury stock (At cost, 247,503 shares and 205,853 shares as of June 30, 2019 and June 30, 2018, respectively)   (1,455,969)        (1,455,969)
Accumulated deficit   (35,206,898)   7,690,573    (27,516,325)
Stock subscription receivable   -         - 
Other comprehensive loss   (33,125,006)        (33,125,006)
Total NetSol stockholders’ equity   58,069,243    7,690,573    65,759,816 
Non-controlling interest   8,414,987    3,925,285    12,340,272 
Total stockholders’ equity   66,484,230    11,615,858    78,100,088 
Total liabilities and stockholders’ equity  $87,497,019   $10,707,758   $98,204,777 

 

The following table summarizes the effects of adopting Topic 606 on the Company’s Consolidated Statement of Income for the year ended June 30, 2019:

 

   For the Year 
   Ended June 30, 2019 
   As reported under       Under prior 
   Topic 606   Adjustments   GAAP 
             
Net Revenues:               
License fees  $16,768,749   $357,259   $17,126,008 
Maintenance fees   15,010,171    587,194    15,597,365 
Services   34,185,992    -    34,185,992 
License fees - related party   -    -    - 
Maintenance fees - related party   511,242    -    511,242 
Services - related party   1,343,029    -    1,343,029 
Total net revenues   67,819,183    944,453    68,763,636 
                
Cost of revenues:               
Salaries and consultants   19,253,364    -    19,253,364 
Travel   6,527,868    -    6,527,868 
Depreciation and amortization   3,525,857    -    3,525,857 
Other   4,066,443    -    4,066,443 
Total cost of revenues   33,373,532    -    33,373,532 
                
Gross profit   34,445,651    944,453    35,390,104 
                
Operating expenses:               
Selling and marketing   7,831,758    -    7,831,758 
Depreciation and amortization   897,800    -    897,800 
General and administrative   16,916,953    -    16,916,953 
Research and development cost   1,971,228    -    1,971,228 
Total operating expenses   27,617,739    -    27,617,739 
                
Income from operations   6,827,912    944,453    7,772,365 
                
Other income and (expenses)               
Gain (loss) on sale of assets   81,455    -    81,455 
Interest expense   (311,798)   -    (311,798)
Interest income   955,061    176,916    1,131,977 
Gain on foreign currency exchange transactions   6,345,859    1,740,834    

8,086,693

 
Share of net loss from equity investment   (841,845)   -    (841,845)
Other income   18,680    -    18,680 
Total other income (expenses)   6,247,412    1,917,750    

8,165,162

 
                
Net income before income taxes   13,075,324    2,862,203    15,937,527 
Income tax provision   (1,057,784)   -    (1,057,784)
Net income   12,017,540    2,862,203    14,879,743 
Non-controlling interest   (3,434,141)   (967,425)   (4,401,566)
Net income attributable to NetSol  $8,583,399   $1,894,778   $10,478,177 
                
Net income per share:               
Net income per common share               
Basic  $0.74   $0.16   $0.90 
Diluted  $0.74   $0.16   $0.90 
                
Weighted average number of shares outstanding               
Basic   11,599,290    11,599,290    11,599,290 
Diluted   11,621,990    11,621,990    11,621,990 

 

The following table summarizes the effects of adopting Topic 606 on the financial statement line items of the Company’s Consolidated Statement of Cash Flows for the year ended June 30, 2019:

 

   For the Year 
   Ended June 30, 2019 
   As reported under       Under prior 
   Topic 606   Adjustments   GAAP 
Cash flows from operating activities:               
Net income  $12,017,540   $2,862,203   $14,879,743 
Adjustments to reconcile net income to net cash provided by operating activities:               
Depreciation and amortization   4,423,657         4,423,657 
Provision for bad debts   474,516         474,516 
Share of net loss from investment under equity method   841,845         841,845 
Loss on sale of assets   (80,470)        (80,470)
Stock based compensation   1,131,013         1,131,013 
Fair market value of stock options   43,612         43,612 
Accounts receivable   (1,836,962)        (1,836,962)
Accounts receivable - related party   (977,445)        (977,445)
Revenues in excess of billing   (10,764,428)   (2,172,277)   (12,936,705)
Revenues in excess of billing - related party   (122,810)        (122,810)
Other current assets   (861,128)        (861,128)
Accounts payable and accrued expenses   

(47,819

)        

(47,819

)
Unearned revenue   692,089    (689,926)   2,163 
Net cash provided by operating activities    

4,933,210

    -    

4,933,210

 
                
Cash flows from investing activities:               
Purchases of property and equipment   (2,726,558)        (2,726,558)
Sales of property and equipment   1,170,878         1,170,878 
Convertible note receivable - related party   (1,526,500)        (1,526,500)
Investment in associates   (250,000)        (250,000)
Purchase of subsidiary shares from open market   (317,500)        (317,500)
Net cash used in investing activities    (3,649,680)   -    (3,649,680)
                
Cash flows from financing activities:               
Proceeds from the exercise of stock options and warrants   85,000         85,000 
Proceeds from exercise of subsidiary options   2,650         2,650 
Purchase of treasury stock   (250,945)        (250,945)
Dividend paid by subsidiary to non-controlling interest   (566,465)        (566,465)
Proceeds from bank loans   1,227,158         1,227,158 
Payments on capital lease obligations and loans - net   (480,231)        (480,231)
Net cash provided by financing activities    17,167    -    17,167 
Effect of exchange rate changes   (6,023,186)        (6,023,186)
Net decrease in cash and cash equivalents   (4,722,489)   -    (4,722,489)
Cash and cash equivalents at beginning of the period   22,088,853         22,088,853 
Cash and cash equivalents at end of period  $17,366,364   $-   $17,366,364