SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                  FORM 10-KSB/A

               [x] ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                     FOR THE FISCAL YEAR ENDED JUNE 30, 2004

                                       or

             [ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                         Commission File Number 0-22773
                            NETSOL TECHNOLOGIES, INC.

           (Name of small business issuer as specified in its charter)

                  NEVADA                               95-4627685
   (State or other jurisdiction of                 (I.R.S. Employer
    incorporation or organization)               Identification Number)

                        23901 Calabasas Road, Suite 2072,
                               Calabasas, CA 91302
               (Address of principal executive offices) (Zip code)

                         (818) 222-9195 / (818) 222-9197
           (Issuer's telephone/facsimile numbers, including area code)

         SECURITIES REGISTERED UNDER SECTION 12(b) OF THE EXCHANGE ACT:

                                     (None)

         SECURITIES REGISTERED UNDER SECTION 12(g) OF THE EXCHANGE ACT:

                          COMMON STOCK, $.001 PAR VALUE
                                (TITLE OF CLASS)

Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes [x] No [ ]

Check if disclosure of delinquent filers in response to Item 405 of Regulation
S-B, is not contained in this form and no disclosure will be continued, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-KSB or any amendment to
the Form 10-KSB. [ ]

Registrant's net revenues for the fiscal year ended June 30, 2004 were
$5,749,062.

As of September 13, 2004, Registrant had 9,545,693 shares of its $.001 par value
Common Stock issued and outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

                                     (None)

Transitional Small Business Disclosure Format (Check one): Yes [ ]; No X


                   TABLE OF CONTENTS AND CROSS REFERENCE SHEET

PART I
PAGE

Item 1    Business                                                           1
Item 2    Properties                                                        13
Item 3    Legal Proceedings                                                 14
Item 4    Submission of Matters to a Vote of Security Holders               14

PART II

Item 5    Market for Common Equity and Related Stockholder Matters          14
Item 6    Management's Discussion and Analysis and Plan of Operations       16
Item 7    Financial Statements                                              22
Item 8    Changes in and Disagreements with Accountants on
          Accounting and Financial Disclosure                               22
Item 8A   Controls and Procedures                                           22

PART III

Item 9    Directors, Executive Officers, Promoters and Control Persons;
          Compliance with Section 16(a) of the Exchange Act                 22
Item 10   Executive Compensation                                            25
Item 11   Security Ownership of Certain Beneficial Owners and
          Management                                                        28
Item 12   Certain Relationships and Related Transactions                    28

PART IV

Item 13   Exhibits and Reports on Form 8-K                                  29

Item 14   Principal Accountant Fees and Services                            30


                                     PART I

This Form 10KSB contains forward looking statements  relating to the development
of the Company's products and services and future operation  results,  including
statements  regarding  the  Company  that  are  subject  to  certain  risks  and
uncertainties  that could cause actual results to differ  materially  from those
projected.  The words "believe," "expect," "anticipate," "intend," variations of
such words, and similar  expressions,  identify forward looking statements,  but
their  absence does not mean that the  statement is not forward  looking.  These
statements are not guarantees of future  performance  and are subject to certain
risks, uncertainties and assumptions that are difficult to predict. Factors that
could affect the Company's  actual results include the progress and costs of the
development of products and services and the timing of the market acceptance.

ITEM 1 - BUSINESS

GENERAL

NetSol  Technologies,  Inc. (F/K/A NetSol  International,  Inc.  "NetSol" or the
"Company")  is  an  end-to-end   information  technology  ("I/T")  and  business
consulting  services  provider for the lease and finance,  banking and financial
services  industries.  Since it was founded in 1997,  the Company has  developed
enterprise  solutions  that help  clients use I/T more  efficiently  in order to
improve their operations and profitability and to achieve business results.  The
Company's  focus has  remained  the lease and  finance,  banking  and  financial
services  industries.  The Company  operates on a global basis with locations in
the U.S.,  Europe,  East  Asia and Asia  Pacific.  By  utilizing  its  worldwide
resources,  the  Company  believes  it has been able to  deliver  high  quality,
cost-effective  I/T  services.  NetSol  Technologies  Pvt.  Ltd.  ("NetSol  PK")
develops the  majority of the software for the Company.  NetSol PK was the first
software company in Pakistan in 1998 to achieve the ISO 9001  accreditation  and
was again the first  software  company in Pakistan to obtain  Carnegie  Mellon's
Software  Engineering  Institute  ("SEI") Capable Maturity Model ("CMM") Level 3
assessment  in 2003.  CMM is a model for  judging the  maturity of the  software
process  of an  organization  and for  identifying  the key  practices  that are
required for the maturity of these processes. The CMM levels developed by SEI in
conjunction with the software industry are the highest levels of recognition for
quality and best practices for a software company.

COMPANY BUSINESS MODEL

NetSol  offers a broad  spectrum of I/T products and I/T services that deliver a
high return on investment for its  customers.  NetSol has perfected its delivery
capabilities by continuously  investing in maturing its software development and
Quality  Assurance  ("QA")  processes.  NetSol's  believes  its key  competitive
advantage is its ability to build high quality enterprise applications using its
offshore  development  facility  in  Lahore,  Pakistan.  In fact,  about  80% of
NetSol's  revenue is generated in US Dollars and 80% of its overhead is incurred
in Rupees, providing NetSol with a distinct cost arbitrage business model.

Achieving Software Maturity and Quality Assurance.

NetSol,  from the  outset,  invested  heavily  in  creating  a state of the art,
world-class  software  development  capability.  A series of QA initiatives have
delivered  to  NetSol  the ISO  9001  certification  as well as the CMM  level 3
assessment.  In a continued pursuit of excellence,  the company is now operating
on CMM Level 4 and is looking  forward to a formal  assessment in this regard in
near future.  This assessment would further  solidify  NetSol's project delivery
ability as well permit the Company to target a new market segment.  This segment
comprises of  organizations  and  corporations  who prefer to work with software
providers  with a minimal  of CMM Level 4 rating.  Achieving  these CMM  targets
required  dedication by all levels of the Company and evidenced at every echelon
in the company.

SEI's CMM, which is organized into five maturity  levels,  has become a de facto
standard for assessing and improving  software  processes.  Through the CMM, SEI
and the software  development  community have established an effective means for
modeling, defining, and measuring the maturity of the processes used by software
professionals.  The CMM for Software  describes  the  principles  and  practices
underlying   software   process  maturity  and  is  intended  to  help  software
organizations  improve the maturity of their  software  processes in terms of an
evolutionary path from ad hoc, chaotic processes to mature, disciplined software
processes.  Mature processes meet standardized  software engineering methods and
integratable into a customer's system.  Mature processes ensure enhanced product
quality resulting in faster project turn around and a shortened  time-to-market.
In short, a mature process would,  ideally, have fewer bugs and integrate better
into the customer's system.

The  Company  has  always  strived to  improve  quality  in every  aspect of its
business.  This quality drive, based on the Company's vision,  trickles from the
top to the lowest levels in the  organization.  The Company  believes that it is
this quality focus that enabled the Company's software  development  facility to
become the first ISO 9001 certified software development facility in Pakistan in
1998. This accomplishment  marked the beginning of the Company's continuing long
term program towards achieving the higher challenges of SW-CMM.


                                       1


The first step of the program was to launch a  dedicated  "Quality  Engineering"
team mandated with software process  improvement and achieving CMM ratings.  The
department  was provided  every  facility,  from  overseas  training to complete
commitment  of higher  management,  to enable it to achieve the  desired  goals.
Company  management also made sure that everybody in the Company is committed to
achieving   CMM.   The  whole   organization   went   through  a   comprehensive
transformation  cycle. The process included,  but was not limited to, the hiring
and training of key  personnel  in the U.S.  and  Pakistan,  and  following  the
standards and processes  designed and  instituted by the SEI of Carnegie  Mellon
University.  The extreme focus and a major team effort resulted in a CMM level 2
assessment in March 2002.  The Company was the first in Pakistan to achieve this
distinction.  While  proud of this  accomplishment,  all  levels of the  Company
continued to strive towards CMM level 3. The  quality-engineering  department in
specific, and the Company in general, started implementing Level 3 Key Processes
Areas ("KPAs") in a methodical and structured  manner.  There were  Company-wide
training  programs  conducted by in-house  personnel,  local experts and foreign
consultants on various topics related to defining goals, processes, interpreting
KPAs and  implementing  them. This focus and commitment  resulted in the Company
achieving the CMM Level 3 in a record 16 months compared to the world average of
21  months.  Upon  passing  the  rigorous,  nearly  two week  final  assessment,
conducted by Rayney Wong,  SEI CMM Lead Assessor from Xerox  Singapore  Software
Centre,  Fuji Xerox Asia Pacific Pte. Ltd., the Company's  development  facility
was granted the CMM Level 3.

Professional Services

The  Company  offers a broad  array of  professional  services to clients in the
global  commercial  markets and  specializes in the  application of advanced and
complex I/T enterprise solutions to achieve its customers' strategic objectives.
Its service  offerings include bespoke software  development,  software analysis
and design,  testing  services,  off shore as well as onsite  quality  assurance
services,  consultancy in quality engineering and process improvement  including
assistance in implementation of ISO and CMM quality standards,  Business Process
Reengineering,  Business Process Outsourcing, System Reengineering,  Maintenance
and support of existing  systems,  Technical  Research and Development,  Project
Management, Market Research and Project Feasibilities.

Outsourcing  involves  operating  all or a portion  of a  customer's  technology
infrastructure,  including  systems  analysis,  system design and  architecture,
change management,  enterprise  applications  development,  network  operations,
desktop computing and data center management.

Systems  integration   encompasses  designing,   developing,   implementing  and
integrating complete information systems.

I/T and management consulting services include advising clients on the strategic
acquisition and utilization of I/T and on business strategy,  operations, change
management and business process reengineering.

The experience gained by the Company through its own software quality endeavors,
has enabled the Company to offer  consultancy  services in the areas of Software
Quality, Process Improvement,  ISO Certification and SW-CMM Implementation.  ISO
certification  and CMM  services  include,  but are not limited to GAP  Analysis
against the standard ISO/CMM;  Orientation Workshops; Guiding the Implementation
of the plan developed  after the GAP Analysis;  Training on Standard  Processes;
Process  implementation  support off-site and on-site;  assessment training; and
assistance  through the final assessment  (Certification  Audit for ISO). NetSol
has  already  been  chosen  by the  Pakistan  Software  Export  Board  under the
direction of the Ministry of  Information  Technology and  Telecommunication  to
provide  consultancy  to local  software  houses.  The ministry plans to have 30
software  houses  achieve CMM level 3 compliance by the end of 2004.  Management
believes  this  demonstrates  that  NetSol  has not only led the way in  setting
standards  for the I/T industry in Pakistan but is now involved in  facilitating
local companies to achieve quality standards.

LeaseSoft

The Company also develops  advanced  software  systems for the lease and finance
industries.  NetSol has developed  "LeaseSoft" a complete  integrated  lease and
finance package,

LeaseSoft,  a  robust  suite of four  software  applications,  is an  end-to-end
solution  for the  lease  and  finance  industry.  The four  applications  under
LeaseSoft have been designed and developed for a highly flexible setting and are
capable   of   dealing   with   multinational,    multi-company,    multi-asset,
multi-lingual, multi-distributor and multi-manufacturer environments.

LeaseSoft  is a result of more than six  years of  effort  resulting  in over 60
modules grouped in four comprehensive applications.  These four applications are
complete  systems in themselves and can be used  independently  to  exhaustively
address  specific  sub-domains  of the  leasing/financing  cycle.  And,  if used
together, they fully automate the entire leasing / financing cycle.


                                       2


The constituent software applications are:

      o LeaseSoft Electronic Point of Sale (LeaseSoft.ePOS). LeaseSoft.ePOS is a
web-based  point of sale system for the use of  dealers,  brokers,  agents,  and
sales officers to initiate credit  applications.  It is a web-based  system and,
though it can be used with equal efficiently on an intranet, the real ability is
to harness the power of the Internet to book sales. LeaseSoft. ePOS users create
quotations and financing  applications  (Proposals)  for their  customers  using
predefined  financial products.  The application is submitted to the back office
system [such as LeaseSoft.CAP] for approval.  After analysis, the application is
sent back to the LeaseSoft. ePOS system with a final decision.

      o Credit  Application  Processing  System (CAP Formally  known as Proposal
Management System, PMS) LeaseSoft.CAP provides companies in the financial sector
an environment to handle the incoming credit applications from dealers,  agents,
brokers  and  the  direct  sales  force.  LeaseSoft.CAP   automatically  gathers
information from different  interfaces like credit rating  agencies,  evaluation
guides,  contract management systems and scores the applications against defined
scorecards.  All of this is done in a very mechanized workflow  culminating with
credit  team  members  making  their  decisions  more  quickly  and  accurately.
Implementation of LeaseSoft.CAP dramatically reduces application-processing time
in turn  resulting in greater  revenue  through  higher  number of  applications
finalized in a given time.  LeaseSoft.CAP  is also an  excellent  tool to reduce
probability of a wrong decision thus again  providing a concrete  business value
through minimizing the bad debt portfolio.

      o Contract Management System (CMS).  LeaseSoft.CMS  provides comprehensive
business functionality that enables its users to effectively and smoothly manage
and maintain a contract with the most comprehensive  details throughout its life
cycle. It also provides  interfaces  with company banks and accounting  systems.
LeaseSoft.CAM  also effectively  maintains details of all business partners that
do business with the company including, but not limited to, customers,  dealers,
debtors,  guarantors,  insurance  companies  and  banks.  A  number  of  leasing
consultants  have provided their business  knowledge to make this product a most
complete lease and finance product.  NetSol's  LeaseSoft.CMS  provides  business
functionality for all areas that are required to run an effective, efficient and
customer oriented lease and finance business.

      o Wholesale Finance System (WFS).  LeaseSoft.WFS automates and manages the
floor  plan/bailment  activities of dealerships  through a finance company.  The
design of the system is based on the concept of one asset/one loan to facilitate
asset  tracking and costing.  The system covers  credit limit,  payment of loan,
billing and  settlement,  stock  auditing,  online  dealer & auditor  access and
ultimately the pay-off functions.

LeaseSoft  is a state  of the art  software  product  and is  available  on both
conventional 32 bit  architecture  hardware as well as the emerging new standard
of high performance 64 bit computers.

Typically,  NetSol's sales cycle for these  products  ranges between two to five
months.  NetSol  derives  its income  both from  selling  the license to use the
products as well as from related software services. The related services include
requirement study/gap analysis,  customization on the basis of gaps development,
testing,  configuration,  installation  at  the  client  site,  data  migration,
training,  user  acceptance  testing,  supporting  initial live  operations and,
finally,  the long term  maintenance  of the system.  Any changes or enhancement
done is also charged to the customer.  In the requirements  study/gaps  analysis
the NetSol team of LeaseSoft goes at the client site to study client's business,
functional  requirements  and  maps  them  against  the  existing  functionality
available in LeaseSoft.  LeaseSoft has now reached a stage where hardly,  if any
gaps, are identified as a result of such a study. In the customization phase the
gaps are made part of LeaseSoft  through a development  cycle.  This development
takes  place in  Lahore  Pakistan.  Then the new as per  requirement  system  is
thoroughly  tested.  This phase also takes  place in  Pakistan.  LeaseSoft  is a
highly  parameterized  configurable  application and hence it is then configured
according to the business of the customer. This phase can take place both onsite
as well as in Lahore and is usually is partially done in Lahore.  Next,  follows
the  installation of the system at client site. In case the customer was already
using some other system and already has data in electronic  form,  then NetSol's
data migration  team,  through a very well defined set of  procedures,  migrates
this data from the old system to the LeaseSoft database. Data migration is a mix
of both client site and Lahore based work. The client is also imparted  training
in the areas of business user training,  functional business training and system
administration  training.  Training is followed by user acceptance testing (UAT)
where client nominated staff and NetSol  consultants test the system against the
business  requirements.  After UAT the  system is put in  normal  business  use.
LeaseSoft is a mission critical software and the whole business  operations from
the asset side of a finance / leasing  company hinge upon the performance of the
system.  Hence in the early days after going live, NetSol  consultants remain at
the client  site to assist the company in smooth  operations.  After this phase,
the regular maintenance and support services phase for the implemented  software
begins. In addition to the daily rate paid by the customer for each consultant,
the customer also pays for all the transportation related expenses,  boarding of
the  consultants,  and a living  allowance.  These  practices  enable  NetSol to
increase marginal revenue in proportion larger than the marginal cost incurred.


                                       3


License fees can vary  generally  between  $100,000 up to $1,000,000 per license
depending  upon the size and  complexity  of  customers'  businesses.  There are
various  attributes  which  determine the level of complexity a few of which are
number of contracts,  size of the portfolio,  business  strategy of the company,
number of business users,  and, branch network of the customer.  The revenue for
the license and the  customization  flows in several  phases and could take from
six months to two years before its is fully  recognized  as income in accordance
with generally accepted accounting principles. The annual maintenance fee, which
usually  is  an  agreed  upon  percentage  of  overall  monetary  value  of  the
implementation,  then  becomes an ongoing  revenue  stream  realized on a yearly
basis.

As a marketing  strategy  NetSol is preparing a lighter  version of LeaseSoft to
target  companies with simpler  business  models.  LeaseSoft is highly  modular.
Hence  various  sets of  functionalities  can be  used  against  the  restricted
requirements of the client.  For example the colletions  module of LeaseSoft can
be used for  management  of  receivables  and over  due  collection.  Similarly,
business  partner  database  can be  used  to  manage  all  the  information  of
individuals and corporations  interacting with the finance companies even if the
interaction is based on multiple roles. Litigation, repossession and remarketing
are a few of the many other modules which can be used in isolation.

NetSol manages this sale cycle by having two specialized  pools of resources for
each of the four  products  under  LeaseSoft.  One  group  focuses  on  software
development  required  for  customization  and  enhancements.  The second  group
comprises of LeaseSoft  consultants  concentrating on implementation  and onsite
support.  Both the groups are being continually trained in the domain of finance
and leasing,  the system  functionality,  communication  skills,  organizational
behavior and Client Management.

The Asian  continent  from the  perspective of marketing is targeted from NetSol
Technologies  based  in  Lahore.   NetSol  Abraxas  looks  after  the  marketing
activities for Australia and New Zealand. However, NetSol Technologies' business
development team also assists NetSol Abraxas in the marketing endeavors.  NetSol
UK, based out of London,  the financial hub of Europe,  looks after the European
market.  NetSol UK has also  appointed  a  representative  in Denmark to further
focus  on  Denmark  as well as the  neighboring  countries.  The  marketing  for
LeaseSoft  in USA and  Canada is  carried  out by  NetSol  USA.  As with  NetSol
Abraxas,  NetSol  Technologies  (Pvt.) Limited services NetSol UK and NetSol USA
whenever required.

NetSol  has now  established  a very  strong  strategy  to  aggressively  market
LeaseSoft in various  regions of the world.  As part of the strategy,  NetSol is
forming  alliances  with  reputable  I/T  companies  and has  already  appointed
distributors  in Japan and  Indonesia.  In Japan  NetSol is front ended by gedas
Japan a subsidiary of Volkswagen Germany.  Furthermore NetSol is looking forward
to developing partner networks all across the world with reputable companies.

Management  believes  that  LeaseSoft  has begun to be  recognized  as a unique,
world-class. This belief is based on the following instances:

      o     Intel  has  been  recognized  as  a  Solution   Blueprint  by  Intel
            Corporation. Intel has very stringent technical and market potential
            criteria for designating a solution as a "solution blueprint".

      o     Frame Agreement with DaimlerChrysler Services AG (DCS)

NetSol's Frame Agreement with DCS short lists LeaseSoft as a preferred  software
for managing the wholesale and retail side leasing and finance  business of DCS.
DCS supports the sales of DC vehicles through financial services.

The current LeaseSoft client base includes  DaimlerChrysler Services (Australia,
Japan, New Zealand,  Singapore, South Korea, Thailand and Taiwan), Yamaha Motors
Finance Australia and Toyota Leasing Thailand.

NetSol also maintains a LeaseSoft  specific  product  website  www.leasesoft.biz


                                       4


Status of New Products and Services

With the acquisition of Pearl Treasury  System,  the Company expands its menu of
software into the banking and other financial areas.

Pearl Treasury System (PTS)

In 2003,  NetSol  acquired the  intellectual  property  rights  ("IPR") of Pearl
Treasury System  ("PTS").  PTS was developed to 70% completion in the late 1990s
by a group of banking and I/T  visionaries  in the UK, led by Noel Thurlow,  the
system  designer.  Noel has 30 plus years in banking  through his  positions  as
Trader and Head of Trading, Treasury, Risk, Operations and I/T for banks such as
Bankers  Trust  and  Mitsubishi  Trust &  Banking.  Along  with the IPR,  NetSol
retained  Noel's  domain  knowledge  and direct,  full-time  involvement  as the
ongoing system designer and NetSol's VP and Global Head of Banking Products.

PTS was  originally  developed on two tier client  server  technologies  and was
designed to provide full process  automation and decision  support in the front,
middle and back offices of treasury and capital markets operations.  On internal
review  of  PTS by  Noel  and  NetSol's  already  established  I/T  and  banking
specialists post acquisition,  it was decided to re-write the system within .NET
technologies,  bringing  the system into the leading  edge  n-tier/browser-based
environment.  The project name for this program is Trapeze, and 70% of the Phase
One  deliverable is complete.  PTS and Trapeze have more than 70 person years of
development effort and $4 million already invested.

The  tremendous   flexibility  enabled  by  the  comprehensive  data  model  and
multi-tier   architectural   design  of  Trapeze  has  been  fully   recognized,
identifying the potential to further develop Trapeze beyond treasury and capital
markets.  Additionally,  Trapeze is modular and can therefore be  implemented as
best-of-breed solutions for, example, front-office trading, middle office credit
or market risk, or back office  settlement.  Trapeze can also be  implemented to
support all these areas, plus others, as a single fully integrated solution.

Trapeze provides NetSol with the significant opportunity to gain a sizable share
of  the  treasury,  capital  markets  and  wholesale  banking  systems  markets.
Following  a lull in the banking  solution  purchase  market,  caused by Y2K and
disasters such as 9/11, market analysts, such as Celent and IBS Publishing,  are
forecasting  significant  system  replacement  activity over the next few years,
particularly in the area of treasury management.

NetSol is currently  and actively  seeking a small number of banks and financial
institutions to be pilot  development  partners for the final stage of the Phase
One  development  program,   implementing  Trapeze  to  support  their  specific
requirements.

Growth Through Acquisition

In Mid-2004,  NetSol management identified mergers and acquisitions as potential
methods  of  capitalizing  on the  demand  of the  Company's  flagship  product,
LeaseSoft and assisting the Company in launching its treasury  banking  software
systems.  This,  together  with  the  visable  turnaround  in the  services  and
outsourcing  sectors in global markets. it made perfect business sense to follow
a growth  strategy that would  encompass both organic growth and as well mergers
and acquisitions. As 2004 progressed,  however, it became necessary to focus the
emphasis  growth on  capitalizing on organic growth and investing in building up
the Company's marketing and sales organization.

Given this,  and after several  rounds of due diligence  and  negotiations,  the
proposed  acquisition  of a  California  based I/T  company in early  2004,  was
mutually and amicably  abandoned  by the parties in July 2004.  Since this,  the
Company has focused on  aggressively  implementing  a marketing  and sales plan.
While  we are  experiencing  a solid  traction  for our core  business,  we will
continue to explore potential mergers or acquisitions with suitable IT companies
with synergy, strong management teams and the right valuation for acquisition.

Growth through Establishing Partners Network

NetSol is well aware that market reach is essential  to  effectively  market I/T
products and services around the globe. For this purpose, the Company is looking
forward to  establishing a network of partners  worldwide.  These companies will
represent  NetSol in their  respective  countries and will develop  business for
NetSol.

In May  2004,  the  Company  entered  into an  agreement  with  gedas  Japan,  a
subsidiary  of Berlin  based  gedas  Group,  a division of  Volkswagen  Germany,
whereby  gedas Japan agreed to market and sell the Company's  LeaseSoft  product
line in the Asia Pacific markets including Japan.


                                       5


Strategic Alliances

LeaseSoft is recognized as Solution  Blueprint by Intel  Corporation.  Intel has
very stringent technical and market potential criteria for marking a solution as
solution  blueprint.  The document is also available online from Intel's website
http:/www.intel.com/business/bss/solutions/blueprints/industry/finance/index.htm

NetSol  and  Intel   Corporation  have  a  strategic   relationship  that  would
potentially permit NetSol to market its core product, `LeaseSoft', through Intel
websites.  In a joint press  release  made  earlier in 2004,  by both NetSol and
Intel,  both  companies  would  deliver a new  Solution  Blueprint  for its core
leasing solution.  With the collaboration to create a world-class  blueprint for
the leasing  and  finance  industry,  deployment  should  become even faster and
smoother for our customers.  Intel's website defines Intel's Solution Blueprints
as detailed technical documents that define pre-configured, repeatable solutions
based on successful real-world  implementations.  Built on Intel(R) architecture
and flexible building block  components,  these solutions help deliver increased
customer satisfaction,  lower operating costs, and better productivity.  Through
this strong  relationship,  NetSol has been invited by Intel in China and in San
Francisco to present and introduce  the company's  core product line to a global
market.

DaimlerChrysler  Services  Asia  Pacific has  established  "Application  Support
Center  (ASC)" in Singapore to  facilitate  the regional  companies in LeaseSoft
related matters.  This support center is powered by highly  qualified  technical
and business  personnel.  ASC LeaseSoft in conjunction with NetSol  Technologies
(Pvt.) Ltd. Lahore are supporting DCS companies in seven different  countries in
Asia and this list can increase as other DCS companies from other  countries may
also opt for LeaseSoft.

NetSol has appointed gedas Japan, a subsidiary of  Berlin-based  gedas Group, as
its Japanese  distributor for the company's  LeaseSoft suite of fully integrated
software  solutions for the leasing and  financial  services  industries.  gedas
Group is a wholly-owned  subsidiary of the Volkswagen Group and has a history of
success in the  information  technology (IT) market that spans some 20 years. In
the year 2003,  gedas  achieved  global  revenues  totaling EUR 576 million,  80
percent  of which were  generated  in the  world's  main  automotive  production
centers.

With the recent  deregulation  of Pakistan's  telecommunications  sector and the
government's  desire to attract investors to the country,  while experiencing an
unprecedented increase in exports,  Pakistan is keen to build a solid technology
infrastructure  to support the growth expected over the next several years.  The
areas  within  Pakistan  expected  to  receive  major   information   technology
investments by the government are education, public sector automation,  railways
and the country's armed forces.

NetSol Connect,  Pvt. Ltd., a wholly owned IP backbone and broadband  subsidiary
of the  Company,  has  recently  forged a  partnership  with UK  based  computer
company,  Akhtar  Computers  of U.K.  Pursuant  to this  agreement,  NetSol  has
retained control of the Company with ownership of 50.1% to Akhtar's 49.9%.  This
alliance is  designed  to permit  NetSol to benefit  from the  potentially  high
growth of the  telecommunications  market by  bringing  in new  technology,  new
resources and capital while permitting  NetSol to focus on its core competencies
of developing and marketing software.  NetSol Akhtar acquired, for cash, another
small  internet  connectivity  business  named Raabta  Online in Pakistan.  This
acquisition expands the presence of NetSol Akhtar's  connectivity business to at
least three major cities of Pakistan.

In June 2004, the Company  entered into a Frame  Agreement with  DaimlerChrysler
AG.  This  agreement,  which  serves  as a base  line  agreement  for use of the
LeaseSoft  products by  DaimlerChrysler  Services AG  companies  and  affiliated
companies,  represents  an  endorsement  of the  LeaseSoft  product line and the
capabilities of NetSol to worldwide  DaimlerChrysler  entities. This endorsement
has had a  tremendous  impact on our  perspective  customers,  it has helped our
sales  and  Business  Development  personnel  to market  and sell our  LeaseSoft
solution to blue chip customers around the world.

Technical Affiliations

The Company  currently  has  technical  affiliations  as: a MicroSoft  Certified
Partner;  a member of the Intel Early Access Program;  and, an Oracle  Certified
Partner.

Marketing and Selling

The Marketing Program

NetSol management is extremely  optimistic that the Company will experience huge
opportunities  for its products  offerings in 2005. The Company is  aggressively
growing the marketing and sales organizations in the United Kingdom,  Australia,
Pakistan and the USA.  Management believes that the year 2005 will be a year for
some landmark growth and launching footprints in new markets,  while penetrating
in the established markets such as Asia Pacific and Europe.


                                       6


While  affiliations  and partnering  result in potential growth for the Company,
marketing  and  selling  remain  essential  to  building  Company  revenue.  The
objective of the Company's marketing program is to create and sustain preference
and loyalty for NetSol as a leading provider of enterprise solutions, e-services
consulting and software  solutions.  Marketing is performed at the corporate and
business  unit  levels.   The  corporate   marketing   department   has  overall
responsibility for communications, advertising, public relations and the website
and also engineers and oversees central  marketing and  communications  programs
for use by each of the business units.

Our dedicated  marketing personnel within the business units undertake a variety
of  marketing   activities,   including  sponsoring  focused  client  events  to
demonstrate our skills and products,  sponsoring and  participating  in targeted
conferences and holding private briefings with individual companies.  We believe
that the  industry  focus  of our  sales  professionals  and our  business  unit
marketing  personnel  enhances their knowledge and expertise in these industries
and will generate  additional  client  engagements.  As the US technology market
gradually  improving , NetSol  marketing teams are  concentrating on the markets
overseas with cautious entry into the US market.

The Company generally enters into written  commitment letters with clients at or
around  the  time it  commences  work on a  project.  These  commitment  letters
typically  contemplate that NetSol and the client will subsequently enter into a
more detailed agreement,  although the client's obligations under the commitment
letter are not  conditioned  upon the execution of the latter  agreement.  These
written  commitments  and  subsequent   agreements  contain  varying  terms  and
conditions  and the Company  does not  generally  believe it is  appropriate  to
characterize them as consisting of backlog.  In addition,  because these written
commitments and agreements  often provide that the arrangement can be terminated
with  limited  advance  notice or  penalty,  the  Company  does not  believe the
projects  in  process  at any one time are a  reliable  indicator  or measure of
expected future revenues.

The Markets

NetSol  provides  its  services   primarily  to  clients  in  global  commercial
industries.  In the global  commercial area, the Company's service offerings are
marketed  to  clients  in a wide  array  of  industries  including,  automotive:
chemical;  textiles;  Internet marketing;  software; medical; banks; U.S. higher
education and telecommunication associations and, financial services.

Geographically,  NetSol has  operations on the West and East Coast of the United
States, Central Asia, Europe, and Asia Pacific regions.

During the last two fiscal years, the Company's revenue mix by major markets was
as follows:

                                                                   2004     2003
                                                                   ----     ----

North American (NetSol USA)                                         12%      15%
Europe (NetSol Technologies, UK Ltd.)                                6%       5%
Other International (Abraxas, NetSol Technologies Pvt. Ltd.,        82%      80%
NetSol Pvt., Ltd., NetSolAkhtar)

Total Revenues                                                     100%     100%


                                       7


Fiscal Year 2003 Performance Overview

The  Company  has  effectively  expanded  its  development  base  and  technical
capabilities by training its programmers to provide  customized I/T solutions in
many other  sectors and not limiting  itself to the lease and finance  industry.
The Company believes that the offshore  development  concept has been successful
as  evidenced  by several  companies  in India,  which  according  to the recent
statistics by the Indian I/T agency,  NASSCOM, showed software exports exceeding
$11 billion in the year  2003-2004  and $9.5  billion in the year  2002-2003  as
opposed to $7 billion in 2001.

NetSol Technologies PVT Ltd.

Our off  shore  development  facility  continues  to  perform  strongly  and has
enhanced its  capabilities and expanded its sales and marketing  activities.  In
May 2004,  NetSol  inaugurated  its newly  built  Technology  Campus in  Lahore,
Pakistan.  This  state of the art,  purpose-built  and fully  dedicated  I/T and
software development facility, is the first of its kind in Pakistan. NetSol also
signed a  strategic  alliance  agreement  with the IT  ministry  of  Pakistan to
convert the technology campus into a technology park. By this agreement,  the IT
ministry  would  invest  nearly 10 million  Rupees  (approximately  $150,000) to
install fiber optic lines and improve the bandwidth for the facility. NetSol has
relocated  its entire staff of over 250  employees  into this facility and it is
continuously growing. This facility is the backbone of NetSol business model and
it  provides  the world class I/T  talents  and cost  arbitrage  scale of 8:1 to
western customers.

