XML 108 R27.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 7. Notes Payable and Subordinated Convertible Note Payable - CD Financial, LLC (Tables)
12 Months Ended
Jun. 30, 2012
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments [Table Text Block]
   
Amended Notes Payable
   
Convertible Note Payable
   
Notes Payable
   
Derivative Liabilities
 
                         
Stated Value / Principal
  $ 7,805     $ 4,500     $ 300     $ 78  
Discount Applied
    (805 )     (98 )     -       -  
Derivative liabilities
    (186 )     (2,757 )     -       -  
      6,814       1,645       300       78  
                                 
Plus: Accretion of Discount
    805       98       -       -  
Accretion of embedded derivative liabilities
    186       2,757       -       -  
Change in fair value
    -       -       -       (62 )
Total
  $ 7,805     $ 4,500     $ 300     $ 16  
Schedule of Accretion Costs [Table Text Block]
   
Year Ended June 30,
2011
 
       
Discount
  $ 21  
Derivative liability discount accretion
    837  
Total accretion to interest expense
  $ 858  
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
   
June 30,
2012
   
Issuance
Date, June 27, 2012
 
             
Risk Free Interest Rate
    0.72 %     0.72 %
Volatility
    144.10 %     144.10 %
Term (years)
    5       5  
Dividend Rate
    0.00 %     0.00 %
Closing Price of Common Stock
  $ 0.09     $ 0.09  
Schedule of Debt [Table Text Block]
   
As of June 30, 2012
   
Principal Amount
   
Interest Rate
   
Maturity Date
Revolving advances under Senior Credit Facility with PNC Bank, National Association
  $ 2,677       3.25 %  
2017-06-27
Installment Note with PNC Bank
    3,727       3.75 %  
2017-06-27
Promissory Note with CD Financial, LLC
    1,714       6.00 %  
2017-07-07
Promissory Note with Vitamin Realty, LLC
    686       4.00 %  
2017-07-07
Promissory Note with E. Gerald Kay
    27       4.00 %  
2017-07-07
Promissory Note with Acura Financial Services
    40       1.90 %  
2017-04-15
Total outstanding debt
    8,871              
Less: Revolving Advances
    (2,677 )            
Current portion of long term debt
    (1,496 )            
Long term debt
  $ 4,698              
                     
Convertible Note payable - CD Financial, LLC
  $ 5,350              
Discount for embedded derivative
    (554 )            
Convertible Note payable, net - CD Financial, LLC
  $ 4,796              
Embedded Derivative Liability [Member]
 
Schedule of Fair Value of Embedded Derivative Liability Valuation Assumptions [Table Text Block]
   
June 30,
2011
   
Issuance
Date
 
             
Risk Free Interest Rate
    0.01 %     2.23 %
Volatility
    131.90 %     73.00 %
Term (years)
 
0.00
   
3
 
Dividend Rate
    0.00 %     0.00 %
Closing Price of Common Stock
  $ 0.10     $ 2.93  
Warrants Issued on Oct. 14, 2008 [Member]
 
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
   
June 30,
   
Issuance
 
   
2012
   
2011
   
Date
 
                   
Risk Free Interest Rate
    0.21 %     0.45 %     3.01 %
Volatility
    144.10 %     131.90 %     85.00 %
Term (years)
    1.08       2.08       5  
Dividend Rate
    0.00 %     0.00 %     0.00 %
Closing Price of Common Stock
  $ 0.09     $ 0.10     $ 0.54