NetSol Technologies (NTWK)

(UNAUDITED)

		For the Three Months
		Ended September 30,
		2009				2008
Cash flows from operating activities:
Net income (loss)		$	(263,917	)		$	1,056,842
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization			1,010,867				1,031,533
Transaction loss on foreign currency			16,429				-
Loss on sale of assets			-				165,738
Non-controlling interest in subsidiary			1,108,975				1,629,761
Stock issued for services			226,720				33,163
Fair market value of warrants and stock options granted			283,500				207,000
Beneficial conversion feature			297,999				-
Changes in operating assets and liabilities:
Increase in accounts receivable			(693,290	)			(3,942,317	)
Increase in other current assets			(345,240	)			(1,960,129	)
Decrease in accounts payable and accrued expenses			(949,731	)			(259,967	)
Net cash provided by/(used in) operating activities			692,312				(2,038,376	)
Cash flows from investing activities:
Purchases of property and equipment			(95,160	)			(930,058	)
Sales of property and equipment			-				40,900
Payments of acquisition payable			-				(742,989	)
Purchase of treasury stock			-				(285,328	)
Short-term investments held for sale			-				(113,738	)
Increase in intangible assets			(1,612,840	)			(689,544	)
Net cash used in investing activities			(1,708,000	)			(2,720,757	)
Cash flows from financing activities:
Proceeds from sale of common stock			158,906				150,000
Proceeds from the exercise of stock options and warrants			-				520,569
Purchase of subsidary stock in Pakistan			-				(250,000	)
Redemption of preferred stock			(1,920,000	)			-
Proceeds from convertible notes payable			2,000,000				6,000,000
Dividend paid			(41,740	)			-
Bank overdraft			86,922				257,502
Proceeds from bank loans			2,617,881				1,768,212
Payments on bank loans			(215,144	)			(75,732	)
Payments on capital lease obligations and loans			(2,043,769	)			(121,418	)
Net cash provided by financing activities			643,057				8,249,133
Effect of exchange rate changes in cash			(74,852	)			13,451
Net increase (decrease) in cash and cash equivalents			(447,483	)			3,503,451
Cash and cash equivalents, beginning of period			4,403,762				6,275,239
Cash and cash equivalents, end of period		$	3,956,279			$	9,778,690

See accompanying notes to the unaudited consolidated financial statements.

 

Page 5

---

 

NETSOL TECHNOLOGIES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

(UNAUDITED)

 

		For the Three Months
		Ended September 30,
		2009				2008
SUPPLEMENTAL DISCLOSURES:
Cash paid during the period for:
Interest		$	247,449			$	177,087
Taxes		$	92,618			$	2,400
NON-CASH INVESTING AND FINANCING ACTIVITIES:
Stock issued for the payment of dividends to Preferred Shareholders		$	-			$	33,508

 

See accompanying notes to the unaudited consolidated financial statements.

 

Page 6

---

 

NETSOL TECHNOLOGIES, INC. AND SUBSIDIARIES

 

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 1 - BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION>

 

The Company designs, develops, markets, and exports proprietary software products to customers in the automobile finance and leasing, banking, healthcare, and financial services industries worldwide.  The Company also provides system integration, consulting, IT products and services in exchange for fees from customers.

 

The consolidated condensed interim financial statements included herein have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission.  Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures are adequate to make the information presented not misleading.

 

These statements reflect all adjustments, consisting of normal recurring adjustments, which, in the opinion of management, are necessary for fair presentation of the information contained therein.  It is suggested that these consolidated condensed financial statements be read in conjunction with the financial statements and notes thereto included in the Company’s annual report on Form 10-K for the year ended June 30, 2009.  The Company follows the same accounting policies in preparation of interim reports.  Results of operations for the interim periods are not indicative of annual results.

 

The accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, NetSol Technologies North America, Inc. (“NTNA”), NetSol Technologies Limited (“NetSol UK”), NetSol-Abraxas Australia Pty Ltd. (“Abraxas”), NetSol Technologies Europe Limited (“NTE”), and its majority-owned subsidiaries, NetSol Technologies, Ltd. (“NetSol PK”), NetSol Connect (Pvt), Ltd. (“Connect”), NetSol-Innovations (Pvt) Limited (“EI”), and NetSol Omni (Private) Limited (“Omni”).  All material inter-company accounts have been eliminated in the consolidation.

 

For comparative purposes, prior year’s consolidated financial statements have been reclassified to conform to report classifications of the current year.

 

NOTE 2 - USE OF ESTIMATES:

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.

 

NOTE 3 - NEW ACCOUNTING PRONOUNCEMENTS:

 

In March 2008, the FASB issued FASB Statement No. 161, “Disclosures about Derivative Instruments and Hedging Activities” (ASC 815). The new standard is intended to improve financial reporting about derivative instruments and hedging activities by requiring enhanced disclosures to enable investors to better understand their effects on an entity’s financial position, financial performance, and cash flows. It is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008, with early application encouraged. The new standard also improves transparency about the location and amounts of derivative instruments in an entity’s financial statements; how derivative instruments and related hedged items are accounted for under Statement 133 as amended (ASC 815); and how derivative instruments and related hedged items affect its financial position, financial performance, and cash flows. FASB Statement No. 161(ASC 815) achieves these improvements by requiring disclosure of the fair values of derivative instruments and their gains and losses in a tabular format. It also provides more information about an entity’s liquidity by requiring disclosure of derivative features that are credit risk–related. Finally, it requires cross-referencing within footnotes to enable financial statement users to locate important information. Based on current conditions, the Company does not expect the adoption of SFAS 161(ASC 815) to have a significant impact on its results of operations or financial position.

 

Page 7

---

In May 2008, FASB issued SFASB No.162, “The Hierarchy of Generally Accepted Accounting Principles”. The pronouncement mandates the GAAP hierarchy reside in the accounting literature as opposed to the audit literature. This has the practical impact of elevating FASB Statements of Financial Accounting Concepts in the GAAP hierarchy. This pronouncement will become effective 60 days following SEC approval. The Company does not believe this pronouncement will impact its financial statements.

