Item 2. Management’s Discussion and Analysis
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The
following discussion is intended to assist in an understanding of the Company’s financial position and results of operations for
the three months ended December 31, 2022. The following discussion should be read in conjunction with the information included within
our Annual Report on Form 10-K for the year ended June 30, 2022, and the Condensed Consolidated Financial Statements and notes thereto
included elsewhere in this Quarterly Report on Form 10-Q.
Our
website is located at www. netsoltech .com, and our investor relations website is located at https://ir.netsoltech.com . The
following filings are available through our investor relations website after we file with the SEC: Annual Reports on Form 10-K, Quarterly
Reports on Form 10-Q, and our Proxy Statements for our annual meetings of stockholders. These filings are also available for download
free of charge on our investor relations website. We also provide a link to the section of the SEC’s website at www.sec.gov
that has all of our public filings, including Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form
8-K, all amendments to those reports, our Proxy Statements and other ownership related filings. Further, a copy of this Quarterly Report
on Form 10-Q is located at the SEC’s Public Reference Room at 100 F Street, NE, Washington D.C. 20549. Information on the operation
of the Public Reference Room can be obtained by calling the SEC at 1-800-SEC-0330.
We
webcast our earnings calls and certain events we participate in or host with members of the investment community on our investor relations
website. Additionally, we provide notifications of news or announcements regarding our financial performance, including SEC filings,
investor events, press and earnings releases, and blogs as part of our investor relations website and on social media platforms linked
to our corporate website. Investors and others can receive notifications of new information posted on our investor relations website
by signing up for e-mail alerts. Further corporate governance information, including our committee charters and code of conduct, is also
available on our investor relations website at https://netsoltech.com/about-us . The content of our websites is not intended to
be incorporated by reference into this or in any other report or document we file with the SEC, and any references to our websites are
intended to be inactive textual references only.
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.
Business
Overview
NetSol
Technologies, Inc. (NasdaqCM: NTWK) is a worldwide provider of IT and enterprise software solutions. We believe that our solutions constitute
mission critical applications for clients, as they encapsulate end-to-end business processes, facilitating faster processing and increased
transactions.
Our
primary sources of revenues have been licensing, subscriptions, modification, enhancement and support of our suite of financial applications,
under the brand name NFS Ascent ® for leading businesses in the global finance and leasing space. With constant innovation
being a major part of NETSOL’s DNA, we have enabled NFS Ascent ® deployment on the cloud with several implementations
already live and some underway. This shift to the cloud will enable NETSOL’s new customers to opt for a subscription-based pricing
model rather than the traditional licensing model.
NETSOL’s
clients include blue chip organizations, Dow-Jones 30 Industrials, Fortune 500 manufacturers, financial institutions, global vehicle
manufacturers and enterprise technology providers, all of which are serviced by NETSOL’s strategically placed support and delivery
locations around the globe.
Page 33
Founded
in 1997, NetSol is headquartered in Los Angeles County, California. While the Company follows a global strategy for sales and delivery
of its portfolio of solutions and services, it continues to maintain regional offices in the following locations:
●
North
America
Los
Angeles Area
●
Europe
London
Metropolitan area and Horsham in the UK
●
Asia
Pacific
Lahore,
Karachi, Bangkok, Beijing, Shanghai, Jakarta and Sydney
NETSOL
believes that our strong technology solutions offer our customers a return on their investment and allows us to thrive in a hyper competitive
and mature global marketplace. Our solutions are bolstered by our people. NETSOL believes that people are the drivers of success; therefore,
we invest heavily in our hiring, training and retention of top-notch staff to ensure not only successful selling, but also the ongoing
satisfaction of our clients. Taken together, this “selling and attentive servicing” approach creates a distinctive advantage
for NETSOL and a unique value for its customers. NETSOL continues to underpin its proven and effective business model which is a combination
of careful cost arbitrage, subject matter expertise, domain experience, scalability and proximity with its global and regional customers.
Our
primary offerings include the following:
NFS
Ascent ®
NFS
Ascent ® , the Company’s next generation platform, offers a technologically advanced solution for the auto and equipment
finance and leasing industry. NFS Ascent’s ® architecture and user interfaces were designed based on the Company’s
collective experience with global Fortune 500 companies over the past 40 years combined with UX design concepts. The platform’s
framework allows auto captive and asset finance companies to rapidly transform legacy driven technology into a state-of-the-art IT and
business process environment. At the core of the NFS Ascent ® platform, is a lease accounting and contract processing engine,
which allows for an array of interest calculation methods, as well as robust accounting of multi-billion-dollar lease portfolios. NFS
Ascent ® , with its distributed and clustered deployment across parallel application and high-volume data servers, enables
finance companies to process voluminous data in a hyper speed environment. NFS Ascent ® has been developed using the latest
tools and technologies and its n-tier SOA architecture allows the system to greatly improve a myriad of areas including, but not limited
to, scalability, performance, fault tolerance and security. Our premier, next generation solution NFS Ascent ® is now also
available on the cloud via SaaS/subscription-based pricing. With swift, seamless deployments and easy scalability, it is an extremely
adaptive retail and wholesale platform for the global finance and leasing industry. This cloud-version of NFS Ascent ®
is offered via flexible, value-driven subscription-based pricing options without the need to pay any upfront license fees.
NFS
Digital
NFS
Digital is a combination of our core strengths, domain, and technology. Our insight into the evolving landscape along with our valuable
experience enables us to define sound digital transformation strategies and compliment them with smart digital solutions so our customers
always remain competitive and relevant to the dynamic environment. Our digital transformation solutions are extremely robust and can
be used with or without our core, next-gen solution (NFS Ascent ® ) to effectively augment and enhance our customer’s
ecosystem. NFS Digital includes Self-Point of Sale, Mobile Account, Mobile Point of Sale, Mobile Dealer, Mobile Auditor, Mobile Collector
and Mobile Field Investigator.