The Lahore operation supports our worldwide customer base of the LeaseSoft suite
of  products  and all other  product  offerings.  NetSol has  continued  to lend
support to the Lahore subsidiary to further develop its quality  initiatives and
infrastructure.  The major initiative in this area is the final stage of phase 1
of the  development  of the technology  campus.  The  development  facilities in
Pakistan,  being the engine,  which  drives  NetSol,  continues  to be the major
source of revenue generation.  The Pakistan operation has contributed nearly 55%
of 2004  revenues,  with  $3,190,000 in revenues for the current year.  This was
accomplished  primarily  through export of I/T Services and product  licensed to
the  overseas  markets.  The total  revenue of NetSol  Pakistan,  including  the
Pakistan  domestic  market,  was  $3.67  million  with a record  profit of $1.63
million.

NetSol  has  signed  on new  customers  for  LeaseSoft  as well  as for  bespoke
development  services.  For LeaseSoft  following new projects were earned by the
company;

DaimlerChrysler  Leasing  Thailand  (DCLT)  -  Licensing  and  customization  of
LeaseSoft.CMS  This was the  significant  break  since CMS is the largest of the
four  applications  from the LeaseSoft  suit. DCLT till now had been using other
products under LeaseSoft but now with  implementation  of CMS, end to end assets
side business of DCLT will be on LeaseSoft.

Toyota Leasing Thailand (TLT) - Licensing,  customization and  implementation of
LeaseSoft.CAP  TLT is a volume leader in captive  finance  companies in Thailand
and it has chosen  NetSol's  LeaseSoft.CAP  to  automate  the credit  evaluation
process.  The project is currently under way and looking at the NetSol expertise
in  Leasing  and  Finance  TLT has also  shown very keen  interest  in  NetSol's
LeaseSoft.WFS to power its wholesale finance business.  NetSol also considers it
a big strategic break as once delivering successfully in Thailand NetSol will be
in a very good position to target Toyota Finance companies around the world.

CMM  Evaluation  Consultancy  Services  for  PSEB.  As a  part  of  Ministry  of
Information  Technology's efforts for the process improvements in the operations
of Pakistani  software houses,  NetSol,  under the auspices of Pakistan Software
Export Board,  would be undertaking an exercise for these  consultancy  services
for different software companies. The key aspects of these services would be CMM
introduction,  gap analyses for ISO 9001:2000 compliant procedures,  CMM Level 2
pre-assessments, evaluations and tracking/analyses of such improvements.

NetSol  has been  identified  as a premium  I/T  company in  Pakistan.  With its
matured  products and services,  local demand is surging.  A few of the recently
signed agreements in the private and public sectors are:

      o     Software Process Improvement Services for NADRA.  (National Database
            Registration Authority of Pakistan)

      o     MM Training  Workshops as consultants  for PSEB  (Pakistan  Software
            Export Board ).

      o     Credit MIS & FIS for PRSP (Punjab Rural Support Program)

      o     Electronic Credit Information Bureau for State Bank of Pakistan

      o     Punjab Portal

      o     Consultancy & Automation of Pakistan Administrative Staff College

The growing domestic  business in Pakistan,  as stated above is valued over tens
of millions  ruppees or hundreds of thousands  of US dollars.  NetSol has a very
strong  pipeline  to win many more and  major new  projects  in the  public  and
private  sectors.  NetSol will continue to strive to become the most dominant IT
solutions providers in this explosive growth market.


                                       8


NetSol Technologies UK Ltd

NetSol Technologies Limited, the United Kingdom ("UK") subsidiary, was formed in
Fiscal  2003.  Located  in the heart of the City of London,  one of the  world's
major banking and finance  centers,  the company is resourced  with experts from
the financial services industry including its chairman Ed Holmes with experience
such as Group Executive Europe and chairman/CEO of Citibank  International  Plc.
In  addition,  the UK  subsidiary  boasts  substantial  management,  banking and
solution sales experience through its high-caliber personnel.  The UK subsidiary
is  responsible  for the Company's  activities in the UK, Europe and Middle East
and include the  spearheading  of the sales and  marketing  efforts for Trapeze,
NetSol's new treasury and wholesale banking solution; plus ongoing marketing and
sales of the LeaseSoft  portfolio of leasing  solutions and NetSol's range of on
and off-shore I/T services.

Depending  solely  upon  organic  growth,  the UK company  produced  $356,000 in
revenue for the current fiscal year or 6% of the Company's total  revenues.  The
main  focus of this  entity  is to  market  the  array of  banking  and  leasing
solutions  in the heart of the  financial  district  in  London  and the rest of
Europe. In May 2004, NetSol announced the signing of an agreement to develop new
software  programs  for The  Innovation  Group  ("TiG"),  a  provider  of profit
improvement solutions to the insurance industry.

Most recently,  the UK operations entered into agreements with DCD Group UK, TiG
and Habib  Allied  Bank in the UK. The  revenue  contribution  for NetSol UK was
$357,000 or about 6.2% of the revenues of 2004.

NetSol-Abraxas

The Australian  market continues to be vibrant as NetSol maintains its customers
such as Yamaha Motors, GMAC Australia, St. George Bank,  DaimlerChrysler Finance
in New  Zealand,  and Volvo  Australia.  The  Company  continues  to pursue  new
customers  and new  business  from its existing  customers  for its core product
lines.  The Company signed a strategic  partnership  agreement  with  Australian
Motor Finance Pty. Limited ("AMF"),  an Australia  automotive lender.  Under the
terms of this agreement, NetSol will design and implement a point of sale system
for AMF's  wholesale  funding  initiatives.  The terms of the  agreement  permit
NetSol to participate in transaction based revenue sharing with AMF. There are a
number of new  prospects  that are in  varying  degrees  of the  decision-making
process.  The  Australian  subsidiary  contributed 5% of revenues in fiscal year
2004.,  with $264,000 in revenues.  A key senior person from  LeaseSoft has been
made a permanent  part of NetSol Abraxas to  aggressively  follow the Australian
and New Zealand market.

NetSolConnect-NetSol Akhtar

In August  2003,  NetSol  entered into an agreement  with United  Kingdom  based
Akhtar  Group  PLC  (Akhtar).  Under the terms of the  agreement,  Akhtar  Group
acquired 49.9 percent of the Company's subsidiary;  Pakistan based NetSolConnect
Pvt Ltd.,  an  Internet  service  provider  (ISP) in  Pakistan.  As part of this
Agreement,  NetSolCONNECT  changed  its name to NetSol  Akhtar.  A change in the
ownership  structure in September 2003 and the consolidation and readjustment of
the revenue model caused revenue  reduction in fiscal year 2004 from as compared
to the fiscal year 2003. However, of late, NetSol Connect has steadily grown its
presence in tri cities  (Karachi,  Lahore and Islamabad.) The company acquired a
small internet online company called Raabta Online in early 2004. This created a
national  presence  for  wireless  broadband  business in key markets  that have
experienced  explosive  growth.  The telecom  sector in Pakistan has a potential
market  size  exceeding  $100Million.  NetSol  Connect  with its new  laser  and
wireless technologies has a potential to become a major brand in Pakistan.

NetSol  CONNECT was  initially  launched  in early 2000 in  Karachi,  Pakistan's
largest city. Prior to NetSol CONNECT's technology being brought to Karachi, the
concept of high speed "ISP" backbone infrastructure was new in Pakistan.  NetSol
was the first company to turn such concept into reality.  In the past two years,
NetSol  CONNECT  became the  second  largest  high speed and fast  access ISP in
Karachi.  NetSol  believes  the ISP space is still in its infancy and the growth
prospects  are  extremely  good.  By the end of Fiscal  year  2002,  the  direct
membership was over 40,000 subscribers. The main competitor of NetSol Akhtar has
a  subscriber  base in the range of  40,000-50,000  in  Karachi  and has been in
business for over 7 years.  The partnership with Akhtar Computers is designed to
rollout the  services of  connectivity  and wireless to the  Pakistani  national
market.  This  subsidiary  contributed  14% of the revenues in fiscal year 2004,
with $779,000 in revenues.

Akhtar,  one of the oldest  established  computer  companies  in the UK, is well
recognized as a provider of managed Internet services, integrated networks, both
local  area  networks  and wide  area  networks,  as well as  metropolitan  area
networks  within the UK. Akhtar owned  proprietary  broadband  technologies  and
solutions  will provide  NetSol CONNECT a  technologically  strong  platform for
strengthening its telecommunications  infrastructure within Pakistan with a goal
of becoming a leading provider of broadband  Internet access to both residential
and commercial users.

The initial stage of the agreement  provides  NetSol with an investment of up to
$1 million in cash to launch a broadband  infrastructure in Karachi, the largest
business  hub in  Pakistan.  The  initial  infrastructure  will  provide a 155MB
backbone and a 5MB broadband to customer premises using a proprietary  broadband
technology  and an  infrastructure  consisting of 20 hubs.  After the successful
launch of the  initial  six-month  beta  program to  Karachi's  residential  and
commercial  customers,  additional  rollouts of the hubs are scheduled in Lahore
and Islamabad within a 12-month period.  The second  investment into the program
could  provide  up to $20  million  to create  the  first  Terabit  backbone  in
Pakistan.  This  will  allow  NetSol to  provide  data,  voice,  video and other
multi-media services to major cities within Pakistan.

NetSol Akhtar Pvt Ltd. shall continue to  aggressively  seek revenues to growth.
The revenue  contribution  for NetSol  Akhtar was  $778,000 or about 14% of 2004
revenues.


                                       9


NetSol USA

In May 2003, NetSol acquired the assets of Altvia Technologies, Inc. ("Altvia").
Altvia provided NetSol an experienced management team familiar with the offshore
software  development  model.  From  2000-2003,  Altvia  maintained  an offshore
development  team  in  Islamabad,  Pakistan.  Altvia's  clients  included  major
member-based higher education and  telecommunications  trade associations in the
Washington, D.C. and Baltimore area. The acquisition allows NetSol to extend its
business  presence  in the  United  States,  specifically  in  the  high-growth,
greater-Washington,  D.C.  market.  NetSol USA functions as the service provider
for the US  based  customers  both in the  consulting  services  area as well as
project  management.  The office  provides  greater  access to the emerging East
Coast markets.

In the last fiscal year,  NetSol USA signed  agreements  with  CapitalStream,  a
Washington  based  software  developer  specializing  in software  to  financial
sectors. The revenue generated in fiscal year 2004 from Capital Stream and other
US based  customers was in excess of $ 675,000 with  attractive  profit margins.
NetSol USA represented 12% of total, or $677,000, of the 2004 revenues.

LeaseSoft Sales

LeaseSoft  got a major  recognition  when  DaimlerChrysler  Services  (DCS)  AG,
Germany signed a global frame  agreement with NetSol for LeaseSoft.  Under terms
of the  open-ended  global  frame  contract,  LeaseSoft  is  named as one of the
strategic,  asset-based,  finance software solutions for DCS. In addition to its
LeaseSoft  product  suite,  NetSol  could  also  provide  DCS  with a  range  of
fixed-rate,  contractual professional and IT services, which are also covered by
the frame agreement.

NetSol's   professional    services   will   include   product    customization,
implementation,   technical  support,  ongoing  maintenance  and  upgrades.  The
company's  technology and consulting  services will include project  management,
systems analysis and business process reengineering.  According to Naeem Ghauri,
NetSol's chief executive  officer,  the company is currently  providing  similar
services and a variety of LeaseSoft  modules to DCS companies located in Taiwan,
Thailand, Japan, New Zealand, Australia, South Korea and Singapore.

LeaseSoft is  establishing  itself as a dependable  and preferred  system in the
niche market of asset based lease and finance. In 2003-2004,  NetSol was able to
sell a number of  LeaseSoft  licenses in Asia  Pacific,  details of which are as
follows:

LeaseSoft.CMS  DaimlerChrysler Leasing Thailand ("DCLT"). DCLT was already using
LeaseSoft.WFS  for managing their wholesale finance business and as soon as they
decided to  aggressively  follow  retail side leasing in Thailand they opted for
NetSol's Credit Application  Processing  System.  LeaseSoft.CAP was successfully
implemented  at  DCLT  and  is  enabling  DCLT  to  process  larger  numbers  of
applications per given period of time while simultaneously  reducing probability
of  a  default  per  approved  loan.  After  the  successful  implementation  of
LeaseSoft.CAP,  DCLT  has  opted  for  LeaseSoft.CMS  to  power  their  complete
operations on retail side financing. The project is in the implementation phase.

LeaseSoft.CAP  at Toyota Leasing  Thailand (TLT).  Toyota Leasing Thailand opted
for  LeaseSoft.CAP  to automate the credit  approval  cycle through an objective
point  score  based  approval  system  implemented  through  a highly  intensive
workflow.  TLT is a volume leader in Captive  Finance  companies in Thailand and
getting TLT as LeaseSoft  customer  means that NetSol has best of both worlds in
Thailand, i.e.,  DaimlerChrysler Leasing Thailand serving the Elite and prestige
class as well as TLT the volume leaders in the country.  This  implementation is
based on Oracle and Linux.

LeaseSoft.WFS Version upgrade at DaimlerChrysler  Leasing Thailand (DCLT). .DCLT
was using LeaseSoft.WFS  version 3.2. However,  the new 4.1 version had enhanced
features  and to make  use of the new  functionality  set  DCLT  upgraded  their
version to the latest one.

NetSol  also  completed  the  on  going   implementation   of  LeaseSoft.WFS  at
DaimlerChysler  Services Korea. A peculiar aspect of this implementation is that
it is an off site  implementation  where by the users sit and use the  system in
Korea where as the system in reality is hosted in Singapore.

Technology Campus

The  Company  broke  ground for its  Technology  Campus in  January  2000 with a
three-phase  plan  of  completion.   Initially,   the  Company  anticipated  the
completion  of Phase One by fall 2001,  but due to the delay in  financing,  and
other challenges facing the Company,  the completion was delayed. The Technology
Campus was  completed  in May 2004 and the Lahore  operations  relocated  to the
facilities  in May 2004.  By relocating  the entire  Lahore  operation  from its
previously leased premises to the Campus,  the Company would save  approximately
$150,000 annually. Once fully operational and completed,  the campus is expected
to house over 2,500 I/T professionals in approximately  three acres of land. The
campus  site  is  located  in  Pakistan's  second  largest  city,  Lahore,  with
population of six million.  An educational and cultural center, the city is home
to most of the leading technology  oriented academia of Pakistan including names
like LUMS,  NU-FAST & UET. These institutions are also the source of quality I/T
resources for the Company.  Lahore is a modern city with very good communication
infrastructure  and road network,  The  Technology  campus is located at about a
5-minute  drive  from  the  newly  constructed  advanced  and  high-tech  Lahore
International  Airport.  This campus will be the first  purpose  built  software
building with state of the art technology and  communications  infrastructure in
Pakistan. The Company has made this investment to attract contracts and projects
from blue chip customers from all over the world.


                                       10


People and Culture

The  Company  believes  it has  developed  a strong  corporate  culture  that is
critical  to its  success.  Its key values are  delivering  world-class  quality
software,  client-focused timely delivery, leadership,  long-term relationships,
creativity,  openness and  transparency and  professional  growth.  The services
provided  by  NetSol  require  proficiency  in many  fields,  such  as  computer
sciences, programming,  mathematics, physics, engineering, and communication and
presentation  skills.  Almost every one of our software developers is proficient
in the English language.  English is the second most spoken language in Pakistan
and is mandatory in middle and high schools.

To encourage all employees to build on our core values,  we reward  teamwork and
promote  individuals  who  demonstrate  these  values.  NetSol offers all of its
employees  opportunity  to participate  in its stock option  program.  Also, the
Company has an intensive  orientation program for new employees to introduce our
core values and a number of internal  communications  and  training  initiatives
defining and promoting these core values. We believe that our growth and success
are  attributable  in large part to the high  caliber of our  employees  and our
commitment  to maintain  the values on which our success has been based.  NetSol
worldwide is an equal opportunity  employer.  NetSol attracts  professionals not
just from  Pakistan,  where it is very well  known,  but also I/T  professionals
living overseas.

NetSol  believes it has gathered,  over the course of many years, a team of very
loyal, dedicated and committed employees. Their continuous support and belief in
the management has been  demonstrated by their further  investment of cash. Most
of these  employees have  exercised  their millions of stock options during very
difficult times for the Company.  Management believes that its employees are the
most invaluable asset of NetSol.  The Company's survival in the most challenging
times is due, in part, to their  dedication  towards  continuous  achievement of
highest quality standards and customer satisfaction.

There is  significant  competition  for  employees  with the skills  required to
perform the services we offer.  The Company believes that it has been successful
in its efforts to attract and retain the highest level of talent  available,  in
part because of the emphasis on core values,  training and professional  growth.
We intend to  continue to recruit,  hire and  promote  employees  who share this
vision.

As of June  30,  2004,  we had 294  full-time  employees;  comprised  of 195 I/T
project  personnel,  55 employees in general and administration and 44 employees
in sales  and  marketing.  There  are 8  employees  in the  United  States,  270
employees in Pakistan, 6 in Australia and 10 in the United Kingdom.  None of our
employees are subject to a collective bargaining agreement.

An interesting  recent trend in Pakistan is that highly skilled and  experienced
technical   resources   are  coming  back  to  the  country  for  settling  down
permanently.  This  phenomenon has virtually  created a situation of reversal of
the brain drain Pakistan was going through for years.  NetSol making use of this
situation  has hired some very  experienced  and  highly  skilled  resources  in
Lahore.  The improved  relationship with neighbor India, the outsourcing  trends
seems to be  picking  steam.  As the  borders  are  opened up there is a growing
access  of  human  capital  and It  infrastructures  in  both  sides.  This  has
positively  affected NetSol business both local and  international as we now can
openly compete with the IT markets of India.

Competition

Neither a single company nor a small number of companies dominate the I/T market
in the space in which the Company  competes.  A substantial  number of companies
offer  services that overlap and are  competitive  with those offered by NetSol.
Some of these are large industrial firms,  including computer  manufacturers and
computer consulting firms that have greater financial resources than NetSol and,
in some cases,  may have greater  capacity to perform  services similar to those
provided by NetSol.

Some of the  competitors  of the Company are  International  Decisions  Systems,
McCue  Systems,  EDW,  Data Scan,  KPMG,  CresSoft,  Kalsoft,  Systems  Limited,
Cybernet,  SouthPac  Australia and a few others.  These  companies are scattered
worldwide  geographically.   In  terms  of  offshore  development,   we  are  in
competition with some of the Indian companies such as Wipro,  HCL, TCS, InfoSys,
Satyam  Infoway  and  others.  Many of the  competitors  of NetSol  have  longer
operating history,  larger client bases, and longer  relationships with clients,
greater  brand  or  name  recognition  and  significantly   greater   financial,
technical,  and public  relations  resources  than  NetSol.  Existing  or future
competitors  may develop or offer  services  that are  comparable or superior to
ours at a lower  price,  which  could  have a  material  adverse  effect  on our
business, financial condition and results of operations.

Customers

Some  of  the  customers  of  NetSol  include:   DaimlerChrysler   Services  AG;
DaimlerChrysler Asia Pacific - Singapore;  Mercedes Benz Finance - Japan; Yamaha
Motors Finance - Australia;  Tung-Yang  Leasing Company Taiwan;  Debis Portfolio
Systems - UK; DaimlerChrysler  Services - Australia;  DaimlerChrysler  Leasing -
Thailand;   DaimlerChrysler  Services  -  Korea;  UMF  Leasing  Singapore;  and,
DaimlerChrysler  Services New Zealand.  In addition,  NetSol  provides  offshore
development and customized I/T solutions to blue chip customers such as Citibank
Pakistan,  DCD Holding UK, Toyota  Leasing  Thailand,  and Habib Allied Bank UK.
With the Altvia acquisition,  NetsSol has acquired, as clients, some of the most
well known higher  education and  telecommunications  associations  based in the
United  States  East  Coast.  NetSol is also a  strategic  business  partner for
DaimlerChrysler  (which consists of a group of many  companies),  which accounts
for approximately 20% of our revenue. No other individual client represents more
than 10% of the revenue for the fiscal year ended June 30, 2004.

As compared to the previous  year,  NetSol (Pvt.) Ltd. was able to materialize a
number of  services  contracts  within the local  Pakistani  public and  defense
sectors.  An  important  aspect of these  contracts is that not all of them were
solely focusing on software development and engineering.  This year, NetSol, has
gone  a  step  further  by  providing   Quality   Assurance,   Business  Process
Re-engineering  and CMM consultancy  services to  organizations so as to improve
their quality of operations and services.  These clients include private as well
as public sector  enterprises.  Also, NetSol was successful in consolidating its
standing as one of the preferred solutions providers for the Military sector and
Defense  organizations.  The  service  offering  portfolio  of  NetSol  has  now
diversified  into a  comprehensive  supply  chain  of end  to end  services  and
solutions catering to BPR, consultancies,  applications development, engineering
as well as other supporting processes


                                       11


New Local Customers are as follows:

      o     Pakistan Administrative Staff College

      o     Punjab Portal Government of Punjab

      o     Punjab Rural Support Program

      o     Pakistan Software Export Board

      o     NADRA

      o     Pakistan Air War College

      o     State Bank of Pakistan

The Internet

The Company is committed to regaining and extending the advantages of its direct
model  approach by moving even  greater  volumes of product  sales,  service and
support  to  the  Internet.   The  Internet  provides  greater  convenience  and
efficiency  to  customers  and, in turn,  to the Company.  The Company  receives
150,000  hits per month to  www.NetSoltek.com.  The  Company  also  maintains  a
product specific website for LeaseSoft at www.leasesoft.biz.

Through its Web sites, customers, potential customers and investors can access a
wide range of information about the Company's product  offerings,  can configure
and purchase  systems  on-line,  and can access volumes of support and technical
information about the Company.

Operations

The  Company's  headquarters  are in  Calabasas,  California.  Nearly 90% of the
production and development is conducted at NetSol in Lahore, Pakistan. The other
10% of development is conducted in the Proximity  Development Center or "PDC" in
Adelaide,  Australia.  The majority of the marketing is conducted through NetSol
USA,  NetSol  Abraxas  Australia,  and NetSol UK.  These are the core  operating
companies  engaged  in  developing  and  marketing  IT  solutions  and  software
development and marketing.

NetSol UK services  and  supports  the  clients in the UK and Europe.  NetSol PK
services and supports the customers in the Asia Pacific and South Asia regions.

A significant  portion of the software is developed in Pakistan.  Despite of the
global unrest,  regional tension and downturn in the US markets,  the economy of
Pakistan is bouncing  back.  For the first time in the history of Pakistan,  the
foreign  exchange  reserve has exceeded  $13.0 billion in  comparison  with just
below $2.0 billion in 2000.  The stock market in Pakistan is the most bullish in
the Asia Pacific region with market growth over 300% year to date (Karachi Stock
Exchange  on October  18,  2001 was at 1,103  points vs.  about  5,500 in recent
times).  Pakistan,  now a close US ally,  is  recognized by the western world as
becoming  very   conducive  and  attractive   for  foreign   collaboration   and
investments.  The Company is in an extremely  strong position to continue to use
this offshore  model,  which includes  competitive  price advantage to serve its
customers.  Just  recently  Moody's  International  assessed  Pakistan  as  less
vulnerable  than many  countries in the Asia Pacific  region.  Also,  Standard &
Poors rating on Pakistan has been improved to positive.  The present  government
has taken  major bold steps to attract new  foreign  investment  and bolster the
local economy.  Foreign Direct Investment  exceeded $900 million, a record high,
in 2004. The trend  continues to grow steadily.  The US dollar reserves of State
Bank of Pakistan has shot up over $13 billion from less than $1 billion in 2000.
Overall,  the  economy  of  Pakistan  is  experiencing   substantial  growth  as
demonstrated  by the record  high 6.1% growth of the gross  domestic  product in
2004.  The  confidence  of the local  investors  and foreign  investors has been
undoubtedly  enhanced  resulting in stronger  demand of new listing in the stock
markets. Most recently the telecom sector received a boost when the I/T ministry
was able to  successfully  auction two new mobile phones licenses for a total of
$592  million  to  two  European  Telecom  conglomerates.  This  was a  landmark
development  and it simply  underscores  the confidence and growing  interest of
foreign companies in investing in Pakistan.

NetSol USA functions as the service  provider for the US based customers both in
the consulting services area as well as in the project management.  In addition,
the Maryland office provides  greater access to the emerging markets on the East
Coast. NetSol USA is exploring  opportunities for marketing alliances with local
companies to further enhance its marketing capabilities.

Organization

NetSol Technologies,  Inc. (formerly NetSol International,  Inc.) was founded in
1997 and is organized as a Nevada corporation.  The Company amended its Articles
of  Incorporation  on March 20, 2002 to change its name to NetSol  Technologies,
Inc.


                                       12


The success of the Company, in the near term, will depend, in large part, on the
Company's  ability to: (a) minimize  additional  losses in its  operations;  (b)
raise funds for continued operations and growth; and, (c) enhance and streamline
sales and marketing efforts in the United States, Asia Pacific region, Pakistan,
Europe,  Japan and Australia.  However,  management's outlook for the continuing
operations,  which  has  been  consolidated  and has been  streamlined,  remains
optimistic  and  bullish.  With  continued  emphasis  on a shift in product  mix
towards the higher margin  consulting  services,  the Company  anticipates to be
able to continue to improve  operating results at its core by reducing costs and
improving gross margins.

Intellectual Property

The Company relies upon a combination  of  nondisclosure  and other  contractual
arrangements,  as well as common law trade secret,  copyright and trademark laws
to protect  its  proprietary  rights.  The Company  enters into  confidentiality
agreements  with its employees,  generally  requires its consultants and clients
enter  into  these  agreements,  and limits  access to and  distribution  of its
proprietary information. The NetSol logo and name, as well as the LeaseSoft logo
and product name have been copyrighted and trademark registered in Pakistan.

Governmental Approval and Regulation

Current Company operations do not require specific governmental approvals.  Like
all companies,  including those with multinational subsidiaries,  we are subject
to the laws of the  countries in which the Company  maintains  subsidiaries  and
conducts  operations.  Pakistani  law allows a 15-year tax holiday on exports of
I/T products and services.  There are no State Bank  restrictions on profits and
dividends repatriation.  Accordingly, foreign-based companies are free to invest
safely  in  Pakistan  and at the same  time  transfer  their  investment  out of
Pakistan without any approvals or notices.  The present Pakistani government has
effectively  reformed the policies and regulations  effecting  foreign investors
and  multinational  companies  thus,  making Pakistan an attractive and friendly
country in which to do business.

ITEM 2 - PROPERTIES

Company Facilities

As of December  2003,  the Company's  headquarters  were moved from its previous
facility to one with approximately 1,919 rentable square feet and a monthly rent
of $3,933 per month.  The lease is a two-year and one-half  month lease expiring
in  December  2005.  The  Company's  current  facilities  are  located  at 23901
Calabasas Road, Suite 2072, Calabasas, CA, 91302.

Other leased properties as of the date of this report are as follows:



Location/Approximate Square Feet              Purpose/Use                         Monthly
                                                                               Rental Expense
                                                                         
Australia.....................   1,140        Computer and General Office         $1,380

United Kingdom................     378        General Office                      $5,500

Maryland......................   1,380        General Office                      $2,530


The  Australia  lease is a three-year  lease that expires in September  2007 and
currently is rented at the rate of $1,380 per month. UK operations are currently
conducted in leased premises  operating on a  month-to-month  basis with current
rental costs of  approximately  $3,000 per month. The facilities in Maryland are
leased for a  three-year  term that  expires in June 2007.  The monthly  rent is
$2,530.

Upon expiration of its leases, the Company does not anticipate any difficulty in
obtaining renewals or alternative space.

Lahore Technology Campus

The newly built  Technology  Campus was  inaugurated in Lahore,  Pakistan in May
2004.  This  facility  consists of 40,000  square  feet of computer  and general
office  space.  This  facility  is  state of the art,  purpose-built  and  fully
dedicated  for IT and software  development;  the first of its kind in Pakistan.
Title to this  facility  is held by NetSol  Technologies  Pvt.  Ltd.  And is not
subject to any mortgages. The Company also signed a strategic alliance agreement
with the IT  ministry  of  Pakistan  to convert  the  technology  campus  into a
technology  park.  By this  agreement,  the IT ministry  would invest  nearly 10
million Rupees (approximately $150,000) to install fiber optic lines and improve
the bandwidth for the facility. NetSol has relocated its over 250 employees into
this new facility.


                                       13


ITEM 3 - LEGAL PROCEEDINGS

On July 26, 2002,  the Company was served with a Request for Entry of default by
Surrey Design Partnership Ltd. ("Surrey"). Surrey's complaint for damages sought
$288,743.41 plus interest at the rate of 10% above the Bank of England base rate
from January 12, 2002 until payment in full is received, plus costs. The parties
agreed to entry of a  Consent  Order  whereby  NetSol  agreed  to make  payments
according to a payment schedule.  NetSol made payments up to May of 2002 but was
unable to make payments thereafter. On September 25, 2002, the parties signed an
Agreement  to stay  Enforcement  of Judgment  whereby  NetSol will make  further
payments  to Surrey  until the  entire  sum is paid.  The  current  terms of the
payments  schedule  require the payment of 4,000 pounds sterling for a period of
24 months commencing March 31, 2003 and ending 24 months thereafter.  During the
year ended June 30, 2004, we have paid 60,445  British  pounds  sterling on this
debt.

On July 31, 2002, Herbert Smith, a law firm in England, which represented NetSol
in the Surrey  matter  filed  claim for the sum of  approximately  $248,871  USD
(which  represents the original debt and interest  thereon) in the High Court of
Justice Queen's Bench Division.  On November 28, 2002, a Consent Order was filed
with the Court agreeing to a payment plan,  whereby the Company paid $10,000 USD
on execution $4,000 USD a month for one year and $6,000 USD per month thereafter
until the debt is paid. During the year ended June 30, 2004 the Company has paid
$73,000 as part of this settlement.

On March 3, 2004 Uecker and Associates,  Inc. as the assignee for the benefit of
the creditors of PGC Systems,  Inc. formerly known as Potera Systems, Inc. filed
a request  for  arbitration  demanding  payment  from NetSol for the amounts due
under a software  agreement  in the amount of $175,700.  On March 31,  2004,  we
filed an answering  statement to the request of Uecker & Associates denying each
and every  allegation  contained in the Claim filed by Uecker &  Associates  and
stating  NetSol's  affirmative  defenses.  The claim is being settled by binding
arbitration  before the  American  Arbitration  Association  (AAA).  The parties
selected an arbitrator in April 2004;  however,  due to demands to her schedule,
in August 2004, AAA requested that the parties  select another  arbitrator.  The
parties are currently in the process of selecting another arbitrator.  Dates for
the arbitration  hearing have been set for November 17 and 18. An arbitrator has
been  selected  and the  parties are  selecting  dates for  arbitration  in this
matter. NetSol intends to vigorously defend this action.

On May 12, 2004, Merrill Corporation served an action against NetSol for account
stated,  common counts, open book account and unjust enrichment alleging amounts
due of $90,415.33  together with interest  thereon from August 23, 2001. On June
24, 2004, the parties reached a settlement agreement. Merrill Corporation agreed
to  accept  $75,540  as  payment  in  full  to be paid  $10,450  at the  time of
settlement  and the balance in five monthly  installments  of $13,000 per month.
The action with be dismissed with prejudice upon receipt of the final payment.

ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No  matters  were  submitted  to a vote of  security  holders  during the fiscal
quarter ending June 30, 2004.

                                     PART II

ITEM 5 - MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER  MATTERS;
RECENT SALES OF UNREGISTERED SECURITIES

(a) MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

MARKET  INFORMATION  - Common stock of NetSol  Technologies,  Inc. is listed and
traded on NASDAQ Small Cap under the ticker symbol "NTWK."

