XML 68 R19.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 5 - Senior Credit Facility, Subordinated Convertible Note Payable, net - CD Financial, LLC and other Long Term Debt (Tables)
3 Months Ended
Sep. 30, 2013
Debt Disclosure [Abstract]  
Schedule of Debt [Table Text Block]
   

Principal Amount

   

Interest

Rate

 

Maturity

Date

   

As of

September 30,

2013

   

As of

June 30,

2013

           

Revolving advances under Senior Credit

                         

Facility with PNC Bank, National Association

  $ 4,344     $ 4,543       3.25 %

6/27/2017

Installment Note with PNC Bank

    3,106       3,239       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

    50       58       7.10 %

2/28/2015

Promissory Note with E. Gerald Kay

    27       27       4.00 %

7/7/2017

Promissory Note with Acura Financial Services

    30       32       1.90 %

4/15/2017

Total outstanding debt

    9,957       10,299            

Less: Revolving Advances

    (4,344 )     (4,543 )          

Current portion of long term debt

    (869 )     (868 )          

Long term debt

  $ 4,744     $ 4,888            
                           

Convertible Note payable - CD Financial, LLC

  $ 5,350     $ 5,350       6.00 %

7/7/2017

Discount for embedded derivative

    (422 )     (449 )          

Convertible Note payable, net - CD Financial, LLC

  $ 4,928     $ 4,901            
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
   

September 30,

2013

   

June 30,

2013

   

Issuance Date-

June 27,

2012

 
                         

Risk Free Interest Rate

    0.63 %     0.66 %     0.72 %

Volatility

    101.30 %     118.50 %     144.10 %

Term (years)

    3.75       4       5  

Dividend Rate

    0.00 %     0.00 %     0.00 %

Closing Price of Common Stock

  $ 0.20     $ 0.15     $ 0.09