 

In May 2008, FASB issued SFASB No. 163(ASC 944), “Accounting for Financial Guarantee Insurance Contracts-an interpretation of FASB Statement No. 60”. The scope of the statement is limited to financial guarantee insurance (and reinsurance) contracts. The pronouncement is effective for fiscal years beginning after December 31, 2008. The Company does not believe this pronouncement will impact its financial statements.

EITF Issue No. 07-5(ASC 815), “Determining Whether an Instrument (or embedded Feature) is Indexed to an Entity’s Own Stock” (EITF 07-5) was issued in June 2008 to clarify how to determine whether certain instruments or features were indexed to an entity’s own stock under EITF Issue No. 01-6(ASC 815), “The Meaning of “Indexed to a Company’s Own Stock” (EITF 01-6) (ASC 815). EITF 07-5(ASC 815) applies to any freestanding financial instrument (or embedded feature) that has all of the characteristics of a derivative as defined in FAS 133, for purposes of determining whether that instrument (or embedded feature) qualifies for the first part of the paragraph 11(a) scope exception. It is also applicable to any freestanding financial instrument (e.g., gross physically settled warrants) that is potentially settled in an entity's own stock, regardless of whether it has all of the characteristics of a derivative as defined in FAS 133, for purposes of determining whether to apply EITF 00-19(ASC 815). EITF 07-5(ASC 815) does not apply to share-based payment awards within the scope of FAS 123(R), Share-Based Payment (FAS 123(R) (ASC 718)). However, an equity-linked financial instrument issued to investors to establish a market-based measure of the fair value of employee stock options is not within the scope of FAS 123(R) and therefore is subject to EITF 07-5(ASC 815).

The guidance is applicable to existing instruments and is effective for financial statements issued for fiscal years beginning after December 15, 2008, and interim periods within those fiscal years. Management is currently considering the effect of this EITF on financial statements for the year beginning July 1, 2009.

On January 12, 2009 FASB issued FSP EITF 99-20-01(ASC 325), “Amendment to the Impairment Guidance of EITF Issue No. 99-20”. This FSP amends the impairment guidance in EITF Issue No. 99-20(ASC 325), “Recognition of Interest Income and Impairment on Purchased Beneficial Interests and Beneficial Interests That Continue to be Held by a Transferor in Securitized Financial Assets,” to achieve more consistent determination of whether an other-than-temporary impairment has occurred. The FSP also retains and emphasizes the objective of an other-than-temporary impairment assessment and the related disclosure requirements in FASB Statement No. 115(ASC 320), “Accounting for Certain Investments in Debt and Equity Securities”, and other related guidance. The FSP is shall be effective for interim and annual reporting periods ending after December 15, 2008, and shall be applied prospectively.  Retrospective application to a prior interim or annual reporting period is not permitted. The Company does not believe this pronouncement will impact its financial statements.

 

NOTE 4 – EARNINGS/(LOSS) PER SHARE:

 

“Earnings per share” is calculated in accordance with the Statement of Financial Accounting Standards No. 128 (SFAS No. 128)(ASC 260), “Earnings per share”.  Basic net income per share is based upon the weighted average number of common shares outstanding. Diluted net income per share is based on the assumption that all dilutive convertible shares and stock options were converted or exercised.  Dilution is computed by applying the treasury stock method.  Under this method, options and warrants are assumed to be exercised at the beginning of the period (or at the time of issuance, if later), and as if funds obtained thereby were used to purchase common stock at the average market price during the period.

 

Page 8

---

 

 The following is a reconciliation of the numerators and denominators of the basic and diluted earnings (loss) per share computations:

For the three months ended September 30, 2009		Net Loss				Shares				Per Share
Basic loss per share:		$	(263,917	)			31,636,379			$	(0.01	)
Dividend to preferred shareholders			-
Net income available to common shareholders
Effect of dilutive securities
Stock options							-
Warrants							-
Convertible preferred shares							-
Diluted loss per share		$	(263,917	)			31,636,379			$	(0.01	)
For the three months ended September 30, 2008		Net Income				Shares				Per Share
Basic earnings per share:		$	1,022,966				26,307,175			$	0.04
Dividend to preferred shareholders			33,876
Net income available to common shareholders
Effect of dilutive securities
Stock options							853,766
Warrants							519,745
Convertible preferred shares							348,756
Diluted earnings per share		$	1,056,842				28,029,442			$	0.04

 

NOTE 5 – OTHER COMPREHENSIVE INCOME & FOREIGN CURRENCY:

 

SFAS 130(ASC 220) requires unrealized gains and losses on the Company’s available for sale securities, currency translation adjustments, and minimum pension liability, which prior to adoption were reported separately in stockholders’ equity, to be included in other comprehensive income.  The accounts of NetSol UK and NTE use the British Pound; NetSol PK, Connect, Omni, and EI use Pakistan Rupees; and Abraxas uses the Australian dollar as the functional currencies.  NetSol Technologies, Inc., and subsidiary, NTNA, use the U.S. dollar as the functional currency.  Assets and liabilities are translated at the exchange rate on the balance sheet date, and operating results are translated at the average exchange rate throughout the period.  Accumulated translation losses are classified as an item of accumulated other comprehensive loss in the stockholders’ equity section of the consolidated balance sheet were $7,215,261 and $6,899,397 as of September 30, 2009 and June 30, 2009 respectively. During the three months ended September 30, 2009 and 2008, comprehensive loss in the consolidated statements of operations included translation loss of $315,864 and $2,895,310, respectively.