The table shows the high and low intra-day  prices of the Company's common stock
as reported on the composite tape of the NASDAQ for each quarter during the last
two fiscal years. Per share stock prices have been adjusted to reflect the 1 for
5 reverse stock split which occurred in August 2003.

                                      2003-2004              2002-2003
     Fiscal
     Quarter                       High       Low        High        Low
     -------                       ----       ---        -----        --

     1st (ended September 30)      5.50       1.94         .80       .35
     2nd  (ended December 31)      3.16       2.05        1.30       .25

     3rd (ended March 31)          3.15       2.07        1.24       .75
     4th (ended June 30)           3.09       2.01        3.50       .95

RECORD  HOLDERS - As of September  13, 2004,  the number of holders of record of
the  Company's  common  stock was 110.  As of  September  13,  2004,  there were
9,545,693 shares of common stock issued and outstanding.


                                       14


DIVIDENDS - The Company has not paid  dividends  on its Common Stock in the past
and  does  not  anticipate  doing  so in the  foreseeable  future.  The  Company
currently intends to retain future earnings, if any, to fund the development and
growth of its business.

SECURITIES AUTHORIZED FOR ISSUANCE UNDER EQUITY COMPENSATION PLAN

The table shows information  related to our equity compensation plans as of June
30, 2004:



---------------------------------------------------------------------------------------------------------------------------
                                          Number of                  Weighted-average            Number of securities
                                        securities to               exercise price of                  remaining
                                          be issued                    outstanding                   available for
                                             upon                   options, warrants               future issuance
                                          exercise of                   and rights                   under equity
                                          outstanding                                                compensation
                                           options,                                                      plans
                                           warrants                                                   (excluding
                                          and rights                                                  securities
                                                                                                     reflected in
                                                                                                      column (a))
---------------------------------------------------------------------------------------------------------------------------
                                                                                            
      Equity Compensation                1,762,277(1)                    $2.15(2)                    1,977,252(3)
       Plans approved by
       Security holders
---------------------------------------------------------------------------------------------------------------------------
      Equity Compensation                    None                          None                          None
     Plans not approved by
       Security holders
---------------------------------------------------------------------------------------------------------------------------
             Total                        1,762,277                       $2.15                        1,977,252
---------------------------------------------------------------------------------------------------------------------------


(1)   Consists of 189,777 under the 2001 Incentive and Nonstatutory Stock Option
      Plan;  1,122,500  under the 2002 Incentive and  Nonstatutory  Stock Option
      Plan and 450,000 under the 2003  Incentive and  Nonstatutory  Stock Option
      Plan.

(2)   The weighted average of the options is $3,788,896.

(3)   Represents  427,252  options  available for future issuance under the 2002
      Incentive and Nonstatutory  Stock Option Plan and 1,550,000  available for
      issuance under the 2003 Incentive and Nonstatutory Stock Option Plan .

(b) RECENT SALES OF UNREGISTERED SECURITIES

In August 2003, Mr. Hugh Duddy was issued  options to acquire  160,000 shares of
NetSol Technologies, Inc. stock as compensation for consulting services provided
by Mr. Duddy.  Mr. Duddy's options entitle him to acquire up to 40,000 shares of
common stock at the exercise  price of $1.00 per share;  40,000 shares of common
stock at the exercise  price of $2.50 per share;  40,000  shares at the exercise
price of $3.75 per share;  and 40,000 shares at the exercise  price of $5.00 per
share.  Each option may be exercised  from the date of grant until  November 14,
2007 or as otherwise limited by NetSol's nonstatutory stock option plan.

In an offering  closing prior to the reverse stock split in August 2003, we sold
809,999,  post-reverse split, shares of restricted common stock to 12 accredited
investors for total consideration of $1,215,000 in reliance on an exemption from
registration  available  under Rule 506 of Regulation D of the Securities Act of
1933, as amended.  This offering  originally provided units consisting of shares
of common stock and  warrants to acquire  common stock but was amended to adjust
the number of shares consistent with NASDAQ compliance requirements.  As part of
the placement  agent  agreement with Maxim Group LLC,  NetSol issued warrants to
purchase 81,000 shares of common stock to Maxim Partners, nominee of Maxim Group
LLC.

On August 20, 2003, we entered into a loan agreement with an accredited non-U.S.
investor.  Under  the  terms of the  loan,  NetSol  borrowed  $500,000  from the
investor.  The note has an interest  rate of 8% per annum.  The note is due on a
date that is one hundred  (120) days from the issuance  date. On the due date of
the note, the note holder agreed to extend the term and compromise the debt with
stock  rather  than a cash  payment.  On  December  16,  2003,  the note  holder
converted the note into 285,715 shares of the Company's  common stock.  The note
was  issued in  reliance  on an  exemption  available  from  registration  under
Regulation S of the Securities Act of 1933, as amended.

On October 14, 2003,  NetSol  executed an agreement  to acquire  Pearl  Treasury
System Ltd, a United Kingdom company.  This acquisition requires NetSol to issue
up to 60,000  shares  of  common  stock to the  shareholders  of Pearl  Treasury
System, Ltd. The shares used to acquire this asset were issued in reliance on an
exemption  available from registration  under Regulation S of the Securities Act
of 1933, as amended.  On December 16, 2003, 41,700 shares were issued under this
agreement  and the  remaining  18,300  were  issued on April  20,  2004 upon the
completion of the software delivery warranties.

On December 16, 2003, we issued 34,843 shares, valued at $100,000, to ACB, Ltd.,
formerly Arab Commerce Bank, as part of a settlement of an action  instituted by
ACB Ltd.  against  NetSol.  The shares were  issued in reliance on an  exemption
available from registration under Regulation S of the Securities Act of 1933, as
amended.  On February 6, 2004,  NetSol issued an additional 10,352 shares valued
at $35,135 for interest to ACB  (formerly  Arab Commerce  Bank)  pursuant to the
terms of the legal  settlement  dated November 3, 2003. These shares were issued
as part of the settlement agreement with ACB. The shares were issued in reliance
on an exemption available from registration under Regulation S of the Securities
Act of 1933, as amended.


                                       15


On December 17, 2003,  NetSol  entered into a loan  agreement with an accredited
non-U.S.  investor,  Noon Group.  Under the terms of the loan,  NetSol  borrowed
$100,000 from the investor.  The note has an interest rate of 6% per annum.  The
note is due on a date that is six months from the issuance date. In the event of
default by NetSol only, the note is  convertible  into shares of common stock at
$1.95 per share,  and 51,282  warrants at the exercise  price of $3.25 per share
which expire one year from the conversion  date. The note was issued in reliance
on an exemption available from registration under Regulation S of the Securities
Act of 1933, as amended. While the note was not automatically convertible except
in the case of a default,  the company  elected,  prior to default and, with the
agreement of the note holder,  to  compromise  the debt with stock rather than a
cash payment. In addition,  the detachable warrants were cancelled at this time.
On March 24, 2004, the loan was converted into 51,282 shares of NetSol's  common
stock.  On June 10, 2004,  an additional  5,861 shares of the  Company's  common
stock were issued for interest valued at $11,429.

On December 24, 2003,  NetSol  entered into a loan  agreement with an accredited
non-U.S.  investor,  Akhtar Group.  Under the terms of the loan, NetSol borrowed
$250,000 from the investor.  The note has an interest rate of 6% per annum.  The
note is due on a date  that is one  hundred  and  twenty  (120)  days  from  the
issuance  date. In the event of default by NetSol only,  the note is convertible
into  shares of common  stock at $1.85 per share,  and  135,135  warrants at the
exercise  price of $3.00 per share which  expire six months from the  conversion
date.  The  note  was  issued  in  reliance  on  an  exemption   available  from
registration under Regulation S of the Securities Act of 1933, as amended. While
the note was not automatically  convertible except in the case of a default, the
company elected, prior to default and, with the agreement of the note holder, to
compromise  the debt with stock rather than a cash  payment.  In  addition,  the
detachable  warrants were cancelled at this time.  Effective  March 8, 2004, the
loan was converted into 135,135 shares of NetSol's common stock.

On March 26, 2004,  NetSol issued  debentures  to 23  accredited  investors in a
principal amount of one million two hundred thousand dollars  ($1,200,000).  The
debentures  mature two years from the date of the  debenture,  or March 26, 2006
and bear  interest at the rate of 10% per annum  payable in common stock or cash
at NetSol's option, on a quarterly basis.  Pursuant to the terms of a supplement
agreement  dated May 5, 2004,  between  NetSol and the  debenture  holders,  the
conversion  rate was set at one share for each  $1.86 of  principal.  As part of
that  amendment,  each debenture  holder is entitled to receive,  at conversion,
warrants to purchase up to 50% of the shares  issuable to the debenture  holders
at conversion at the exercise price of $3.30 per share. These warrants expire in
June 2009. These debentures and warrants were issued in reliance on an exemption
from registration available under Regulation D of the Securities Act of 1933, as
amended.

On May 20, 2004,  NetSol issued  386,363  shares of common stock and warrants to
acquire up to 163,182  shares of common stock at the exercise price of $3.30 per
share to nine  accredited  investors.  These shares and warrants  were issued in
reliance on an exemption from  registration  available under Regulation D of the
Securities Act of 1933, as amended.

In June 2004, NetSol issued a total of 45,000 shares of common stock,  valued at
$39,240, to its directors as compensation for board service completed in January
2004.  These  shares were issued in reliance on an exemption  from  registration
available under Regulation D and S of the Securities Act of 1933, as amended.

Certain sales milestones were achieved for the NetSol Altvia  subsidiary  during
the current year. On February 5, 2004, NetSol issued 100,000 shares to Altvia as
agreed in the acquisition agreement.  These shares were issued in reliance on an
exemption  available  under  Regulation  D of the  Securities  Act of  1933,  as
amended.

During the year, a total of 123,350 shares of NetSol's  common stock,  valued at
$209,200,  were issued to three investors as  reimbursement  for debts of NetSol
paid by the  investors.  These  shares were  issued in reliance on an  exemption
available under Regulation S of the Securities Act of 1933, as amended.

During the fiscal year ended June 30, 2004 and 2003, employees exercised options
to acquire  1,067,309 and 954,983 shares of common stock in exchange for a total
exercise price of $1,370,551 and $850,816, respectively.

ITEM 6 - MANAGEMENT'S DISCUSSION AND ANALYSIS AND PLAN OF OPERATIONS

The following  discussion is intended to assist in an  understanding of NetSol's
financial position and results of operations for the year ended June 30, 2004.

Forward Looking Information

This report contains certain forward-looking statements and information relating
to NetSol that is based on the beliefs of 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 NetSol or its management,  are
intended  to  identify  forward-looking  statements.  These  statements  reflect
management's  current  view of NetSol  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
inaccurate,  actual  results may vary  materially  from those  described in this
report as  anticipated,  estimated  or  expected.  NetSol'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   NetSol'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  is built.  NetSol does not
intend to update these forward-looking statements.


                                       16


PLAN OF OPERATIONS

Management has set the following new goals for NetSol's next 12 months.

Initiatives and Investment to Grow Capabilities

      o     Achieve CMM Level 4 Accreditation in 2004.

      o     Enhance   Software   Design,   Engineering   and  Service   Delivery
            Capabilities by increasing investment in training.

      o     Enhance  and  invest in R&D or  between  5-7% of yearly  budgets  in
            financial,  banking and various other domains  within  NetSol's core
            competencies.

      o     Aggressively expand the sales and marketing  organization in all key
            locations by hiring senior and successful personnel.

      o     Recruit   additional  senior  level  Managers  both  in  Lahore  and
            Bangalore  facilities to be able to support  potential new customers
            from the North American, Asia Pacific and European markets.

      o     Embark on a  program  of  recruiting  the best  available  talent in
            Project and Program Management.

      o     Increase   Capex,   to  enhance   Communications   and   Development
            Infrastructure.

      o     Launch  new  business   development   initiatives  in  hyper  growth
            economies such as China.

      o     Create new  technology  partnership  with Oracle and  strengthen our
            relationship with Intel in Asia Pacific and in the USA.

      o     Aggressively market LeaseSoft specially in Asia Pacific , Europe and
            globally.

Top Line Growth through Investment in aggressively  marketing organically and by
mergers and acquisition ("M&A") activities:

      o     Launch LeaseSoft into new markets by assigning new, well-established
            companies as distributors in Europe, Asia Pacific

      o     Aggressive marketing in China for LeaseSoft and related services

      o     Expand  relationships  with key customers in the US, Europe and Asia
            Pacific.

      o     Product Positioning through alliances and partnership.

      o     Joint Ventures

      o     Direct Marketing of Services.

      o     Embark on roll up strategy by broadening M&A  activities  broadly in
            the software development domain.

      o     Enhance  the  sales and  marketing  organization  by hiring  new key
            executives in the US, UK and Asia.

      o     Effectively  position and  marketing  campaign for `Trapeze' or PTS.
            This is a potentially  big revenue  generator in the banking  domain
            for which NetSol has already invested significant time and resources
            towards completing the development of this application.

      o     Explore  new  diversified  opportunities  in the  areas of  Business
            process Outsourcing.

With these goals in mind, we have entered in to the following arrangements:

LeaseSoft   Distributors.   NetSol   appointed  gedas  Japan,  a  subsidiary  of
Berlin-based  gedas  Group,  as  its  Japanese  distributor  for  the  company's
LeaseSoft  suite of fully  integrated  software  solutions  for the  leasing and
financial services industries.  gedas Group is a wholly-owned  subsidiary of the
Volkswagen Group and has a history of success in the information technology (IT)
market  that  spans  some 20 years.  In the year  2003,  gedas  achieved  global
revenues  totaling  EUR 576 million,  80 percent of which were  generated in the
world's main automotive production centers.

Intel Corporation. NetSol forged what management believes to be a very important
and strategic  alliance with Intel Corporation to develop a blueprint that would
give  broader  exposure and  introduction  to NetSol's  LeaseSoft  products to a
global  market.  NetSol  recently  attended  major  events  in China  and in San
Francisco  through  its Intel  relationship,  which was  designed to connect and
introduce NetSol to Intel partners worldwide.

Launch of Indian  Subsidiary.  On March 17, 2004,  NetSol  announced that it had
launched  a  wholly  owned  subsidiary,   NetSol  International  Pvt.  Ltd.,  in
Bangalore,  India. NetSol established this subsidiary as a service delivery base
for legacy systems  migration,  IT consultancy and certain software  engineering
skills that are more readily available in India. The Indian IT-enabled  services
business produces over $12 billion in export earnings and is growing at over 20%
annually.  By establishing the Indian  subsidiary,  NetSol hopes to tap into the
growing Indian market.

Funding and Investor Relations.

      o     Raise new capital from emerging  markets without or limited usage of
            NetSol securities

      o     Attract long term  institutional  investors and partners both in the
            US and in Asia.

      o     Infuse new capital from potential exercise of outstanding investors'
            warrants  and  employees   options  for  business   development  and
            enhancement of infrastructures.

      o     Continuing to efficiently and prudently manage cash requirements and
            raise capital from the markets only as it deems absolutely necessary
            to execute the growth strategy.

      o     Enhance the visibility of company's stock to US based  institutional
            investors, funds and research analysts.


                                       17


Improving the Bottom Line.

      o     Continue to review costs at every level.

      o     Grow process automation.

      o     Profit Centric Management Incentives.

      o     More local empowerment and P&L Ownership in each Country Office.

      o     Improve  productivity  at  the  development  facility  and  business
            development activities.

      o     Cost efficient  management of every  operation and continue  further
            consolidation to improve bottom line.

      o     Integrate and centralize the US headquarters  operations and improve
            the costs and bottom line

Management  believes that NetSol is in a position to derive higher  productivity
based on current capital employed.

Management  continues to be focused on building its delivery  capability and has
achieved key  milestones  in that respect.  Key projects are being  delivered on
time and on budget,  quality initiatives are succeeding,  especially in maturing
internal  processes.  Management  believes that further leverage was provided by
the development `engine' of NetSol, which became CMM Level 2 in early 2002. In a
quest to continuously improve its quality standards,  NetSol reached CMM Level 3
assessment  in July 2003.  According  to the website of SEI of  Carnegie  Mellon
University, USA, only a few software companies in the world have announced their
assessment  of  level  3. As a result  of  achieving  CMM  level  3,  NetSol  is
experiencing  a growing  demand for its  products and  alliances  from blue chip
companies  worldwide.  NetSol  is  now  aiming  for  CMM  level  4 in  2004  and
potentially CMM level 5, the highest CMM level, in 2005. NetSol plans to further
enhance  its  capabilities  by  creating  similar  development  engines in other
Southeast  Asian  countries with CMM levels quality  standards.  This would make
NetSol much more  competitive in the industry and provide the  capabilities  for
development  in  multiple  locations.  Increases  in the  number of  development
locations with these CMM levels of quality standards will provide customers with
options  and  flexibility  based on costs  and  broader  access  to  skills  and
technology.

MATERIAL TRENDS AFFECTING NETSOL

NetSol has identified the following material trends affecting NetSol

Positive trends:

      o     Outsourcing   of  services  and  software   development  is  growing
            worldwide.

      o     The Global IT budgets are estimated to exceed $1.2 trillion in 2004,
            according to the internal estimates of Intel Corporation.  About 50%
            of this IT budget would be consumed in the US market alone primarily
            on the people and processes.

      o     Overall  economic  expansion  worldwide and explosive  growth in the
            merging markets specifically.

      o     Regional  stability  and  improving  political  environment  between
            Pakistan and India.

      o     Economic  turnaround  in Pakistan  including:  a steady  increase in
            gross domestic product;  much stronger dollar reserves,  which is at
            an all  time  high of  over  $13  billion;  stabilizing  reforms  of
            government and financial  institutions;  improved  credit ratings in
            the western  markets,  and  elimination of corruption at the highest
            level.

      o     Stronger  ties between the US and Pakistan  creating new  investment
            and trade opportunities

      o     Robust growth in outsourcing globally and investment of major US and
            European corporations in the developing countries

Negative trends:

      o     The disturbance in Middle East and rising terrorist  activities post
            9/11 worldwide have resulted in issuance of travel  advisory in some
            of the most opportunistic markets. In addition,  travel restrictions
            and new immigration  laws provide delays and limitations on business
            travel.

      o     Negative  perception and image created by extremism and terrorism in
            the South Asian region

      o     US election uncertainty,  not knowing what the new policy of the new
            administration might be after January 2005

CRITICAL ACCOUNTING POLICIES

Our financial  statements and related public financial  information are based on
the application of accounting principles generally accepted in the United States
("GAAP").  GAAP  requires  the  use of  estimates;  assumptions,  judgments  and
subjective  interpretations of accounting  principles that have an impact on the
assets,  liabilities,  and expense  amounts  reported.  These estimates can also
affect supplemental  information contained in the external disclosures of NetSol
including  information  regarding  contingencies,  risk and financial condition.
Management believes our use of estimates and underlying  accounting  assumptions
adhere to GAAP and are consistently and conservatively applied. Valuations based
on estimates are reviewed for  reasonableness  and  conservatism on a consistent
basis  throughout  NetSol.  Primary  areas where our  financial  information  is
subject to the use of estimates,  assumptions  and the  application  of judgment
include  our   evaluation  of  impairments   of  intangible   assets,   and  the
recoverability  of  deferred  tax  assets,  which must be assessed as to whether
these assets are likely to be recovered by us through future operations. We base
our estimates on historical  experience and on various other assumptions that we
believe to be  reasonable  under the  circumstances.  Actual  results may differ
materially from these estimates  under different  assumptions or conditions.  We
continue to monitor  significant  estimates  made during the  preparation of our
financial statements.


                                       18


VALUATION OF LONG-LIVED AND INTANGIBLE ASSETS

The  recoverability  of  these  assets  requires  considerable  judgment  and is
evaluated  on an annual  basis or more  frequently  if  events or  circumstances
indicate  that the  assets may be  impaired.  As it  relates  to  definite  life
intangible  assets,  we apply the impairment  rules as required by SFAS No. 121,
"Accounting  for the  Impairment of Long-Lived  Assets and Assets to Be Disposed
Of" which requires  significant judgment and assumptions related to the expected
future cash flows  attributable to the intangible asset. The impact of modifying
any of these  assumptions can have a significant  impact on the estimate of fair
value and, thus, the recoverability of the asset.

INCOME TAXES

We  recognize  deferred  tax assets  and  liabilities  based on the  differences
between the financial statement carrying amounts and the tax bases of assets and
liabilities.  Deferred  income taxes are reported  using the  liability  method.
Deferred tax assets are  recognized  for deductible  temporary  differences  and
deferred tax  liabilities  are  recognized  for taxable  temporary  differences.
Temporary differences are the differences between the reported amounts of assets
and  liabilities  and their tax  bases.  Deferred  tax assets  generated  by the
Company or any of its subsidiaries are reduced by a valuation allowance when, in
the opinion of  management,  it is more likely than not that some portion or all
of the  deferred  tax  assets  will not be  realized.  Deferred  tax  assets and
liabilities are adjusted for the effects of changes in tax laws and rates on the
date of enactment.  Deferred tax assets  resulting from the net operating losses
are reduced in part by a valuation  allowance.  We regularly review our deferred
tax assets for  recoverability  and establish a valuation  allowance  based upon
historical  losses,  projected  future taxable income and the expected timing of
the reversals of existing temporary  differences.  During fiscal year 2003-2004,
we estimated the allowance on net deferred tax assets to be one hundred  percent
of the net deferred tax assets.

CASH RESOURCES

We were successful in improving our cash position by the end of our fiscal year,
June 30, 2004. In addition,  $957,892 was injected by the exercise of options by
several employees in 2004.

CHANGE IN MANAGEMENT AND BOARD OF DIRECTORS

Board of Directors

At the 2004 Annual Shareholders  Meeting an eight member board was elected.  The
shareholders  voted in an overwhelming  majority for the new slate of directors.
The board now consists of Mr. Najeeb U. Ghauri, Mr. Jim Moody, Mr. Salim Ghauri,
Mr. Eugen Beckert, Mr. Naeem U. Ghauri, Mr. Shahid Burki, Mr. Irfan Mustafa and,
Mr. Shabir Randeree.

Committees

The Audit  committee is made up of Mr. Jim Moody as chair,  Mr.  Mustafa and Mr.
Beckert as members.  The  Compensation  committee  consists of Mr.  Burki as its
chairman and Mr.  Randeree and Mr.  Mustafa as its members.  The  Nominating and
Corporate Governance Committee consists of Mr. Beckert as chairman, Mr. Randeree
and Mr. Moody as members.

RESULTS OF OPERATIONS

THE YEAR ENDED JUNE 30, 2004 COMPARED TO THE YEAR ENDED JUNE 30, 2003

Net  revenues  for the year ended June 30, 2004 were  $5,749,062  as compared to
$3,745,386  for the year ended June 30, 2003.  Net revenues are broken out among
the subsidiaries as follows:

--------------------------------------------------------------------------------
                                                      2004                2003
--------------------------------------------------------------------------------
NetSol USA                                        $  676,857          $  508,868
--------------------------------------------------------------------------------
NetSol Tech(1)                                     3,190,049           1,351,413
--------------------------------------------------------------------------------
NetSol Private(2)                                    483,788             265,599
--------------------------------------------------------------------------------
NetSol CONNECT                                       778,598           1,185,162
--------------------------------------------------------------------------------
NetSol UK                                            356,215              83,737
--------------------------------------------------------------------------------
NetSol-Abraxas Australia                             263,555             386,607
--------------------------------------------------------------------------------
      Total Net Revenues                          $5,749,062          $3,745,386
                                                  ==========          ==========
--------------------------------------------------------------------------------

      (1)   Refers to NetSol Technologies (Pvt.) Limited

      (2)   Refers to NetSol (Private) Limited

The total consolidated net revenue for fiscal year 2004 was $5,749,062  compared
to $3,745,386 in fiscal year 2003. This is a nearly 53% increase in revenue. The
increase is  attributable  to new orders of licenses and an increase in services
business, including additional maintenance work.

NetSol has made  significant  progress in new customer  acquisition.  All of the
Company's owned  subsidiaries  have signed contracts with new customers.  In the
current quarter,  NetSol, as a group, has signed five new customers.  All of the
new relationships  would add to the top line over the next six months as well as
contributing to revenue  growth.  The Company added a few new customers such as,
Capital Stream in USA, Cal Portland Cement in USA, Habib Allied Bank, DCD Group,
enhancement in the Yamaha Motors project,  DaimlerChrysler New Zealand and a few
local customers in the Pakistan region. NetSol continues to nurture and grow its
relationship with its existing customers,  both in sales of new product licenses
and professional services.


                                       19


Its  U.S.   subsidiary,   NetSol  USA,  has  created  a  growing  niche  in  the
"not-for-profit"  business  space in the  Washington D. C. area.  The Washington
D.C.  area office  continues to sign new business  for both its  Knowledge  Base
Product and Professional services.

NetSol  UK  continues  its  business  development  activities  and has seen good
traction  in its  sales  pipeline.  The UK  office  recently  signed a major new
customer in the insurance  business.  The relationship with this publicly traded
UK company has the potential to bring significant new recurring  revenues to the
subsidiary.  NetSol UK has ongoing  relationships with Habib Allied Bank and DCD
Group.  These  relationships are bringing recurring revenues and are expected to
continue in the near term.

As a direct  result of the  successful  implementations  of some of our  current
systems  with  DaimlerChrysler,   we  are  noticing  an  increasing  demand  for
LeaseSoft.  Although  the sales  cycle for  LeaseSoft  is  rather  long,  we are
experiencing a 100% increase in product demonstration, evaluation and assessment
by blue chip companies in the UK,  Australia,  Japan,  Europe and Pakistan.  The
crown jewel of our product line "CMS' ("Contract  Management  System") which was
sold to three  companies of  DaimlerChrysler  Asia Pacific  Region in 2001 for a
combined value in excess of two million dollars was implemented and delivered to
customers in 2003. A number of large leasing  companies will be looking to renew
legacy applications.  This places NetSol in a very strong position to capitalize
on any upturn in I/T spending by these  companies.  NetSol is well positioned to
sell  several new licenses in fiscal year 2004 that could  potentially  increase
the  sales  and  bottom  line.  As the  Company  sells  more of these  licenses,
management  believes it is possible that the margins could increase to upward of
70%. The license  prices of these  products  vary from $100,000 to $500,000 with
additional  charges for  customization  and  maintenance of between 20%-30% each
year. The Company, in parallel,  has developed banking applications  software to
boost its product line and these  systems were sold to Citibank and Askari Banks
in Pakistan in 2002.  New  customers in the banking  sector are also growing and
the Company expects substantial growth in this area in the coming year.

The gross profit was  $3,049,387  for year ended June 30, 2004 as compared  with
$1,966,393 for the same period of the previous year. This is a 55% increase. The
gross profit  percentage was 53% for the current fiscal year and the prior year.
While  the cost of sales and the cost of  delivery  of  projects  have both been
reduced in the current year, the Company maintained all its delivery commitments
and has won new business from existing and new  customers.  While  management is
striving to negotiate  better  pricing on new  agreements,  the Company has been
required to react to overall general economic factors in determining its present
pricing  structure.  The gross profit  margin was also  improved due to improved
quality standards such as achieving the assessment of CMM Level 3 in 2003.

Operating  expenses were $5,757,405 for the year ended June 30, 2004 as compared
to $4,434,643 for the year ended June 30, 2003.  During the years ended June 30,
2004 and 2003, the Company issued 48,613 and 93,400  restricted common shares in
exchange for services rendered, respectively. The Company recorded this non-cash
compensation  expense of $48,240  and  $39,200 for the years ended June 30, 2004
and 2003, respectively.  Total professional service expense,  including non-cash
compensation,  was  $464,332  and $272,447 for the years ended June 30, 2004 and
2003,  respectively.  During the years ended June 30, 2004 and 2003, the Company
recorded  depreciation  and  amortization  expense of $1,240,792 and $1,183,502,
included in this  increase is the  addition of the  completed  Lahore  facility.
Salaries and wages  expenses  were  $1,493,252  and $934,383 for the years ended
June 30, 2004 and 2003,  respectively,  or an  increase of $558,869 or 60%.  The
addition of new  management  level  employees  and  consultants  from the Altvia
acquisition  and new employees at our UK  subsidiary,  as well as an increase in
sales and administration  employees resulted in the increase.  In addition,  key
officers  were  given a pay  raise  effective  January  1,  2004,  the  first in
company's  history.  Two of the  officers  have  agreed to take the  incremental
compensation   against   exercising   options  granted  to  them.   General  and
administrative  expenses were  $1,759,607  and $956,644 for the years ended June
30, 2004 and 2003,  respectively,  an increase of $802,963. In the current year,
the general and  administrative  expense  includes  non-recurring  expenses  for
moving both the  headquarters  office and the  Pakistan  companies  into the new
facility,  $105,608 in costs for placing the convertible  debenture and $122,500
for settlement of legal disputes. Also, the Company had to incur extra costs for
executing  the reverse  split of its common  stock  through  the proxy  process,
annual shareholders  meeting including proxies mailing and other  administrative
related costs and travel expenses increased by approximately $105,934.

Selling and marketing expenses increased to $253,701 for the year ended June 30,
2004 as  compared to $76,136 for the year ended June 30,  2003,  reflecting  the
growing sales activity of the Company. The Company wrote-off,  as uncollectible,
bad debts of  $219,909  and  $415,384,  during the years ended June 30, 2004 and
2003, respectively.

The loss from  operations  in fiscal year 2004 was  $2,708,018  which is a 9.71%
increase  from  $2,468,250  in fiscal year 2003.  Included in this amount is are
non-cash  charges of depreciation  and  amortization  of $1,240,792,  settlement
expenses of $122,500 and bad debt expense of $219,909. Net losses from continued
operations in fiscal year 2004 was  $2,850,217  compared to $2,615,851 in fiscal
year 2003 or 6.5%  increase.  The current fiscal year amount  includes  $273,159
add-back  for the 49.9%  minority  interest in NetSol  Connect  owned by another
party. The Company also recognized  non-recurring  expenses  including  $137,230
expense for the beneficial  conversion  feature on notes payable and convertible
debenture,  a gain of  $104,088,  from  writing off a note payable in one of the
subsidiaries  that had been paid  through the issuance of stock by the parent in
the prior year and a gain of $216,230  from the  settlement  of a debt.  The net
loss per share was $0.33 in 2004 compared to $0.47 in 2003.  The total  weighted
average of shares  outstanding  basic and diluted  was 7.9  million  against 4.5
million in 2003.

The  Company's  cash position was $871,161 at June 30, 2004 compared to $214,490
at June 30,  2003.  In  addition  the Company had  $391,403 in  certificates  of
deposit,  of which $121,163 is being used as collateral for the financing of the
directors' and officers' liability insurance. The total cash position, including
the certificates of deposits, was $1,260,000 million as of June 30, 2004.


                                       20


Management  expects to continue to improve its cash  position in the current and
future  quarters  due to the new  business  signed  up in the last  quarter.  In
addition,  the Company anticipates additional exercises of investor warrants and
employee stock options in the current and subsequent  quarters.  The Company has
consistently improved its cash position in last four quarters through investors'
exercise of warrants,  employee options  exercised,  private  placements and the
signing of new business. We anticipate this trend to continue in the current and
future quarters,  further  improving the cash resources and liquidity  position.
Management is committed to implementing  the growth  business  strategy that was
ratified by the board of directors in December  2003. The company would continue
to inject new capital  towards  expansion,  grow sales and marketing and further
enhancement  of delivery  capabilities.  However,  management  is  committed  to
ensuring the most  efficient  and cost  effective  means of raising  capital and
utilization.

Going Concern Qualification

The Company's  independent  auditors have included an  explanatory  paragraph in
their report on the June 30, 2004 consolidated  financial statements  discussing
issues which raise  substantial doubt about the Company's ability to continue as
a "going  concern."  The going  concern  qualification  is  attributable  to the
Company's  historical  operating  losses  and the  amount of  capital  which the
Company projects it needs to satisfy existing liabilities and achieve profitable
operations.  In positive steps,  the Company has closed down its loss generating
businesses,  and  continues to evaluate and implement  cost cutting  measures at
every entity level.  The Company is optimistic  that the remaining  entities can
become  profitable in fiscal 2005. For the year ended June 30, 2004, the Company
continued to experience a negative cash flow from consolidated  operations,  and
projects that it will need certain  additional  capital to enable it to continue
operations at its current level beyond the near term. The Company  believes that
certain of this needed capital will result from the successful collection of its
accounts  receivable balances as projects are completed during the coming fiscal
year.  The  Company  believes  it can  raise  additional  funds  though  private
placements of its common stock.

