XML 46 R17.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)
3 Months Ended
Sep. 30, 2012
Schedule of Debt [Table Text Block]
   
Principal Amount
   
Interest Rate
 
Maturity Date
   
As of September 30, 2012
   
As of June 30,
2012
         
Revolving advances under Senior Credit
Facility with PNC Bank, National Association
  $ 2,955     $ 2,677       3.25 %
6/27/2017
Installment Note with PNC Bank
    3,638       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
Promissory Note with E. Gerald Kay
    27       27       4.00 %
7/7/2017
Promissory Note with Acura Financial Services
    38       40       1.90 %
4/15/2017
Total outstanding debt
    9,058       8,871            
Less: Revolving Advances
    (2,955 )     (2,677 )          
Current portion of long term debt
    (1,540 )     (1,496 )          
Long term debt
  $ 4,563     $ 4,698            
                           
Convertible Note payable - CD Financial, LLC
  $ 5,350     $ 5,350            
Discount for embedded derivative
    (528 )     (554 )          
Convertible Note payable, net - CD Financial, LLC
  $ 4,822     $ 4,796            
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
   
September 30,
2012
   
June 30,
2012
   
Issuance Date-
June 27,
2012
 
                   
Risk Free Interest Rate
    0.62 %     0.72 %     0.72 %
Volatility
    136.20 %     144.10 %     144.10 %
Term (years)
    4.75       5       5  
Dividend Rate
    0.00 %     0.00 %     0.00 %
Closing Price of
Common Stock
  $ 0.25     $ 0.09     $ 0.09