XML 53 R18.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)
6 Months Ended
Dec. 31, 2012
Schedule of Debt [Table Text Block]
   
Principal Amount
   
Interest Rate
 
Maturity Date
   
As of
December 31,
2012
   
As of
June 30,
2012
         
Revolving advances under Senior Credit Facility with PNC Bank, National Association
  $ 3,851     $ 2,677       3.25 %
6/27/2017
Installment Note with PNC Bank
    3,505       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
    36       40       1.90 %
4/15/2017
Total outstanding debt
    9,819       8,871            
Less: Revolving Advances
    (3,851 )     (2,677 )          
Current portion of long term debt
    (875 )     (1,496 )          
Long term debt
  $ 5,093     $ 4,698            
                           
Convertible Note payable - CD Financial, LLC
  $ 5,350     $ 5,350       6.00 %
7/7/2017
Discount for embedded derivative
    (501 )     (554 )          
Convertible Note payable, net - CD Financial, LLC
  $ 4,849     $ 4,796            
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
   
December 31,
2012
   
June 30,
2012
   
Issuance Date-
June 27,
2012
 
                   
Risk Free Interest Rate
    0.72 %     0.72 %     0.72 %
Volatility
    140.30 %     144.10 %     144.10 %
Term (years)
    4.5       5       5  
Dividend Rate
    0.00 %     0.00 %     0.00 %
Closing Price of Common Stock
  $ 0.16     $ 0.09     $ 0.09