XML 31 R20.htm IDEA: XBRL DOCUMENT v3.4.0.3
Note 5 - Senior Credit Facility, Subordinated Convertible Note, Net - CD Financial, LLC and Other Long-term Debt (Tables)
9 Months Ended
Mar. 31, 2016
Notes Tables  
Schedule of Debt [Table Text Block]
   
Principal Amount
   
Interest Rate
 
Maturity Date
 
   
As of
March 31,
2016
   
As of
June 30,
2015
                     
Revolving advances under Senior Credit
Facility with PNC Bank, National Association
  $ 4,216     $ 4,462         3.50%       2/19/2020    
Installment Note with PNC Bank
    3,381       1,802         4.00%       2/19/2020    
Line of Credit Note with
PNC Equipment Finance
    296       307         4.57%       7/29/2019    
Promissory Note with CD Financial, LLC
    1,714       1,714         6.00%       2/29/2020    
Promissory Note with Vitamin Realty, LLC
    686       686         4.00%       2/29/2020    
Capitalized lease obligations
    274       125       0.00% - 11.43%  
2/26/2016
  12/8/2020  
                                     
Promissory Note with E. Gerald Kay
    27       27         4.00%       7/7/2017    
Total outstanding debt
    10,594       9,123                      
Less: Revolving Advances
    (4,216 )     (4,462 )                    
Current portion of long term debt
    (824 )     (719 )                    
Long term debt
  $ 5,554     $ 3,942                      
                                     
Convertible Note payable - CD Financial, LLC
  $ 5,350     $ 5,350         6.00%       2/29/2020    
Discount for embedded derivative
    (154 )     (230 )                    
Convertible Note payable, net - CD Financial, LLC
  $ 5,196     $ 5,120                      
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
   
March 31,
2016
   
June 30,
2015
   
June 27,
2012
 
                         
Risk Free Interest Rate
    1.03 %     0.64 %     0.72 %
Volatility
    71.80 %     71.60 %     144.10 %
Term (in years)
    3.11       2       5  
                         
Dividend Rate
    0.00 %     0.00 %     0.00 %
Closing Price of
Common Stock
  $ 0.11     $ 0.09     $ 0.09