Liquidity And Capital Resources

Net cash used for operating activities amounted to $1,540,178 for the year ended
June 30, 2004, as compared to $2,180,515 for the  comparable  period last fiscal
year.  The  decrease is mainly due to an increase in accounts  receivable  and a
decrease in accounts payable.

Net cash used by investing  activities amounted to $3,406,964 for the year ended
June 30, 2004, as compared to providing  $678,783 for the comparable period last
fiscal year.  The  difference  lies primarily in the net purchase of $391,403 in
certificates  of  deposits in the  current  fiscal year  compared to proceeds of
$714,334 in the prior  year.  During the current  fiscal  year,  the Company had
proceeds  of  $210,000  from the sale of a minority  interest  in the  Company's
subsidiary  NetSol  Connect.  In  addition,  the  Company had net  purchases  of
property and  equipment of  $2,861,754  compared to $127,822 for the  comparable
period last fiscal year. The majority of this reflects the capitalized  costs of
the  Lahore  facility  of  approximately   $2.32  million.   Also,  the  Company
capitalized $439,297 in software development costs.

Net cash provided by financing  activities amounted to $5,543,843 and $1,429,681
for years ended June 30, 2004, and 2003,  respectively.  The current fiscal year
included  the cash inflow of  $1,618,337from  issuance of equity and  $1,445,392
from the  exercising  of stock  options and  warrants,  compared to $365,219 and
$845,566  in the prior  year,  respectively.  In the current  fiscal  year,  the
Company had net proceeds from loans of $1,301,571 as compared to $218,896 in the
comparable period last year. The Company also obtained a $1,200,000  convertible
debenture during the current fiscal year.

As of June 30, 2004 the Company's  working capital  (current assets less current
liabilities)  totaled  $410,991,  a decrease from a $1.2 million deficit,  as of
June 30, 2003. In fiscal 2004,  the Company  raised  capital from financing with
Maxim Group of $1.85  million,  net of expenses.  In  addition,  $1.2 million in
convertible   debentures   were  issued  during  the  current  fiscal  year  and
approximately $487,000 from the exercising of warrants. The Company also secured
a line of credit for $1 million from DCD Group.  This line of credit has not yet
been  utilized.  The Company has over $1.9  million in accounts  receivable  and
revenues  in excess of  billings.  The  Company  will be  pursuing  various  and
feasible  means of raising  new  funding to expand its  infrastructure,  enhance
product  offerings  and beef up  marketing  and sales  activities  in  strategic
markets.

The  management  expects to continue to improve its cash position in the current
and future  quarters due to the new business  signed up in the last quarter.  In
addition,  the Company anticipates additional exercises of investor warrants and
employee stock options in the current and subsequent  quarters.  The Company has
consistently improved its cash position in last four quarters through investors'
exercise of warrants,  employee options  exercised,  private  placements and the
signing of new business. We anticipate this trend to continue in the current and
future quarters,  further  improving the cash resources and liquidity  position.
Management is committed to implementing  the growth  business  strategy that was
ratified by the board of directors in December  2003. The company would continue
to inject new capital  towards  expansion,  grow sales and marketing and further
enhancement  of delivery  capabilities.  However,  management  is  committed  to
ensuring the most  efficient  and cost  effective  means of raising  capital and
utilization.

NetSol's Technology Campus in Lahore was completed in May 2004 and the staff was
relocated  into  this  new  building.  The  Phase 1 will  easily  hold up to 500
programmers,  engineers  and other  related  staff.  NetSol  expects a  positive
response to this move from the business  community,  our existing  customers and
prospective new customers  worldwide.  The completion of technology  campus is a
major milestone for NetSol, employees, customers and the shareholders.

Dividends and Redemption

It has been the Company's policy to invest earnings in the growth of the Company
rather than distribute earnings as dividends. This policy, under which dividends
have not been paid since the  Company's  inception  and is expected to continue,
but is subject to regular review by the Board of Directors.


                                       21


ITEM 7. FINANCIAL STATEMENTS

The Consolidated Financial Statements that constitute Item 7 are included at the
end of this report on page F-1.

ITEM  8.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURE

In  connection  with the audit of the  Company's  financial  statements  for the
fiscal years ended June 30, 2003 and June 30, 2004, there were no disagreements,
disputes,  or  differences  of opinion  with  Kabani & Company on any matters of
accounting principles or practices,  financial statement disclosure, or auditing
scope and  procedures,  which,  if not resolved to the  satisfaction of Kabani &
Company  would have caused  Kabani & Company to make  reference to the matter in
its report.

ITEM 8A. CONTROLS AND PROCEDURES

Management,  under  the  supervision  and with the  participation  of the  chief
executive  officer and chief financial  officer,  conducted an evaluation of the
disclosure controls and procedures as defined in Rule 13a-15(e) as of the fiscal
quarter ended on June 30, 2004. Based upon that evaluation,  the Chairman, Chief
Financial  Officer and Chief  Executive  Officer  concluded  that our disclosure
controls and procedures are effective.

There has been no change that has materially  affected,  or is reasonably likely
to materially affect, these internal controls over financial reporting.

                                    PART III

ITEM 9. DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS; COMPLIANCE
WITH SECTION 16(a) OF THE EXCHANGE ACT

Section 16(a) of the Securities Exchange Act of 1934, as amended,  requires that
the Company's  directors and executive officers and persons owning more than 10%
of the  outstanding  Common  Stock,  file  reports of  ownership  and changes in
ownership  with  the  Securities  and  Exchange  Commission  ("SEC").  Executive
officers,  directors  and  beneficial  owners of more than 10% of the  Company's
Common Stock are required by SEC  regulation  to furnish the Company with copies
of all Section 16(a) forms they file.

Based  solely on copies of such forms  furnished as provided  above,  or written
representations that no Forms 5 were required,  the Company believes that during
the fiscal year ended June 30,  2004,  all  Section  16(a)  filing  requirements
applicable to its executive  officers,  directors and beneficial  owners of more
than 10% of its Common Stock were complied  with,  except as follows:  Messieurs
Burki, Randeree and Moody did not file their Form 5s until the week of September
13, 2004.

DIRECTORS AND EXECUTIVE OFFICERS

The following  table sets forth the names and ages of the current  directors and
executive officers of the Company,  the principal offices and positions with the
Company  held by each  person  and the date such  person  became a  director  or
executive  officer of the Company.  The Board of Directors  elects the executive
officers of the Company annually.  Each year the stockholders elect the Board of
Directors.  The executive officers serve terms of one year or until their death,
resignation  or removal by the Board of  Directors.  In  addition,  there was no
arrangement or understanding  between any executive officer and any other person
pursuant to which any person was selected as an executive officer.


                                       22


The directors and executive officers of the Company are as follows:



-----------------------------------------------------------------------------------------------------------------------------------
Name                     Year First Elected As an   Age     Position Held with the Registrant         Family Relationship
                         Officer
                         Or Director
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                          
Najeeb Ghauri            1997                       50      Chief Financial Officer, Director and     Brother to Naeem and Salim
                                                            Chairman                                  Ghauri
-----------------------------------------------------------------------------------------------------------------------------------
Salim Ghauri             1999                       49      President and Director                    Brother to Naeem and Najeeb
                                                                                                      Ghauri
-----------------------------------------------------------------------------------------------------------------------------------
Naeem Ghauri             1999                       47      Chief Executive Officer, Director         Brother to Najeeb and Salim
                                                                                                      Ghauri
-----------------------------------------------------------------------------------------------------------------------------------
Patti L. W. McGlasson    2004                       39      Secretary, Corporate Counsel              None
-----------------------------------------------------------------------------------------------------------------------------------
Irfan Mustafa            1997                       53      Director                                  None
-----------------------------------------------------------------------------------------------------------------------------------
Shahid Javed Burki       2000                       65      Director                                  None
-----------------------------------------------------------------------------------------------------------------------------------
Eugen Beckert            2001                       58      Director                                  None
-----------------------------------------------------------------------------------------------------------------------------------
Jim Moody                2001                       68      Director                                  None
-----------------------------------------------------------------------------------------------------------------------------------
Shabir Randeree          2003                       43      Director                                  None
-----------------------------------------------------------------------------------------------------------------------------------


Business Experience of Officers and Directors:

NAJEEB U.  GHAURI has been a Director  of the Company  since  1997.  Mr.  Ghauri
served as the Company's CEO from 1999-2001. Currently, he is the Chief Financial
Officer and  Chairman of the Company.  During his tenure as CEO, Mr.  Ghauri was
responsible  for managing the day-to-day  operations of the Company,  as well as
the Company's overall growth and expansion plan. As the CFO of the Company,  Mr.
Ghauri  seeks  financing  for the  Company as well as  oversees  the  day-to-day
financial position of the Company.  Prior to joining the Company, Mr. Ghauri was
part of the marketing team of Atlantic Richfield Company ("ARCO"), a Fortune 500
company,  from 1987-1997.  Mr. Ghauri received his Bachelor of Science degree in
Management/Economics from Eastern Illinois University in 1979, and his M.B.A. in
Marketing  Management from Claremont  Graduate School in California in 1983. Mr.
Ghauri is the  Chairman  of the Board of  Directors.  Mr.  Ghauri  serves on the
boards of the US Pakistan  Business Council and Pakistan Human Development Fund,
a non-profit organization.

SALIM GHAURI has been with the Company  since 1999 as the President and Director
of the Company.  Mr. Ghauri is also the CEO of Network Technologies (Pvt.) Ltd.,
(F/K/A/ Network Solutions (Pvt.) Ltd.), a wholly owned subsidiary of the Company
located in Lahore,  Pakistan. Mr. Ghauri received his Bachelor of Science degree
in  Computer  Science  from  University  of Punjab in Lahore,  Pakistan.  Before
Network  Technologies  (Pvt.) Ltd.,  Mr. Ghauri was employed with BHP in Sydney,
Australia from 1987-1995, where he commenced his employment as a consultant. Mr.
Ghauri was the  original  founder of Network  Solutions,  Pvt.  Ltd in  Pakistan
founded in 1996.  Built under Mr. Ghauri's  leadership  Network  Solutions (Pvt)
Ltd.  gradually built a strong team of I/T professionals  and  infrastructure in
Pakistan and became the first software  house in Pakistan  certified as ISO 9001
and CMM Level 3 assessed.  In March 2004, Salim Ghauri, CEO NetSol Pvt. Ltd. was
awarded the 5th NCR IT Excellence  Award for the year 2003-04 for  undertaking a
pioneering  effort in the development and nourishment of Pakistan's IT industry.
The major aspect of this appreciation was the industry wide recognition by noted
professionals  and  independent  observers that under Salim  Ghauri's  visionary
leadership,  These awards were  conceived  and  distributed  by NCR Pakistan and
adjudicated  by  Ford  Rhodes  Sidat  Hyder,   Pakistan's  leading   consultancy
organization.

NAEEM GHAURI has been the Company's CEO since August 2001. Mr. Ghauri has been a
Director of the Company since 1999.  Mr. Ghauri serves as the Managing  Director
of NetSol (UK) Ltd., a wholly owned subsidiary of the Company located in London,
England. Mr. Ghauri was responsible for the launch of NetSolConnect in Pakistan.
Prior to joining the Company,  Mr. Ghauri was Project Director for Mercedes-Benz
Finance  Ltd., a subsidiary  of  DaimlerChrysler,  Germany from  1994-1999.  Mr.
Ghauri supervised over 200 project managers,  developers,  analysis and users in
nine European  Countries.  Mr. Ghauri earned his degree in Computer Science from
Brighton University, England.

PATTI L. W. MCGLASSON joined NetSol as corporate counsel in January 2004 and was
elected to the position of Secretary in March 2004. Prior to joining NetSol, Ms.
McGlasson  practiced  at Vogt & Resnick,  law  corporations,  where her practice
focused on corporate,  securities and business  transactions.  Ms. McGlasson was
admitted to practice in California in 1991. She received her Bachelor of Arts in
Political Science in 1987 from the University of California,  San Diego and, her
Juris Doctor and Masters in Law in Transnational Business from the University of
the Pacific, McGeorge School of Law, in 1991 and 1993, respectively.

IRFAN  MUSTAFA has been a Director of NetSol since the  inception of the Company
in April 1997. Mr. Mustafa has an M.B.A.  from IMD (formerly  Imede),  Lausanne,
Switzerland  (1975);  an M.B.A.  from the Institute of Business  Administration,
Karachi,  Pakistan (1974);  and a B.S.C. in Economics,  from Punjab  University,
Lahore, Pakistan (1971). Mr. Mustafa began his 14-year career with Unilever, Plc
where he was one of the youngest senior management and board members.  Later, he
was employed  with Pepsi  International  from 1990 to 1997 as a CEO in Pakistan,
Bangladesh,  Sri Lanka  and  Egypt.  He spent two years in the US with  Pepsi in
their Executive  Development Program from 1996-97.  Mr. Mustafa was relocated to
Dubai as head of TRICON (now YUM Restaurant  Services  Group,  Inc.) Middle East
and North African  regions.  Pepsi  International  spun off TRICON in 1997.  Mr.
Mustafa has been a strategic advisor to NetSol from the beginning and has played
a key role in every acquisition by the company.  His active  participation  with
NetSol  management  has helped the Company to  establish a stronger  presence in
Pakistan. Mr. Mustafa is a member of the Audit and Compensation Committees.


                                       23


EUGEN  BECKERT was  appointed to the Board of Directors in August 2001 to fill a
vacancy and continues to serve on the Board.  A native of Germany,  Mr.  Beckert
has been with Mercedes-Benz AG/Daimler Benz AG since 1973, working in technology
and systems  development.  In 1992, he was appointed director of Global IT (CIO)
for Debis Financial  Services,  the services division of Daimler Benz. From 1996
to 2000,  he acted as director of  Processes  and  Systems  (CIO) for  Financial
Services of DaimlerChrysler Asia Pacific Services.  From 2001 to 2004, he served
as Vice  President  in the Japanese  company of DCS. Mr.  Beckert is currently a
Director for DaimlerChrysler and his office is now based in Stuttgart,  Germany.
Mr. Beckert is chairman of the Nominating and Corporate Governance Committee and
a member of the Audit Committee.

JIM MOODY was  appointed to the Board of Directors in 2001.  Mr. Moody served in
the United States  Congress from  1983-1993  where he was a member of the Ways &
Means, Transportation and Public Woks committees.  Former Congressman Moody also
served on the subcommittees of Health, Social Security, Infrastructure and Water
Resources.  After his  tenure  with the U.S.  Congress,  he was  appointed  Vice
President and Chief  Financial  Officer of  International  Fund for  Agriculture
Development  in  Rome,  Italy  from  1995-1998  where  he  was  responsible  for
formulating and  administering  $50 million  operating budget in support of $500
million loan program as well as managing a $2.2 billion  reserve fund investment
portfolio. From 1998-2000,  former Congressman Moody served as the President and
CEO of InterAction,  a coalition of 165 U.S. based  non-profit  organizations in
disaster  relief,   refugee  assistance  and  economic  development  located  in
Washington,  D.C. From April 2000 to present, Former Congressman Moody serves as
a Financial Advisor to Morgan Stanley in Washington D.C. where he is responsible
for bringing  institutional,  business and high  net-worth  individual's  assets
under management.  Mr. Moody also represents Morgan Stanley on the ATC Executive
Board.  Mr. Moody  received his B.A. from  Haverford  College;  his M.P.A.  from
Harvard University and his Ph.D. in Economics from U.C.  Berkeley.  Mr. Moody is
the Chairman of the Audit Committee and a member of the Nominating and Corporate
Governance committee.

SHAHID JAVED BURKI was appointed to the Board of Directors in February  2003. He
had a distinguished  career with World Bank at various high level positions from
1974 to 1999.  He was a Director of Chief Policy  Planning  with World Bank from
1974-1981. He was also a Director of International Relations from 1981-1987. Mr.
Burki served as Director of China  Development from 1987-1994 and Vice President
of Latin America with World Bank from 1994-1999.  In between,  he briefly served
as the Finance Minister of Pakistan from 1996-1997. Mr. Burki also served as the
CEO of the  Washington  based  investment  firm  EMP  Financial  Advisiors  from
1992-2002.   Presently,   he  is  the  Chairman  of  Pak  Investment  &  Finance
Corporation.  He was awarded a Rhodes  Scholarship  in 1962 and M.A in Economics
from Oxford University in 1963. He also earned a Master of Public Administration
degree  from  Harvard  University,  Cambridge,  MA in 1968.  Most  recently,  he
attended Harvard  University and completed an Executive  Development  Program in
1998.  During his  lifetime,  Mr.  Burki has  authored  many books and  articles
including:  China's  Commerce  (Published  by Harvard  in 1969) and  Accelerated
Growth in Latin America (Published by World Bank in 1998). Mr. Burki is a member
of the Compensation Committee.

SHABIR  RANDEREE,  was appointed to the Board of Directors in February 2003. Mr.
Randeree is a Group  Managing  Director of DCD London and Mutual Plc, a position
he has held since 1990.  DCD L&M is the UK arm of the DCD Group.  The DCD Group,
with  offices in the UK,  United  States,  UAE,  India and South Africa has core
businesses in finance, property and investments. From 1988 to 1990, Mr. Randeree
served as Managing Director of Warrenby Limited, a business initiated to provide
an alternate approach to international trade finance and real estate investments
in the U.K. From 1986 to 1988, Mr. Randeree was Sales and Financial  Director of
Dominion Clothing  Distributors  Limited. Mr. Randeree received his B.A. in 1984
in Accounting and Finance from Kingston University in Surrey and his MBA in 1985
from Schiller International  University in London. Mr. Randeree is a director of
various U.K. companies  including:  Brodensbury Park Hotel Ltd.; Collins Leisure
Ltd.; DCD Factors PLC; DCD Properties Ltd.; Pelham  Incorporated  Ltd.;  Redbush
Tea Company  Ltd.;  Wimbledon  Bear  Company  Ltd.;  Tarhouse  Management  Ltd.;
Thornbury  Estates Ltd.; and; the Support Store Ltd. He is a trustee and advisor
to various  educational  trusts and  Director of Albaraka  Bank Limited of South
Africa.  Mr.  Randeree  is a  member  of the  Compensation  and  Nominating  and
Corporate Governance Committees.


                                       24


ITEM 10-EXECUTIVE COMPENSATION

SUMMARY COMPENSATION TABLE AND OPTIONS

The  Summary  Compensation  Table shows  certain  compensation  information  for
services  rendered in all capacities  during each of the last three fiscal years
by the  executive  officers of the Company who  received  compensation  of or in
excess of $100,000  during the fiscal year ended June 30,  2004.  The  following
information for the officers  includes the dollar value of base salaries,  bonus
awards, the number of stock options granted and certain other  compensation,  if
any, whether paid or deferred.

                                                 SUMMARY COMPENSATION TABLE



----------------------------------------------------------------------------------------------------------------------------
                                                                  Annual                 Long Term Compensation
                                                             Compensation(1)
----------------------------------------------------------------------------------------------------------------------------
                                                                                   Long Term               Securities
    Name and Principal Position             Fiscal Year      Salary     Bonus   Compensation Awards (2)  Underlying Options/
                                             Ended                              Restricted Stock             SARs (4)
                                                                                   Awards(3)
----------------------------------------------------------------------------------------------------------------------------
                                                                                               
Najeeb U. Ghauri, Chief Financial Officer,  2004            $200,000     -0-          -0-                     50,000(5)
Secretary, Chairman, Director                                                                                 50,000(6)
                                                                                                              25,000(7)
                                                                                                              20,000(8)
                                                                                                              30,000(9)
                                            2003            $120,000     -0-          -0-                        -0-

                                            2002            $100,000     -0-          -0-                     85,000(10)
                                                                                                              100,000(11)
                                                                                                              20,000(12
----------------------------------------------------------------------------------------------------------------------------
Naeem Ghauri, CEO, Director                 2004            $207,900(13) -0-          -0-                     50,000(5)
                                                                                                              50,000(6)
                                                                                                              25,000(7)
                                                                                                              20,000(8)
                                                                                                              30,000(9)
                                            2003            $125,000     -0-          -0-                     -0-

                                            2002            $100,000     -0-          -0-                     70,000(14)
                                                                                                              100,000(11)
                                                                                                              20,000(12)
----------------------------------------------------------------------------------------------------------------------------
Salim Ghauri, President, Director           2004            $110,000     -0-          -0-                     50,000(5)
                                                                                                              50,000(6)
                                                                                                              25,000(7)
                                                                                                              20,000(8)
                                                                                                              30,000(9)

                                            2003            $100,000     -0-          -0-                      -0-

                                            2002            $100,000     -0-          -0-                     70,000(14)
                                                                                                              100,000(11)
                                                                                                              20,000(12)
----------------------------------------------------------------------------------------------------------------------------
Patti L. W. McGlasson, Secretary,           2004            $82,000      -0-          5,000(15)               5,000(16)
Corporate Counsel                                                                                             5,000(17)
                                                                                                              20,000(8)
                                                                                                              30,000(9)
----------------------------------------------------------------------------------------------------------------------------


(1) No officers received or will receive any bonus or other annual  compensation
other than  salaries  during  fiscal  2004,  nor any  benefits  other than those
available  to all other  employees  that are  required  to be  disclosed.  These
amounts are not inclusive of automobile allowances, where applicable.

(2) No officers  received or will receive any  long-term  incentive  plan (LTIP)
payouts or other payouts during fiscal 2004.

(3) All stock awards are shares of Common Stock of the Company.

(4) All securities underlying options are shares of Common Stock of the Company.
The  Company  has not granted any stock  appreciation  rights.  No options  were
granted  in the named  executive  officers  in fiscal  year  2003.  Options  are
reflected in post-reverse split numbers.  All options are currently  exercisable
or may be exercised within sixty (60) days of the date of this annual report.

(5) Includes  options to purchase  50,000  shares of our common stock granted on
January 1, 2004 at the exercise price of $2.21 per share.  These options must be
exercised within five years after the grant date.

(6) Includes  options to purchase  50,000  shares of our common stock granted on
January 1, 2004 at the exercise price of $3.75 per share.  These options must be
exercised within five years after the grant date.

(7) Includes  options to purchase 12,500 shares of our common stock at $5.00 per
share. These options must be exercised within five years after the grant date.

(8) Includes  options to purchase 20,000 shares of our common stock at $2.65 per
share. These options must be exercised within five years after the grant date.

(9) Includes  options to purchase 30,000 shares of our common stock at $5.00 per
share. These options must be exercised within five years after the grant date.


                                       25


(10) Includes  options to purchase  85,000 shares of our common stock granted on
February  16,  2002 at the  exercise  price of $.75 per share.  Options  must be
exercised within five years after the grant date.

(11) Includes  options to purchase 100,000 shares of our common stock granted on
February 16, 2002 at the exercise price of $1.25 per share.

(12) Includes  options to purchase 200,000 shares of our common stock granted on
February 16, 2002 at the exercise price of $2.50 per share.

(13) Mr. Ghauri salary is 110,000  British  Pounds  Sterling.  The total in this
table reflects a conversion rate of 1.89 dollars per pound.

(14) Includes  options to purchase  70,000 shares of our common stock granted on
February  16,  2002 at the  exercise  price of $.75 per share.  Options  must be
exercised within five years after the grant date.

(15) In May 2004,  Ms.  McGlasson  received  5,000  shares of common  stock as a
performance bonus arising out of her services as counsel for the Company.

(16) Includes  options to purchase  5,000 shares of common stock at the exercise
price of the lesser of the $2.30 or the  market  price of the shares on the date
of exercise less $2.00.

(17) Includes  options to purchase  5,000 shares of common stock at the exercise
price of $3.00 per share.

                      OPTIONS GRANTS IN LAST FISCAL YEAR(1)

                                INDIVIDUAL GRANTS



---------------------------------------------------------------------------------------------------------------------------
Name                        Number of Securities    Percentage of Total       Exercise or Base         Expiration Date
                             Underlying Options      Options Granted to         Price ($/Sh)
                                                    Employees in Fiscal
                                                            Year
---------------------------------------------------------------------------------------------------------------------------
                                                                                         
Naeem Ghauri                   (i) 100,000(2)              18.66%                  $2.21              December 31, 2008
---------------------------------------------------------------------------------------------------------------------------
                              (ii) 100,000(2)                                      $3.75              December 31, 2008
---------------------------------------------------------------------------------------------------------------------------
                              (iii) 50,000(2)                                      $5.00              December 31, 2008
---------------------------------------------------------------------------------------------------------------------------
                                (iv) 20,000                                        $2.65               March 25, 2009
---------------------------------------------------------------------------------------------------------------------------
                                 (v) 30,000                                        $5.00               March 25, 2009
---------------------------------------------------------------------------------------------------------------------------
Najeeb Ghauri                  (i) 100,000(2)              18.66%                  $2.21              December 31, 2008
---------------------------------------------------------------------------------------------------------------------------
                              (ii) 100,000(2)                                      $3.75              December 31, 2008
---------------------------------------------------------------------------------------------------------------------------
                              (iii) 50,000(2)                                      $5.00              December 31, 2008
---------------------------------------------------------------------------------------------------------------------------
                                (iv) 20,000                                        $2.65               March 25, 2009
---------------------------------------------------------------------------------------------------------------------------
                                 (v) 30,000                                        $5.00               March 25, 2009
---------------------------------------------------------------------------------------------------------------------------
Salim Ghauri                   (i) 100,000(2)              18.66%                  $2.21              December 31, 2008
---------------------------------------------------------------------------------------------------------------------------
                              (ii) 100,000(2)                                      $3.75              December 31, 2008
---------------------------------------------------------------------------------------------------------------------------
                              (iii) 50,000(2)                                      $5.00              December 31, 2008
---------------------------------------------------------------------------------------------------------------------------
                                (iv) 20,000                                        $2.65               March 25, 2009
---------------------------------------------------------------------------------------------------------------------------
                                 (v) 30,000                                        $5.00               March 25, 2009
---------------------------------------------------------------------------------------------------------------------------
Patti L. W. McGlasson          (i) 10,000(2)               4.35%                  $2.30(3)            December 31, 2008
---------------------------------------------------------------------------------------------------------------------------
                               (ii) 10,000(2)                                      $3.00              December 31, 2008
---------------------------------------------------------------------------------------------------------------------------
                                (iii) 20,000                                       $2.65               March 25, 2009
---------------------------------------------------------------------------------------------------------------------------
                                (iv) 30,000                                        $5.00               March 25, 2009
---------------------------------------------------------------------------------------------------------------------------


      (1)   There were no SAR grants in the last fiscal year.

      (2)   These options vest 25% per each quarter of service  commencing March
            31, 2004 and are fully vested on December 31, 2004.

      (3)   The exercise price is the lesser of $2.30 or the market price on the
            date of the exercise less $2.00.



               AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR AND FY-END OPTION/SAR VALUES

-----------------------------------------------------------------------------------------------------------------
         Name           Shares Acquired On    Value Realized (1)         Number of        Value f
                           Exercise (#)               ($)               Unexercised       Unexercised
                                                                      Options/SARs at     In-The-Money at
                                                                        FY-end (###)      FY-end ($)
                                                                      Exercisable(2)/     Exercisable/(2)
                                                                       Unexercisable      Unexercisable
-----------------------------------------------------------------------------------------------------------------
                                                                                
Najeeb Ghauri, CFO,      87,223                $0.00                  150,000/150,000       $2,000/0.00
Chairman, Director
-----------------------------------------------------------------------------------------------------------------
Salim Ghauri,            67,777                $0.00                  155,000/155,000       $2,000/0.00
President Director
-----------------------------------------------------------------------------------------------------------------
Naeem Ghauri, CEO,       51,557                $0.00                  150,000/155,000       $2,000/0.00
Director
-----------------------------------------------------------------------------------------------------------------
Patti L. W. McGlasson    2,500                 $0.00                  60,000/10,000         $525/1,050
-----------------------------------------------------------------------------------------------------------------


(1)   The closing  price of the stock at the June 30, 2004,  Fiscal Year End was
      $2.21.

(2)   All options are currently exercisable.


                                       26


EMPLOYMENT AGREEMENTS

Effective  January 1, 2004, we entered into an employment  agreement  with Naeem
Ghauri as our Chief Executive Officer. The agreement is for a base term of three
years,  and continues  thereafter on an at will basis until terminated by either
NetSol or Mr.  Ghauri.  The  agreement  provides for a yearly  salary of 110,000
pounds sterling. The agreement also provides for such additional compensation as
the Board of  Directors  determines  is proper in  recognition  of Mr.  Ghauri's
contributions and services to us. In addition, the agreement provides Mr. Ghauri
with  options to  purchase up to 100,000  shares of common  stock at an exercise
price of $2.21,  100,000  shares at an exercise price of $3.75 and 50,000 shares
at an exercise price of $5.00. These options vest at the rate of 25% per quarter
and are fully vested on December 31, 2004.  These options expire on December 31,
2008.  Mr. Ghauri also  received  options to purchase up to 20,000 shares at the
exercise  price of $2.65 per share and options to purchase  30,000 shares at the
exercise  price of $5.00 per  share.  These  options  vest  immediately  and are
exercisable until March 25, 2009.

Effective  January 1, 2004, we entered into an employment  agreement with Najeeb
Ghauri as Chief  Financial  Officer.  The  agreement is for a base term of three
years,  and continues  thereafter on an at will basis until terminated by either
NetSol or Mr.  Ghauri.  The agreement  provides for a yearly salary of $200,000.
The agreement  also provides for such  additional  compensation  as the Board of
Directors determines is proper in recognition of Mr. Ghauri's  contributions and
services to us. In addition,  the agreement  provides Mr. Ghauri with options to
purchase up to 100,000  shares of common  stock at an  exercise  price of $2.21,
100,000  shares at an exercise  price of $3.75 and 50,000  shares at an exercise
price of $5.00.  These options vest at the rate of 25% per quarter and are fully
vested on December  31, 2004.  These  options  expire on December 31, 2008.  Mr.
Ghauri also  received  options to purchase up to 20,000  shares at the  exercise
price of $2.65 per share and options to purchase  30,000  shares at the exercise
price of $5.00 per share.  These options vest  immediately  and are  exercisable
until March 25, 2009.

Effective  January 1, 2004, we entered into an employment  agreement  with Salim
Ghauri as the  President of NetSol and Chief  Executive  Officer of our Pakistan
subsidiary.  The  agreement  is for a base term of three  years,  and  continues
thereafter on an at will basis until terminated by either us or Mr. Ghauri.  The
agreement provides for a yearly salary of $110,000.  The agreement also provides
for such additional  compensation as the Board of Directors determines is proper
in recognition of Mr.  Ghauri's  contributions  and services to us. In addition,
the agreement  provides Mr. Ghauri with options to purchase up to 100,000 shares
of common  stock at an exercise  price of $2.21,  100,000  shares at an exercise
price of $3.75 and 50,000  shares at an exercise  price of $5.00.  These options
vest at the rate of 25% per quarter and are fully  vested on December  31, 2004.
These options expire on December 31, 2008.  Mr. Ghauri also received  options to
purchase  up to  20,000  shares  at the  exercise  price of $2.65  per share and
options to  purchase  30,000  shares at the  exercise  price of $5.00 per share.
These options vest immediately and are exercisable until March 25, 2009.

Effective January 1, 2004, we entered into an employment agreement with Patti L.
W.  McGlasson as legal  counsel.  The agreement  provides for a yearly salary of
$82,000.  Ms. McGlasson also received options to purchase up to 10,000 shares of
common  stock at an  exercise  price  equal to the lesser of $2.30 or the market
price of the shares on the date of exercise  less $2.00.  These  options vest at
the  rate of 25% per  quarter  and are  exercisable  until  December  31,  2008.
Effective  March  26,  2004,  Ms.  McGlasson  was  elected  to the  position  of
Secretary.  In connection  with her role as Secretary,  Ms.  McGlasson  received
options  to  purchase  up to 10,000  shares of common  stock at $3.00 per share.
These  options  vest at the rate of 25% per  quarter and are  exercisable  until
December 31, 2008. Ms.  McGlasson also received options to purchase up to 20,000
shares at the exercise  price of $2.65 per share and options to purchase  30,000
shares at the exercise price of $5.00 per share.  These options vest immediately
and are exercisable until March 25, 2009.