OTOZ
Otoz
Digital Auto Retail
Otoz
provides a white-labelled SaaS platform to OEMs, auto-captives, dealers and start-ups that helps them launch short and long-term on-demand
mobility models (car-share and car subscription) and digital retail in minimum time. Our white-label, turn-key platform helps dealers
to make the move into digital era by offering an end-to-end car buying experience completely online. Digital auto-retail is not a one-size-fits-all.
Otoz provides a flexible, configurable and scalable turn-key platform that helps define, launch and scale a variety of retail products
(finance, lease, buy, etc.). Otoz platform empowers dealers to compete in digital era by addressing a range of customer segments with
varied needs.
Page 34
Otoz
Ecosystem
The
Otoz powerful Application Program Interface (API) based architecture allows OEMs, auto-captives and dealerships to integrate with a plethora
of providers to offer an end-to-end Omni-channel digital car finance and lease experience. Out-of-the-box APIs by Otoz help dealers and
auto-captives connect with ecosystem partners which are crucial for running their auto retail business. It includes, finance and insurance
products, trade-in tools, fraud checks, CRM system, websites (Tier 1 – Tier 3), marketing toolkit, inventory feeds, Know Your Customers
(KYC), payment processors, and vehicle delivery providers amongst others. In addition, Otoz is equipped with smart lead generation and
product analytics capabilities. It empowers dealers with the capability to convert qualified leads and never lose contact with customers.
The product analytics capability allows us to improve the customer journey by addressing friction points, herein improving customer experience
and conversions – a win-win scenario for dealers and customers.
Otoz
Platform
A
fully digital, white label platform for lease, finance, and cash transactions that delivers a frictionless customer experience.
Otoz
platform consists of two components the Dealer Tool and the Customer Application (APP) of a Dealer Tool which provides for a myriad of
services including account creation, order management work queue, user roles and rights, tax configurator, customer KYC reports, vehicle
delivery scheduling, payment gateways and inventory management, finance and insurance products feed and prioritization, dealer fee management
and ecosystem APIs. The Customer App permits the dealer to work with the customer to get a vehicle via cash, finance or lease, manage
vehicle delivery and pick-up scheduling, buy finance and insurance products, buy accessories, paperless license checks, personalized
pricing, vehicle options, trade-in valuation, credit application and decision, paperless contracts and e-signing, digital payments and
a deal builder.
Other
Products
The
Company continues to support its North America and European legacy systems including LeasePak and LeaseSoft.
Highlights
Listed
below are a few of NetSol’s highlights for the quarter ended December 31, 2022:
● We
signed a new agreement with a tier 1 automotive company in the U.S. to implement and license
our Otoz mobility solution which will manage back-office operations for vehicle subscriptions.
● Otoz went live with its 37th dealer and now has dealers in 16 states.
● Our
sales pipeline continues to be strong with the addition of some new prospects who have registered
their interests in NFS Ascent®, digital, and legacy solutions across various regions
pushing the total pipeline size to approximately $250 million.
● We
effectively generated approximately $1.0 million by successfully implementing change requests
from various customers across multiple regions.
● The
organization successfully achieved ACE partnership status in cloud services domain by partnering
with Amazon Web Services (AWS). We anticipate that this partnership will help the business
grow its cloud services vertical over the coming periods.
● NetSol
achieved the first Go-Live milestone for the finance company of a leading Swedish bank by
effectively implementing its invoice factoring system.
Page 35
Management
has identified the following material trends affecting NetSol.
Positive
trends:
● According
to S&P Global Mobility, new vehicles sales globally are expected to reach 84 million
units in 2023 for a 5.6% increase. U.S. sales volumes are expected to reach approximately
15 million units, an estimated increase of 7% from the projected 2022 levels.
● Reduction
of the U.S. inflation rate over the last few months.
● The
elimination of travel related COVID-19 testing increases opportunities to meet face to face
with current and potential customers.
● NFS
Ascent ® SaaS offerings and major on-premise license offerings are gaining
traction in both mid and large size auto captives in the North American and European markets.
● The
auto and banking sectors continue momentum towards increased mobility and digital solutions
according to Forbes and Insider Intelligence 2022.
● Otoz
retail platform is showing a steady growth of interest from existing and new auto leasing
and Tier 1 companies in all of our markets.
● The
China Pakistan Economic Corridor (CPEC) investment, initiated by China, has exceeded $65
billion investment, from the originally planned $46 billion, in Pakistan energy and infrastructure
sectors.
● China’s
auto sector remains strong which includes government year-end incentives, with customers
requesting additional services reflecting the resilience of our offerings.
● There
has been an aggressive uptick in business development activities in the US and China.
● There
is a growing interest from long-time customers in upgrading from our legacy NFS solution
to Ascent ® .
Negative
trends:
● General
economic conditions in our geographic markets; geopolitical tensions, including trade wars,
tariffs and/or sanctions in geographic areas; Global pandemics, including COVID-19; and,
global conflicts or disasters that impact the global economy or one or more sectors of the
global economy.
● A
global recession fear impacts the future expansions and budgets in every country and every
sector.
● Continued
interest rate increases by the U.S. Federal Reserve Board in 2023 restricting buying power
for consumers.
● The
negative currency impact on our financial statements due to the devaluation of the Pakistan
Rupee and the British Pound Sterling in comparison to the US Dollar.
● Political,
monetary and economic challenges and higher inflation rate than other regional countries
impacting Pakistan exports.
● Inflation
and higher interest rates have greatly increased the cost of doing business, including salaries
and benefits worldwide, affecting profitability.
● War
and hostility between Russia and Ukraine continue to foster global uncertainty.
● The
decline by over 20% in 2022 of the U.S. markets including the NASDAQ index and the Russell
2000 index limiting access to capital markets.
● Working
from the office might not return to pre-pandemic levels which may affect employee collaboration
potentially lessening efficiency.
● The
Pakistan political environment will likely remain unsteady until new elections are called.
