XML 35 R20.htm IDEA: XBRL DOCUMENT v3.3.1.900
Note 5 - Senior Credit Facility, Subordinated Convertible Note, Net - CD Financial, LLC and Other Long-term Debt (Tables)
6 Months Ended
Dec. 31, 2015
Notes Tables  
Schedule of Debt [Table Text Block]
   
Principal Amount
   
Interest
Rate
 
Maturity
Date
   
As of
December 31,
2015
   
As of
June 30,
2015
           
Revolving advances under Senior Credit
                         
Facility with PNC Bank, National Association
  $ 5,967     $ 4,462       3.50 %
2/19/2020
Installment Note with PNC Bank
    1,535       1,802       4.00 %
2/19/2020
Line of Credit Note with
                         
PNC Equipment Finance
    317       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
    228       125       0.00% -  
2/26/2016 -
                      7.10 %
12/8/2020
                           
Promissory Note with E. Gerald Kay
    27       27       4.00 %
7/7/2017
Total outstanding debt
    10,474       9,123            
Less: Revolving Advances
    (5,967 )     (4,462 )          
Current portion of long term debt
    (713 )     (719 )          
Long term debt
  $ 3,794     $ 3,942            
                           
Convertible Note payable - CD Financial, LLC
  $ 5,350     $ 5,350       6.00 %
2/29/2020
Discount for embedded derivative
    (174 )     (230 )          
Convertible Note payable, net - CD Financial, LLC
  $ 5,176     $ 5,120            
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
   
December 31,
   
June 30,
   
June 27,
 
   
2015
   
2015
   
2012
 
                         
Risk Free Interest Rate
    0.65 %     0.64 %     0.72 %
Volatility
    70.60 %     71.60 %     144.10 %
Term (years)
    1.5       2       5  
Dividend Rate
    0.00 %     0.00 %     0.00 %
Closing Price of
Common Stock
  $ 0.10     $ 0.09     $ 0.09