All of the above  agreements  provide for certain paid benefits such as employee
benefit  plans and medical  care plans at such times as we may adopt  them.  The
agreements  also  provide  for  reimbursement  of  reasonable   business-related
expenses and for two weeks of paid  vacation.  The  agreements  also provide for
certain  covenants  concerning  non-competition,  non-disclosure,  indemnity and
assignment of intellectual property rights. NetSol currently has three incentive
and  nonstatutory  stock option  plans in force for 2001,  2002 and 2003 and two
other plans from 1997 and 1999.  No options  have been issued under the 1997 and
1999 plans in the past two fiscal years.

The 2001 plan  authorizes  the issuance of up to  2,000,000  options to purchase
common  stock of which  2,000,000  have been  granted.  The grant  prices  range
between $.75 and $2.50.

The 2002 plan  authorizes  the issuance of up to  2,000,000  options to purchase
common  stock of which  1,572,748  options have been  granted.  The grant prices
range between $.75 and $5.00.

In March 2004, our  shareholders  approved the 2003 stock option plan. This plan
authorizes  up to 2,000,000  options to purchase  common stock of which  450,000
have been granted. The grant prices range between $2.64 and $5.00.

COMPENSATION OF DIRECTORS

For the 2003 term,  Directors of the Company  receive any cash  compensation  of
$750  for  attendance  in  person  at  a  board  meeting  and  are  entitled  to
reimbursement  of their  reasonable  expenses  incurred in attending  Directors'
Meetings.  Upon the full  completion of the 2003 term,  each  director  received
7,000 shares of restricted  common stock. In addition,  the Company granted each
of its directors the following S-8 registered options: (a) 10,000 stock options,
exercise  price of  $0.75,  vested  quarterly;  and (b)  20,000  stock  options,
exercise price of $2.50 vesting quarterly.

For the 2004  term,  Non-Management  members  of the Board of  Directors  of the
Company  receive cash  compensation  of $2,000 for each face to face meeting and
$1,000 for each board  teleconference  meeting  with a minimum  duration  of two
hours.  Each board member is to receive 2,000 shares of restricted  common stock
upon  completion of the 2004 term and options to purchase up to 20,000 shares at
the  exercise  price of $2.64 and options to acquire up to 30,000  shares at the
exercise  price  of $5.00  per  share.  The  options  vest  and are  exercisable
immediately.


                                       27


For the 2004 term,  Management  members of the Board of Directors of the Company
receive no cash compensation for meeting attendance but are granted options to a
purchase  up to 20,000  shares at the  exercise  price of $2.64 and  options  to
acquire  up to 30,000  shares at the  exercise  price of $5.00  per  share.  The
options vest and are exercisable immediately.

All directors are entitled to reimbursement of approved business expenses.

The Audit Committee Chairman shall receive $1,100 per month, and 5,000 shares of
restricted common stock issuable upon completion of the 2004 term. The chairs of
the Nominating  and Corporate  Governance and  Compensation  Committee  receives
5,000 shares of restricted  common stock upon completion of service for the 2004
term.  Each  member  of the  Audit,  Nominating  and  Corporate  Governance  and
Compensation Committee shall also receive 4,000 shares of common stock.

ITEM 11- SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following  table sets forth  certain  information  regarding the  beneficial
ownership of the Company's  Common Stock,  its only class of outstanding  voting
securities  as of  September  13,  2004,  by (i) each person who is known to the
Company to own  beneficially  more than 5% of the outstanding  common Stock with
the address of each such person,  (ii) each of the Company's  present  directors
and officers, and (iii) all officers and directors as a group:

                                                                  Percentage
Name and                              Number of                 Beneficially
Address                             Shares(1)(2)                     owned(3)
                                    ------------                -------------

Najeeb Ghauri (4)                         647,650                  6.78%
Naeem Ghauri (4)                          421,090                  4.41%
Irfan Mustafa (4)                         188,703                  1.98%
Salim Ghauri (4)                          549,916                  5.76%
Jim Moody (4)                              17,000                      *
Eugen Beckert (4)                          39,000                      *
Shahid Javed Burki(4)                      39,000                      *
Shabir Randeree (4)(5)                    475,000                  4.98%
Patti L. W. McGlasson(4)                   46,000                      *
All officers and directors
as a group (nine persons)               2,448,359                 25.65%
*   Less than one percent

(1) Except as otherwise  indicated,  the Company  believes  that the  beneficial
owners of Common  Stock listed  below,  based on  information  furnished by such
owners,  have sole  investment  and voting  power with  respect to such  shares,
subject to community  property laws where  applicable.  Beneficial  ownership is
determined  in  accordance  with  the  rules  of  the  Securities  and  Exchange
Commission  and generally  includes  voting or investment  power with respect to
securities.

(2)  Beneficial  ownership is  determined  in  accordance  with the rules of the
Commission  and generally  includes  voting or investment  power with respect to
securities.  Shares of Common Stock relating to options currently exercisable or
exercisable  within 60 days of  September  15, 2002 are deemed  outstanding  for
computing  the  percentage  of the person  holding such  securities  but are not
deemed  outstanding for computing the percentage of any other person.  Except as
indicated by footnote,  and subject to community property laws where applicable,
the persons named in the table above have sole voting and investment  power with
respect to all shares shown as beneficially owned by them.

(3) Percentage  ownership is based on 9,545,693 shares issued and outstanding as
of September 13, 2004.

(4) Address c/o NetSol  Technologies,  Inc. at 23901 Calabasas Road, Suite 2072,
Calabasas, CA 91302.

(5) As director of DCD Holdings Ltd.

ITEM 12-CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

In January 2004, we entered into employment agreements with Najeeb Ghauri, Naeem
Ghauri and Salim Ghauri.  These agreements are discussed in the section entitled
"Executive Compensation" beginning on page 26.

In March 2004, the board of directors  approved  compensation for service on the
board.  This  compensation  is  discussed in the  sections  entitled  "Executive
Compensation"  and  "Compensation  of  Directors"  beginning  on pages 26 and 28
respectively.

In July  2004,  the  board  approved  compensation  for  service  on the  Audit,
Compensation   and  Nominating  and  Corporate   Governance   Committees.   This
compensation is discussed in the sections  entitled  "Compensation of Directors"
beginning on page 28.

The Company's  management  believes that the terms of these  transactions are no
less favorable to the Company than would have been obtained from an unaffiliated
third party in similar  transactions.  All future  transactions  with affiliates
will be on terms no less  favorable  than could be  obtained  from  unaffiliated
third  parties,  and  will  be  approved  by a  majority  of  the  disinterested
directors.


                                       28


                                     PART IV

ITEM 13 - EXHIBITS AND REPORTS ON FORM 8-K

(a)   Exhibits

3.1      Articles  of  Incorporation   of  Mirage   Holdings,   Inc.,  a  Nevada
         corporation, dated March 18, 1997, incorporated by reference as Exhibit
         3.1 to NetSol's Registration Statement No. 333-28861 filed on Form SB-2
         filed June 10. 1997

3.2      Amendment to Articles of Incorporation dated May 21, 1999, incorporated
         by  reference as Exhibit 3.2 to NetSol's  Annual  Report for the fiscal
         year ended June 30, 1999 on Form 10K-SB filed September 28, 1999.

3.3      Amendment to the  Articles of  Incorporation  of NetSol  International,
         Inc. dated March 20, 2002  incorporated  by reference as Exhibit 3.3 to
         NetSol's Annual Report on Form 10-KSB/A filed on February 2, 2001.

3.4      Amendment to the Articles of Incorporation of NetSol Technologies, Inc.
         dated August 20, 2003 filed as Exhibit A to NetSol's  Definitive  Proxy
         Statement filed June 27, 2003.

3.5      Bylaws of Mirage Holdings, Inc., as amended and restated as of November
         28, 2000  incorporated  by reference as Exhibit 3.3 to NetSol's  Annual
         Report for the fiscal  year  ending in June 30,  2000 on Form  10K-SB/A
         filed on February 2, 2001.

3.6      Amendment to the Bylaws of NetSol Technologies, Inc. dated February 16,
         2002 incorporated by reference as Exhibit 3.5 to NetSol's  Registration
         Statement filed on Form S-8 filed on March 27, 2002.

4.1      Form of Common Stock Certificate.(*)

4.2      Form of Warrant.(*)

5.1      Opinion of Malea Farsai,  counsel to NetSol,  as to the legality of the
         securities being registered.(1)

10.1     Lease Agreement for Calabasas  executive offices dated December 3, 2003
         incorporated  by reference as Exhibit 99.1 to NetSol's  Current  Report
         filed on Form 8-K filed on December 24, 2003.

10.2     Company Stock Option Plan dated May 18, 1999  incorporated by reference
         as Exhibit  10.2 to the  Company's  Annual  Report for the Fiscal  Year
         Ended June 30, 1999 on Form 10K-SB filed September 28, 1999.

10.2     Company Stock Option Plan dated April 1, 1997 incorporated by reference
         as Exhibit 10.5 to NetSol's  Registration  Statement  No.  333-28861 on
         Form SB-2 filed June 10, 1997.

10.3     Company 2003 Incentive and  Nonstatutory  incorporated  by reference as
         Exhibit 99.1 to NetSol's  Definitive  Proxy Statement filed February 6,
         2004.

10.4     Employment  Agreement,  dated  January 1, 2004,  by and between  NetSol
         Technologies,  Inc.  and Naeem  Ghauri  incorporated  by  reference  as
         Exhibit 10.1 to NetSol's  Quarterly  Report for the Quarter ended March
         31, 2004 on Form 10Q-SB filed on May 12, 2004.

10.5     Employment  Agreement,  dated  January 1, 2004,  by and between  NetSol
         Technologies,  Inc.  and Najeeb  Ghauri  incorporated  by  reference as
         Exhibit 10.2 to NetSol's  Quarterly  Report for the Quarter ended March
         31, 2004 on Form 10Q-SB filed on May 12, 2004.

10.6     Employment  Agreement,  dated  January 1, 2004,  by and between  NetSol
         Technologies,  Inc.  and Salim  Ghauri  incorporated  by  reference  as
         Exhibit 10.3 to NetSol's  Quarterly  Report for the Quarter ended March
         31, 2004 on Form 10Q-SB filed on May 12, 2004.

10.7     Company 2001 Stock  Options Plan dated March 27, 2002  incorporated  by
         reference as Exhibit 5.1 to NetSol's Registration Statement on Form S-8
         filed on March 27, 2002.

10.8     Consulting  Contract,  dated  September  1, 1999 by and  between  Irfan
         Mustafa and NetSol  International,  Inc.  incorporated  by reference as
         Exhibit 10.10 to NetSol's  Annual Report for the Fiscal Year Ended June
         30, 2000 on Form 10K-SB filed on October 15, 2000.

10.9     Sublease  Agreement  between RPMC, Inc. and NetSol  Technologies,  Inc.
         dated September 20, 2002  incorporated by reference as Exhibit 10.11 to
         NetSol's  Annual Report for the Fiscal Year Ended June 30, 2002 on Form
         10K-SB filed on October 15, 2002.

10.10    Lease Agreement  between Century National  Insurance Company and NetSol
         Technologies, Inc. dated December 15, 2003 incorporated by reference as
         Exhibit 99.1 to Form 8-K filed on December 24, 2003.

10.11    Lease Agreement  between Butera  properties V, LLC and NetSol USA, Inc.
         dated  June 5, 2004  incorporated  by  reference  as  Exhibit  10.12 to
         NetSol's amendment to registration  statement  333-116512 filed on Form
         SB-2 on July 22, 2004.

21.1     A list of all subsidiaries of the Company*

31.1     Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
         (CEO)

31.2     Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
         (CFO)

32.1     Certification  pursuant to 18 U.S.C.  Section 1350, as adopted pursuant
         to Section 906 of the Sarbanes-Oxley Act of 2002 (CEO)


                                       29


32.2     Certification  pursuant to 18 U.S.C.  Section 1350, as adopted pursuant
         to Section 906 of the Sarbanes-Oxley act of 2002 (CFO)

*  Previously Filed

(b) Reports on Form 8-K

      (i)   On May 24,  2004  the  Company  filed an 8-K  reporting  the sale of
            unregistered securities for a total raise of $2,050,000.

      (ii)  On May 14, 2004 the Company filed an 8-K reporting the contents of a
            press release  issued by the Company  regarding its second  quarter,
            ending March 31, 2004 results of operations.

Item 14 Principal Accountant Fees and Services.

Audit Fees

Kabani & Co.  audited the Company's  financial  statements  for the fiscal years
ended June 30, 2003 and June 30, 2004. The aggregate fees billed by Kabani & Co.
for the  annual  audit  and  review of  financial  statements  including  in the
Company's Form 10-QSB or services that are normally provided by Kabani & Company
that are normally  provided by the  accountant in connection  with statutory and
regulatory  filings or engagements  for the year ended June 30, 2003 was $34,500
and for the  year  ended  June 30,  2004 was  $40,000.  The  Company's  previous
auditor,  Stonefield Josephson,  conducted the audit of the financial statements
for the fiscal year 2002. The aggregate fees billed by Stonefield  Josephson was
$93,914.45.

Audit Related Fees

The aggregate fees billed by Kabani & Co. during fiscal 2003 including assurance
and related audit  services not covered in the preceding  paragraph was $29,750.
These "Audit  Related Fees" were  primarily for services in connection  with the
review  of  quarterly  financial  statements  and  the  Company's  filing  of  a
Registration  Statement  on Form SB-2.  The  aggregate  fees  billed by Kabani &
Company  during fiscal 2004  including  assurance and related audit services not
covered in the preceding paragraph was $37,750.  These "Audit Related Fees" were
primarily for services in connection with the Company's filing of a Registration
Statement on Form SB-2.

Tax Fees

The Company  incurred no fees for taxes for fiscal years 2003 and 2002. Tax fees
for fiscal  year 2004 were  $22,000  and  consisted  of the  preparation  of the
Company's federal and state tax returns for the fiscal years 2001 and 2002.

All Other Fees

There were no other fees billed by Kabani & Co. or  services  rendered to NetSol
during the fiscal  years ended June 30, 2004 and 2003,  other than as  described
above.

Pre-Approval Procedures

The  Audit  Committee  and  the  Board  of  Directors  are  responsible  for the
engagement  of the  independent  auditors  and for  approving,  in advance,  all
auditing  services  and  permitted  non-audit  services  to be  provided  by the
independent auditors.  The Audit Committee maintains a policy for the engagement
of the  independent  auditors  that is  intended  to  maintain  the  independent
auditor's  independence from NetSol. In adopting the policy, the Audit Committee
considered the various services that the independent  auditors have historically
performed or may be needed to perform in the future. The policy,  which is to be
reviewed and re-adopted at least annually by the Audit Committee:

      (i)   Approves  the  performance  by the  independent  auditors of certain
            types of service  (principally  audit-related  and tax),  subject to
            restrictions in some cases,  based on the Committee's  determination
            that this  would not be likely to impair the  independent  auditors'
            independence from NetSol;

      (ii)  Requires that  management  obtain the specific prior approval of the
            Audit Committee for each  engagement of the independent  auditors to
            perform other types of permitted services; and

      (iii)Prohibits  the  performance  by the  independent  auditors of certain
            types of  services  due to the  likelihood  that their  independence
            would be impaired.


                                       30


Any approval required under the policy must be given by the Audit Committee,  by
the Chairman of the Committee in office at the time,  or by any other  Committee
member to whom the Committee has delegated that  authority.  The Audit Committee
does not  delegate its  responsibilities  to approve  services  performed by the
independent auditors to any member of management.

      The  standard  applied by the Audit  Committee in  determining  whether to
grant  approval  of an  engagement  of the  independent  auditors is whether the
services  to be  performed,  the  compensation  to be paid  therefore  and other
related factors are consistent with the independent auditors' independence under
guidelines of the Securities and Exchange Commission and applicable professional
standards.  Relevant considerations include, but are not limited to, whether the
work  product is likely to be subject to, or  implicated  in,  audit  procedures
during the audit of  NetSol's  financial  statements;  whether  the  independent
auditors  would be functioning in the role of management or in an advocacy role;
whether  performance  of the service by the  independent  auditors would enhance
NetSol's  ability to manage or control risk or improve  audit  quality;  whether
performance of the service by the independent auditors would increase efficiency
because  of  their  familiarity  with  NetSol's  business,  personnel,  culture,
systems,  risk  profile  and  other  factors;  and  whether  the  amount of fees
involved,  or the  proportion  of the  total  fees  payable  to the  independent
auditors in the period that is for tax and other non-audit services,  would tend
to reduce the independent  auditors' ability to exercise independent judgment in
performing the audit.

                                   SIGNATURES

In  accordance  with  Section 13 or 15 (d) of the Exchange  Act, the  Registrant
caused  this  amendment  to  the  report  to be  signed  on  its  behalf  by the
undersigned, thereunto duly authorized.

                                       NetSol Technologies, Inc.

Date: March 21, 2006                   BY: /S/ NAEEM GHAURI
                                           -------------------------------------
                                           Naeem Ghauri
                                           CEO


Date: March 21, 2006                   BY: /S/ Najeeb Ghauri
                                           -------------------------------------
                                           Najeeb Ghauri
                                           Chief Financial Officer

In accordance with the Exchange Act, this amendment to the report has been
signed below by the following persons on behalf of the Registrant and in the
capacities and on the dates indicated.

Date: March 21, 2006                   BY: /S/ NAJEEB U. GHAURI
                                           -------------------------------------
                                           Najeeb U. Ghauri
                                           Director, Chairman
                                           Chief Financial Officer


Date: March 21, 2006                   BY: /S/ SALIM GHAURI
                                           -------------------------------------
                                           Salim Ghauri
                                           President,
                                           Director


Date: March 21, 2006                   BY: /S/ NAEEM GHAURI
                                           -------------------------------------
                                           Naeem Ghauri
                                           Director
                                           Chief Executive Officer


Date: March 21, 2006                   BY: /S/ JIM MOODY
                                           -------------------------------------
                                           Jim Moody
                                           Director


Date: March 21, 2006                   BY: /S/ EUGEN BECKERT
                                           -------------------------------------
                                           Eugen Beckert
                                           Director


Date: March 21, 2006                   BY: /S/ SHAHID JAVED BURKI
                                           -------------------------------------
                                           Shahid Javed Burki
                                           Director


                                       31


                   NETSOL TECHNOLOGIES, INC. AND SUBSIDIARIES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



Description                                                                                                    Page
                                                                                                            
Report of Independent Registered Public Accounting Firm.........................................................F-2

Auditor's Report to the Members.................................................................................F-3

Consolidated Balance Sheet as of June 30, 2004 (restated).......................................................F-6

Consolidated Statements of Operations for the Years Ended June 30, 2004 (restated) and 2003.....................F-4

Consolidated Statements of Stockholders' Equity for the Years Ended
June 30, 2004 (restated) and 2003...............................................................................F-5

Consolidated Statements of Cash Flows for the Years Ended June 30, 2004 (restated) and 2003.....................F-7

Notes to Consolidated Financial Statements......................................................................F-9



                                      F-1


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors
NetSol Technologies, Inc. and subsidiaries
Calabasas, California

We  have  audited  the  accompanying   consolidated   balance  sheet  of  NetSol
Technologies,  Inc.  and  subsidiaries  as of June  30,  2004,  and the  related
consolidated  statements of operations,  stockholders' equity and cash flows for
the years  ended June 30,  2004 and 2003.  These  financial  statements  are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated  financial  statements based on our audits. We did
not audit the financial statements of NetSol Technologies (PVT) Limited,  NetSol
(PVT)  Limited and NetSol  Connect  (PVT)  Limited,,  whose  statements  reflect
combined  total  assets  of  approximately  $7,173,282  as of June 30,  2004 and
combined total net revenues of $4,452,435and $2,766,174 for the years ended June
30, 2004 and 2003, respectively. Those statements were audited by other auditors
whose  reports  have been  furnished  to us, and in our  opinion,  insofar as it
relates to the amounts included for NetSol  Technologies  (PVT) Limited,  NetSol
(PVT)  Limited and NetSol  Connect (PVT)  Limited,  for the years ended June 30,
2004 and 2003, is based solely on the report of the other auditors.

We conducted our audit of these  statements in accordance  with the standards of
the Public Company Accounting  Oversight Board (United States).  Those standards
require that we plan and perform the audit to obtain reasonable  assurance about
whether the financial  statements  are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements.  An audit also includes  assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation.  We believe that our
audit and the report of the other  auditors  provide a reasonable  basis for our
opinion.

In our  opinion,  based on our audits and the  reports  of other  auditors,  the
consolidated  financial  statements  referred to above  present  fairly,  in all
material respects,  the consolidated  financial position of NetSol Technologies,
Inc. and  subsidiaries  as of June 30, 2004 and the results of its  consolidated
operations  and its cash  flows for the years  ended  June 30,  2004 and 2003 in
conformity with accounting principles generally accepted in the United States of
America.

The accompanying  consolidated  financial statements have been prepared assuming
that the Company will  continue as a going  concern.  As shown in the  financial
statements, the Company has an accumulated deficit, has negative cash flows from
operations,  and  has  a  net  working  capital  deficit.  These  factors  raise
substantial  doubt about the Company's  ability to continue as a going  concern.
Management's  plans in regard to these matters are also described in Note 2. The
financial  statements do not include any adjustments  that might result from the
outcome of these uncertainties.

As discussed in Note 16, the  financial  statements  for the year ended June 30,
2004 have been restated.

/s/ Kabani & Company, Inc.
CERTIFIED PUBLIC ACCOUNTANTS

Huntington Beach, California
August 2, 2004, except for Notes 8, 11, and 16  which are as of August 11, 2005


                                      F-2


REPRESENTING                                            SAEED KAMRAN PATEL & CO.
[LOGO] DFK
INTERNATIONAL                                            CHARTERED ACCOUNTANTS
WORLDWIDE

                      INDEPENDENT AUDITOR'S REPORT-REVISED

                        For the year ended June 30, 2004

Board of Directors
NetSol Technologies, Inc. and subsidiaries
Calabasas, California

We have audited the balance sheet of NetSol Connect (Pvt) Limited, a Pakistani
subsidiary of NetSol Technologies, Inc., as of June 30, 2004, and the related
statements of operations, and cash flows for the years ended June 30, 2004, and
2003. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audit of these statements in accordance with the standards of
the Public Company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatements. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, based on our audits, the financial statements referred to above
present fairly, in all material respects, the financial position of the NetSol
Connect (Pvt) Limited, a Pakistani subsidiary of NetSol Technologies, Inc. as of
June 30, 2004 and the results of its operations and its cash flows for the years
ended June 30, 2004 and 2003 in conformity with accounting principles generally
accepted in the United States of America.


                                                /s/ Saeed Kamran Patel & Co.
Lahore, Pakistan                                CHARTERED ACCOUNTANTS
July 31, 2004

Lahore
321 - Upper Mall, Lahore - Pakistan
Tel: 92-42-111-77-2060 Fax: 92-42-5666255
e-mail: info@skpserv.com

Islamabad
2nd Floor, Buland Markaz, 33 - West, Blue Area
Islamabad - Pakistan, Tel: 92-051-2270116, 2279658
Fax: 92-051-2279658 e-mail: info@skpserv.com



REPRESENTING                                            SAEED KAMRAN PATEL & CO.
[LOGO] DFK
INTERNATIONAL                                            CHARTERED ACCOUNTANTS
WORLDWIDE

                      INDEPENDENT AUDITOR'S REPORT-REVISED
                        For the year ended June 30, 2004

Board of Directors
NetSol Technologies, Inc. and subsidiaries
Calabasas, California

We have audited the balance sheet of NetSol Technologies (Pvt) Limited, a
Pakistani subsidiary of NetSol Technologies, Inc., as of June 30, 2004, and the
related statements of operations, and cash flows for the years ended June 30,
2004 and 2003. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audit of these statements in accordance with the standards of
the Public company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, based on our audits, the financial statements referred to above
present fairly, in all material respects, the financial position of NetSol
Technologies (Pvt) Limited, a Pakistani subsidiary of NetSol Technologies, Inc.
as of June 30, 2004 and the results of its operations and its cash flows for the
years ended June 30, 2004 and 2003 in conformity with accounting principles
generally accepted in the United States of America.


Lahore, Pakistan                                /s/ Saeed Kamran Patel
July 31, 2004                                   CHARTERED ACCOUNTANTS

Lahore
321 - Upper Mall, Lahore - Pakistan
Tel: 92-42-111-77-2060 Fax: 92-42-5666255
e-mail: info@skpserv.com

Islamabad
2nd Floor, Buland Markaz, 33 - West, Blue Area
Islamabad - Pakistan, Tel: 92-051-2270116, 2279658
Fax: 92-051-2279658 e-mail: info@skpserv.com



REPRESENTING                                            SAEED KAMRAN PATEL & CO.
[LOGO] DFK
INTERNATIONAL                                            CHARTERED ACCOUNTANTS
WORLDWIDE

                      INDEPENDENT AUDITOR'S REPORT-REVISED
                        For the year ended June 30, 2004

Board of Directors
NetSol Technologies, Inc. and subsidiaries
Calabasas, California

We have audited the balance sheet of NetSol Technologies (Pvt) Limited, a
Pakistani subsidiary of NetSol Technologies, Inc., as of June 30, 2004, and the
related statements of operations, and cash flows for the years ended June 30,
2004 and 2003. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audit of these statements in accordance with the standards of
the Public company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, based on our audits, the financial statements referred to above
present fairly, in all material respects, the financial position of NetSol (Pvt)
Limited, a Pakistani subsidiary of NetSol Technologies, Inc. as of June 30, 2004
and the results of its consolidated operations and its cash flows for the years
ended June 30, 2004 and 2003 in conformity with accounting principles generally
accepted in the United States of America.


Lahore, Pakistan                                /s/ Saeed Kamran Patel
July 31, 2004                                   CHARTERED ACCOUNTANTS

Lahore
321 - Upper Mall, Lahore - Pakistan
Tel: 92-42-111-77-2060 Fax: 92-42-5666255
e-mail: info@skpserv.com

Islamabad
2nd Floor, Buland Markaz, 33 - West, Blue Area
Islamabad - Pakistan, Tel: 92-051-2270116, 2279658
Fax: 92-051-2279658 e-mail: info@skpserv.com



                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                                  JUNE 30, 2004



                                                                                            
                                     ASSETS
Current assets:
     Cash and cash equivalents                                                  $    871,161
     Certificates of deposit                                                         391,403
     Accounts receivable, net of allowance for doubtful accounts of $80,000          951,994
     Revenues in excess of billings                                                  951,905
     Other current assets (restated)                                                 389,966
                                                                                ------------
        Total current assets                                                                         3,556,429
Property and equipment, net of accumulated depreciation                                              4,203,580
Intangibles:
     Product licenses, renewals, enhancedments, copyrights,
        trademarks, and tradenames, net                                            2,409,859
     Customer lists, net                                                             641,569
     Goodwill (restated)                                                           1,166,611
                                                                                ------------
        Total intangibles (restated)                                                                 4,218,039
                                                                                                  ------------
        Total assets (restated)                                                                   $ 11,978,048
                                                                                                  ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Accounts payable and accrued expenses (restated)                           $  2,172,822
     Current portion of notes and obligations under capitalized leases               393,085
     Due to officers                                                                  17,219
     Billings in excess of revenues                                                  103,451
     Loans payable, bank                                                             458,861
                                                                                ------------
        Total current liabilities                                                                    3,145,438
Obligations under capitalized leases, less current maturities                                           27,604
Notes payable                                                                                           89,656
Convertible debenture (restated)                                                                       985,243
                                                                                                  ------------
        Total liabilities                                                                            4,247,941
Minority interest                                                                                      410,728
Contingencies                                                                                               --

Stockholders' equity:
     Common stock, $.001 par value; 25,000,000 share authorized;
        9,482,822 issued and outstanding                                               9,483
     Additional paid-in-capital (restated)                                        38,885,878
     Treasury stock                                                                  (21,457)
     Accumulated deficit (restated)                                              (30,982,313)
     Stock subscription receivable (restated)                                       (333,650)
     Other comprehensive loss                                                       (238,562)
                                                                                ------------
        Total stockholders' equity (restated)                                                        7,319,379
                                                                                                  ------------
        Total liabilities and stockholders' equity (restated)                                     $ 11,978,048
                                                                                                  ============


       See accompanying notes to these consolidated financial statements.


                                      F-3


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                    For the Year
                                                                    Ended June,
                                                       2004             2003
                                                   -----------      -----------
                                                    (Restated)

Net revenues                                       $ 5,749,062      $ 3,745,386
Cost of revenues                                     2,699,675        1,778,993
                                                   -----------      -----------
Gross profit                                         3,049,387        1,966,393

Operating expenses:
  Selling and marketing                                253,701           76,136
  Depreciation and amortization                      1,240,792        1,183,502
  Impairment of assets                                 203,312          393,388
  Settlement costs                                     122,500          202,759
  Bad debt expense                                     219,909          415,384
  Salaries and wages                                 1,493,252          934,383
  Professional services, including non-cash
      compensation                                     464,332          272,447
  General and adminstrative                          1,759,607          956,644
                                                   -----------      -----------
      Total operating expenses                       5,757,405        4,434,643
                                                   -----------      -----------
Loss from operations                                (2,708,018)      (2,468,250)
Other income and (expenses)
  Loss on sale of assets                               (35,173)          (5,464)
  Beneficial conversion feature                       (137,230)              --
  Gain on forgiveness of debt                          320,318               --
  Interest expense                                    (229,877)        (135,243)
  Other income and (expenses)                          (60,237)          (6,624)
                                                   -----------      -----------
Loss from continuing operations                     (2,850,217)      (2,615,581)
Minority interest in subsidiary                        273,159               --
Gain from discontinuation of a subsidiary                   --          478,075
                                                   -----------      -----------
Net loss                                            (2,577,058)      (2,137,506)
Other comprehensive loss:
      Translation adjustment                          (387,859)        (380,978)
                                                   -----------      -----------
Comprehensive loss                                 $(2,964,917)     $(2,518,484)
                                                   ===========      ===========

Net loss per share - basic and diluted:
  Continued operations                             $     (0.36)     $     (0.58)
                                                   ===========      ===========
  Minority interest in subsidiary                  $      0.03      $        --
                                                   ===========      ===========
  Discontinued operations                          $        --      $      0.11
                                                   ===========      ===========
  Net loss                                         $     (0.33)     $     (0.47)
                                                   ===========      ===========

Weighted average number
  of shares outstanding - basic and diluted*         7,881,554        4,512,203
                                                   ===========      ===========

*The basic and  diluted  net loss per share has been  retroactively  restated to
effect a 5:1 reverse stock split on August 18, 2003

       See accompanying notes to these consolidated financial statements.


                                      F-4


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                   FOR THE YEARS ENDED JUNE 30, 2003 AND 2004



                                                    Common Stock*             Additional        Stock             Other
                                              --------------------------       Paid-in       Subscriptions    Comprehensive
                                                  Shares         Amount        Capital        Receivable       Income/(Loss)
                                              ------------------------------------------------------------------------------
                                                                                                    
Balance at June 30, 2002                       3,865,593           3,865      31,807,110          (43,650)         530,275
Common stock sold through
  private placements                             471,853             472         371,997
Issuance of common stock in
  exchange for services                           90,400              90          50,776
Issuance of common stock in
  exchange for accrued compensation              115,000             115         107,385
Excercise of common stock options                790,900             791         707,609
Excercise of common stock warrants                60,000              60          35,940
Issuance of common stock in
  exchange for notes payable                     111,429             111          40,889
Issuance of common stock in
  exchange for settlement                         40,000              40          49,960
Issuance of common stock in
  exchange for purchase of Altiva                212,000             212         211,788
Common stock options granted
  for services                                        --              --          26,500
Common stock receivable                               --              --                          (41,250)
Foreign currency translation adjustments              --              --                                          (380,978)
Net loss for the year                                 --              --
                                             -------------------------------------------------------------------------------
Balance at June 30, 2003                       5,757,175   $       5,756   $  33,409,954    $     (84,900)   $     149,297
                                             ===============================================================================


                                                                     Total
                                                 Accumulated     Stockholders'
                                                    Deficit         Equity
                                              -------------------------------
                                                             
Balance at June 30, 2002                        (26,267,749)       6,029,851
Common stock sold through
  private placements                                                 372,469
Issuance of common stock in
  exchange for services                                               50,866
Issuance of common stock in
  exchange for accrued compensation                                  107,500
Excercise of common stock options                                    708,400
Excercise of common stock warrants                                    36,000
Issuance of common stock in
  exchange for notes payable                                          41,000
Issuance of common stock in
  exchange for settlement                                             50,000
Issuance of common stock in
  exchange for purchase of Altiva                                    212,000
Common stock options granted
  for services                                                        26,500
Common stock receivable                                              (41,250)
Foreign currency translation adjustments                            (380,978)
Net loss for the year                            (2,137,506)      (2,137,506)
                                              -------------------------------
Balance at June 30, 2003                      $ (28,405,255)   $   5,074,852
                                              ===============================


       See accompanying notes to these consolidated financial statements.