 

NOTE 6 - OTHER CURRENT ASSETS

 

Other current assets consist of the following:

 

		As of  September 30, 2009				As of  June 30, 2009
Prepaid Expenses		$	221,816			$	316,437
Advance Income Tax			343,467				262,703
Employee Advances			83,190				18,698
Security Deposits			178,340				173,095
Advance Rent			46,410				261,993
Tender Money Receivable			97,792				294,211
Other Receivables			679,337				527,959
Other Assets			392,309				452,150
Total		$	2,042,661			$	2,307,246

 

Page 9

---

 

NOTE 7 - PROPERTY AND EQUIPMENT

Property and equipment, net, consist of the following:

		As of September 30,				As of June 30,
		2009				2009
Office furniture and equipment		$	1,016,421			$	1,069,156
Computer equipment			6,895,321				6,975,575
Assets under capital leases			2,038,740				2,058,075
Building			2,386,476				2,446,564
Land			1,430,580				1,466,601
Capital work in progress			775,766				756,945
Autos			302,558				308,925
Improvements			167,473				170,973
Subtotal			15,013,335				15,252,814
Accumulated depreciation			(6,307,956	)			(6,066,651	)
		$	8,705,379			$	9,186,163

For the three months ended September 30, 2009 and 2008, fixed asset depreciation expense totaled $372,872 and $402,949 respectively.  Of these amounts, $214,760 and $272,266 respectively, are reflected as part of cost of goods sold.

 

NOTE 8 - INTANGIBLE ASSETS:

 

Intangible assets consist of product licenses, renewals, enhancements, copyrights, trademarks, trade names, customer lists and goodwill.  The Company evaluates intangible assets, goodwill and other long-lived assets for impairment, at least on an annual basis and whenever events or changes in circumstances indicate that the carrying value may not be recoverable from its estimated future cash flows.  Recoverability of intangible assets, other long-lived assets and, goodwill is measured by comparing their net book value to the related projected undiscounted cash flows from these assets, considering a number of factors including past operating results, budgets, economic projections, market trends and product development cycles. If the net book value of the asset exceeds the related undiscounted cash flows, the asset is considered impaired, and a second test is performed to measure the amount of impairment loss.  Potential impairment of goodwill has been evaluated in accordance with SFAS No. 142(ASC 350).

 

As part of intangible assets, the Company capitalizes certain computer software development costs in accordance with SFAS No. 86(ASC 985), “Accounting for the Costs of Computer Software to be Sold, Leased, or Otherwise Marketed.” Costs incurred internally to create a computer software product or to develop an enhancement to an existing product are charged to expense when incurred as research and development expense until technological feasibility for the respective product is established.  Thereafter, all software development costs are capitalized and reported at the lower of unamortized cost or net realizable value.  Capitalization ceases when the product or enhancement is available for general release to customers.

 

The Company makes on-going evaluations of the recoverability of its capitalized software projects by comparing the amount capitalized for each product to the estimated net realizable value of the product.  If such evaluations indicate that the unamortized software development costs exceed the net realizable value, the Company writes off the amount by which the unamortized software development costs exceed net realizable value.  Capitalized and purchased computer software development costs are being amortized ratably based on the projected revenue associated with the related software or on a straight-line basis over three years, whichever method results in a higher level of amortization.

 

Page 10

---

 

 

Product licenses and customer lists were comprised of the following:

 

		Product Licenses				Customer Lists				Total
Intangible assets - June 30, 2008 - cost		$	18,992,284			$	5,451,094			$	24,443,378
Additions			6,050,047				352,963				6,403,010
Effect of translation adjustment			(1,880,317	)			-				(1,880,317	)
Accumulated amortization			(9,359,407	)			(4,460,038	)			(13,819,445	)
Net balance - June 30, 2009 (Audited)		$	13,802,607			$	1,344,019			$	15,146,626
Intangible assets - June 30, 2009 - cost		$	25,042,331			$	5,804,057			$	30,846,388
Additions			1,618,223				-				1,618,223
Effect of translation adjustment			(2,260,500	)			-				(2,260,500	)
Accumulated amortization			(9,766,955	)			(4,651,347	)			(14,418,302	)
Net balance - September 30, 2009 (Unaudited)		$	14,633,099			$	1,152,710			$	15,785,809
Amortization expense:
Quarter ended September 30, 2009		$	446,685			$	191,309			$	637,994
Quarter ended September 30, 2008		$	454,924			$	173,661			$	628,585

The above amortization expense includes amounts in “Cost of Goods Sold” for capitalized software development costs of $283,744 and $279,060 for the quarters ended September 30, 2009 and 2008, respectively.

At September 30, 2009 and 2008, product licenses, renewals, enhancements, copyrights, trademarks, and tradenames, included unamortized software development and enhancement costs of $9,835,661 and $6,615,515, respectively, as the development and enhancement is yet to be completed.  Software development amortization expense was $446,685 and $279,060 for the quarters ended September 30, 2009 and 2008, respectively.

 

Amortization expense of intangible assets over the next five years is as follows:

 

		FISCAL YEAR ENDING
Asset		9/30/10				9/30/11				9/30/12				9/30/13				9/30/14				TOTAL
Product Licences		$	1,570,675			$	990,568			$	894,308			$	857,791			$	371,504			$	4,684,846
Customer Lists			765,236				387,474				-				-				-				1,152,710
		$	2,335,911			$	1,378,042			$	894,308			$	857,791			$	371,504			$	5,837,556

 

There were no impairments of the goodwill asset during the periods ended September 30, 2009 and 2008.

NOTE 9 – OTHER ASSETS – LONG TERM

During the fiscal year ended June 30, 2009, our North American operations moved its location from Burlingame to Emeryville. As part of the lease agreement, the Company was required to pay two months of rental payments as a security deposit valued at $155,880. The security deposit was utilized by the landlord against non-payment of rent by the Company and there was no balance outstanding as on September 30, 2009.

