XML 48 R35.htm IDEA: XBRL DOCUMENT v3.19.2
Note 5 - Senior Credit Facility, Subordinated Convertible Note, Net - CD Financial, LLC and Other Long Term Debt (Details Textual) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Jul. 29, 2019
May 15, 2019
Feb. 01, 2019
Jul. 31, 2018
Apr. 17, 2018
Feb. 14, 2018
Dec. 22, 2017
Mar. 17, 2017
Jun. 09, 2016
Mar. 21, 2016
Dec. 08, 2015
Jul. 29, 2015
Jun. 27, 2012
Jun. 30, 2019
Jun. 30, 2018
Dec. 31, 2018
Feb. 19, 2016
Sep. 22, 2014
Feb. 21, 2008
Interest Paid, Including Capitalized Interest, Operating and Investing Activities, Total                         $ 333            
Other Expenses, Total                         $ 217            
Repayments of Notes Payable                           $ 3,023 $ 959        
Capital Lease Obligations, Total                           269 269        
Sale Leaseback Transaction, Net Proceeds, Financing Activities, Total                           $ 233 $ 143        
CD Financial LLC [Member]                                      
Debt Instrument, Convertible, Conversion Price       $ 0.65                              
Stock Issued During Period, Shares, Conversion of Convertible Securities       8,230,769                              
First American Equipment Finance [Member]                                      
Capital Lease Obligations, Total     $ 233       $ 143 $ 158                      
Sale Leaseback Transaction, Net Proceeds, Financing Activities, Total     233       143                        
Sale Leaseback Transaction, Monthly Rental Payments     $ 10       $ 6 $ 7                      
Sale Leaseback Transaction, Imputed Interest Rate     7.28%       6.56% 3.86%                      
Marlin Leasing [Member]                                      
Capital Lease Obligations, Total                 $ 65                    
Sale Leaseback Transaction, Monthly Rental Payments                 $ 3                    
Sale Leaseback Transaction, Imputed Interest Rate                 6.40%                    
Regents [Member]                                      
Capital Lease Obligations, Total                   $ 123                  
Sale Leaseback Transaction, Monthly Rental Payments                   $ 16                  
Sale Leaseback Transaction, Imputed Interest Rate                   11.43%                  
Marlin Equipment Finance [Member]                                      
Capital Lease Obligations, Total         $ 15 $ 38                          
Sale Leaseback Transaction, Monthly Rental Payments         $ 1 $ 2                          
Sale Leaseback Transaction, Imputed Interest Rate         9.38% 9.26%                          
Wells Fargo [Member]                                      
Capital Lease Obligations, Total                     $ 129                
Sale Leaseback Transaction, Monthly Rental Payments                     $ 2                
Sale Leaseback Transaction, Imputed Interest Rate                     4.01%                
CD Financial LLC [Member]                                      
Debt Instrument, Face Amount                                     $ 4,500
Debt Instrument, Interest Rate, Stated Percentage                         6.00%           9.50%
Convertible Notes Payable, Total                         $ 5,350            
Debt Instrument, Convertible, Conversion Price                         $ 0.65            
Embedded Derivative, Fair Value of Embedded Derivative Liability                               $ 9      
CD Financial LLC [Member] | Default Rate [Member]                                      
Debt Instrument, Interest Rate, Stated Percentage                         10.00%            
Vitamin Realty LLC [Member]                                      
Debt Instrument, Face Amount                         $ 686            
Repayments of Related Party Debt   $ 689                                  
Convertible Line of Credit Note [Member]                                      
Line of Credit Facility, Maximum Borrowing Capacity                                   $ 350  
Debt Instrument Convertible Aggregate Amount Advanced Trigger                                   $ 350  
Debt Instrument, Term                       4 years              
Long-term Line of Credit, Total                       $ 350              
Convertible Line of Credit Note [Member] | Subsequent Event [Member]                                      
Debt Instrument, Periodic Payment, Total $ 8                                    
Convertible Line of Credit Note [Member] | London Interbank Offered Rate (LIBOR) [Member]                                      
Debt Instrument, Basis Spread on Variable Rate                       3.25%              
Amended Loan Agreement [Member]                                      
Senior Notes, Total   $ 11,585                                  
Debt Instrument, Debt Default, Interest Rate Basic Spread   2.00%                                  
Line of Credit Facility Covenant Prepayment Provisions Percentage of Excess Cash flow                           25.00%          
Amended Loan Agreement [Member] | Term Loan [Member]                                      
Debt Instrument, Face Amount   $ 3,585                                  
Loans Payable, Noncurrent, Total                           $ 3,455          
Number of Consecutive Monthly Installments   84                                  
Number of Consecutive Monthly Installments, Fixed Amount   83                                  
Debt Instrument, Periodic Payment, Total   $ 43                                  
Line of Credit Facility Covenant Prepayment Provisions Percentage of Excess Cash flow   25.00%                                  
Amended Loan Agreement [Member] | Term Loan [Member] | Eurodollar [Member]                                      
Debt Instrument, Basis Spread on Variable Rate   3.00%                                  
Amended Loan Agreement [Member] | Term Loan [Member] | Base Rate [Member]                                      
Debt Instrument, Basis Spread on Variable Rate                           3.00%          
Amended Loan Agreement [Member] | Revolving Credit Facility [Member]                                      
Line of Credit Facility, Maximum Borrowing Capacity   $ 8,000                                  
Line of Credit Facility Covenant Maximum Aggregate Revolving Advance   $ 8,000,000                                  
Line of Credit Facility Covenant Aggregate Revolving Advance Receivables Advance Rate   85.00%                                  
Line of Credit Facility Covenant Aggregate Revolving Advance Inventory Advance Rate   75.00%                                  
Line of Credit Facility, Covenan,t Aggregate Revolving Advance, Appraised Liquidation Value, Inventory Advance Rate   85.00%                                  
Amended Loan Agreement [Member] | Revolving Credit Facility [Member] | Eurodollar [Member]                                      
Debt Instrument, Basis Spread on Variable Rate   2.50%                                  
Amended Loan Agreement [Member] | Revolving Credit Facility [Member] | Base Rate [Member]                                      
Debt Instrument, Basis Spread on Variable Rate                           2.50%          
Promissory Note [Member] | CD Financial LLC [Member]                                      
Debt Instrument, Face Amount                         $ 1,714            
Repayments of Notes Payable   $ 1,718                                  
E. Gerald Kay [Member] | Vitamin Realty LLC [Member]                                      
Debt Instrument, Interest Rate, Stated Percentage                                 4.00%    
Term Note [Member] | Convertible Line of Credit Note [Member]                                      
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate                       4.57%