XML 80 R20.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 5 - Senior Credit Facility, Subordinated Convertible Note, Net - CD Financial, LLC and Other Long-Term Debt (Tables)
6 Months Ended
Dec. 31, 2014
Notes Tables  
Schedule of Debt [Table Text Block]
   
Principal Amount
   
Interest Rate
  Maturity Date
   
As of December 31,
2014
   
As of June 30,
2014
                 
Revolving advances under Senior Credit
Facility with PNC Bank, National Association
  $ 5,430     $ 4,121       3.25%       6/27/2017
 
Installment Note with PNC Bank
    2,146       2,413       3.75%       6/27/2017
 
Line of Credit Note with
PNC Equipment Finance
    284       -       3.40%       3/31/2018
 
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 obligations
    200       83     0.00% - 7.10%   2/28/2015 -
11/20/2016
                                 
Promissory Note with E. Gerald Kay
    27       27       4.00%       7/7/2017
 
Promissory Note with Acura Financial Services
    20       24       1.90%       4/15/2017
 
Total outstanding debt
    10,507       9,068                  
Less: Revolving Advances
    (5,430 )     (4,121 )                
Current portion of long term debt
    (775 )     (588 )                
Long term debt
  $ 4,302     $ 4,359                  
                                 
Convertible Note payable - CD Financial, LLC
  $ 5,350     $ 5,350       6.00%       7/7/2017
 
Discount for embedded derivative
    (285 )     (341 )                
Convertible Note payable, net - CD Financial, LLC
  $ 5,065     $ 5,009                  
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
                   
Issuance Date-
 
   
December 31,
   
June 30,
   
June 27,
 
   
2014
   
2014
   
2012
 
                         
Risk Free Interest Rate
    1.10 %     0.88 %     0.72 %
Volatility
    79.60 %     88.50 %     144.10 %
Term (years)
    2.5       3       5  
Dividend Rate
    0.00 %     0.00 %     0.00 %
Closing Price of
Common Stock
  $ 0.09     $ 0.25     $ 0.09