 

Page 11

---

 

NOTE 10 - ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses consist of the following:

		As of  September 30, 2009				As of  June 30, 2009
Accounts Payable		$	1,562,404			$	1,654,974
Accrued Liabilities			2,669,378				1,757,282
Accrued Payroll			149,991				8,152
Accrued Payroll Taxes			325,154				487,180
Interest Payable			352,818				985,911
Deferred Revenues			13,357				16,388
Taxes Payable			104,296				196,379
Total		$	5,177,398			$	5,106,266

 

NOTE 11 - DEBTS

 

A)  LOANS AND LEASES PAYABLE

 

Notes payable consist of the following:

 

		Balance at				Current				Long-Term
Name		September 30, 2009				Maturities				Maturities
Habib Bank Line of Credit		$	5,507,231			$	5,507,231			$	-
Bank Overdraft Facility			308,483				308,483				-
HSBC Loan			254,054				254,054				-
Term Finance Facility			1,199,185				149,898				1,049,287
Subsidiary Capital Leases			1,525,551				551,723				973,828
		$	8,794,504			$	6,771,389			$	2,023,115
		Balance at				Current				Long-Term
Name		June 30, 2009				Maturities				Maturities
D&O Insurance		$	31,288			$	31,288			$	-
E&O Insurance			22,656				22,656				-
Habib Bank Line of Credit			4,966,597				4,966,597				-
Bank Overdraft Facility			229,883				229,883				-
HSBC Loan			330,667				292,542				38,125
Term Finance Facility			1,229,379				153,672				1,075,707
Subsidiary Capital Leases			1,602,093				511,192				1,090,901
		$	8,412,563			$	6,207,830			$	2,204,733

 

In August 2007, the Company’s subsidiary, NetSol UK, entered into an agreement with HSBC Bank whereby the line of credit outstanding of £500,000 or approximately $796,100 was converted into a loan payable with a maturity of three years.  The interest rate is 7.5% with monthly payments of £15,558 or approximately $24,771. The Parent has guaranteed payment of the loan in the event the subsidiary should default on it. During the year ended June 30, 2009, £155,585 or approximately $307,384 was paid on the principal of this note and £27,784 or approximately $52,310 was paid in interest.  The loan outstanding as of June 30, 2009 was £200,162 or $330,667; of this amount $292,542 was classified as current maturities and $38,125 as long-term debt. During the quarter ended September 30, 2009, £40,600 or approximately $64,644 was paid on the principal of this note and £3,642 or approximately $5,979 was paid in interest. The loan outstanding as of September 30, 2009 was £159,562 or $254,054 which is classified as current maturities.

 

Page 12

---

 

In January 2009, the Company renewed its directors’ and officers’ (“D&O”) liability insurance for which the annual premium is $122,654.  The Company arranged financing with AIICO Inc. with a down payment of $30,828 with the balance to be paid in nine monthly installments of $10,475 each.  The balance owing as of June 30, 2009 and September 30, 2009 was $31,288 and $NIL.

 

In January 2009, the Company purchased an Errors and Omissions (“E&O”) liability insurance for an annual premium of $90,372.  The Company arranged financing with AFCO Credit Corporation with a down payment of $22,323 with the balance to be paid in nine monthly installments of $7,728 each.  The balance owing as of June 30, 2009 and September 30, 2009 was $22,656 and $NIL.

 

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.  Fiscal year end June 30, 2008 balance was $1,501,998.  During the year ended June 30, 2009, $3,683,769 was drawn down on this line of credit and $414,167 was repaid.  The interest rate on this account is variable and was 4.571% at June 30, 2009.  Interest paid during the year ended June 30, 2009 was $194,988 and the balance was $4,996,597.  During the quarter ended September 30, 2009, the Company increased the line of credit and an additional $2,617,881 was drawn down and $2,077,247 was repaid and $45,774 of interest was paid.  The interest rate as of September 30, 2009 was 3.71% and the balance was $5,507,231.

 

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 £200,000.  The interest rate is 3.25% per year over the Bank’s sterling Base Rate, which is currently 5%, for an effective rate of 8.25%. As of June 30, 2009, the subsidiary had used £139,154 or approximately $229,883.  During the quarter ended September 30, 2009, the subsidiary had made additional draws on this account and the balance was £193,746 or $308,483 approximately.

 

The Company’s Pakistan based subsidiary, NetSol Technologies Ltd., availed itself of a term finance facility from Askari bank to finance the construction of a new building. The total amount of the facility is Rs. 200,000,000 or approximately $2,398,369.  The Interest rate is 3.5% above the six months Karachi Inter Bank Offering Rate.  As on June 30, 2009, the subsidiary has used Rs. 100,000,000 or approximately $1,229,379 of which $1,075,707 was shown as long term liabilities and the remainder of $153,672 as current maturity.  As of the quarter ended September 30, 2009, the Company has used Rs. 100,000,000 or approximately $1,199,185 of which $1,049,287 is shown as long term liabilities and the remainder of $149,898 as current maturity.

CAPITAL LEASE OBLIGATIONS

The Company leases various fixed assets under capital lease arrangements expiring in various years through 2014.  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 three months ended September 30, 2009 and 2008.

 

Page 13

---

 

Following is the aggregate minimum future lease payments under capital leases as of September 30, 2009:

		As of September 30, 2009				As of June 30, 2009
Minimum Lease Payments
							-
Due FYE 9/30/10			678,965			$	545,992
Due FYE 9/30/11			471,029				505,004
Due FYE 9/30/12			331,542				432,545
Due FYE 9/30/13			193,351				201,490
Due FYE 9/30/14			83,407				176,512
Total Minimum Lease Payments			1,758,295				1,861,543
Interest Expense relating to future periods			(232,744	)			(259,450	)
Present Value of minimum lease payments			1,525,551				1,602,093
Less:  Current portion			(551,723	)			(511,192	)
Non-Current portion		$	973,828			$	1,090,901

Following is a summary of fixed assets held under capital leases:

 

		As of September 30, 2009				As of June 30, 2009
Computer Equipment and Software		$	599,120			$	607,394
Furniture and Fixtures			834,993				733,277
Vehicles			302,411				310,021
Building Equipment			302,216				407,383
Total			2,038,740				2,058,075
Less:  Accumulated Depreciation			(529,922	)			(443,992	)
Net		$	1,508,818			$	1,614,083

 

B)  LOANS PAYABLE- BANK

 

The Company’s Pakistan subsidiary, NetSol Technologies Ltd., has a loan with a bank, secured by the Company’s assets.  The note consists of the following:

For the three months ended September 30, 2009:
TYPE OF		MATURITY		INTEREST				BALANCE
LOAN		DATE		RATE				USD
Export Refinance		Every 6 months			7.50	%		$	2,398,369
Total								$	2,398,369

For the year ended June 30, 2009:
TYPE OF		MATURITY		INTEREST				BALANCE
LOAN		DATE		RATE				USD
Export Refinance		Every 6 months			7.50	%		$	2,458,757
Total								$	2,458,757

Page 14

---

 

C)  OTHER PAYABLE – ACQUISITION

McCue Systems – (now NetSol Technologies North America Inc.)