Page 36
CHANGES
IN FINANCIAL CONDITION
Quarter
Ended December 31, 2022 Compared to the Quarter Ended December 31, 2021
The
following table sets forth the items in our unaudited condensed consolidated statement of operations for the three months ended December
31, 2022 and 2021 as a percentage of revenues.
For the Three Months
Ended December 31,
2022
%
2021
%
Net Revenues:
License fees
$ 15,884
0.1 %
$ 1,955,331
12.6 %
Subscription and support
6,502,669
52.5 %
9,374,869
60.6 %
Services
5,871,805
47.4 %
4,142,762
26.8 %
Total net revenues
12,390,358
100.0 %
15,472,962
100.0 %
Cost of revenues:
Salaries and consultants
6,942,171
56.0 %
5,661,917
36.6 %
Travel
635,298
5.1 %
282,836
1.8 %
Depreciation and amortization
693,278
5.6 %
728,868
4.7 %
Other
977,148
7.9 %
1,156,754
7.5 %
Total cost of revenues
9,247,895
74.6 %
7,830,375
50.6 %
Gross profit
3,142,463
25.4 %
7,642,587
49.4 %
Operating expenses:
Selling and marketing
2,007,462
16.2 %
1,807,162
11.7 %
Depreciation and amortization
198,222
1.6 %
212,864
1.4 %
General and administrative
3,510,389
28.3 %
3,733,303
24.1 %
Research and development cost
472,904
3.8 %
235,390
1.5 %
Total operating expenses
6,188,977
49.9 %
5,988,719
38.7 %
Income (loss) from operations
(3,046,514 )
-24.6 %
1,653,868
10.7 %
Other income and (expenses)
Gain (loss) on sale of assets
5,048
0.0 %
(80,125 )
-0.5 %
Interest expense
(202,363 )
-1.6 %
(90,808 )
-0.6 %
Interest income
309,906
2.5 %
316,253
2.0 %
Gain (loss) on foreign currency exchange transactions
657,223
5.3 %
901,016
5.8 %
Share of net loss from equity investment
5,133
0.0 %
(79,818 )
-0.5 %
Other income (expense)
89,660
0.7 %
19,668
0.1 %
Total other income (expenses)
864,607
7.0 %
986,186
6.4 %
Net income (loss) before income taxes
(2,181,907 )
-17.6 %
2,640,054
17.1 %
Income tax provision
(220,056 )
-1.8 %
(201,506 )
-1.3 %
Net income (loss)
(2,401,963 )
-19.4 %
2,438,548
15.8 %
Non-controlling interest
309,037
2.5 %
(1,031,763 )
-6.7 %
Net income (loss) attributable to NetSol
$ (2,092,926 )
-16.9 %
$ 1,406,785
9.1 %
Net income (loss) per share:
Net income (loss) per common share
Basic
$ (0.19 )
$ 0.13
Diluted
$ (0.19 )
$ 0.13
Weighted average number of shares outstanding
Basic
11,270,199
11,244,539
Diluted
11,270,199
11,244,539
Page 37
A
significant portion of our business is conducted in currencies other than the U.S. dollar. We operate in several geographical regions
as described in Note 18 “Operating Segments” within the Notes to the Condensed Consolidated Financial Statements. Weakening
of the value of the U.S. dollar compared to foreign currency exchange rates generally has the effect of increasing our revenues but also
increasing our expenses denominated in currencies other than the U.S. dollar. Similarly, strengthening of the U.S. dollar compared to
foreign currency exchange rates generally has the effect of reducing our revenues but also reducing our expenses denominated in currencies
other than the U.S. dollar. We plan our business accordingly by deploying additional resources to areas of expansion, while continuing
to monitor our overall expenditures given the economic uncertainties of our target markets. In order to provide a framework for assessing
how our underlying businesses performed excluding the effect of foreign currency fluctuations, we compare the changes in results from
one period to another period using constant currency. In order to calculate our constant currency results, we apply the current period
results to the prior period foreign currency exchange rates. In the table below, we present the change based on actual results in reported
currency and in constant currency.
Favorable
Favorable
Total
(Unfavorable)
(Unfavorable)
Favorable
For the Three Months
Change in
Change due to
(Unfavorable)
Ended December 31,
Constant
Currency
Change as
2022
%
2021
%
Currency
Fluctuation
Reported
Net Revenues:
$ 12,390,358
100.0 %
$ 15,472,962
100.0 %
$ (871,575 )
$ (2,211,029 )
$ (3,082,604 )
Cost of revenues:
9,247,895
74.6 %
7,830,375
50.6 %
(3,496,455 )
2,078,935
(1,417,520 )
Gross profit
3,142,463
25.4 %
7,642,587
49.4 %
(4,368,030 )
(132,094 )
(4,500,124 )
Operating expenses:
6,188,977
49.9 %
5,988,719
38.7 %
(1,222,100 )
1,021,842
(200,258 )
Income (loss) from operations
$ (3,046,514 )
-24.6 %
$ 1,653,868
10.7 %
$ (5,590,130 )
$ 889,748
$ (4,700,382 )
Net
revenues for the three months ended December 31, 2022 and 2021 are broken out among the segments as follows:
2022
2021
Revenue
%
Revenue
%
North America
$ 1,597,852
12.9 %
$ 1,060,379
6.9
%
Europe
2,845,701
23.0 %
2,122,094
13.7
%
Asia-Pacific
7,946,805
64.1 %
12,290,489
79.4
%
Total
$ 12,390,358
100.0 %
$ 15,472,962
100.0
%
Revenues
License
fees
License
fees for the three months ended December 31, 2022 were $15,884 compared to $1,955,331 for the three months ended December 31, 2021 reflecting
a decrease of $1,939,447 with a decrease in constant currency of $1,939,167. During the three months ended December 31, 2021, we recognized
approximately $1,920,000 related to a new agreement with DTFS for the sale of both our legacy and Ascent product ® for
their new business segment in the Japanese and Australian markets.