                                      F-5


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - Continued
                   FOR THE YEARS ENDED JUNE 30, 2003 AND 2004



                                                            Common Stock*           Additional                           Stock
                                                      --------------------------      Paid-in          Treasury       Subscriptions
                                                       Shares           Amount        Capital           Shares         Receivable
                                                      -----------------------------------------------------------------------------
                                                                                                      
Balance at June 30, 2003                              5,757,175            5,756      33,409,954               --          (84,900)

Issuance of common stock for cash (as restated)       1,413,187            1,414       1,616,923
Issuance of common stock for services                     3,613                4           8,996
Excercise of common stock options                     1,067,309            1,068       1,369,484                          (248,750)
Excercise of common stock warrants                      390,000              390         487,110
Issuance of common stock in
  exchange for notes payable & interest                 601,343              601       1,070,028
Issuance of common stock in
  exchange for settlement                                45,195               45         135,088
Issuance of common stock in
  exchange for purchase of Altiva                       100,000              100            (100)
Issuance of common stock in
  exchange for purchase of Pearl                         60,000               60         166,800
Issuance of common stock to directors
  in exchange for services                               45,000               45          39,195
Purchase of treasury shares                             (21,457)
Beneficial conversion feature (restated)                     --               --         351,987
Fair market value of warrants issued                         --               --         230,413
Foreign currency translation adjustments                     --               --              --
Net loss for the year (as restated)                          --               --              --
                                                      ----------------------------------------------------------------------------
Balance at June 30, 2004 (restated)                   9,482,822    $       9,483   $  38,885,878    $     (21,457)   $    (333,650)
                                                      ============================================================================


                                                             Other                          Total
                                                         Comprehensive   Accumulated     Stockholders'
                                                         Income/(Loss)      Deficit        Equity
                                                      ------------------------------------------------
                                                                               
Balance at June 30, 2003                                    149,297      (28,405,255)       5,074,852

Issuance of common stock for cash (as restated)                                             1,618,337
Issuance of common stock for services                                                           9,000
Excercise of common stock options                                                           1,121,802
Excercise of common stock warrants                                                            487,500
Issuance of common stock in
  exchange for notes payable & interest                                                     1,070,629
Issuance of common stock in
  exchange for settlement                                                                     135,133
Issuance of common stock in
  exchange for purchase of Altiva                                                                  --
Issuance of common stock in
  exchange for purchase of Pearl                                                              166,860
Issuance of common stock to directors
  in exchange for services                                                                     39,240
Purchase of treasury shares                                                                   (21,457)
Beneficial conversion feature (restated)                                                      351,987
Fair market value of warrants issued                                                          230,413
Foreign currency translation adjustments                   (387,859)                         (387,859)
Net loss for the year (as restated)                                       (2,577,058)      (2,577,058)
                                                      ------------------------------------------------
Balance at June 30, 2004 (restated)                   $    (238,562)   $ (30,982,313)   $   7,319,379
                                                      ================================================


       See accompanying notes to these consolidated financial statements.


                                      F-6


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                       For the Year
                                                                      Ended June 30,
                                                                   2004            2003
                                                               -----------      -----------
Cash flows from operating activities:                           (Restated)
                                                                          
   Net loss from continuing operations                         $(2,577,058)     $(2,137,506)
   Adjustments to reconcile net loss to net cash
     used in operating activities:
   Depreciation and amortization                                 1,640,044        1,183,502
   Provision for uncollectible accounts                                 --           80,000
   Impairment of assets                                            203,312          393,388
   Gain on discontinued operations                                      --         (478,075)
   Gain on forgiveness of debt                                    (320,318)              --
   Loss on sale of assets                                           35,173            5,464
   Minority interest in subsidiary                                (273,159)              --
   Stock issued for settlement costs                               135,133           50,000
   Stock issued for services                                         9,000           39,200
   Stock issued to directors for services                           39,240               --
   Fair market value of warrants and stock options granted         230,413           26,500
   Beneficial conversion feature                                   137,230               --
   Changes in operating assets and liabilities:
   (Increase) decrease in assets:
     Accounts receivable                                          (324,094)         464,634
     Other current assets                                         (409,708)        (585,145)
     Other assets                                                       --         (347,743)
   Decrease in liabilities:
     Accounts payable and accrued expenses                         (65,386)        (874,734)
                                                               ----------------------------
   Net cash used in operating activities                        (1,540,178)      (2,180,515)
Cash flows from investing activities:
   Purchases of property and equipment                          (2,861,754)        (127,822)
   Sales of property and equipment                                  75,490           92,271
   Purchases of certificates of deposit                         (3,241,403)              --
   Proceeds from sale of certificates of deposit                 2,850,000          714,334
   Increase in intangible assets - development costs              (439,297)              --
   Proceeeds from sale of minority interest of subsidiary          210,000               --
                                                               ----------------------------
   Net cash (used in) provided by investing activities          (3,406,964)         678,783
Cash flows from financing activities:
   Proceeds from sale of common stock                            1,618,337          365,219
   Proceeds from the exercise of stock options                   1,445,392          845,566
   Purchase of treasury shares                                     (21,457)              --
   Proceeds from loans                                           1,685,781          351,868
   Proceeds from convertible debenture                           1,200,000               --
   Payments on capital lease obligations & loans                  (384,210)        (132,972)
                                                               ----------------------------
   Net cash provided by financing activities                     5,543,843        1,429,681
Effect of exchange rate changes in cash                             59,970          199,627
                                                               ----------------------------
Net increase in cash and cash equivalents                          656,671          127,576
Cash and cash equivalents, beginning of year                       214,490           86,914
                                                               ----------------------------
Cash and cash equivalents, end of year                         $   871,161      $   214,490
                                                               ============================


       See accompanying notes to these consolidated financial statements.


                                      F-7


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                    Continued



                                                                             For the Year
                                                                            Ended June 30,
                                                                          2004         2003
                                                                               
SUPPLEMENTAL DISCLOSURES:
   Cash paid during the year for:
      Interest                                                         $ 229,877     $135,243
                                                                       =========     ========
      Taxes                                                            $  76,638     $ 10,344
                                                                       =========     ========

NON-CASH INVESTING AND FINANCING ACTIVITIES:
   Common stock issued for services and compensation                   $   9,000     $ 39,200
                                                                       =========     ========
   Common stock issued for conversion of note payable and interest     $ 861,429     $ 25,000
                                                                       =========     ========
   Common stock issued for legal settlement                            $ 135,133     $ 50,000
                                                                       =========     ========
   Common stock issued for acquisition of product license              $ 166,860     $     --
                                                                       =========     ========
   Common stock issued for settlement of debt                          $ 209,200     $     --
                                                                       =========     ========
   Common stock issued to directors for services                       $  39,240     $     --
                                                                       =========     ========
   Stock options granted in exchange for services received             $      --     $ 26,500
                                                                       =========     ========
   Common stock issued for acquisition of subsidiary                   $      --     $212,000
                                                                       =========     ========


       See accompanying notes to these consolidated financial statements.


                                      F-8


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - BUSINESS AND CONTINUED OPERATIONS

NetSol  Technologies,  Inc. and subsidiaries (the "Company"),  formerly known as
NetSol International, Inc. and Mirage Holdings, Inc., was incorporated under the
laws of the State of Nevada on March 18, 1997.  During November of 1998,  Mirage
Collections, Inc., a wholly owned and non-operating subsidiary, was dissolved.

During April 1999,  February 2000 and March 2000, the Company formed NetSol USA,
Inc., NetSol eR, Inc. and NetSol (PVT), Limited,  respectively,  as wholly owned
subsidiaries.

Business Combinations Accounted for Under the Purchase Method:

      Network Solutions PVT, Ltd. and NetSol UK, Limited

      On  September  15, 1998 and April 17,  1999,  the Company  purchased  from
      related  parties,  51% and 49%,  respectively,  of the outstanding  common
      stock of Network Solutions PVT, Ltd., a Pakistani Company, and 43% and 57%
      of the outstanding  common stock of NetSol UK,  Limited,  a United Kingdom
      Company,  for the  issuance  of 938,000  restricted  common  shares of the
      Company and cash payments of $775,000,  for an aggregate purchase price of
      approximately  $12.9 million.  These acquisitions were accounted for using
      the purchase method of accounting, and accordingly, the purchase price was
      allocated to the assets purchased and liabilities assumed based upon their
      estimated  fair  values  on the date of  acquisition,  which  approximated
      $300,000.  Included in the accompanying  consolidated financial statements
      are other  assets  acquired at fair  market  value  consisting  of product
      licenses, product renewals, product enhancements,  copyrights, trademarks,
      trade names and customer lists. At the date of acquisition, the management
      of the Company allocated approximately $6.3 million to these assets, based
      on independent  valuation reports prepared for the Company.  The excess of
      the  purchase  prices  over the  estimated  fair  values of the net assets
      acquired,  was recorded as goodwill,  and was being amortized by using the
      straight-line  method from the date of each purchase.  Effective  April 1,
      2001, the management  determined that the remaining useful life of all its
      acquired   intangible   assets  to  be   approximately   five  years,  and
      accordingly,  accelerated the  amortization of these  intangibles.  During
      June 2001,  the  management  decided to close its operations in the United
      Kingdom, and accordingly, the Company recognized a loss from impairment of
      various intangible assets related to NetSol UK, as recoverability of these
      assets  (measured  by a comparison  of the carrying  amount of an asset to
      future net cash flows expected to be generated by the asset) seemed highly
      unlikely.  On March 18, 2002, the final Winding-up Order was made relating
      to the  liquidation  of for NetSol UK on the  petition  of a  creditor  in
      respect of services supplied presented to the Court.

      Mindsources, Inc.

      On August 13,  1999,  the  Company  through its wholly  owned  subsidiary,
      NetSol  USA,  Inc.  acquired  100% of the  outstanding  capital  stock  of
      Mindsources,  Inc., a Virginia and US based Company,  through the issuance
      of 50,000 shares of Rule 144  restricted  common shares of the Company for
      an aggregate purchase price of approximately $1,260,000.  This acquisition
      was  accounted  for using the  purchase  method  of  accounting  under APB
      Opinion No. 16, and  accordingly,  the purchase price was allocated to the
      assets  purchased and liabilities  assumed based upon their estimated fair
      values as  determined  by  management  on the date of  acquisition,  which
      approximated  $900,000. The management of the Company allocated the entire
      purchase price to customer lists acquired, and is being amortized by using
      the straight-line  method from the date of acquisition.  The excess of the
      purchase prices over the estimated fair values of the net assets acquired,
      approximately  $360,000,  was recorded as goodwill and is being  amortized
      using the straight-line method from the date of purchase.  Effective April
      1, 2001, the management  determined that the remaining  useful life of all
      its  acquired  intangible  assets  to be  approximately  five  years,  and
      accordingly, accelerated the amortization of these intangibles.


                                      F-9


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     Network Solutions Group Limited and Subsidiaries

      On August 18, 1999, the Company  acquired 100% of the outstanding  capital
      stock of  Network  Solutions  Group  Limited  and  Subsidiaries,  a United
      Kingdom  Company,  through  the  issuance  of  31,000  shares  of Rule 144
      restricted common shares of the Company for an aggregate purchase price of
      approximately  $940,000.  This  acquisition  was  accounted  for using the
      purchase method of accounting  under APB Opinion No. 16, and  accordingly,
      the purchase price was allocated to the assets  purchased and  liabilities
      assumed based upon their estimated fair values on the date of acquisition,
      which  approximated  a deficit of $700,000.  The management of the Company
      allocated  approximately  $600,000  to  customer  lists,  which  are being
      amortized by using the straight-line  method from the date of acquisition.
      The excess of the purchase price over the estimated fair values of the net
      assets acquired,  approximately $1,040,000,  was recorded as goodwill, and
      was being amortized by using the  straight-line  method over the estimated
      useful life from the date of  acquisition.  Effective  April 1, 2001,  the
      management  determined that the remaining  useful life of all its acquired
      intangible  assets  to  be  approximately  five  years,  and  accordingly,
      accelerated the amortization of these  intangibles.  During June 2001, the
      management  decided to close its  operations  in the United  Kingdom,  and
      accordingly,  the Company  recognized  a loss from  impairment  of various
      intangible  assets related to these entities,  as  recoverability of these
      assets  (measured  by a comparison  of the carrying  amount of an asset to
      future net cash flows expected to be generated by the asset) seemed highly
      unlikely.

      Intereve Corporation

      During March 2001, the Company  acquired 100% of the  outstanding  capital
      stock of Intereve Corporation for an aggregate purchase price of $245,000.
      This acquisition was accounted for using the purchase method of accounting
      under  APB  Opinion  No.  16,  and  accordingly,  the  purchase  price was
      allocated to the assets purchased and liabilities assumed based upon their
      estimated fair values on the date of  acquisition,  which equaled to zero.
      The  management  of the Company  allocated  the entire  purchase  price of
      $245,000  to  customer  lists.  During June 2001,  the  management  ceased
      operations  of this entity and  consequently,  the Company  recognized  an
      impairment loss of $245,000 to customer list, as  recoverability  of these
      assets  (measured  by a comparison  of the carrying  amount of an asset to
      future net cash flows expected to be generated by the asset) seemed highly
      unlikely.

      Altvia Corporation

      On May 20, 2003,  the Company  acquired  100% of the  outstanding  capital
      stock of Altvia  Technologies,  Inc.  for an aggregate  purchase  price of
      $257,000.  This acquisition was accounted for using the purchase method of
      accounting under APB Opinion No. 16, and  accordingly,  the purchase price
      was allocated to the assets  purchased and liabilities  assumed based upon
      their estimated fair values on the date of  acquisition,  which equaled to
      $257,000.  The management of the Company allocated $30,000 of the purchase
      price to customer lists & $23,688 to property and equipment. The excess of
      the  purchase  price  over the  estimated  fair  values of the net  assets
      acquired of $203,312, was recorded as goodwill.

      Pearl Treasury System Ltd

      On October 14,  2003,  the Company  executed an  agreement  to acquire the
      Pearl  Treasury  System  Ltd, a United  Kingdom  company  ("Pearl").  This
      acquisition  required  the Company to issue up to 60,000  shares of common
      stock to the  shareholders  of Pearl Treasury  System,  Ltd. The financial
      statements of Pearl are insignificant to the consolidated financials,  and
      therefore,  have  not  been  presented.  The  total  acquisition  value of
      $166,860  has been  recorded  as an  intangible  asset and is  included in
      "product licenses" on the accompanying consolidated financial statements.


                                      F-10


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Raabta Online

      During  the  quarter  ended  March 31,  2004,  the  Company's  subsidiary,
      NetSolCONNECT,  purchased Raabta Online, a Pakistani  company,  for a cash
      price of 10,000,000  rupees or $173,500  representing 100% of the value of
      Raabta.  This  acquisition  is expected  to provide  the  Company  with an
      established  customer base and strong  technical  expertise.  The purchase
      price has been allocated to property and equipment of the acquired entity.
      The financial  statements of Raabta are  insignificant to the consolidated
      financials, and therefore, have not been presented.

Business Combinations Accounted for Under the Pooling of Interest Method:

      Abraxas Australia Pty, Limited

      On January 3, 2000, the Company  issued 30,000 Rule 144 restricted  common
      shares in exchange for 100% of the  outstanding  capital  stock of Abraxas
      Australia Pty, Limited, an Australian Company.  This business  combination
      was accounted for using the pooling of interest method of accounting under
      APB Opinion No. 16.

      Formation of Subsidiary:

      During the period ended December 31, 2002, the Company formed a subsidiary
      in the UK,  NetSol  Technologies  Ltd.,  as a  wholly-owned  subsidiary of
      NetSol  Technologies,  Inc. This entity  serves as the main  marketing and
      delivery arm for services  and products  sold and  delivered in the UK and
      mainland Europe.

      During the period ended June 30, 2004,  the Company formed a subsidiary in
      India, NetSol Technology India,  Limited, as a wholly-owned  subsidiary of
      NetSol  Technologies,  Inc.  This  entity is  planned to serve as the main
      marketing and delivery arm for services and products sold and delivered in
      India.  As of the date of this report,  no operations have begun with this
      entity.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation:

      The accompanying consolidated financial statements include the accounts of
      the Company and its wholly owned subsidiaries,  NetSol Technologies (Pvt),
      Ltd., NetSol (Pvt), Limited,  NetSol Technologies Limited,  NetSol-Abraxas
      Australia  Pty  Ltd.,   NetSol  Altvia,   Inc.,  and  its   majority-owned
      subsidiary,   NetSol  Connect  (Pvt),  Ltd.,  All  material  inter-company
      accounts have been eliminated in consolidation.

Company name change:

      Effective  February  8, 2002,  the  Company  changed  its name from NetSol
      International,  Inc.  to NetSol  Technologies,  Inc.  The name  change was
      approved  by  a  majority  of   shareholders   at  the  Company's   annual
      shareholders meeting held on January 25, 2002.

Business Activity:

      The Company designs,  develops,  markets, and exports proprietary software
      products to  customers  in the  automobile  finance  and leasing  industry
      worldwide.  The Company also provides  consulting services in exchange for
      fees from customers.


                                      F-11


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Use of Estimates:

      The  preparation of consolidated  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.

      Effective  April 1, 2001,  the  management  determined  that the remaining
      useful life of all its acquired intangible assets to be approximately five
      years, and accordingly, accelerated the amortization of these intangibles.
      This  change in  estimate  increased  the  depreciation  and  amortization
      expense by  approximately  $700,000  for the year ended June 30,  2002 and
      $400,000  during the three months ended June 30, 2001.  Due to  impairment
      losses recognized to intangibles,  the remaining net intangible balance of
      approximately $6,860,000 (including goodwill of $1,950,000) at the date of
      change in estimation in 2001 has been amortized over the remaining life of
      57 months. The Company evaluates, on on-going basis, the accounting effect
      arising  from the  recently  issued  SFAS No.  142,  "Goodwill  and  Other
      Intangibles" which becomes effective to the Company's financial statements
      beginning July 1, 2002.

Cash and Cash Equivalents:

      Equivalents

      For purposes of the statement of cash flows, cash equivalents  include all
      highly liquid debt instruments with original maturities of three months or
      less which are not securing any corporate obligations.

      Concentration

      The Company maintains its cash in bank deposit accounts,  which, at times,
      may exceed federally  insured limits.  The Company has not experienced any
      losses in such accounts.

Accounts Receivable:

      The  Company's  customer  base  consists  of  a  geographically  dispersed
      customer base. The Company maintains  reserves for potential credit losses
      on accounts  receivable.  Management  reviews the  composition of accounts
      receivable  and analyzes  historical bad debts,  customer  concentrations,
      customer  credit  worthiness,  current  economic  trends  and  changes  in
      customer  payment  patterns to evaluate  the  adequacy of these  reserves.
      Reserves are recorded primarily on a specific identification basis.

Revenues in excess of billings:

      "Revenues in excess of billings" represent revenues recognized under the
      percentage-of-completion method prior to billing the customer. "Billings
      in excess of revenues" represent amounts billed to the customer pursuant
      to the contract terms that occur prior to the Company's recognition of
      revenues.

Property and Equipment:

      Property and equipment are stated at cost.  Expenditures  for  maintenance
      and repairs are charged to earnings as incurred;  additions,  renewals and
      betterments  are  capitalized.  When property and equipment are retired or
      otherwise  disposed of, the related cost and accumulated  depreciation are
      removed from the respective accounts,  and any gain or loss is included in
      operations.  Depreciation  is  computed  using  various  methods  over the
      estimated useful lives of the assets, ranging from three to seven years.


                                      F-12


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The Company  accounts  for the costs of  computer  software  developed  or
      obtained for internal use in accordance  with  Statement of Position 98-1,
      "Accounting for the Costs of Computer  Software  Developed or Obtained for
      Internal Use." The Company  capitalizes  costs of materials,  consultants,
      and payroll and payroll-related costs for employees incurred in developing
      internal-use  computer  software.  These costs are included with "Computer
      equipment and software." Costs incurred during the preliminary project and
      post-implementation  stages  are  charged to  general  and  administrative
      expense.

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 after July 1, 2002 is being evaluated in accordance
      with  SFAS No.  142.  The  SFAS No.  142 is  applicable  to the  financial
      statements of the Company beginning July 1, 2002.

      As part of intangible  assets,  the Company  capitalizes  certain computer
      software development costs in accordance with SFAS No. 86, "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 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.

Going Concern:

      The Company's  consolidated  financial  statements  are prepared using the
      accounting  principles  generally accepted in the United States of America
      applicable to a going  concern,  which  contemplates  the  realization  of
      assets and liquidation of liabilities in the normal course of business. As
      of June 30, 2004,  the Company had an  accumulated  deficit of $30,982,313
      and  a  working  capital  deficit  of  approximately   $410,991.   Without
      realization of additional capital, it would be unlikely for the Company to
      continue as a going concern.  This factor raises  substantial  doubt about
      the Company's ability to continue as a going concern.

      Management  recognizes that the Company must generate additional resources
      to enable it to  continue  operations.  In the current  year,  the Company
      realized a significant  increase in net revenues of nearly 53%. Management
      is taking  steps to  continue  comparable  revenue  increases  in the next
      fiscal year. Management also continuing to pursue cost cutting measures at
      every entity level. Additionally, management's plans also include the sale
      of additional  equity  securities and debt financing from related  parties
      and  outside  third  parties.  However,  of course,  no  assurance  can be
      guaranteed  that the  Company  will be  successful  in raising  additional
      capital or continue  the current  growth trend in net  revenues.  Further,
      there  can be no  assurance,  assuming  the  Company  successfully  raises
      additional equity, that the Company will achieve profitability or positive
      cash  flow.  If  management  is unable  to raise  additional  capital  and
      expected  significant  revenues do not result in positive  cash flow,  the
      Company  will  not be able to meet its  obligations  and may have to cease
      operations.


                                      F-13


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Statement of Cash Flows:

      In accordance  with  Statement of Financial  Accounting  Standards No. 95,
      "Statement  of Cash Flows," cash flows from the Company's  operations  are
      calculated based upon the local currencies.  As a result,  amounts related
      to assets and liabilities reported on the statement of cash flows will not
      necessarily  agree  with  changes  in the  corresponding  balances  on the
      balance sheet.

Revenue Recognition:

      The Company  recognizes its revenue in accordance  with the Securities and
      Exchange  Commissions  ("SEC") Staff Accounting Bulletin No. 101, "Revenue
      Recognition  in  Financial   Statements"  ("SAB  101")  and  The  American
      Institute of Certified Public Accountants  ("AICPA") Statement of Position
      ("SOP") 97-2,  "Software Revenue  Recognition," as amended by SOP 98-4 and
      SOP 98-9, SOP 81-1,  "Accounting for Performance of Construction-Type  and
      Certain  Production-Type  Contracts," and Accounting  Research Bulletin 45
      (ARB 45) "Long-Term  Construction  Type Contracts." The Company's  revenue
      recognition policy is as follows:

      License Revenue.  The Company  recognizes  revenue from license  contracts
      without major customization when a non-cancelable,  non-contingent license
      agreement has been signed,  delivery of the software has occurred, the fee
      is fixed or determinable,  and collectibilty is probable. Revenue from the
      sale of licenses with major customization,  modification,  and development
      is recognized on a percentage of completion method, in conformity with ARB
      45 and SOP 81-1. Revenue from the implementation of software is recognized
      on a percentage  of  completion  method,  in  conformity  with  Accounting
      Research  Bulletin ("ARB") No. 45 and SOP 81-1. Any revenues from software
      arrangements  with multiple  elements are allocated to each element of the
      arrangement  based on the relative  fair values using  specific  objective
      evidence  as  defined  in the  SOPs.  An output  measure  of "Unit of Work
      Completed"  is  used to  determine  the  percentage  of  completion  which
      measures the results  achieved at a specific  date.  Units  completed  are
      certified by the Project Manager and EVP IT/ Operations.

      Services  Revenue.  Revenue from consulting  services is recognized as the
      services are  performed  for  time-and-materials  contracts.  Revenue from
      training  and  development  services is  recognized  as the  services  are
      performed.  Revenue from maintenance agreements is recognized ratably over
      the term of the  maintenance  agreement,  which in most  instances  is one
      year.

Fair Value:

      Unless  otherwise  indicated,  the fair values of all reported  assets and
      liabilities, which represent financial instruments, none of which are held
      for trading purposes, approximate carrying values of such amounts.

Advertising Costs:

      The Company  expenses the cost of  advertising  as  incurred.  Advertising
      costs  for the  years  ended  June 30,  2004 and 2003  were  $253,701  and
      $76,136, respectively.


                                      F-14


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Net Loss Per Share:

      Net loss per share is  calculated  in  accordance  with the  Statement  of
      financial  accounting  standards  No. 128 (SFAS No.  128),  "Earnings  per
      share." Basic net loss per share is based upon the weighted average number
      of common shares  outstanding.  Diluted net loss 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.

      The weighted  average  number of shares used to compute  basic and diluted
      loss per share is the same in these financial  statements since the effect
      of dilutive securities is anti-dilutive.

Reverse stock split:

      On August 18, 2003, the Company affected a 1 for 5 reverse stock-split for
      all the issued and  outstanding  shares of common  stock.  All  historical
      share and per share  amounts in the  accompanying  consolidated  financial
      statements have been restated to reflect the 5:1 reverse stock split.

Other Comprehensive Income & Foreign Currency Translation:

      SFAS 130 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,  Limited use British  Pounds,  NetSol  Technologies
      (Pvt) Ltd., NetSol (Pvt),  Ltd., and NetSol Connect Pvt, Ltd. use Pakistan
      Rupees,  NetSol Abraxas  Australia Pty, Ltd. uses the Australian dollar as
      the functional currencies.  NetSol Technologies,  Inc., and NetSol Altvia,
      Inc.,  uses  U.S.  dollars  as  the  functional  currencies.   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.  During the year  ended  June 30,  2004 and 2003,
      comprehensive  income  included  net  translation  loss  of  $387,859  and
      $380,978,  respectively.  Other  comprehensive  loss,  as presented on the
      accompanying  consolidated  balance  sheet  in  the  stockholders'  equity
      section amounted to $238,562 of June 30, 2004.

Accounting for Stock-Based Compensation:

      The Financial  Accounting  Standards  Board issued  Statement of Financial
      Accounting  Standards No. 123,  Accounting for  Stock-Based  Compensation,
      which  applies  the  fair-value   method  of  accounting  for  stock-based
      compensation plans. In accordance with this standard, the Company accounts
      for stock-based  compensation  in accordance  with  Accounting  Principles
      Board Opinion No. 25, Accounting for Stock Issued to Employees.

      In March 2000, the Financial Accounting Standards Board (FASB) issued FASB
      Interpretation  No.  44  (Interpretation   44),  "Accounting  for  Certain
      Transactions  Involving Stock  Compensation."  Interpretation  44 provides
      criteria  for  the   recognition  of   compensation   expense  in  certain
      stock-based  compensation  arrangements  that are  accounted for under APB
      Opinion No. 25, Accounting for Stock-Based Compensation. Interpretation 44
      became effective July 1, 2000, with certain provisions that were effective
      retroactively to December 15, 1998 and January 12, 2000. Interpretation 44
      did not have any material impact on the Company's financial statements.

Income Taxes:

      Deferred  income taxes are reported using the liability  method.  Deferred
      tax  assets  are  recognized  for  deductible  temporary  differences  and
      deferred tax liabilities are recognized for taxable temporary differences.
      Temporary  differences are the differences between the reported amounts of
      assets  and  liabilities  and their tax  bases.  Deferred  tax  assets are
      reduced by a valuation allowance when, in the opinion of management, it is
      more likely than not that some  portion or all of the  deferred tax assets
      will not be realized. Deferred tax assets and liabilities are adjusted for
      the effects of changes in tax laws and rates on the date of enactment.


                                      F-15


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      As of June 30, 2004, the Company had net federal and state  operating loss
      carry  forwards  expiring in various years  through 2024.  During the year
      ended June 30, 2004,  the  valuation  allowance  increased by  $1,186,800;
      primarily due to the net operating loss carry forward. Deferred tax assets
      resulting  from  the net  operating  losses  are  reduced  by a  valuation
      allowance,  when  in  the  opinion  of  management,   utilization  is  not
      reasonably assured.

            A summary at June 30, 2004 is as follows:



                                                    Federal            State               Total
                                                 ------------       ------------       ------------
                                                                              
        Net operating loss carry forward         $ 18,714,558       $ 11,789,558
        Effective tax rate                                 32%                 8%
                                                 ------------       ------------
        Deferred tax asset                          5,988,659            943,165          6,931,823
        Valuation allowance                        (4,428,659)          (553,165)        (4,981,824)
                                                 ------------       ------------       ------------
        Net deferred tax asset                      1,560,000            390,000          1,949,999
        Deferred tax liability arising from
           non-taxable business combinations        1,560,000            390,000          1,950,000
                                                 ------------       ------------       ------------
        Net deferred tax liability               $         (0)      $         (0)      $         (1)
                                                 ============       ============       ============


      The following is a reconciliation of the provision for income taxes at the
      U.S.  federal  income  tax  rate  to the  income  taxes  reflected  in the
      Consolidated Statements of Operations:

                                                             June 30,   June 30,
                                                               2004      2003
                                                               ----      ----

            Tax expense (credit) at statutory rate-federal     (32)%     (32)%
            State tax expense net of federal tax                (8)       (8)
            Permanent differences                                1         1
            Valuation allowance                                 39        39
                                                               ----      ----
            Tax expense at actual rate                          --        --
                                                               ====      ====

Derivative Instruments:

      In June 1998,  the Financial  Accounting  Standards  Board issued SFAS No.
      133, "Accounting for Derivative  Instruments and Hedging Activities." SFAS
      No.  133,  as amended  by SFAS No.  137,  is  effective  for fiscal  years
      beginning  after June 15,  2000.  SFAS No.  133  requires  the  Company to
      recognize  all  derivatives  as either assets or  liabilities  and measure
      those  instruments  at  fair  value.  It  further  provides  criteria  for
      derivative  instruments  to be  designated  as fair  value,  cash flow and
      foreign currency hedges and establishes  respective  accounting  standards
      for  reporting  changes in the fair value of the  derivative  instruments.
      After adoption,  the Company is required to adjust hedging  instruments to
      fair value in the balance  sheet and  recognize  the  offsetting  gains or
      losses as adjustments to be reported in net income or other  comprehensive
      income, as appropriate.  The Company has complied with the requirements of
      SFAS 133, the effect of which was not material to the Company's  financial
      position or results of operations as the Company does not  participates in
      such activities.