As of September 30, 2009, Other Payable – Acquisition consists of total payments of $103,226 due to the shareholders of McCue Systems.

 

On June 30, 2006, the acquisition with McCue Systems, Inc. (“McCue”) closed (see Note 20).  As a result, the first installment consisting of $2,117,864 cash and 958,213 shares of the Company’s restricted common stock was recorded.  During the fiscal year ended June 30, 2007, $2,059,413 of the cash portion of was paid to the McCue shareholders and in July 2006 the stock was issued.  In June 2007, the second installment on the acquisition consisting of $903,955 in cash and 408,988 shares of the Company’s restricted common stock became due and was recorded.  In July and August 2007, $879,007 of the cash was paid.  In June 2008, the third and final installment became due, consisting of $762,816 in cash and 345,131 shares of the Company’s restricted common stock.  The cash portion is shown as “Other Payable – Acquisition” and the stock portion is shown in “Shares to be issued” on these consolidated financial statements. The balance at June 30, 2008 was $846,215.  Of this amount, $104,452 represents the few remaining McCue shareholders who had not been located as of the date of this report.  In July 2008, 335,604 of the shares were issued and $741,763 in cash was paid in July and August 2008.  In addition, during the quarter 554 shares and $1,225 was paid to a former McCue shareholder who was not previously located.

 

NOTE 12 – DIVIDEND PAYABLE

 

PREFERRED SHAREHOLDERS

 

The Company had issued Series A 7% Cumulative Convertible Preferred Stock under which dividends are payable (see Note 13). The dividend is to be paid quarterly, either in cash or stock at the Company’s election.  On August 18, 2009, the Company redeemed all outstanding shares of Preferred Stock (1,920 shares). Out of the dividend payable for the period ending June 30, 2009 an amount of $2,445 was still payable as on September 30, 2009.

NOTE 13 – CONVERTIBLE NOTES PAYABLE

On July 23, 2008, the Company entered into Convertible Notes with three investors with a total value of $6,000,000 (the “Convertible Notes”).  The Convertible Notes mature in 3 years and have an interest rate of 7% per annum that is payable semi-annually.  The note could be converted into common shares at a conversion rate of $3.00 per share.  The fair market value of the shares at the date of signing was $2.90; therefore, no beneficial conversion feature expense was recorded on the transaction.  No warrants were issued in connection with this note.  The Convertible Note contains full-ratchet anti-dilution protection.  However, despite this protection, at no time shall the Company issue shares as part of a conversion or other event contained in the Convertible Note where the resulting issuance would require issuance in violation of Nasdaq rules.

In January 2009, the Company entered into a waiver agreement (the “Waiver”) with holders of the Convertible Notes (the “Holders”) to modify the terms and conditions of the original note.  Under the Waiver, Holders waived their right to full-ratchet, anti-dilution protection as to strategic investors only for a period of 18 months from the date of the Waiver and permanently waived participation in future financings in consideration of a new conversion rate of $0.78 per common share and four equal quarterly cash installment payments from the Company of $250,000 each, beginning on January 2009.  Since this was an extinguishment of the existing contract, the Company accounted for beneficial conversion feature of $230,769 which is being amortized over the remaining life of the contract.  As of the quarter ended September 30, 2009, the amount of beneficial conversion feature amortized was $63,582 and the unamortized portion was $167,187. The Company accrued $1,000,000 under the Waiver as loss on extinguishment of debt in the fiscal year ended June 30, 2009.

The Convertible Notes entered into by and between the Company and the Holders includes certain conditions.  Specifically, the Convertible Notes do not permit interest to be paid in shares of common stock if, at the time the interest is due the Equity Conditions, as defined therein, are not met, or there has been an Event of Default.  In such instances, the Company must make cash interest payments.  So long as the principal is due, the Company may not, without prior approval of 75% of the Holders, incur indebtedness senior to the Holders.  A failure to follow this covenant would result in an Event of Default.  If an Event of Default occurs and is continuing with respect to any of the Notes, the Holder may declare all of the then outstanding Principal amount of this note and all other notes held by the Holder, including any interest due thereon, to be due and payable immediately.  In the event of such acceleration, the Notes held by the Holder (plus all accrued and unpaid interest, if any) and (2) the product of (A) the highest closing price for the five (5) trading days immediately preceding the Holder’s acceleration and (B) the Conversion Ratio.  In either case, the Company shall pay interest on such amount in cash at the Default Rate to the Holder if such amount is not paid within 7 days of the Holder’s request.  The remedies under this Note shall be cumulative.  Failure to comply with the terms of the Note, the Purchase Agreement and the Investor Rights Agreement may result in an Event of Default hereunder.  These notes carry anti-dilution clause and due to issuance of $2,000,000 notes at a conversion price of $0.63 in August 2009, the conversion price of these notes was also adjusted downwards to $0.63 resulting in arising of an additional beneficial conversion feature of $715,518. As on September 30, 2009, total amount amortized for these notes was $75,086.

 

Page 15

---

On August 14, 2009, one of the Holders of the Convertible Notes elected, pursuant to the terms therein to convert $200,000 worth of principal value of the notes into 317,460 shares of common stock.  This conversion reduced the total principal of the Convertible Notes to $5,800,000.  On October 12, 2009, three of the Holders of the Convertible Notes elected, pursuant to the terms therein to convert principal and interest due thereon into a total of 809,393 shares of common stock.  This conversion reduced the total principal of the Convertible Notes to $5,300,000.