Page 38
Subscription
and support
Subscription
and support fees for the three months ended December 31, 2022 were $6,502,669 compared to $9,374,869 for the three months ended December
31, 2021 reflecting a decrease of $2,872,200 with a decrease in constant currency of $1,717,959. The reason for the decrease in subscription
and support revenue is that in the three months ended December 31, 2021, we recorded a one-time post contract support revenue of approximately
$3,480,00 using the catch-up approach. Subscription and support fees begin once a customer has “gone live” with our product.
Subscription and support fees are recurring in nature, and we anticipate these fees to gradually increase as we implement both our NFS
legacy products and NFS Ascent ® .
Services
Services
income for the three months ended December 31, 2022 was $5,871,805 compared to $4,142,762 for the three months ended December 31, 2021
reflecting an increase of $1,729,043 with an increase in constant currency of $2,785,551. The increase is primarily due to services provided
for ongoing implementations plus additional change requests.
Gross
Profit
The
gross profit was $3,142.463, for the three months ended December 31, 2022 compared with $7,642,587 for the three months ended December
31, 2021. This is a decrease of $4,500,124 with a decrease in constant currency of $4,368,030. The gross profit percentage for the three
months ended December 31, 2022 also decreased to 25.4% from 49.4% for the three months ended December 31, 2021. The cost of sales was
$9,247,895 for the three months ended December 31, 2022 compared to $7,830,375 for the three months ended December 31, 2021 for an increase
of $1,417,520 and on a constant currency basis an increase of $3,496,455. As a percentage of sales, cost of sales increased from 50.6%
for the three months ended December 31, 2021 to 74.6% for the three months ended December 31, 2022.
Salaries
and consultant fees increased by $1,280,254 from $5,661,917 for the three months ended December 31, 2021 to $6,942,171 for the three
months ended December 31, 2022 and on a constant currency basis increased by $2,839,566. The increase is due to annual salary raises
and new hirings. As a percentage of sales, salaries and consultant expense increased from 36.6% for the three months ended December 31,
2021 to 56.0% for the three months ended December 31, 2022.
Travel
expense was $635,298 for the three months ended December 31, 2022 compared to $282,836 for the three months ended December 31, 2021 for
an increase of $352,462 with an increase in constant currency of $495,136. The increase in travel expense is due to the increase in travel
as countries begin lifting travel restrictions.
Depreciation
and amortization expense decreased to $693,278 compared to $728,868 for the three months ended December 31, 2021 or a decrease of $35,590
and on a constant currency basis an increase of $157,621.
Other
costs decreased to $977,148 for the three months ended December 31, 2022 compared to $1,156,754 for the three months ended December 31,
2021 or a decrease of $179,606 and on a constant currency basis an increase of $4,132.
Operating
Expenses
Operating
expenses were $6,188,977 for the three months ended December 31, 2022 compared to $5,988,719, for the three months ended December 31,
2021 for an increase of 3.3% or $200,258 and on a constant currency basis an increase of 20.4% or $1,222,100. As a percentage of sales,
it increased from 38.7% to 50.0%. The increase in operating expenses was primarily due to increases in selling expenses and research
and development costs offset by a decrease in general and administrative expenses.
Selling
expenses were $2,007,462 for the three months ended December 31, 2022 compared to $1,807,162, for the three months ended December 31,
2021 for an increase of $200,300 and on a constant currency basis an increase of $531,194.
Page 39
General
and administrative expenses were $3,510,389 for the three months ended December 31, 2022 compared to $3,733,303 at December 31, 2021
or a decrease of $222,914 or 6.0% and on a constant currency basis an increase of $303,647 or 8.1%. During the three months ended December
31, 2022, salaries decreased by approximately $22,012 and increased $327,696 on a constant currency basis, and other general and administrative
expenses decreased approximately $200,902 or decreased by $24,049 on a constant currency basis.
Research
and development cost was $472,904 for the three months ended December 31, 2022 compared to $235,390, for the three months ended December
31, 2021 for an increase of $237,514 and on a constant currency basis an increase of $357,628.
Income/Loss
from Operations
Loss
from operations was $3,046,514 for the three months ended December 31, 2022 compared to income from operations of $1,653,868 for the
three months ended December 31, 2021. This represents an increase in the loss of $4,700,382 with an increase in the loss of $5,590,130
on a constant currency basis for the three months ended December 31, 2022 compared with the three months ended December 31, 2021. As
a percentage of sales, loss from operations was 24.6% for the three months ended December 31, 2022 compared to income from operations
of 10.7% for the three months ended December 31, 2021.
Other
Income and Expense
Other
income was $864,607 for the three months ended December 31, 2022 compared to $986,186 for the three months ended December 31, 2021. This
represents a decrease of $121,579 with an increase of $88,885 on a constant currency basis. The decrease is primarily due to the foreign
currency exchange transactions. The majority of the contracts with NetSol PK are either in U.S. dollars or Euros; therefore, the currency
fluctuations will lead to foreign currency exchange gains or losses depending on the value of the PKR compared to the U.S. dollar and
the Euro. During the three months ended December 31, 2022, we recognized a gain of $657,223 in foreign currency exchange transactions
compared to $901,016 for the three months ended December 31, 2021. During the three months ended December 31, 2022, the value of the
U.S. dollar decreased 0.7% and the Euro increased 8.5%, compared to the PKR. During the three months ended December 31, 2021, the value
of the U.S. dollar and the Euro increased 3.8% and 1.6%, respectively, compared to the PKR.
Non-controlling
Interest
For
the three months ended December 31, 2022, the net loss attributable to non-controlling interest was $309,037, compared to net income
of $1,031,763 for the three months ended December 31, 2021. The decrease in non-controlling interest is primarily due to the decrease
in net income of NetSol PK.
