XML 29 R18.htm IDEA: XBRL DOCUMENT v3.5.0.2
Note 4 - Senior Credit Facility, Subordinated Convertible Note, Net - CD Financial, LLC and Other Long Term Debt (Tables)
3 Months Ended
Sep. 30, 2016
Notes Tables  
Schedule of Debt [Table Text Block]
   
Principal Amount
   
Interest Rate
 
Maturity Date
   
As of
September 30, 2016
   
As of
June 30,
2016
         
Revolving advances under Senior Credit
                       
Facility with PNC Bank, National Association
  $ 4,885     $ 4,210     3.50 %
2/19/2020
Installment Note with PNC Bank
    2,908       3,259     4.00 %
2/19/2020
Line of Credit Note with
                       
PNC Equipment Finance
    254       275     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
    267       306     4.00% -  
11/20/2016 -
              11.43 %
12/8/2020
Total outstanding debt
    10,714       10,450          
Less: Revolving Advances
    (4,885 )     (4,210 )        
          Current portion of long term debt
    (959 )     (934 )        
Long term debt
  $ 4,870     $ 5,306          
                         
Convertible Note payable - CD Financial, LLC
  $ 5,350     $ 5,350     6.00 %
2/29/2020
Discount for embedded derivative
    (134 )     (144 )        
Convertible Note payable, net - CD Financial, LLC
  $ 5,216     $ 5,206          
                         
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
   
September 30,
 
June 30,
 
June 27,
   
2016
 
2016
 
2012
             
Risk Free Interest Rate
 
0.93%
 
0.81%
 
0.72%
Volatility
 
98.30%
 
63.20%
 
144.10%
Term
 
3 years
5 months
 
3 years
8 months
 
5 years
Dividend Rate
 
0.00%
 
0.00%
 
0.00%
Closing Price of Common Stock
 
$ 0.15
 
$ 0.11
 
$ 0.09