On August 11, 2009, the Company entered into Convertible Notes with a principal value of $2,000,000, bearing interest at 9% per annum and convertible in one year at an initial conversion price of $0.63 per share (the “2009 Convertible Notes”).  The Convertible Notes are with the same two accredited investors who were the remaining Series A 7% Cumulative Convertible Preferred Stockholders.  The proceeds of the 2009 Convertible Notes were used exclusively for the  redemption of the Series A 7% Cumulative Convertible Preferred Stockholders. The company accounted for beneficial conversion feature of $1,428,571 which will be amortized over the life of the contract. As on September 30, 2009, total amount amortized for these notes was $199,609. Both of these convertible notes are recorded as net of unamortized beneficial conversion feature of $2,036,582 at September 30, 2009.

During the quarter ended September 30, 2009, interest was accrued in the amount of $158,064 on these Convertible Notes and the amount of $25,500 on the 2009 Convertible Notes.

NOTE 14 - STOCKHOLDERS’ EQUITY:

 

EQUITY TRANSACTIONS

 

PREFERRED STOCK

 

On October 30, 2006, the convertible notes payable (see note 12) were converted into 5,500 shares of Series A 7% Cumulative Convertible Preferred Stock.  The preferred shares are valued at $1,000 per share or $5,500,000.  The preferred shares are convertible into common stock at a rate of $1.65 per common share.  The total shares of common stock that can be issued under these Series A Preferred Stock is 3,333,333.  On January 19, 2007, the Form S-3 statement to register the underlying common stock and related dividends became effective.  As of June 30, 2008 a total of 3,580 of the preferred shares had been converted into 2,169,694 shares of the Company’s common stock.  On August 18, 2009, the Company redeemed all outstanding shares of Preferred Stock (1,920 shares) of the Series A 7% Cumulative Convertible Preferred Stock. As of September 30, 2009, there were no shares of preferred stock outstanding.

PRIVATE PLACEMENTS

From April to July 11, 2009, the Company sold a total of 5,309,929 shares to unrelated employees under the Employee Stock Purchase Agreement approved by the Board on April 9, 2009. Pursuant to the terms of the Stock Purchase Agreement, only unregistered shares of stock were sold at a discount from the market price as of the board approval date of $0.20 per share.  The agreements were subsequently amended to adjust the issue price at the closing bid price on the date before the agreement is fully executed with each employee. To accomplish this, the employees who had already purchased the shares were given the option to either adjust the consideration by decreasing the number of shares purchased to match the adjusted issue price, or by paying more money.  As a result of the adjustment a total of $1,866,100 would be due based on the shareholders elected adjustment.

OPTIONS AND WARRANTS EXERCISED

During the quarter ended September 30, 2009, the Company issued 123,000 shares of its common stock against the exercise of options in previous quarters valued at $52,360. No options were exercised in this quarter.

 

Page 16

---

During the quarter ended September 30, 2009, the Company did not issue any shares of its common stock for the exercise of warrants.

SERVICES, ACCRUED EXPENSES, AND PAYABLES

In July 2009, a total of 20,000 shares of restricted common stock were issued for services rendered to the independent members of the Board of Directors as part of their board compensation.  The issuances were approved by both the compensation committee and the board of directors.  These shares were issued in reliance on exemptions from registration available under Regulation S and D of the Securities Act of 1933, as amended.

In August 2009, one of the holders of our $6 million convertible note converted $200,000 worth of principal from the note into 317,460 shares of common stock all according to the terms of the original note.

In August 2009, a total of 361,931 shares of restricted common stock were issued to 3 consultants in exchange for services to the Company. These shares were valued at the fair market value of $162,419, pursuant to ASC 505-50."

In August 2009, two employees were issued 12,500 shares each as required according to the terms of their employment agreements.  An additional 25,000 shares of restricted common stock was issued to another employee as part of his employment agreement with the Company.  Each employee is an accredited investor.    These shares were issued in reliance on an exemption from registration under Regulation D of the Securities Act of 1933, as amended.

STOCK SUBSCRIPTION RECEIVABLE

Stock subscription receivable represents stock options exercised and issued that the Company has not yet received the payment from the purchaser as they were in processing when the quarter ended.

The balance at June 30, 2009 was $808,870. During the quarter ended September 30, 2009, $158,906 was collected and $1,866,100 of new receivables were issued.  The balance at September 30, 2009 was $2,516,063.

TREASURY STOCK

On March 24, 2008, the Company announced that it had authorized a stock repurchase program permitting the Company to repurchase up to 1,000,000 of its shares of common stock over the next 6 months. The shares are to be repurchased from time to time in open market transactions or privately negotiated transactions in the Company's discretion.  During the year ended June 30, 2008, the Company had repurchased a total of 13,600 shares on the open market valued at $25,486.  The balance as of June 30, 2008 was $35,681.  In September 2008, the stock repurchase plan was extended an additional 6 months.  During the year ended June 30, 2009, the Company purchased an additional 208,900 shares on the open market valued at $360,328.  The balance as of June 30, 2009 and September 30, 2009 was $396,008.  The stock repurchase plan expired on March 24, 2009.

 

Page 17

---

 

COMMON STOCK PURCHASE WARRANTS AND OPTIONS

From time to time, the Company issues options and warrants as incentives to employees, officers and directors, as well as to non-employees.