Net
loss attributable to NetSol
The
net loss was $2,092,926 for the three months ended December 31, 2022 compared to net income of $1,406,785 for the three months ended
December 31, 2021. This is a decrease of $3,499,711 with a decrease of $4,142,007 on a constant currency basis, compared to the prior
year. For the three months ended December 31, 2022, net loss per share was $0.19 for basic and diluted shares compared to net income
per share of $0.13 for basic and diluted shares for the three months ended December 31, 2021.
Page 40
Six
Months Ended December 31, 2022 Compared to the Six Months Ended December 31, 2021
The
following table sets forth the items in our unaudited condensed consolidated statement of operations for the six months ended December
31, 2022 and 2021 as a percentage of revenues.
For the Six Months
Ended December 31,
2022
%
2021
%
Net Revenues:
License fees
$ 265,844
1.1 %
$ 1,966,047
6.8 %
Subscription and support
12,519,503
49.9 %
15,605,258
54.0 %
Services
12,311,130
49.1 %
11,322,418
39.2 %
Total net revenues
25,096,477
100.0 %
28,893,723
100.0 %
Cost of revenues:
Salaries and consultants
13,028,906
51.9 %
11,324,327
39.2 %
Travel
1,027,643
4.1 %
496,968
1.7 %
Depreciation and amortization
1,347,327
5.4 %
1,494,603
5.2 %
Other
2,298,141
9.2 %
2,492,215
8.6 %
Total cost of revenues
17,702,017
70.5 %
15,808,113
54.7 %
Gross profit
7,394,460
29.5 %
13,085,610
45.3 %
Operating expenses:
Selling and marketing
3,769,639
15.0 %
3,427,155
11.9 %
Depreciation and amortization
389,176
1.6 %
427,135
1.5 %
General and administrative
7,235,819
28.8 %
7,706,442
26.7 %
Research and development cost
942,531
3.8 %
510,620
1.8 %
Total operating expenses
12,337,165
49.2 %
12,071,352
41.8 %
Loss from operations
(4,942,705 )
-19.7 %
1,014,258
3.5 %
Other income and (expenses)
Gain (loss) on sale of assets
28,344
0.1 %
(190,725 )
-0.7 %
Interest expense
(323,973 )
-1.3 %
(191,821 )
-0.7 %
Interest income
741,763
3.0 %
759,386
2.6 %
Gain (loss) on foreign currency exchange transactions
1,972,928
7.9 %
2,185,164
7.6 %
Share of net loss from equity investment
5,133
0.0 %
(240,783 )
-0.8 %
Other income (expense)
91,980
0.4 %
22,697
0.1 %
Total other income (expenses)
2,516,175
10.0 %
2,343,918
8.1 %
Net income (loss) before income taxes
(2,426,530 )
-9.7 %
3,358,176
11.6 %
Income tax provision
(413,404 )
-1.6 %
(369,133 )
-1.3 %
Net income (loss)
(2,839,934 )
-11.3 %
2,989,043
10.3 %
Non-controlling interest
126,279
0.5 %
(1,394,289 )
-4.8 %
Net income (loss) attributable to NetSol
$ (2,713,655 )
-10.8 %
$ 1,594,754
5.5 %
Net income (loss) per share:
Net income (loss) per common share
Basic
$ (0.24 )
$ 0.14
Diluted
$ (0.24 )
$ 0.14
Weighted average number of shares outstanding
Basic
11,263,869
11,249,372
Diluted
11,263,869
11,249,372
Page 41
A
significant portion of our business is conducted in currencies other than the U.S. dollar. We operate in several geographical regions
as described in Note 18 “Operating Segments” within the Notes to the Condensed Consolidated Financial Statements. Weakening
of the value of the U.S. dollar compared to foreign currency exchange rates generally has the effect of increasing our revenues but also
increasing our expenses denominated in currencies other than the U.S. dollar. Similarly, strengthening of the U.S. dollar compared to
foreign currency exchange rates generally has the effect of reducing our revenues but also reducing our expenses denominated in currencies
other than the U.S. dollar. We plan our business accordingly by deploying additional resources to areas of expansion, while continuing
to monitor our overall expenditures given the economic uncertainties of our target markets. In order to provide a framework for assessing
how our underlying businesses performed excluding the effect of foreign currency fluctuations, we compare the changes in results from
one period to another period using constant currency. In order to calculate our constant currency results, we apply the current period
results to the prior period foreign currency exchange rates. In the table below, we present the change based on actual results in reported
currency and in constant currency.
Favorable
Favorable
Total
(Unfavorable)
(Unfavorable)
Favorable
For the Six Months
Change in
Change due to
(Unfavorable)
Ended December 31,
Constant
Currency
Change as
2022
%
2021
%
Currency
Fluctuation
Reported
Net Revenues:
$ 25,096,477
100.0 %
$ 28,893,723
100.0 %
$ 1,227,120
$ (5,024,366 )
$ (3,797,246 )
Cost of revenues:
17,702,017
70.5 %
15,808,113
54.7 %
(6,331,372 )
4,437,468
(1,893,904 )
Gross profit
7,394,460
29.5 %
13,085,610
45.3 %
(5,104,252 )
(586,898 )
(5,691,150 )
Operating expenses:
12,337,165
49.2 %
12,071,352
41.8 %
(2,525,894 )
2,260,081
(265,813 )
Income (loss) from operations
$ (4,942,705 )
-19.7 %
$ 1,014,258
3.5 %
$ (7,630,146 )
$ 1,673,183
$ (5,956,963 )
Net
revenues for the six months ended December 31, 2022 and 2021 are broken out among the segments as follows:
2022
2021
Revenue
%
Revenue
%
North America
$ 2,723,140
10.9 %
$ 1,990,613
6.9 %
Europe
5,093,036
20.3 %
5,394,993
18.7 %
Asia-Pacific
17,280,301
68.9 %
21,508,117
74.4 %
Total
$ 25,096,477
100.0 %
$ 28,893,723
100.0 %
Revenues
License
fees
License
fees for the six months ended December 31, 2022 were $265,844 compared to $1,966,047 for the six months ended December 31, 2021 reflecting
a decrease of $1,700,203 with a decrease in constant currency of $1,625,032. During the six months ended December 31, 2022, we recognized
approximately $188,000 related to a new agreement with the Government of Khyber Pakhtunkhwa for the sale of our Ascent ®
product. During the six months ended December 31, 2021, we recognized approximately $1,920,000 related to a new agreement with DTFS for
the sale of both our legacy and Ascent product ® for their new business segment in the Japanese and Australian markets.
