XML 53 R18.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 5 - Senior Credit Facility, Subordinated Convertible Note Payable, net - CD Financial, LLC and other Long Term Debt (Tables)
9 Months Ended
Mar. 31, 2013
Schedule of Debt [Table Text Block]
    Principal Amount
 
  Interest Rate     Maturity Date  
   
As of March 31,
2013
   
As of June 30,
2012
                 
Revolving advances under Senior Credit
                               
Facility with PNC Bank, National Association
  $
4,042
    $
2,677
     
3.25%
     
6/27/2017
 
Installment Note with PNC Bank
   
3,372
     
3,727
     
3.75%
     
6/27/2017
 
Promissory Note with CD Financial, LLC
   
1,714
     
1,714
     
6.00%
     
7/7/2017
 
Promissory Note with Vitamin Realty, LLC
   
686
     
686
     
4.00%
     
7/7/2017
 
Capitalized lease obligation
   
66
     
-
     
7.10%
     
2/28/2015
 
Promissory Note with E. Gerald Kay
   
27
     
27
     
4.00%
     
7/7/2017
 
Promissory Note with Acura Financial Services
   
34
     
40
     
1.90%
     
4/15/2017
 
Total outstanding debt
   
9,941
     
8,871
                 
Less: Revolving Advances
   
(4,042)
     
(2,677)
                 
Current portion of long term debt
   
(908)
     
(1,496)
                 
Long term debt
  $
4,991
    $
4,698
                 
                                 
Convertible Note payable - CD Financial, LLC
  $
5,350
    $
5,350
     
6.00%
     
7/7/2017
 
Discount for embedded derivative
   
(475)
     
(554)
                 
Convertible Note payable, net - CD Financial, LLC
  $
4,875
    $
4,796
                 
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
   
March 31,
2013
   
June 30,
2012
   
Issuance Date-
June 27,
2012
 
                   
Risk Free Interest Rate
    0.78 %     0.72 %     0.72 %
Volatility
    131.80 %     144.10 %     144.10 %
Term (years)
 
4.25
   
5
   
5
 
Dividend Rate
    0.00 %     0.00 %     0.00 %
Closing Price of
                       
Common Stock
  $ 0.20     $ 0.09     $ 0.09