Common stock purchase options and warrants consisted of the following as of September 30, 2009:

 

										Aggregated
						Exercise				Intrinsic
		# shares				Price				Value
Options:
Outstanding and exercisable, June 30, 2008			6,072,425			$0.75 to $5.00				$	1,717,608
Granted			2,351,500			$0.30 to $1.65
Exercised			(717,008	)		$0.30 to $2.50
Expired			-
Outstanding and exercisable, June 30, 2009			7,706,917			$0.30 to $5.00				$	-
Granted			-
Exercised			-
Expired			-
Outstanding and exercisable, September 30, 2009			7,706,917			$0.30 to $5.00				$	558,718
Warrants:
Outstanding and exercisable, June 30, 2008			1,992,314			$1.65 to $3.70				$	1,206,095
Granted			-
Exercised			(51,515	)		$1.93
Expired			(163,182	)		$2.20 to $3.30
Outstanding and exercisable, June 30, 2009			1,777,617			$1.65 to $3.70				$	-
Granted			1,226,552			$0.63
Exercised			-
Expired			(288,980	)		$3.30
Outstanding and exercisable, September 30, 2009			2,715,189			$0.63 to $3.70				$	654,167

 

Page 18

---

 

 

Following is a summary of the status of options and warrants outstanding at September 30, 2009:

 

Exercise Price		Number Outstanding and Exercisable				Weighted Average Remaining Contractual Life				Weighted Ave Exericse Price
OPTIONS:
$0.01 - $0.99			1,806,000				9.22				0.65
$1.00 - $1.99			2,045,917				5.82				1.88
$2.00 - $2.99			3,055,000				5.53				2.69
$3.00 - $5.00			800,000				4.55				4.24
Totals			7,706,917				6.37				2.16
WARRANTS:
$1.00 - $1.99			2,702,689				2.56				0.94
$3.00 - $5.00			12,500				2.00				3.70
Totals			2,715,189				2.56				0.96

 

Options:

 

During the quarter ended September 30, 2008, the Company granted 100,000 options to an employee with an exercise price of $1.65 per share and an expiration date of 3 months, vesting immediately. Using the Black-Scholes method to value the options, the Company recorded $89,700 in compensation expense for these options in quarter ended September 30, 2008.

The Black-Scholes option pricing model used the following assumptions:

Risk-free interest rate	7.0%
Expected life	0.25 years
Expected volatility	106%

 

Warrants:

Due to anti-dilutive and  fully ratchet clauses, the company had to adjust warrant exercise price of two of the warrant holders resulting in increase in their number of warrants by 1,226,552 during the quarter ended September 30, 2009

 NOTE 15 – SEGMENT AND GEOGRAPHIC AREAS>

The Company has identified three global regions or segments for its products and services; North America, Europe, and Asia-Pacific.  Our reportable segments are business units located in different global regions. Each business unit provides similar products and services; license fees for leasing and asset-based software, related maintenance fees, and implementation and IT consulting services.  Separate management of each segment is required because each business unit is subject to different operational issues and strategies due to their particular regional location.  We account for intracompany sales and expenses as if the sales or expenses were to third parties and eliminate them in the consolidation.  The following table presents a summary of operating information and certain balance sheet information for the three months ended September 30:

 

Page 19

---

 

		2009				2008
Revenues from unaffiliated customers:
North America		$	1,723,954			$	1,552,709
Europe			929,794				1,637,106
Asia - Pacific			4,968,325				6,111,152
Consolidated		$	7,622,073			$	9,300,967
Operating income (loss):
Corporate headquarters		$	(1,185,258	)		$	(1,029,851	)
North America			314,244				33,973
Europe			(153,291	)			79,482
Asia - Pacific			2,170,491				2,044,834
Consolidated		$	1,146,186			$	1,128,438
Net income (loss) after taxes and before non-controlling interest:
Corporate headquarters		$	(1,731,335	)		$	(1,235,346	)
North America			277,087				24,808
Europe			(167,380	)			62,155
Asia - Pacific			2,466,686				3,834,986
Consolidated		$	845,058			$	2,686,603
Identifiable assets:
Corporate headquarters		$	17,597,076			$	20,668,792
North America			2,969,145				3,200,402
Europe			3,373,229				6,267,986
Asia - Pacific			40,077,357				38,145,734
Consolidated		$	64,016,807			$	68,282,914
Depreciation and amortization:
Corporate headquarters		$	355,016			$	350,598
North America			135,198				92,891
Europe			152,590				187,322
Asia - Pacific			368,062				400,722
Consolidated		$	1,010,866			$	1,031,533
Capital expenditures:
Corporate headquarters		$	-			$	1,019
North America			6,168				4,867
Europe			7,428				54,172
Asia - Pacific			81,564				870,000
Consolidated		$	95,160			$	930,058

 

Net revenues by our various products and services provided are as follows:

		For the Three Months
		Ended September 30,
		2009				2008
Licensing Fees		$	2,551,593			$	2,529,808
Maintenance Fees			1,807,716				1,593,734
Services			3,262,764				5,177,425
Total		$	7,622,073			$	9,300,967

 

Page 20

---

 

NOTE 16 – NON-CONTROLLING INTEREST

 

The Company had non-controlling interests in several of its subsidiaries.  The balance of the minority interest consists of the following:

SUBSIDIARY		MIN INT BALANCE AT 9/30/09				MIN INT BALANCE AT 6/30/09
PK Tech		$	5,836,063			$	5,128,185
NetSol-Innovation			1,282,431				1,235,805
Connect			11,604				19,320
Total		$	7,130,098			$	6,383,310

 

NetSol PK

In August 2005, the Company’s wholly-owned subsidiary, NetSol Technologies (Pvt), Ltd. (“NetSol PK”) became listed on the Karachi Stock Exchange in Pakistan.  The Initial Public Offering (“IPO”) sold 9,982,000 shares of the subsidiary to the public thus reducing the Company’s ownership by 28.13%.  During the quarter ended September 30, 2007, the Company was notified by an affiliate party that they had sold their shares; therefore, the adjusted minority ownership was increased to 37.21%.  Net proceeds of the IPO were $4,890,224.  As a result of the IPO, the Company is required to show the non-controlling interest of the subsidiary on the accompanying consolidated financial statements.

For the quarters ended September 30, 2009 and 2008, the subsidiary had net income of $2,256,687 and $3,252,708, of which $1,013,729 and $1,359,239, respectively, was recorded against the non-controlling interest.  The balance of the non-controlling interest at September 30, 2009 was $5,836,063.