Page 42
Subscription
and support
Subscription
and support fees for the six months ended December 31, 2022 were $12,519,503 compared to $15,605,258 for the six months ended December
31, 2021 reflecting a decrease of $3,085,755 with a decrease in constant currency of $686,454. The reason for the decrease in subscription
and support revenue is that in the six months ended December 31, 2021, we recorded a one-time post contract support revenue of approximately
$3,480,000 using the catch-up approach. Subscription and support fees begin once a customer has “gone live” with our product.
Subscription and support fees are recurring in nature, and we anticipate these fees to gradually increase as we implement both our NFS
legacy products and NFS Ascent ® .
Services
Services
income for the six months ended December 31, 2022 was $12,311,130 compared to $11,322,418 for the six months ended December 31, 2021
reflecting an increase of $988,712 with an increase in constant currency of $3,538,606. The increase is primarily due to services provided
for ongoing implementations plus additional change requests.
Gross
Profit
The
gross profit was $7,394,460, for the six months ended December 31, 2022 compared with $13,085,610 for the six months ended December 31,
2021. This is a decrease of $5,691,150 with a decrease in constant currency of $5,104,252. The gross profit percentage for the six months
ended December 31, 2022 also decreased to 29.5% from 45.3% for the six months ended December 31, 2021. The cost of sales was $17,702,017
for the six months ended December 31, 2022 compared to $15,808,113 for the six months ended December 31, 2021 for an increase of $1,893,904
and on a constant currency basis an increase of $6,331,372. As a percentage of sales, cost of sales increased from 54.7% for the six
months ended December 31, 2021 to 70.5% for the six months ended December 31, 2022.
Salaries
and consultant fees increased by $1,704,579 from $11,324,327 for the six months ended December 31, 2021 to $13,028,906 for the six months
ended December 31, 2022 and on a constant currency basis increased by $4,910,006. The increase is due to annual salary raises and new
hirings. As a percentage of sales, salaries and consultant expense increased from 39.2% for the six months ended December 31, 2021 to
51.9% for the six months ended December 31, 2022.
Travel
expense was $1,027,643 for the six months ended December 31, 2022 compared to $496,968 for the six months ended December 31, 2021 for
an increase of $530,675 with an increase in constant currency of $787,416. The increase in travel expense is due to the increase in travel
as countries begin lifting travel restrictions.
Depreciation
and amortization expense decreased to $1,347,327 compared to $1,494,603 for the six months ended December 31, 2021 or a decrease of $147,276
and on a constant currency basis an increase of $278,982.
Other
costs decreased to $2,298,141 for the six months ended December 31, 2022 compared to $2,492,215 for the six months ended December 31,
2021 or a decrease of $194,074 and on a constant currency basis an increase of $354,968. The increase on a constant currency basis is
mainly due to increases in computer costs.
Operating
Expenses
Operating
expenses were $12,337,165 for the six months ended December 31, 2022 compared to $12,071,352, for the six months ended December 31, 2021
for an increase of 2.2% or $265,813 and on a constant currency basis an increase of 9.3% or $2,525,894. As a percentage of sales, it
increased from 41.8% to 49.2%. The increase in operating expenses was primarily due to increases in selling expenses and research and
development costs offset by a decrease in general and administrative expenses.
Selling
expenses were $3,769,639 for the six months ended December 31, 2022 compared to $3,427,155, for the six months ended December 31, 2021
for an increase of $342,484 and on a constant currency basis an increase of $1,044,521.
Page 43
General
and administrative expenses were $7,235,819 for the six months ended December 31, 2022 compared to $7,706,442 at December 31, 2021 or
a decrease of $470,623 or 6.1% and on a constant currency basis an increase of $719,580 or 6.1%. During the six months ended December
31, 2022, salaries decreased by approximately $311,994 and increased $416,313 on a constant currency basis, and other general and administrative
expenses decreased approximately $158,629 and increased $303,267 on a constant currency basis.
Research
and development cost was $942,531 for the six months ended December 31, 2022 compared to $510,620, for the six months ended December
31, 2021 for an increase of $431,911 and on a constant currency basis an increase of $704,845.
Income/Loss
from Operations
Loss
from operations was $4,942,705 for the six months ended December 31, 2022 compared to income from operations of $1,014,258 for the six
months ended December 31, 2021. This represents an increase in the loss of $5,956,963 with an increase in the loss of $7,630,146 on a
constant currency basis for the six months ended December 31, 2022 compared with the six months ended December 31, 2021. As a percentage
of sales, loss from operations was 19.7% for the six months ended December 31, 2022 compared to income from operations of 3.5% for the
six months ended December 31, 2021.
Other
Income and Expense
Other
income was $2,516,175 for the six months ended December 31, 2022 compared to $2,343,918 for the six months ended December 31, 2021. This
represents an increase of $172,257 with an increase of $968,923 on a constant currency basis. The increase is due to a decrease in the
loss of sale of assets of $219,069 and on a constant currency basis $228,787, a decrease in the loss on equity investments of $245,916
and on a constant currency basis $246,374, offset by a decrease in the gain on foreign currency exchange transactions of $212,236 and
on a constant currency basis an increase in gain of $428,568.
Non-controlling
Interest
For
the six months ended December 31, 2022, the net loss attributable to non-controlling interest was $126,279, compared to net income of
$1,394,289 for the six months ended December 31, 2021. The decrease in non-controlling interest is primarily due to the decrease in net
income of NetSol PK.
