XML 38 R25.htm IDEA: XBRL DOCUMENT v3.5.0.2
Note 6 - Senior Credit Facility, Subordinated Convertible Note, Net - CD Financial, LLC and Other Long Term Debt (Tables)
12 Months Ended
Jun. 30, 2016
Notes Tables  
Schedule of Debt [Table Text Block]
 
Principal Amount
 
Interest Rate
 
Maturity Date
 
June 30,
       
 
2016
 
2015
 
Revolving advances under Senior Credit
             
Facility with PNC Bank, National Association
$ 4,210
 
$ 4,462
 
3.50%
 
2/19/2020
Installment Note with PNC Bank
    3,259
 
    1,802
 
4.00%
 
2/19/2020
Installment Note and Line of Credit Note with
             
PNC Equipment Finance, respectively
       275
 
       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
       306
 
       125
 
0.00% -
 
2/26/2016 -  
         
11.43%
 
12/8/2020
Promissory Note with E. Gerald Kay
         -
 
         27
 
4.00%
 
5/27/2016
Total outstanding debt
   10,450
 
    9,123
       
Less: Revolving Advances
   (4,210)
 
   (4,462)
       
         Current portion of long term debt
     (934)
 
     (719)
       
Long term debt
$ 5,306
 
$ 3,942
       
               
Convertible Note payable - CD Financial, LLC
$ 5,350
 
$ 5,350
 
6.00%
 
2/29/2020
Discount for embedded derivative
     (144)
 
     (230)
       
Convertible Note payable, net - CD Financial, LLC
$ 5,206
 
$ 5,120
       
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
           
Issuance Date-
   
June 30,
 
June 27,
   
2016
 
2015
 
2012
Risk Free Interest Rate
 
0.81%
 
0.64%
 
0.72%
Volatility
 
63.20%
 
71.60%
 
144.10%
Term
 
3 years 8 Months
 
2 years
 
5 years
Dividend Rate
 
0.00%
 
0.00%
 
0.00%
Closing Price of
           
Common Stock
 
$ 0.11
 
$ 0.09
 
$ 0.09