                                      F-16


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed of:

      Effective  January 1, 2002,  the Company  adopted  Statement  of Financial
      Accounting  Standards No. 144,  "Accounting for the Impairment or Disposal
      of Long-Lived Assets" ("SFAS 144"), which addresses  financial  accounting
      and  reporting for the  impairment  or disposal of  long-lived  assets and
      supersedes  SFAS No. 121,  "Accounting  for the  Impairment  of Long-Lived
      Assets and for  Long-Lived  Assets to be Disposed Of," and the  accounting
      and reporting  provisions of APB Opinion No. 30, "Reporting the Results of
      Operations  for a  Disposal  of a  Segment  of a  Business."  The  Company
      periodically  evaluates the carrying value of long-lived assets to be held
      and used in accordance with SFAS 144. SFAS 144 requires  impairment losses
      to be recorded on long-lived  assets used in operations when indicators of
      impairment  are present and the  undiscounted  cash flows  estimated to be
      generated by those assets are less than the assets' carrying  amounts.  In
      that event, a loss is recognized based on the amount by which the carrying
      amount  exceeds the fair market value of the  long-lived  assets.  Loss on
      long-lived  assets to be disposed of is  determined  in a similar  manner,
      except that fair market values are reduced for the cost of disposal.

      For  goodwill  not  identifiable  with  an  impaired  asset,  the  Company
      establishes benchmarks at the lowest level (entity level) as its method of
      assessing impairment. In measuring impairment,  unidentifiable goodwill is
      considered impaired if the fair value at the lowest level is less than its
      carrying amount.  The fair value of unidentifiable  goodwill is determined
      by  subtracting  the fair value of the recognized net assets at the lowest
      level (excluding  goodwill) from the value at the lowest level. The amount
      of the  impairment  loss is equal to the  difference  between the carrying
      amount of  goodwill  and the fair  value of  goodwill.  In the event  that
      impairment is recognized, appropriate disclosures are made.

      Goodwill  of a  reporting  unit is reviewed  for  impairment  if events or
      changes in circumstances indicate that the carrying amount of its goodwill
      or intangible assets may not be recoverable.  Impairment of reporting unit
      goodwill  is  evaluated  based on a  comparison  of the  reporting  unit's
      carrying value to the implied fair value of the reporting unit. Conditions
      that indicate that impairment of goodwill includes a sustained decrease in
      the market value of the  reporting  unit or an adverse  change in business
      climate.

      On June 30, 2004 and 2003, the Company evaluated the valuation of goodwill
      based upon the  performance  and market value of NetSol USA and NetSol UK,
      respectively. The Company determined the goodwill is impaired and recorded
      the  impairment  of  $203,312  and  393,388  at June 30,  2004  and  2003,
      respectively, in the accompanying consolidated financial statements.

Reporting segments:

      Statement of financial  accounting  standards No. 131,  Disclosures  about
      segments of an enterprise and related  information  (SFAS No. 131),  which
      superceded  statement of financial  accounting standards No. 14, Financial
      reporting for segments of a business enterprise, establishes standards for
      the  way  that  public  enterprises  report  information  about  operating
      segments in annual financial statements and requires reporting of selected
      information  about  operating  segments  in interim  financial  statements
      regarding  products and services,  geographic  areas and major  customers.
      SFAS No. 131 defines  operating  segments as  components  of an enterprise
      about which separate financial  information is available that is evaluated
      regularly  by the  chief  operating  decision  maker  in  deciding  how to
      allocate  resources and in assessing  performances.  The Company allocates
      its resources and assesses the performance of its sales  activities  based
      upon geographic locations of its subsidiaries (Note 13).


                                      F-17


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

New Accounting Pronouncements:

      In March 2003, the FASB issued SFAS No. 148,  "Accounting  for Stock-Based
      Compensation - Transition and Disclosure."  This Statement amends SFAS No.
      123,  "Accounting for Stock-Based  Compensation,"  to provide  alternative
      methods of  transition  for a  voluntary  change to the fair  value  based
      method of accounting for stock-based employee  compensation.  In addition,
      SFAS No. 148 amends the disclosure requirements of SFAS No. 123 to require
      prominent  disclosures  in both  annual and interim  financial  statements
      about the method of accounting for stock-based  employee  compensation and
      the effect of the method used on reported  results.  The Company  does not
      expect to adopt SFAS No. 123. The proforma information  regarding net loss
      and loss per share,  pursuant to the requirements of FASB 123 for the year
      end June 30, 2004 has been presented in Note 9.

      In May  2003,  the  FASB  issued  SFAS No.  150,  Accounting  for  Certain
      Financial Instruments with Characteristics of Both Liabilities and Equity,
      ("SFAS No.  150").  SFAS No. 150  establishes  standards for how an issuer
      classifies  and measurers in its statement of financial  position  certain
      financial instruments with characteristics of both liabilities and equity.
      In  accordance  with  SFAS No.  150,  financial  instruments  that  embody
      obligations  for the issuer are required to be classified as  liabilities.
      SFAS No. 150 shall be effective for financial  instruments entered into or
      modified  after May 31,  2003,  and  otherwise  shall be  effective at the
      beginning of the first interim period  beginning  after June 15, 2003. The
      adoption  of SFAS 150 does not have a material  effect on the  earnings or
      financial position of the Company.

      In December 2003, the Financial Accounting Standards Board (FASB) issued a
      revised   Interpretation  No.  46,  "Consolidation  of  Variable  Interest
      Entities"  (FIN  46R).  FIN  46R  addresses   consolidation   by  business
      enterprises of variable interest  entities and  significantly  changes the
      consolidation  application of consolidation  policies to variable interest
      entities and, thus improves  comparability  between enterprises engaged in
      similar  activities when those  activities are conducted  through variable
      interest  entities.  The  Company  does  not hold  any  variable  interest
      entities

Reclassifications:

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

NOTE 3 - MAJOR CUSTOMERS

      The Company is a strategic  business  partner for  DaimlerChrysler  (which
      consists of a group of many companies),  which accounts for  approximately
      20% of revenue for the fiscal years ended June 30, 2004 and 2003. No other
      individual  client  represents more than 10% of the revenue for the fiscal
      years ended June 30, 2004 and 2003.

NOTE 4 - OTHER CURRENT ASSETS

      Other current assets consist of the following as of June 30, 2004:


                                      F-18


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

            Prepaid Expenses                       $228,479
            Advance Income Tax                       79,302
            Employee Advances                        21,759
            Security Deposits                        15,267
            Other Receivables                        35,025
            Other Assets                             10,134
                                                   --------
                Total                              $389,966
                                                   ========

NOTE 5 - PROPERTY AND EQUIPMENT

      Property and equipment, net, consist of the following at June 30, 2004:

      Office furniture and equipment                       $   491,397
      Computer equipment                                     2,131,891
      Web-site development                                     167,305
      Assets under capital leases                              535,142
      Building                                               1,096,639
      Construction in process                                1,835,436
      Land                                                     178,578
      Autos                                                     61,712
      Improvements                                             197,391
                                                           -----------
           Subtotal                                          6,695,491
      Accumulated depreciation and amortization             (2,491,911)
                                                           -----------
                                                           $ 4,203,580
                                                           ===========

      For the years ended June 30, 2003 and 2002,  fixed asset  depreciation and
      amortization expense totaled $520,750 and $474,596, respectively. Of these
      amounts,  $355,954 and  $287,235,  respectively,  are reflected as part of
      cost of goods sold.  Accumulated  depreciation and amortization for assets
      under  capital  leases  amounted to $335,156 and $372,623 at June 30, 2004
      and 2003, respectively.

NOTE 6 - INTANGIBLE ASSETS

      Intangible assets consist of the following at June 30, 2004:


                                      F-19


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



                                    Product Licenses     Customer Lists         Goodwill            Total
                                     --------------      --------------      --------------     --------------
                                                                                    
Intangible asset - June 30, 2003     $    4,894,838      $    1,977,877      $    1,369,923     $    8,242,638
Additions                                   650,676                  --                  --            650,676
Effect of translation adjustment             (4,298)             (4,298)
Accumulated amortization                 (3,131,357)         (1,336,308)                 --         (4,467,665)
Impairment of goodwill                     (203,312)           (203,312)
                                     --------------      --------------      --------------     --------------
    Net balance - June 30, 2004      $    2,409,859      $      641,569      $    1,166,611     $    4,218,039
                                     ==============      ==============      ==============     ==============

Amortization expense:
Year ended June 30, 2004             $      803,629      $      315,665      $           --     $    1,119,294
Year ended June 30, 2003             $      726,630      $      316,015      $           --     $    1,042,645

Impairment of goodwill:
Year ended June 30, 2004             $      203,312      $      203,312
Year ended June 30, 2003             $      393,388      $      393,388


The  above  amortization  expense  includes  amounts  in Cost of Goods  Sold for
capitalized software development costs.

      At June 30,  2004 and  2003,  product  licenses,  renewals,  enhancements,
      copyrights,  trademarks,  and tradenames,  included  unamortized  software
      development and enhancement costs of $908,508 and $562,659,  respectively,
      as the  development  and  enhancement  is yet  to be  completed.  Software
      development  amortization  expense  was  $97,744 and $46,504 for the years
      ended June 30, 2004 and June 30, 2003, respectively.

NOTE 7 - CERTIFICATE OF DEPOSIT HELD AS COLLATERAL

      In April 2004,  the Company  renewed its Directors and Officers  Insurance
      and as  part  of the  financing  agreement  was  required  to  purchase  a
      Certificate   of  Deposit  ("CD")  for  $121,163  as  collateral  for  the
      financing.  The CD is held until the loan for the insurance has been paid.
      This amount is included in the Certificates of Deposit on the accompanying
      balance sheet.

NOTE 8 - DEBTS

NOTES PAYABLE

      Notes payable consist of the following at June 30, 2004:


                                      F-20


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

--------------------------------------------------------------------------------
                                      Balance at       Current         Long-Term
            Name                        6/30/04       Maturities      Maturities
--------------------------------------------------------------------------------
A. Cowler Settlement                  $ 146,516       $  65,160       $  81,356
H. Smith Settlement                     199,321         199,321              --
Barclay's Settlement                     16,598          16,598              --
A. Zaman Settlement                      26,300          18,000           8,300
D&O Insurance                            58,942          58,942              --
Subsidiary  capital leases               35,064          35,064              --
                                    -------------------------------------------
                                      $ 482,741       $ 393,085       $  89,656
                                    ===========================================

      On  September  25, 2002 the Company  signed a  settlement  agreement  with
      Adrian Cowler  ("Cowler") and Surrey Design  Partnership  Ltd. The Company
      agreed  to pay  Cowler  (pound)218,000  pound  sterling  or  approximately
      $320,460 USD including interest,  which the Company has recorded as a note
      payable  in  the  accompanying  consolidated  financial  statements.   The
      agreement calls for monthly payments of (pound)3,000  until March 2004 and
      then  (pound)4,000  per month until paid. The balance as of June 30, 2003,
      was  $185,424.  During the year  ended June 30,  2004,  the  Company  paid
      (pound)60,445 or $86,857 and accrued $23,788 in interest. In addition, the
      Company  adjusted  the amount due in USD to reflect the change in exchange
      rates from when the  settlement  was reached in 2002. As a result  $24,161
      was recorded to  translation  loss.  As of June 30, 2004,  the balance was
      $146,516.  Of this  amount,  $65,160  has  been  classified  as a  current
      liability and $81,356 as long-term liability in the accompanying financial
      statements.

      In November 2002,  the Company signed a settlement  agreement with Herbert
      Smith for (pound)171,733 or approximately  $248,871,  including  interest.
      The Company  agreed to pay $10,000 upon signing of the  agreement,  $4,000
      per month for twelve  months,  and then $6,000 per month  until paid.  The
      balance  owing at June 30, 2003 was  $164,871.  During the year ended June
      30, 2004,  the Company paid  (pound)41,044  or $73,000.  In addition,  the
      Company  adjusted  the amount due in USD to reflect the change in exchange
      rates from when the settlement  was reached in 2002. As a result  $107,450
      was recorded to  translation  loss.  As of June 30, 2004,  the balance was
      $199,321.  The  entire  balance  has been  classified  as  current  and is
      included in "Current maturities of notes and obligations under capitalized
      leases" in the accompanying consolidated financial statements.

      In December 2001, as part of the winding up of Network  Solutions Ltd. the
      parent  agreed to assume the note  payable of one of the major  creditors,
      Barclay's  Bank PLC of  (pound)130,000  or $188,500 USD. In November 2002,
      the parties agreed upon a settlement  agreement  whereby the Company would
      pay  (pound)1,000  per month for twelve months and  (pound)2,000 per month
      thereafter  until paid.  During the fiscal year ended June 30,  2003,  the
      Company paid  approximately  (pound)2,000 or $3,336.  The balance owing at
      June 30,  2003 was  $185,164.  During the year ended  June 30,  2004,  the
      Company paid (pound)66,000 or $69,421.  During the quarter ended March 31,
      2004,  the Company  entered into a  settlement  agreement  with  Barclay's
      whereby Barclay's agreed to accept  (pound)69,000 or $79,098 as payment in
      full. As a result the Company  recorded a gain on the reduction of debt in
      the amount of $99,146.  As of June 30, 2004,  (pound)60,000 or $62,500 has
      been paid on the  settlement  amount with the balance of  (pound)9,000  or
      $16,598 due by July 2, 2004.  The entire  balance has been  classified  as
      current and is included in "Current  maturities  of notes and  obligations
      under  capitalized  leases"  in the  accompanying  consolidated  financial
      statements.

      In June 2002,  the Company  signed a  settlement  agreement  with a former
      consultant  for payment of past services  rendered.  The Company agreed to
      pay the  consultant a total of $75,000.  The  agreement  calls for monthly
      payments  of $1,500 per month until  paid.  The balance  owing at June 30,
      2003 was $53,300. During the current fiscal year the Company paid $22,000.
      As of June 30, 2004,  the balance was $26,300,  of this amount $18,000 has
      been classified as a current  liability in the  accompanying  consolidated
      financial statements.


                                      F-21


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      In January 2004, the Company renewed its director's and officer  liability
      insurance  for which the annual  premium is $167,000.  In April 2004,  the
      Company  arranged  financing  with  AFCO  Credit  Corporation  with a down
      payment of $50,100 with the balance to be paid in monthly installments. As
      part of this  financing  agreement,  the  Company  is  required  to hold a
      certificate of deposit in the amount of $121,163 as  collateral,  Note 7).
      As part of the purchase of Altvia in May 2003, the Company was required to
      pay $45,000 as a note  payable.  During the six months ended  December 31,
      2003, the Company paid the entire balance of $45,000.

      On August 20,  2003,  the Company  entered into a loan  agreement  with an
      accredited  non-U.S.  investor.  Under the terms of the loan,  the Company
      borrowed  $500,000 from the investor.  The note has an interest rate of 8%
      per annum.  The note was due on a date that is one hundred (120) days from
      the  issuance  date.  In the event of default  by the  Company  only,  the
      principal of the note is convertible  into shares of common stock at $1.75
      per  share.  As the  conversion  price per  share was less than  the20-day
      average  market  value of the stock,  the  Company  recorded an expense of
      $96,207 for the beneficial conversion feature of the note. The convertible
      debenture  was  issued  in  reliance  on  an  exemption   available   from
      registration under Regulation S of the Securities Act of 1933, as amended.
      On the due date of the note, the note holder agreed to extend the term and
      compromise the debt with stock rather than a cash payment. On December 16,
      2003,  the note  holder  converted  the note  into  285,715  shares of the
      Company's common stock.

      A former  officer of NetSol USA loaned  funds to the  subsidiary  totaling
      $104,088.  The  loan  was  due-on-demand,  carried  no  interest  and  was
      unsecured. This amount was written-off from the Company's books and a gain
      was recognized.

      On December 24, 2003,  the Company  entered into a loan  agreement with an
      accredited  non-U.S.  investor.  Under the terms of the loan,  the Company
      borrowed  $250,000 from the investor.  The note has an interest rate of 6%
      per annum.  The note is due six months from the issuance  date. On January
      1, 2004, the agreement was modified to include a conversion feature to the
      note.  In the event of default by the Company  only,  the principal of the
      note is  convertible  into shares of common stock at $1.85 per share,  and
      100,000 warrants at the exercise price of $3.00 which expire one year from
      the conversion  date,  and 100,000  warrants at an exercise price of $5.00
      per  share  which  expire  six  months  from  the  conversion   date.  The
      convertible  debenture  was issued in reliance on an  exemption  available
      from  registration  under  Regulation S of the  Securities Act of 1933, as
      amended. As the conversion price per share is more the than 20-day average
      market price, no beneficial  conversion  feature expense will be recorded.
      While the note was not automatically  convertible  except in the case of a
      default, the company elected,  prior to default and, with the agreement of
      the note  holder,  to  compromise  the debt with stock  rather than a cash
      payment. In addition, the detachable warrants were cancelled at this time.
      During the  quarter  ended March 31,  2004,  the loan was  converted  into
      135,135 shares of the Company's common stock.

      On December 17, 2003,  the Company  entered into a loan  agreement with an
      accredited non-U.S.  investor,  Sovereign Holdings. Under the terms of the
      loan,  the Company  borrowed  $100,000 from the investor.  The note has an
      interest  rate of 6% per  annum.  The  note  is due on a date  that is six
      months  from the  issuance  date.  In the event of default by the  Company
      only,  the note is  convertible  into shares of common  stock at $1.95 per
      share,  and 51,282 warrants at the exercise price of $3.25 per share which
      expire one year from the conversion  date. The note was issued in reliance
      on an exemption  available  from  registration  under  Regulation S of the
      Securities Act of 1933, as amended.  While the note was not  automatically
      convertible except in the case of a default, the company elected, prior to
      default and, with the agreement of the note holder, to compromise the debt
      with  stock  rather  than a cash  payment.  In  addition,  the  detachable
      warrants  were  cancelled at this time.  On March 24,  2004,  the loan was
      converted into 51,282 shares of the Company's  common stock. In June 2004,
      an addition  5,861  shares of the  Company's  common stock were issued for
      interest valued at $11,429.


                                      F-22


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      In  addition,  the  various  subsidiaries  had current  capital  leases of
      $35,064 as of June 30, 2004.

      The  current   maturity  of  notes   payable,   including   capital  lease
      obligations, is as follows:

             Year ending June 30, 2005              $393,085    (current)
             Year ending June 30, 2006                73,460   (long-term)
             Year ending June 30, 2007                16,196   (long-term)
                                                    --------
                 Total                              $482,741
                                                    ========

LOANS PAYABLE - BANK

      The Company's Pakistan subsidiary, NetSol Technologies (Private) Ltd., has
      three  loans with a bank,  secured by the  Company's  assets.  These notes
      consist of the following as of June 30, 2004:

                TYPE OF        MATURITY        INTEREST     BALANCE
                  LOAN           DATE            RATE         USD
         -----------------------------------------------------------

         Export Refinance   Every 6 months          4%    $ 334,190
         Term Loan          April 20, 2005         10%       38,989
         Line of Credit     On Demand               8%       85,682

                                                          ----------
         Total                                            $ 458,861
                                                          ==========

DUE TO OFFICERS

The officers of the Company  from time to time loan funds to the Company.  As of
June 30, 2004, the officers had loaned a total of $191,102, including $57,776 of
accrued  interest and had accrued wages of $102,087.  During the current  fiscal
year, the officers  exercised  options  against the amounts owing to them in the
amount of $275,973. The balance owing as of June 30, 2004 was $17,219.

NOTE 9 - STOCKHOLDERS' EQUITY

Initial Public Offering:

      On  September  15,  1998,  the Company  completed  the sale of its minimum
      offering of shares in its initial public  offering which  generated  gross
      proceeds of $1,385,647  from the sale of 50,200 shares of common stock and
      929,825  warrants,  each  warrant to purchase  one share of the  Company's
      common stock at an exercise  price of $6.50 for a term of five years.  The
      remaining unexercised warrants of 51,890 expired on September 15, 2003.


                                      F-23


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Business Combinations:

      Altvia Technologies, Inc.

      On May 20, 2003, the Company  issued  212,000 Rule 144  restricted  common
      shares in exchange  for all the assets and certain  liabilities  of Altvia
      Technologies, Inc., a Delaware corporation in an Asset Purchase Agreement.
      The shares  were  valued at the time of the  purchase at $212,000 or $1.00
      per share.  Proforma  financial  statements are not presented,  as the net
      assets and the operations of Altvia Technologies,  Inc. were insignificant
      prior to the merger.

      An  additional  100,000  shares were issued to Altvia in February  2004 as
      part of the purchase agreement for sales milestones achieved.

      Pearl Treasury System Ltd

      In October  2003,  the Company  entered  into an  agreement to acquire the
      Pearl  Treasury  System  Ltd, a United  Kingdom  company  ("Pearl").  This
      acquisition  required  the Company to issue up to 60,000  shares of common
      stock to the shareholders of Pearl Treasury  System,  Ltd. The shares were
      valued at the time of the  purchase  at  $166,860  or $2.78 per share.  On
      December 16, 2003, the initial shares of 41,700, valued at $115,968 due at
      the signing of the  agreement  were issued by the Company.  In April 2004,
      the  remaining  18,300  shares  were  issued  upon the  completion  of the
      software delivery warranties valued at $50,892. The shares used to acquire
      this  asset  were  issued  in  reliance  on an  exemption  available  from
      registration under Regulation S of the Securities Act of 1933, as amended.
      Proforma financial statements are not presented, as the net assets and the
      operations of Pearl were insignificant prior to the merger.

Private Placements

      In July 2003,  the Company sold 1,026,824  shares of the Company's  common
      stock in a private  placement  transaction.  Maxim Group,  LLC in New York
      acted as the placement agent for the  transaction.  The total funds raised
      were   $1,215,000   with   approximately   $102,950  in  placement   fees,
      commissions, and other expenses paid from the escrow of the sale for a net
      of  $1,102,050.  An SB-2  registration  statement was filed on October 15,
      2003  to  register  the  shares  for  the  selling  shareholders  in  this
      transaction.  The investors  included 12 individual  accredited  investors
      with no prior ownership of the Company's common stock.

      In May 2004, the Company sold 386,363 shares of the Company's common stock
      in a private placement transaction.  Maxim Group, LLC in New York acted as
      the  placement  agent for the  transaction.  The total  funds  raised were
      $850,000 with approximately $103,300 in placement fees,  commissions,  and
      other expenses paid from the escrow of the sale. In addition, the Company
      issued 243,182  warrants in connection  with the sale. The warrants expire
      in five years and have an exercise price of $3.30 per share.  The warrants
      were valued using the fair value method at $230,413 or $1.41 per share and
      recorded it against  the  proceeds of the  financing  in the  accompanying
      consolidated  financial  statements.  Net  proceeds of the  financing  was
      $516,287. The investors included 9 individual accredited investors with no
      prior  ownership of the Company's  common stock. An SB-2 was filed on June
      15, 2004 to register these shares.

      During the year ended June 30, 2003,  the Company  sold 459,770  shares of
      common stock for $365,219 through private placement  offerings pursuant to
      Rule 506 of Regulation D of the  Securities  and Exchange Act of 1933. The
      private  placements  were  intended  to be  exempt  from the  registration
      provisions of the  Securities  and Exchange  Commission  Act of 1933 under
      Regulation D.

Services

      During the years ended June 30, 2004 and 2003,  the Company  issued  3,613
      and 93,400  restricted  Rule 144 common  shares in  exchange  for  accrued
      compensation  and services  rendered,  respectively.  The Company recorded
      compensation  expense of $9,000 and  $39,200  for the years ended June 30,
      2004 and 2003,  respectively.  Compensation  expense was calculated  based
      upon the fair  market  value of the  freely  trading  shares  as quoted on
      NASDAQ through 2004 and 2004, over the service period.


                                      F-24


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      In February  2003,  the Board of Directors  and officers  were granted the
      right to receive  5,000  shares of the  Company's  common stock if certain
      conditions  were  met  during  their  2003 - 2004  term of  office.  These
      conditions  were  met and a total of  45,000  restricted  Rule 144  common
      shares were issued in June 2004. The shares were valued at the fair market
      value at the date of grant of $39,240 or $0.87 per share.

Issuance of shares for Conversion of Debt and Settlement of Litigation

      During  the year  ended June 30,  2004,  a total of 123,350  shares of the
      Company's common stock, valued at $209,200, were issued to three investors
      as  reimbursement  for  debts of the  Company  paid by the  investors.  In
      addition,  three  convertible  notes  payable of $850,000  plus $11,429 of
      interest was converted into 477,993  shares of the Company's  common stock
      (see Note 8).

      During the year ended June 30, 2003, the outstanding balance of $25,000 in
      debt was converted into 71,429 restricted Rule 144 common shares.

      During the year ended June 30, 2004 and 2003,  the Company  issued  45,195
      and  40,000  shares  of  common  stock  in   settlement   of   litigation,
      respectively.   The  shares   were  valued  at   $135,135   and   $50,000,
      respectively.

Options and Warrants Exercised

      During  the  years  ended  June 30,  2004 and  2003,  the  Company  issued
      1,067,309  and  954,983  shares of its common  stock upon the  exercise of
      stock  options  valued at $957,892  and  $809,566,  respectively;  of this
      amount  $290,000  is has not  been  received  as of June  30,  2004 and is
      included in Stock  Subscription  Receivable in the accompany  consolidated
      financial  statements.  The exercise price ranged from $0.75 and $1.50 per
      share.

      During the years ended June 30, 2004 and 2003,  the Company issued 390,000
      and 60,000 shares of its common stock upon the exercise of warrants valued
      at $487,500 and $36,000, respectively.

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, 2003 was $84,900,  of this $41,250 was received in
      the quarter ended September 30, 2003.

      At June 30, 2004, the Company had receivables from three employees and one
      investor for options exercised  totally $290,000.  The total receivable at
      June 30, 2004, was $333,650.

Treasury Stock

      During the year ended June 30, 2004, the Company  purchased  10,000 shares
      of its common stock on the open market for $21,457 as treasury shares.


                                      F-25


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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 June 30, 2004:



                                                                          Exercise                         Exercise
                                                           Options         Price           Warrants          Price
                                                           -------         -----           --------          -----
                                                                                            
      Outstanding and exercisable, June 30, 2003          1,132,898    $0.75 to $5.00       840,000     $0.50 to $5.00
      Granted                                             2,337,578    $1.00 to $5.00       243,182     $2.20 to $3.30
      Exercised                                          (1,067,309)   $0.75 to $2.50      (390,000)    $0.50 to $1.75
      Expired                                              (640,890)   $7.20 to $24.75           --
                                                          ---------                         -------
      Outstanding and exercisable, June 30, 2004          1,762,277                         693,182


      During the year ended June 30,  2004,  2,087,578  options  were granted to
      employees  and officers of the company and are fully vested and expire ten
      years from the date of grant unless the employee terminates employment, in
      which case the  options  expire  within 30 days of their  termination.  In
      addition,  on March 26, 2004,  250,000  option  shares were granted to the
      members of the Board of Directors. These options vest over a period of two
      years.

      In  compliance  with FAS No.  148,  the Company has elected to continue to
      follow  the  intrinsic  value  method in  accounting  for its  stock-based
      employee  compensation  plan as  defined  by APB No.  25 and has  made the
      applicable disclosures below.

      Had the Company determined employee stock based compensation cost based on
      a fair value model at the grant date for its stock options under SFAS 123,
      the  Company's  net earnings per share would have been adjusted to the pro
      forma amounts for years ended June 30, 2004 and 2003 as follows:



                                                                2004            2003
                                                            -----------      -----------
                                                                       
         Net loss - as reported                             $(2,577,058)     $(2,137,506)
         Stock-based employee compensation expense,
              included in reported net loss, net of tax              --               --

         Total stock-based employee compensation
              expense determined under fair-value-based
              method for all rewards, net of tax             (3,158,130)        (355,059)

                                                            -----------      -----------
         Pro forma net loss                                 $(5,735,188)     $(2,492,565)
                                                            ===========      ===========

         Earnings per share:
           Basic and diluted, as reported                         (0.33)           (0.47)
           Basic and diluted, pro forma                           (0.73)           (0.55)


      Pro forma  information  regarding  the effect on operations is required by
      SFAS 123, and has been  determined as if the Company had accounted for its
      employee stock options under the fair value method of that statement.  Pro
      forma  information  using  the  Black-Scholes  method at the date of grant
      based on the following assumptions:


                                      F-26


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                                    2004            2003
                  Expected life (years)             10 years        5-10 years
                  Risk-free interest rate           3.25%           6.0%
                  Dividend yield                    -               -
                  Volatility                        100%            114%

      In addition,  the Company issued 243,182  warrants in connection  with the
      sale of stock under a private placement agreement.  The warrants expire in
      five years and have an  exercise  price of $3.30 per share.  The  warrants
      were valued using the fair value method at $230,413 or $1.41 per share and
      recorded   the  expense  in  the   accompanying   consolidated   financial
      statements.  The  Black-Scholes  option  pricing  model used the following
      assumptions:

                  Risk-free interest rate                3.25%
                  Expected life                          5 years
                  Expected volatility                    100%
                  Dividend yield                         0%

NOTE 10 - INCENTIVE AND NON-STATUTORY STOCK OPTION PLAN

The 1997 Plan

      On April 1, 1997, the Company adopted an Incentive and Non-statutory Stock
      Option Plan (the "1997  Plan") for its  employees  and  consultants  under
      which a maximum of 100,000 options may be granted to purchase common stock
      of the Company.  Two types of options may be granted  under the Plan:  (1)
      Incentive  Stock Options (also known as Qualified Stock Options) which may
      only be issued to employees of the Company and whereby the exercise  price
      of the option is not less than the fair market  value of the common  stock
      on the  date  it was  reserved  for  issuance  under  the  Plan;  and  (2)
      Non-statutory  Stock  Options  which may be issued to either  employees or
      consultants of the Company and whereby the exercise price of the option is
      less than the fair  market  value of the  common  stock on the date it was
      reserved  for  issuance  under the plan.  Grants of options may be made to
      employees and consultants without regard to any performance measures.  All
      options listed in the summary  compensation table ("Securities  Underlying
      Options") were issued pursuant to the Plan. An additional  4,000 Incentive
      Stock Options were issued to a non-officer-stockholder of the Company. All
      options issued  pursuant to the Plan vest over an 18 month period from the
      date of the grant per the following  schedule:  33% of the options vest on
      the date  which is six  months  from  the  date of the  grant;  33% of the
      options  vest on the date  which is 12 months  from the date of the grant;
      and 34% of the  options  vest on the date which is 18 months from the date
      of the grant. All options issued pursuant to the Plan are  nontransferable
      and subject to forfeiture.

      The number and exercise  prices of options granted under the 1997 Plan for
      the years ended June 30, 2004 and 2003 are as follows:


                                      F-27


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



                                                                      Exercise                Exercise
                                                          2004         Price        2003       Price
                                                       -----------------------  ----------------------
                                                                                     
      Outstanding and exercisable, beginning of year      9,000      $    7.20      9,000     $   7.20
           Granted                                           --             --         --           --
           Exercised                                         --             --         --           --
           Expired                                       (9,000)     $    7.20         --           --
                                                       --------                  --------
      Outstanding and exercisable, end of year               --                     9,000     $   7.20


      During the year ended June 30, 2004, all outstanding  options in this plan
      expired.

The 1999 Plan

      On May 18, 1999, the Company enacted an Incentive and Non-statutory  Stock
      Option Plan (the "1999 Plan") for its employees, directors and consultants
      under  which a maximum of  1,000,000  options  may be granted to  purchase
      common stock of the Company. Two types of options may be granted under the
      Plan: (1) Incentive  Stock Options (also known as Qualified Stock Options)
      which may only be issued to  employees  of the  Company  and  whereby  the
      exercise price of the option is not less than the fair market value of the
      common stock on the date it was reserved for issuance  under the Plan; and
      (2) Non-statutory Stock Options which may be issued to either employees or
      consultants of the Company and whereby the exercise price of the option is
      less than the fair  market  value of the  common  stock on the date it was
      reserved  for  issuance  under the plan.  Grants of options may be made to
      employees,  directors and  consultants  without regard to any  performance
      measures.  All options issued pursuant to the Plan are nontransferable and
      subject to forfeiture.

      Any  Option  granted  to an  Employee  of  the  Corporation  shall  become
      exercisable  over a period  of no longer  than ten (10)  years and no less
      than twenty  percent  (20%) of the shares  covered  thereby  shall  become
      exercisable annually.  No Incentive Stock Option shall be exercisable,  in
      whole or in part, prior to one (1) year from the date it is granted unless
      the Board shall specifically  determine otherwise,  as provided herein. In
      no event shall any Option be exercisable  after the expiration of ten (10)
      years from the date it is granted,  and no Incentive  Stock Option granted
      to a Ten Percent  Holder shall,  by its terms,  be  exercisable  after the
      expiration of ten (10) years from the date of the Option. Unless otherwise
      specified by the Board or the Committee in the resolution authorizing such
      option, the date of grant of an Option shall be deemed to be the date upon
      which the Board or the Committee authorizes the granting of such Option.