Net
loss attributable to NetSol
The
net loss was $2,713,655 for the six months ended December 31, 2022 compared to net income of $1,594,754 for the six months ended December
31, 2021. This is a decrease of $4,308,409 with a decrease of $5,233,005 on a constant currency basis, compared to the prior year. For
the six months ended December 31, 2022, net loss per share was $0.24 for basic and diluted shares compared to net income per share of
$0.14 for basic and diluted shares for the six months ended December 31, 2021.
Page 44
Non-GAAP
Financial Measures
Regulation
S-K Item 10(e), “Use of Non-GAAP Financial Measures in Commission Filings,” defines and prescribes the conditions for use
of non-GAAP financial information. Our measures of adjusted EBITDA and adjusted EBITDA per basic and diluted share meet the definition
of a non-GAAP financial measure.
We
define the non-GAAP measures as follows:
●
EBITDA
is GAAP net income or loss before net interest expense, income tax expense, depreciation and amortization.
●
Non-GAAP
adjusted EBITDA is EBITDA plus stock-based compensation expense.
●
Adjusted
EBITDA per basic and diluted share – Adjusted EBITDA allocated to common stock divided by the weighted average shares outstanding
and diluted shares outstanding.
We
use non-GAAP measures internally to evaluate the business and believe that presenting non-GAAP measures provides useful information to
investors regarding the underlying business trends and performance of our ongoing operations as well as useful metrics for monitoring
our performance and evaluating it against industry peers. The non-GAAP financial measures presented should be used in addition to, and
in conjunction with, results presented in accordance with GAAP, and should not be relied upon to the exclusion of GAAP financial measures.
Management strongly encourages investors to review our consolidated financial statements in their entirety and not to rely on any single
financial measure in evaluating the Company.
The
non-GAAP measures reflect adjustments based on the following items:
EBITDA :
We report EBITDA as a non-GAAP metric by excluding the effect of net interest expense, income tax expense, depreciation and amortization
from net income or loss because doing so makes internal comparisons to our historical operating results more consistent. In addition,
we believe providing an EBITDA calculation is a more useful comparison of our operating results to the operating results of our peers.
Stock-based
compensation expense : We have excluded the effect of stock-based compensation expense from the non-GAAP adjusted EBITDA and non-GAAP
adjusted EBITDA per basic and diluted share calculations. Although stock-based compensation expense is calculated in accordance with
current GAAP and constitutes an ongoing and recurring expense, such expense is excluded from non-GAAP results because it is not an expense
which generally requires cash settlement by NetSol, and therefore is not used by us to assess the profitability of our operations. We
also believe the exclusion of stock-based compensation expense provides a more useful comparison of our operating results to the operating
results of our peers.
Non-controlling
interest : We add back the non-controlling interest in calculating gross adjusted EBITDA and then subtract out the income taxes, depreciation
and amortization and net interest expense attributable to the non-controlling interest to arrive at a net adjusted EBITDA.
Page 45
Our
reconciliation of the non-GAAP financial measures of adjusted EBITDA and non-GAAP earnings per basic and diluted share to the most comparable
GAAP measures for the three and six months ended December 31, 2022 and 2021 are as follows:
For the Three Months
For the Six Months
Ended December 31,
Ended December 31,
2022
2021
2022
2021
Net Income (loss) attributable to NetSol
$ (2,092,926 )
$ 1,406,785
$ (2,713,655 )
$ 1,594,754
Non-controlling interest
(309,037 )
1,031,763
(126,279 )
1,394,289
Income taxes
220,056
201,506
413,404
369,133
Depreciation and amortization
891,500
941,732
1,736,503
1,921,738
Interest expense
202,363
90,808
323,973
191,821
Interest (income)
(309,906 )
(316,253 )
(741,763 )
(759,386 )
EBITDA
$ (1,397,950 )
$ 3,356,341
$ (1,107,817 )
$ 4,712,349
Add back:
Non-cash stock-based compensation
64,333
25,289
146,167
28,292
Adjusted EBITDA, gross
$ (1,333,617 )
$ 3,381,630
$ (961,650 )
$ 4,740,641
Less non-controlling interest (a)
7,363
(1,293,037 )
(392,172 )
(1,881,916 )
Adjusted EBITDA, net
$ (1,326,254 )
$ 2,088,593
$ (1,353,822 )
$ 2,858,725
Weighted Average number of shares outstanding
Basic
11,270,199
11,244,539
11,263,869
11,249,372
Diluted
11,270,199
11,244,539
11,263,869
11,249,372
Basic adjusted EBITDA
$ (0.12 )
$ 0.19
$ (0.12 )
$ 0.25
Diluted adjusted EBITDA
$ (0.12 )
$ 0.19
$ (0.12 )
$ 0.25
(a)The reconciliation of adjusted EBITDA of non-controlling interest
to net income attributable to non-controlling interest is as follows
Net Income (loss) attributable to non-controlling interest
$ (309,037 )
$ 1,031,763
$ (126,279 )
$ 1,394,289
Income Taxes
68,406
61,761
128,316
114,427
Depreciation and amortization
255,584
273,822
493,917
561,453
Interest expense
62,736
26,682
100,132
56,082
Interest (income)
(93,012 )
(101,385 )
(225,501 )
(244,729 )
EBITDA
$ (15,323 )
$ 1,292,643
$ 370,585
$ 1,881,522
Add back:
Non-cash stock-based compensation
7,960
394
21,587
394
Adjusted EBITDA of non-controlling interest
$ (7,363 )
$ 1,293,037
$ 392,172
$ 1,881,916
Page 46
LIQUIDITY
AND CAPITAL RESOURCES
Our
cash position was $20,946,722 at December 31, 2022, compared to $23,963,797 at June 30, 2022.