On May 18 2007, the subsidiary’s board of directors authorized a 15% stock bonus dividend to all its stockholders as of that date.  The net value of shares issued to minority holders was $345,415. On October 19, 2007, the subsidiary’s board of directors authorized a 22% stock bonus dividend to all its stockholders as of that date.  The net value of shares issued to minority holders was $545,359. On April 11, 2008, the subsidiary’s board of directors authorized a 20% stock bonus dividend to all its stockholders as of that date.  The net value of shares issued to minority holders was $615,335.

In February 2008, the Company sold 948,100 shares of its ownership in NetSol PK on the open market with a value of $1,765,615.   A net gain of $1,240,808 was recorded as “Other Income” on these consolidated financial statements.  As a result of the sale, the Company’s ownership in the subsidiary decreased from 62.79% to 58.68% and the non-controlling interest percentage increased to 41.32%.

In April, 2009, NetSol PK issued 6,223,209 ordinary shares to the company against settlement of loan amounting to $1,879,672 provided by the company.

In May/ June 2009, the Company sold 3,132,255 shares of its ownership in NetSol PK in the open market with a value of $558,536. A net gain of $351,522 was recorded as “Other Income” on these consolidated financial statements.  As a result of the sale, the Company’s ownership in the subsidiary decreased from 58.68% to 57.96% and the non-controlling interest percentage increased to 42.04%.

NetSol-Innovation (formerly known as NetSol-TiG):

In December 2004, NetSol forged a new and a strategic relationship with a UK based public company TIG Plc. A new Joint Venture was signed by the two companies to create a new company, TiG NetSol Pvt Ltd., during the current year the name was changed to NetSol-Innovation (Private) Limited, (“Extended Innovation”), with 50.1% ownership by NetSol Technologies, Inc. and 49.9% ownership by TiG (now Innovation Group).  The agreement anticipates Innovation Group’s technology business to be outsourced to NetSol’s offshore development facility.

 

Page 21

---

During year ended June 30, 2005, the Company invested $253,635 and Innovation Group invested $251,626 and the new subsidiary began operations during the quarter ended March 31, 2005.

For the quarters ended September 30, 2009 and 2008, the subsidiary had net income of $254,886 and $628,470, of which $104,493 & $276,511 respectively was recorded against non-controlling interest. The balance of the non-controlling interest at September 30, 2009 was $1,282,431.

On September 26, 2007, the subsidiary’s board of directors authorized a cash dividend of 100,000,000 Pakistan Rupees (“pkr”) or approximately $1,651,522.  Of this amount, the Company received 50,520,000 pkr or approximately $834,349 which has been invested in NetSol PK.  The net value to the minority holders was approximately $817,173 and was reflected on the consolidated financial statements. In October 2008, the subsidiary declared a cash dividend of 67,446,500 Pakistan Rupees (“pkr”) or approximately $874,817. Of this amount, the Company was due 34,073,972 pkr or approximately $441,958. The dividend was paid during the quarter ended December 31, 2008.  The amount attributable to the minority holders was approximately $432,859 and was reflected in the accompanying consolidated financial statements.

NetSol Connect:

In August 2003, the Company entered into an agreement with United Kingdom based Akhter Group PLC (“Akhter”).  Under the terms of the agreement, Akhter Group acquired 49.9 percent of the Company’s subsidiary; Pakistan based NetSol Connect PVT Ltd. (“Connect”), an Internet service provider (“ISP”), in Pakistan through the issuance of additional Connect shares.  As part of this Agreement, Connect changed its name to NetSol Akhter.  The partnership with Akhter Computers is designed to rollout connectivity and wireless services to the Pakistani national market.

As of June 30, 2005, a total of $751,356 had been transferred to Connect, of which $410,781 was from Akhter.  In June 2006, a total of $40,000 cash was distributed to each partner as a return of capital.

For the quarter ended September 30, 2009 and 2008, the subsidiary had net loss of $18,532 and $12,003, respectively, of which $9,247 and $5,989 respectively, was recorded against the non-controlling interest.  The balance of the non-controlling interest at September 30, 2009 was $11,604.

NOTE 17 - SUBSEQUENT EVENTS

There were 25,000 shares issued to former employee, Mitch Van Wye, on October 9, 2009, as part of his compensation package.

A total of 809,393 shares were issued to the Holders of the 2008 Convertible Note as part of their conversion of principal and interest on or about October 13, 2009.

Two employees exercised options to purchase 125,000 shares each, for a total of 250,000 shares pursuant to the terms of their option agreements.  The shares were issued on or about November 4, 2009.

 

Page 22

---

 

Item 2.        Management's Discussion and Analysis Or Plan Of Operation

 

The following discussion is intended to assist in an understanding of the Company's financial position and results of operations for the quarter ending September 30, 2009.

Forward-Looking Information

This report contains certain forward-looking statements and information relating to the Company that is based on the beliefs of its management as well as assumptions made by and information currently available to its management.  When used in this report, the words  "anticipate",  "believe",  "estimate", "expect",  "intend",  "plan", and similar expressions as they relate to the Company or its management, are intended to identify forward-looking statements.  These statements reflect management's current view of the Company with respect to future events and are subject to certain risks, uncertainties and assumptions.  Should any of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those described in this report as anticipated, estimated or expected.  The Company's realization of its business aims could be materially and adversely affected by any technical or other problems in, or difficulties with, planned funding and technologies, third party technologies which render the Company's technologies obsolete, the unavailability of required third party technology licenses on commercially reasonable terms, the loss of key research and development personnel, the inability or failure to recruit and retain qualified research and development personnel,  or the adoption of  technology  standards which are different  from  technologies  around  which the  Company's  business ultimately is built. The Company does not intend to update these forward-looking statements.

INTRODUCTION

NetSol Technologies, Inc. (“NetSol” or the “Company”) (NasdaqCM: NTWK) (NasdaqDubai: NTWK) is a worldwide provider of global business services and enterprise application solutions. NetSol uses its BestShoring® practices and highly-experienced resources in analysis, development, quality assurance, and implementation to deliver high-quality, cost-effective solutions. Organized into specialized practices, these product and services offerings includ