      The number and exercise  prices of options granted under the 1999 Plan for
      the year ended June 30, 2004 and 2003 are as follows:



                                                                         Exercise                      Exercise
                                                              2004        Price          2003            Price
                                                          --------------------------  ------------   -------------
                                                                                        
      Outstanding and exercisable, beginning of year      631,890      $     24.75      631,890     $   24.75
           Granted                                             --               --           --            --
           Exercised                                           --               --           --            --
           Expired                                       (631,890)     $     24.75           --            --
                                                         --------      -----------
      Outstanding and exercisable, end of year                 --                       631,890     $   24.75


      During the year ended June 30, 2004, all outstanding  options in this plan
      expired.


                                      F-28


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The 2001 Plan

      On March 27,  2002,  the Company  enacted an Incentive  and  Non-statutory
      Stock  Option Plan (the "2001  Plan") for its  employees  and  consultants
      under  which a maximum of  2,000,000  options  may be granted to  purchase
      common stock of the Company. Two types of options may be granted under the
      Plan: (1) Incentive  Stock Options (also known as Qualified Stock Options)
      which may only be issued to  employees  of the  Company  and  whereby  the
      exercise price of the option is not less than the fair market value of the
      common stock on the date it was reserved for issuance  under the Plan; and
      (2) Non-statutory Stock Options which may be issued to either employees or
      consultants of the Company and whereby the exercise price of the option is
      less than the fair  market  value of the  common  stock on the date it was
      reserved  for  issuance  under the plan.  Grants of options may be made to
      employees and consultants without regard to any performance measures.  All
      options  issued  pursuant to the Plan are  nontransferable  and subject to
      forfeiture.

      Any  Option  granted  to an  Employee  of  the  Corporation  shall  become
      exercisable  over a period  of no longer  than ten (10)  years and no less
      than twenty  percent  (20%) of the shares  covered  thereby  shall  become
      exercisable annually.  No Incentive Stock Option shall be exercisable,  in
      whole or in part, prior to one (1) year from the date it is granted unless
      the Board shall specifically  determine otherwise,  as provided herein. In
      no event shall any Option be exercisable  after the expiration of ten (10)
      years from the date it is granted,  and no Incentive  Stock Option granted
      to a Ten Percent  Holder shall,  by its terms,  be  exercisable  after the
      expiration of ten (10) years from the date of the Option. Unless otherwise
      specified by the Board or the Committee in the resolution authorizing such
      option, the date of grant of an Option shall be deemed to be the date upon
      which the Board or the Committee authorizes the granting of such Option.

      The number and exercise  prices of options granted under the 2001 Plan for
      the years ended June 30, 2004 and 2003 are as follows:



                                                                 Exercise                    Exercise
                                                      2004         Price         2003         Price
                                                    -------------------------  --------------------------
                                                                              
Outstanding and exercisable, beginning of year       398,408   $0.75 to $2.50   887,908   $0.25 to $1.25
     Granted                                         555,913   $0.75 to $2.50   389,083   $0.75 to $2.50
     Exercised                                      (764,544)  $0.75 to $2.50  (878,583)  $0.25 to $1.25
     Expired                                              --          --             --         --
                                                    --------                   --------
Outstanding and exercisable, end of year             189,777   $0.75 to $2.50   398,408   $0.75 to $2.50


The 2002 Plan

      In January 2003, the Company enacted an Incentive and Non-statutory  Stock
      Option Plan (the "2002  Plan") for its  employees  and  consultants  under
      which a maximum of 2,000,000 options may be granted to purchase restricted
      Rule 144 common stock of the Company.  Two types of options may be granted
      under the Plan: (1) Incentive Stock Options (also known as Qualified Stock
      Options)  which may only be issued to employees of the Company and whereby
      the exercise price of the option is not less than the fair market value of
      the common stock on the date it was reserved for issuance  under the Plan;
      and  (2)  Non-statutory  Stock  Options  which  may be  issued  to  either
      employees or  consultants of the Company and whereby the exercise price of
      the option is less than the fair market  value of the common  stock on the
      date it was reserved for issuance under the plan. Grants of options may be
      made to  employees  and  consultants  without  regard  to any  performance
      measures.  All options issued pursuant to the Plan are nontransferable and
      subject to forfeiture.

      Any  Option  granted  to an  Employee  of  the  Corporation  shall  become
      exercisable  over a period  of no longer  than ten (10)  years and no less
      than twenty  percent  (20%) of the shares  covered  thereby  shall  become
      exercisable annually.  No Incentive Stock Option shall be exercisable,  in
      whole or in part, prior to one (1) year from the date it is granted unless
      the Board shall specifically  determine otherwise,  as provided herein. In
      no event shall any Option be exercisable  after the expiration of ten (10)
      years from the date it is granted,  and no Incentive  Stock Option granted
      to a Ten Percent  Holder shall,  by its terms,  be  exercisable  after the
      expiration of ten (10) years from the date of the Option. Unless otherwise
      specified by the Board or the Committee in the resolution authorizing such
      option, the date of grant of an Option shall be deemed to be the date upon
      which the Board or the Committee authorizes the granting of such Option.


                                      F-29


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     The number and weighted average exercise prices of options granted under
     the 2002 Plan for the year ended June 30, 2004 and 2003 are as follows:



                                                                 Exercise                     Exercise
                                                    2004           Price          2003          Price
                                                    -------------------------   --------------------------
                                                                               
Outstanding and exercisable, beginning of year        93,600   $0.75 to $2.50         --         --
     Granted                                       1,331,665   $1.00 to $5.00    170,000   $0.75 to $2.50
     Exercised                                      (302,765)  $0.75 to $2.50    (76,400)  $0.25 to $1.25
     Expired                                              --          --              --         --
                                                    --------                    --------
Outstanding and exercisable, end of year           1,122,500   $0.75 to $5.00     93,600   $0.75 to $2.50


The 2003 Plan

      In March 2004, the Company  enacted an Incentive and  Non-statutory  Stock
      Option Plan (the "2002  Plan") for its  employees  and  consultants  under
      which a maximum of 2,000,000 options may be granted to purchase restricted
      Rule 144 common stock of the Company.  Two types of options may be granted
      under the Plan: (1) Incentive Stock Options (also known as Qualified Stock
      Options)  which may only be issued to employees of the Company and whereby
      the exercise price of the option is not less than the fair market value of
      the common stock on the date it was reserved for issuance  under the Plan;
      and  (2)  Non-statutory  Stock  Options  which  may be  issued  to  either
      employees or  consultants of the Company and whereby the exercise price of
      the option is less than the fair market  value of the common  stock on the
      date it was reserved for issuance under the plan. Grants of options may be
      made to  employees  and  consultants  without  regard  to any  performance
      measures.  All options issued pursuant to the Plan are nontransferable and
      subject to forfeiture.

      Any  Option  granted  to an  Employee  of  the  Corporation  shall  become
      exercisable  over a period  of no longer  than ten (10)  years and no less
      than twenty  percent  (20%) of the shares  covered  thereby  shall  become
      exercisable annually.  No Incentive Stock Option shall be exercisable,  in
      whole or in part, prior to one (1) year from the date it is granted unless
      the Board shall specifically  determine otherwise,  as provided herein. In
      no event shall any Option be exercisable  after the expiration of ten (10)
      years from the date it is granted,  and no Incentive  Stock Option granted
      to a Ten Percent  Holder shall,  by its terms,  be  exercisable  after the
      expiration of ten (10) years from the date of the Option. Unless otherwise
      specified by the Board or the Committee in the resolution authorizing such
      option, the date of grant of an Option shall be deemed to be the date upon
      which the Board or the Committee authorizes the granting of such Option.

      The number and weighted  average  exercise prices of options granted under
      the 2003 Plan for the year ended June 30, 2004 are as follows:



                                                                            Exercise
                                                              2004           Price
                                                          -------------------------------
                                                                   
      Outstanding and exercisable, beginning of year               --          --
           Granted                                            450,000    $2.64 to $5.00
           Exercised                                               --          --
           Expired                                                 --          --
                                                          -----------
      Outstanding and exercisable, end of year                450,000    $2.64 to $5.00



                                      F-30


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 11 - CONVERTIBLE DEBENTURE

      On March 24, 2004,  the Company  entered  into an  agreement  with several
      investors for a Series A Convertible Debenture (the "Bridge Loan") whereby
      a total of  $1,200,000 in  debentures  were procured  through Maxim Group,
      LLC. The Company  received a net of $1,049,946  after placement  expenses.
      The beneficial conversion feature of the debenture was valued at $252,257.
      The Company has recorded this as a contra-account against the loan balance
      and is amortizing the beneficial  conversion  feature over the life of the
      loan. The net balance at June 30, 2004, is $985,243.

      Under the terms of the Bridge Loan  agreements,  and supplements  thereto,
      the  debentures  bear interest at the rate of 10% per annum,  payable on a
      quarterly  basis in common  stock or cash at the  election of the Company.
      The  maturity  date is 24 months  from the date of  signing,  or March 26,
      2006. Pursuant to the terms of a supplemental  agreement dated May 5, 2004
      between NetSol and the debenture  holders,  the conversion rate was set at
      one share for each $1.86 of principal.

      In addition,  each debenture  holder is entitled to receive at the time of
      conversion  warrants  equal to  one-half  of the  total  number  of shares
      issued.  The total number of warrants that may be granted is 322,582.  The
      warrants  expire  in five  years and have an  exercise  price of $3.30 per
      share.  The fair value of the  warrants  will be  calculated  and recorded
      using the Black-Scholes method at the time of granting, when the debenture
      is converted.

NOTE 12 - COMMITMENTS AND CONTINGENCIES

Leases

      The Company  entered in to a lease  agreement for its corporate  office in
      the  US  beginning  September  23,  2002.  The  term  of the  lease  is on
      month-to-month  basis with either  party  entitled to  terminate  it after
      February 20, 2003. In December 2003, the moved its  headquarters  from its
      previous facility to one with approximately 1,919 rentable square feet and
      a monthly rent of $3,934 per month,  the  previous  location had a monthly
      rent of  $2,993  per  month.  The term of the  lease is for two  years and
      expires on December 31, 2005. A security deposit of $3,934 was made and is
      included  in  other  current  assets  in  the  accompanying   consolidated
      financial statements.

      The  facilities in Maryland were on a  month-to-month  basis rented at the
      rate of $1,200 per month.  In July 2004 the Maryland office moved to a new
      location  to one  with  approximately  1,380  rentable  square  feet and a
      monthly  rent of  $2,530.  The term of the  lease is for  three  years and
      expires on June 30,  2007.  A  security  deposit of $2,530 was made and is
      included  in  other  current  assets  in  the  accompanying   consolidated
      financial statements.

      The Australia  lease is a three-year  lease that expires in September 2007
      and currently is rented at the rate of $1,380 per month. UK operations are
      currently conducted in leased premises operating on a month-to-month basis
      with current rental costs of approximately $3,000 per month.

      Upon  expiration  of its  leases,  the  Company  does not  anticipate  any
      difficulty  in  obtaining  renewals or  alternative  space.  Rent  expense
      amounted to $220,261  and  $215,000  for the years ended June 30, 2004 and
      2003, respectively.

      Lahore Technology Campus

      The newly built Technology  Campus was inaugurated in Lahore,  Pakistan in
      May 2004.  This  facility  consists of 40,000  square feet of computer and
      general office space. This facility is state of the art, purpose-built and
      fully dedicated for IT and software development;  the first of its kind in
      Pakistan. Title to this facility is held by NetSol Technologies Pvt. Ltd.,
      and is not subject to any  mortgages.  The Company also signed a strategic
      alliance  agreement  with the IT  ministry  of  Pakistan  to  convert  the
      technology  campus  into a  technology  park.  By this  agreement,  the IT
      ministry would invest nearly 10 million Rupees (approximately $150,000) to
      install  fiber optic lines and improve  the  bandwidth  for the  facility.
      NetSol has relocated its over 250 employees into this new facility.


                                      F-31


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Employment Agreements

      Effective  January  1,  2004,  the  Company  entered  into  an  employment
      agreement with Naeem Ghauri as Chief Executive  Officer.  The agreement is
      for a base term of three years,  and  continues  thereafter  on an at will
      basis until  terminated  by either  NetSol or Mr.  Ghauri.  The  agreement
      provides for a yearly  salary of 110,000  pounds  sterling.  The agreement
      also provides for such  additional  compensation as the Board of Directors
      determines is proper in  recognition  of Mr.  Ghauri's  contributions  and
      services to the Company.  In addition,  the agreement  provides Mr. Ghauri
      with  options  to  purchase  up to  100,000  shares of common  stock at an
      exercise price of $2.21,  100,000 shares at an exercise price of $3.75 and
      50,000  shares at an exercise  price of $5.00.  These  options vest at the
      rate of 25% per quarter and are fully vested on December  31, 2004.  These
      options expire on December 31, 2008.  Mr. Ghauri also received  options to
      purchase up to 20,000 shares at the exercise  price of $2.65 per share and
      options  to  purchase  30,000  shares at the  exercise  price of $5.00 per
      share.  These options vest immediately and are exercisable until March 25,
      2009.

      Effective  January  1,  2004,  the  Company  entered  into  an  employment
      agreement with Najeeb Ghauri as Chief Financial Officer.  The agreement is
      for a base term of three years,  and  continues  thereafter  on an at will
      basis until  terminated  by either  NetSol or Mr.  Ghauri.  The  agreement
      provides for a yearly salary of $200,000.  The agreement also provides for
      such  additional  compensation  as the Board of  Directors  determines  is
      proper in recognition of Mr.  Ghauri's  contributions  and services to the
      Company.  In addition,  the agreement  provides Mr. Ghauri with options to
      purchase  up to 100,000  shares of common  stock at an  exercise  price of
      $2.21,  100,000  shares at an exercise price of $3.75 and 50,000 shares at
      an  exercise  price of $5.00.  These  options  vest at the rate of 25% per
      quarter and are fully vested on December 31, 2004. These options expire on
      December  31, 2008.  Mr.  Ghauri also  received  options to purchase up to
      20,000  shares at the  exercise  price of $2.65 per share and  options  to
      purchase  30,000  shares at the exercise  price of $5.00 per share.  These
      options vest immediately and are exercisable until March 25, 2009.

      Effective  January  1,  2004,  the  Company  entered  into  an  employment
      agreement with Salim Ghauri as the President and Chief  Executive  Officer
      the  Company's  Pakistan  subsidiary.  The agreement is for a base term of
      three years, and continues thereafter on an at will basis until terminated
      by either the Company or Mr. Ghauri.  The agreement  provides for a yearly
      salary of  $110,000.  The  agreement  also  provides  for such  additional
      compensation as the Board of Directors determines is proper in recognition
      of Mr. Ghauri's  contributions  and services to the Company.  In addition,
      the  agreement  provides Mr. Ghauri with options to purchase up to 100,000
      shares of common stock at an exercise price of $2.21, 100,000 shares at an
      exercise  price of $3.75 and 50,000 shares at an exercise  price of $5.00.
      These  options vest at the rate of 25% per quarter and are fully vested on
      December 31, 2004.  These options  expire on December 31, 2008. Mr. Ghauri
      also  received  options to  purchase up to 20,000  shares at the  exercise
      price of $2.65 per share and  options  to  purchase  30,000  shares at the
      exercise price of $5.00 per share.  These options vest immediately and are
      exercisable until March 25, 2009.

      Effective  January  1,  2004,  the  Company  entered  into  an  employment
      agreement  with Patti L. W.  McGlasson  as legal  counsel.  The  agreement
      provides  for a yearly  salary of $82,000.  Ms.  McGlasson  also  received
      options to  purchase  up to 10,000  shares of common  stock at an exercise
      price  equal to the lesser of $2.30 or the  market  price of the shares on
      the date of exercise less $2.00. These options vest at the rate of 25% per
      quarter and are exercisable  until December 31, 2008.  Effective March 26,
      2004,  Ms.  McGlasson  was  elected  to  the  position  of  Secretary.  In
      connection with her role as Secretary,  Ms. McGlasson  received options to
      purchase  up to 10,000  shares of common  stock at $3.00 per share.  These
      options  vest at the rate of 25% per  quarter  and are  exercisable  until
      December 31, 2008. Ms.  McGlasson also received  options to purchase up to
      20,000  shares at the  exercise  price of $2.65 per share and  options  to
      purchase  30,000  shares at the exercise  price of $5.00 per share.  These
      options vest immediately and are exercisable until March 25, 2009.


                                      F-32


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      All of the above agreements provide for certain Company-paid benefits such
      as  employee  benefit  plans and  medical  care plans at such times as the
      Company may adopt them. The agreements also provide for  reimbursement  of
      reasonable  business-related  expenses and for two weeks of paid vacation.
      The   agreements   also   provide   for   certain   covenants   concerning
      non-competition,  non-disclosure, indemnity and assignment of intellectual
      property rights.

Litigation

      Herbert Smith, a former  attorney  representing  the Company,  commenced a
      collection  proceeding  against  the Company in the High Court of Justice,
      Queen's Bench Division,  on July 31, 2002, claiming the Company owed a sum
      certain to it. The Company had signed an  engagement  letter dated October
      18, 2000.  Herbert Smith ("HS") was hired to proceed against Surrey Design
      Partnership  Ltd. HS claimed the Company owed 171,733  pounds  sterling or
      approximately $248,871 USD. This sum includes interest in the amount of 8%
      per annum and has been  recorded  as a note  payable  on the  accompanying
      consolidated  financial  statements  (see note 8). On November 28, 2002, a
      Consent Order was filed with the Court agreeing to a payment plan, whereby
      the Company is to pay $10,000 USD upon  signing of the  agreement,  $4,000
      USD a month for one year and $6,000 USD,  per month  thereafter  until the
      debt is paid.  During the years  ended June 30,  2004 and 2003 the Company
      paid $73,000 and $26,000, respectively on this note.

      On May 23,  2002,  Allied  Interstate  Inc.  filed a lawsuit for breach of
      contract, open book account,  account stated, and reasonable value against
      the Company.  Allied was assigned the claim from SuperNet AG, a subsidiary
      of NetSol which was acquired  from  Florian  Zgunea and Leonard  Metcsh in
      Frankfurt Germany in May 2000. After almost two years,  SuperNet failed to
      produce any revenues and the Company's board of directors  agreed with the
      management  to sell back SuperNet to Florian and Leonard and divest itself
      from the ISP  business in Germany.  The price of $120,000  was agreed upon
      and $40,000 was wired to Florian and Leo.  Subsequently,  the proxy battle
      with  Shareholders  Group LLC ensued whereby a Receiver was in place until
      August 2001.  Once the  Company's  management  was placed back in control,
      discussion  with Florian and Leo commenced.  Again,  the Company agreed to
      make four  payments of $80,000 and a promise to cooperate by providing all
      the books and records of  SuperNet to the  Company.  In August  2001,  the
      Company sent  another  payment of $20,000 as agreed  upon.  However,  soon
      thereafter, the Company received an electronic correspondence from Florian
      that if the Company  wanted all the books and records  full payment was to
      be made.  The Company did not make full  payment  and  obtained  books and
      records  from  alternate  sources.  Allied's  position is that the Company
      breached its  agreement  with Florian and Leo, the  Company's  position is
      that  because  they  refused to provided  access to the books and records,
      they  breached  a  covenant  of the  Agreement.  The  parties  agreed on a
      settlement  and on May 5, 2003,  Florian and Leo were  issued  160,000 and
      40,000,  respectively,  shares of the Company's restricted Rule 144 stock,
      with a total value of $50,000 in settlement of this claim.

      On January 29, 2002, the Company  reached a settlement  with Adrian Cowler
      and The Surrey Design  Partnership  Limited,  the former owners of Network
      Solutions Group Limited ("NSGL").  The settlement had the following terms;
      I) NetSol to pay 50,000 pounds  sterling;  II) 3,000 pounds sterling to be
      paid for 24 months beginning 31, March 2002; III) 4,000 pounds sterling to
      be paid for 24 months  beginning  March 31,  2004;  IV)  NetSol to release
      155,000  shares in escrow;  V)  650,000  144 shares to be issued to Surrey
      Design.  NetSol made some of the  payments  and issued all the shares.  On
      June 11, 2002,  Plaintiff  filed an  enforcement of judgment in California
      Superior Court of Los Angeles to enforce the judgment. A request for Entry
      of Default was filed on July 30, 2002.  On September 10, 2002 NetSol filed
      its  Opposition  to  Plaintiff's  request  for  Entry of  Judgment  and on
      September  16,  2002,  Plaintiff  filed  its  Motion  to  Strike  NetSol's
      Opposition.  On September 25, 2002,  the Company and Surrey Design entered
      into an  Agreement  to Stay  Enforcement  of  Judgment.  The  terms of the
      Agreement included (i) NetSol to pay 25,000 pounds sterling upon execution
      of this  Agreement;  (ii) By February 20, 2003,  NetSol to pay an addition
      25,000 pounds sterling;  (iii) From October 31, 2002 to February 28, 2003,
      NetSol to pay 3,000  pounds  sterling;  and (iv) from March 31, 2003 for a
      period of 24 months,  NetSol to pay 4,000 pounds sterling.  The settlement
      amount  has  been  recorded  in the  accompanying  consolidated  financial
      statements as a note payable (see Note 8). During the years ended June 30,
      2004 and 2003, the Company paid $86,857 and $76,248.


                                      F-33


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      On March 27, 2003,  Arab  Commerce  Bank ("ACB")  filed a complaint in the
      Supreme  Court of the  State of New York  (Index  No.  600709/03)  seeking
      damages for breach of a Note Purchase Agreement and Note. ACB alleged that
      NetSol did not issue stock in a timely manner in December  2000  resulting
      in  compensatory  damages in the  amount of  $146,466.72.  The  litigation
      arises out of a  transaction  from late 1999 in which Arab  Commerce  Bank
      invested $100,000 in the Company's securities through a private placement.
      ACB claimed  that the removal of the legend on its shares of common  stock
      longer than  contractually  required.  During this  purported  delay,  the
      market value of the Company's common shares  decreased.  Essentially,  the
      ACB  complaint  sought the lost value of its shares.  In the event ACB was
      unable to collect the amount sought,  the complaint  requested that NetSol
      repay the  principal  sum of the Note of $100,000 and interest at the rate
      of 9% per annum based on the  maturity  date of December  10,  2000.  This
      matter has been settled  pursuant to the terms of a  settlement  agreement
      whereby  NetSol  agreed  to issue to ACB  shares  of  common  stock of the
      Company  equal in value to  $100,000  plus  $39,178 of  interest as of the
      effective date of the agreement.  On December 16, 2003, the Company issued
      34,843 shares of its common stock in satisfaction of the principal  amount
      due. On February 6, 2004,  the Company  issued 10,352 shares of its common
      stock for the accrued interest.

      On March 3, 2004,  Uecker and  Associates,  Inc. as the  assignee  for the
      benefit of the creditors of PGC SYSTEMS,  INC. f.k.a. Portera Systems Inc.
      filed a request for arbitration demanding payment from the Company for the
      amounts due under the  agreement in the amount of  $175,700.  On March 31,
      2004, the Company filed an Answering  Statement to the Request of Uecker &
      Associates denying each and every allegation  contained in the Claim filed
      by Uecker & Associates and stating NetSol's  affirmative  defenses.  There
      was an  administrative  conference  scheduled with the case manager of the
      American Arbitration Association on March 17, 2004. An arbitrator has been
      selected  and the  parties are  selecting  dates for  arbitration  in this
      matter. The Company intends to vigorously defend itself in this matter and
      reach a favorable resolution.

      On June 24,  2004,  the  Company  reached  a  settlement  agreement  with,
      Brobeck,  Phelger,  et al, a vendor,  for amounts in  dispute.  The vendor
      agreed  to  accept  $108,500  as  payment  in full  to be  paid  in  three
      installments totaling $54,250 and one payment of $54,250 to be paid either
      in cash or in the Company's  common stock.  The Company recorded a gain of
      $102,119 from the settlement of this debt in the accompanying consolidated
      financial statements.

      On May 12, 2004,  Merrill  Corporation served an action against NetSol for
      account  stated,  common counts,  open book account and unjust  enrichment
      alleging  amounts due of $90,415.33  together  with interest  thereon from
      August 23,  2001.  On June 24,  2004,  the  parties  reached a  settlement
      agreement.  The vendor  agreed to accept  $75,450 as payment in full to be
      paid $10,450 at the time of signing the  agreement and the balance in five
      monthly  installments of $13,000.  The Company  recorded a gain of $14,965
      from  the  settlement  of  this  debt  in  the  accompanying  consolidated
      financial statements.


                                      F-34


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      In  addition,  the  Company  and its  subsidiaries  have  been  named as a
      defendant in legal actions  arising from its normal  operations,  and from
      time-to-time,  are  presented  with claims for damages  arising out of its
      actions. The Company anticipates that any damages or expenses it may incur
      in connection with these actions, individually and collectively,  will not
      have a material adverse effect on the Company.

NOTE 13 - SEGMENT AND GEOGRAPHIC AREAS

      The  following  table  presents a summary  of  operating  information  and
      certain  year-end  balance sheet  information for the years ended June 30,
      2004 and 2003:



                                                          2004               2003
                                                       (Restated)
                                                                  
            Revenues from unaffiliated customers:
                 North America                        $    676,857      $    508,868
                 International                           5,072,205         3,236,518
                                                      ------------      ------------
                    Consolidated                      $  5,749,062      $  3,745,386
                                                      ============      ============

            Operating loss:
                 North America                        $ (3,452,920)     $ (2,644,712)
                 International                             744,902           176,462
                                                      ------------      ------------
                    Consolidated                      $ (2,708,018)     $ (2,468,250)
                                                      ============      ============

            Identifiable assets:
                 North America                        $  4,309,332      $  4,689,560
                 International                           7,668,716         4,052,691
                                                      ------------      ------------
                    Consolidated                      $ 11,978,048      $  8,742,251
                                                      ============      ============

            Depreciation and amortization:
                 North America                        $  1,080,498      $  1,047,298
                 International                             160,294           136,204
                                                      ------------      ------------
                    Consolidated                      $  1,240,792      $  1,183,502
                                                      ============      ============

            Capital expenditures:
                 North America                        $     55,986      $     23,688
                 International                           2,805,768           104,134
                                                      ------------      ------------
                    Consolidated                      $  2,861,754      $    127,822
                                                      ============      ============


NOTE 14 - MINORITY INTEREST IN SUBSIDIARY

      In August 2003, the Company  entered into an agreement with United Kingdom
      based  Akhtar  Group PLC  ("Akhtar").  Under  the terms of the  agreement,
      Akhtar Group acquired 49.9 percent of the Company's  subsidiary;  Pakistan
      based  NetSol  Connect  PVT Ltd.  ("NC"),  an  Internet  service  provider
      ("ISP"), in Pakistan through the issuance of additional NC shares. As part
      of  this  Agreement,  NC  changed  its  name  to  NetSol  Akhtar.  The new
      partnership with Akhtar Computers is designed to rollout  connectivity and
      wireless  services to the Pakistani  national  market.  On signing of this
      Agreement, the Shareholders agreed to make the following investment in the
      Company against issuance of shares of NC.


                                      F-35


                    NETSOL TECHNOLOGIES INC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         Akhtar                      US$ 200,000
         The Company                 US$  50,000

      During the quarter ended September 30, 2003, the funds were received by NC
      and a minority  interest of $200,000 was recorded for Akhtar's  portion of
      the subsidiary. During the quarter ended December 31, 2003, Akhtar paid an
      additional  $10,000 to the  Company for this  purchase. During the quarter
      ended  June 30,  2004,  an  additional  $473,887  was  invested   into the
      subsidiary.  For the year  ended June 30,  2004,  the  subsidiary  had net
      losses of $689,000,  of which  $273,159 was recorded  against the minority
      interest.  The  balance  of the  minority  interest  at June 30,  2004 was
      $410,728.

      Per the  agreement,  it was  envisaged  that NC would  require  a  maximum
      $500,000  for  expansion of its  business.  Akhtar was to meet the initial
      financial  requirements  of the Company until November 1, 2003. As of June
      30, both NetSol and Akhtar had injected  the  majority of their  committed
      cash to meet the expansion requirement of the company.

      The  following  is the  proforma  financial  information  of  the  Company
      assuming as if the transaction  was consummated  from the beginning of the
      fiscal year ended June 30, 2003:

                                                                  2003
      Statements of operations:

      Net loss before allocation of minority shareholders      (2,116,818)

            Minority allocation                                    (8,041)
                                                              -----------

      Net Loss                                                ($2,124,859)
                                                              ===========

      Basic and diluted loss per share                        ($     0.09)
                                                              ===========

      Balance Sheet items as of June 30, 2003:

      Total assets                                            $ 8,932,251

      Shareholders' equity                                    $ 5,264,852

NOTE 15 - SUBSEQUENT EVENTS

      On August 18,  2004,  two holders of the  convertible  debenture  gave the
      Company notice they were converting  their notes into the Company's common
      stock.  A total of $100,000 in notes were  converted into 53,764 shares of
      the Company's common stock and 26,882 warrants were issued.


                                      F-36


NOTE 16 - RESTATEMENT

      Subsequent to the issuance of the Company's  financial  statements for the
      year ended June 30, 2004, the Company determined that certain transactions
      and  presentation  in the financial  statements had not been accounted for
      properly in the Company's financial statements.  Specifically,  the amount
      of impairment of goodwill was over-recorded and classified as amortization
      expense,  the expense due to issuance of warrants in  connection  with the
      PIPE  financing  was  recorded as finance  charges  instead of charging it
      against the gross  proceeds of the private  placement,  and the beneficial
      conversion feature of the convertible debenture was overstated,  and loans
      to officers hadn't been properly reflected on the financial statements and
      the  exercise  of  options  against  these  loans  had  been  recorded  as
      receivables.

      The Company has restated its financial statements for these adjustments as
      of June 30, 2004.

      The effect of the correction of the error is as follows:


                                      F-37




                                                      AS PREVIOUSLY           AS
                                                         REPORTED          RESTATED
                                                       ------------      ------------
                      BALANCE SHEET
                   AS OF JUNE 30, 2004
                                                                   
Assets:
      Other current assets                             $    397,038      $    389,966
      Total current assets                             $  3,563,501      $  3,556,429
      Goodwill                                         $    939,260      $  1,166,611
      Total intangibles                                $  3,990,688      $  4,218,039
      Total assets                                     $ 11,757,769      $ 11,978,048

Liabilities:
      Accounts payable and accrued expenses            $  2,207,823      $  2,172,822
      Due to officers                                  $         --      $     17,219
      Convertible debenture payable                    $    937,500      $    985,243
      Total liabilities                                $  4,628,708      $  4,658,669

Stockholder's Equity:
      Additional paid-in capital                       $ 39,164,034      $ 38,885,878
      Common stock subscription receivable             $   (497,559)     $   (333,650)
      Accumulated deficit                              $(31,375,230)     $(30,982,313)
      Other comprehensive loss                         $   (150,210)     $   (238,562)
      Total stockholder's equity                       $  7,129,061      $  7,319,379

              STATEMENT OF OPERATIONS:
           FOR THE YEAR ENDED JUNE 30, 2004

      Cost of revenues                                 $  2,656,377      $  2,699,675
      Gross profit                                     $  3,092,685      $  3,049,387
      Depreciation and amortization                    $  1,714,754      $  1,240,792
      Impairment of assets                             $         --      $    203,312
      Total operating expenses                         $  6,028,055      $  5,757,405

      Loss from operations                             $ (2,935,370)     $ (2,708,018)
      Warrants issued in connection with financing     $   (230,413)     $         --
      Interest expense                                 $   (172,101)     $   (229,877)
      Other income and (expense)                       $    (53,165)     $    (60,237)
      Loss from continuing operations                  $ (3,243,134)     $ (2,850,217)
      Net loss                                         $ (2,969,975)     $ (2,577,058)

      Net loss per share - basic and diluted:
          Continued operations                         $      (0.41)     $      (0.35)
          Net loss                                     $      (0.38)     $      (0.32)



                                      F-38