Net
cash provided by operating activities was $1,689,543 for the six months ended December 31, 2022 compared to net cash used in operating
activities of $3,036,634 for the six months ended December 31, 2021. At December 31, 2022, we had current assets of $43,076,510 and current
liabilities of $19,358,221. We had accounts receivable of $4,595,675 at December 31, 2022 compared to $8,669,202 at June 30, 2022. We
had revenues in excess of billings of $15,389,951 at December 31, 2022 compared to $15,425,377 at June 30, 2022 of which $604,358 and
$853,601 is shown as long term as of December 31, 2022 and June 30, 2022, respectively. The long-term portion was discounted by $9,376
and $28,339 at December 31, 2022 and June 30, 2022, respectively, using the discounted cash flow method with interest rates ranging from
4.65% to 6.25%. During the six months ended December 31, 2022, our revenues in excess of billings were reclassified to accounts receivable
pursuant to billing requirements detailed in each contract. The combined totals for accounts receivable and revenues in excess of billings
decreased by $4,108,953 from $24,094,579 at June 30, 2022 to $19,985,626 at December 31, 2022. Accounts payable and accrued expenses,
and current portions of loans and lease obligations amounted to $7,423,248 and $7,386,750, respectively at December 31, 2022. Accounts
payable and accrued expenses, and current portions of loans and lease obligations amounted to $6,813,541 and $8,567,145, respectively
at June 30, 2022.
The
average days sales outstanding for the six months ended December 31, 2022 and 2021 were 162 and 137 days, respectively, for each period.
The days sales outstanding have been calculated by taking into consideration the average combined balances of accounts receivable and
revenues in excess of billings.
Net
cash used in investing activities was $1,182,042 for the six months ended December 31, 2022, compared to $572,180 for the six months
ended December 31, 2021. We had purchases of property and equipment of $1,252,325 compared to $773,953 for the six months ended December
31, 2021.
Net
cash used in financing activities was $537,180 for the six months ended December 31, 2022, compared to $626,955 for the six months ended
December 31, 2021. For the six months ended December 31, 2021, we purchased 22,510 shares of our own stock for $100,106. The six months
ended December 31, 2021 included the cash inflow of $188,272 from bank proceeds. During the six months ended December 31, 2022, we had
net payments for bank loans and finance leases of $537,180 compared to $715,121 for the six months ended December 31, 2021. We are operating
in various geographical regions of the world through our various subsidiaries. Those subsidiaries have financial arrangements from various
financial institutions to meet both their short and long-term funding requirements. These loans will become due at different maturity
dates as described in Note 15 of the financial statements. We are in compliance with the covenants of the financial arrangements and
there is no default, which may lead to early payment of these obligations. We anticipate paying back all these obligations on their respective
due dates from its own sources.
We
typically fund the cash requirements for our operations in the U.S. through our license, services, and subscription and support agreements,
intercompany charges for corporate services, and through the exercise of options and warrants. As of December 31, 2022, we had approximately
$20.9 million of cash, cash equivalents and marketable securities of which approximately $18.6 million is held by our foreign subsidiaries.
As of June 30, 2022, we had approximately $24.0 million of cash, cash equivalents and marketable securities of which approximately $22.8
million was held by our foreign subsidiaries.
We
remain open to strategic relationships that would provide value added benefits. The focus will remain on continuously improving cash
reserves internally and reduced reliance on external capital raise.
As
a growing company, we have on-going capital expenditure needs based on our short term and long-term business plans. Although our requirements
for capital expenses vary from time to time, for the next 12 months, we anticipate needing $2.5 million for APAC, U.S. and Europe new
business development activities and infrastructure enhancements, which we expect to provide from current operations.
While
there is no guarantee that any of these methods will result in raising sufficient funds to meet our capital needs or that even if available
will be on terms acceptable to us, we will be very cautious and prudent about any new capital raise given the global market uncertainties.
However, we are very conscious of the dilutive effect and price pressures in raising equity-based capital.
Page 47
Financial
Covenants
Our
UK based subsidiary, NTE, has an approved overdraft facility of £300,000 ($361,446) which 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. The Pakistani subsidiary, NetSol PK has an approved facility for
export refinance from Askari Bank Limited amounting to Rupees 500 million ($2,208,285) and a running finance facility of Rupees 53 million
($236,728). NetSol PK has an approved facility for export refinance from another Habib Metro Bank Limited amounting to Rupees 900 million
($3,974,914). These facilities require NetSol PK to maintain a long-term debt equity ratio of 60:40 and the current ratio of 1:1. NetSol
PK also has an approved export refinance facility of Rs. 380 million ($1,678,297) from Samba Bank Limited. During the tenure of loan,
these two facilities 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 the date of this report, we are in compliance with the financial covenants associated with our borrowings. The maturity dates of the
borrowings of respective subsidiaries may accelerate if they do not comply with these covenants. In case of any change in control in
subsidiaries, they may have to repay their respective credit facilities.
CRITICAL
ACCOUNTING POLICIES
Our
condensed consolidated financial statements are prepared applying certain critical accounting policies. The SEC defines “critical
accounting policies” as those that require application of management’s most difficult, subjective, or complex judgments.
Critical accounting policies require numerous estimates and strategic or economic assumptions that may prove inaccurate or subject to
variations and may significantly affect our reported results and financial position for the period or in future periods. Changes in underlying
factors, assumptions, or estimates in any of these areas could have a material impact on our future financial condition and results of
operations. Our financial statements are prepared in accordance with U.S. GAAP, and they conform to general practices in our industry.
We apply critical accounting policies consistently from period to period and intend that any change in methodology occur in an appropriate
manner. There have been no significant changes to our accounting policies and estimates as discussed in our Annual Report on Form 10-K
for the fiscal year ended June 30, 2022.
RECENT
ACCOUNTING PRONOUNCEMENTS
For
information with respect to recent accounting pronouncements and the impact of these pronouncements on our consolidated financial statements,
see Note 2 of Notes to Condensed Consolidated Financial Statements included elsewhere in this Quarterly Report.
Item
3. Quantitative and Qualitative Disclosures about Market Risks.
None.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.