XML 36 R23.htm IDEA: XBRL DOCUMENT v3.7.0.1
Note 5 - Senior Credit Facility, Subordinated Convertible Note, Net - CD Financial, LLC and Other Long Term Debt (Tables)
 12 Months Ended
Jun. 30, 2017
Notes Tables  
Schedule of Debt [Table Text Block]
   
Principal Amount
    
Interest Rate
  
Maturity
Date
   
June 30,
    
 
  
 
   
2017
    
2016
    
 
  
 
Revolving advances under Senior Credit                                
Facility with PNC Bank, National Association
  $
4,676
     $
4,210
    
 
4.25%
 
  
 
2/19/2020
 
Installment Note with PNC Bank    
2,542
      
3,259
    
 
4.75%
 
  
 
2/19/2020
 
Installment Note with PNC Equipment Finance, LLC    
190
      
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
    
307
      
306
    
 3.86%
-
11.43%
  
3/6/2018
-
12/8/2020
Total outstanding debt    
10,115
      
10,450
    
 
 
 
  
 
 
 
Less: Revolving Advances    
(4,676
 )    
(4,210
 )  
 
 
 
  
 
 
 
Prepaid financing costs    
(75
 )    
(102
 )  
 
 
 
  
 
 
 
Current portion of long term debt, net
    
(1,118
 )    
(897
 )  
 
 
 
  
 
 
 
Long term debt, net   $
4,246
     $
5,241
    
 
 
 
  
 
 
 
                                 
Convertible Note payable - CD Financial, LLC   $
5,350
     $
5,350
    
 
6.00%
 
  
 
2/29/2020
 
Less: Discount for embedded derivative    
(105
 )    
(144
 )  
 
 
 
  
 
 
 
Prepaid financing costs    
(24
 )    
(34
 )  
 
 
 
  
 
 
 
Convertible Note payable, net - CD Financial, LLC   $
5,221
     $
5,172
    
 
 
 
  
 
 
 
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
   
June 30,
  
   
2017
    
2016
  
                 
Risk Free Interest Rate
    
1.49
 %    
0.81
 %
Volatility
    
98.11
 %    
63.20
 %
Term
  
2 years 8 Months
    
3 years 8 Months
  
Dividend Rate
    
0.00
 %    
0.00
 %
Closing Price of Common Stock
   $
0.19
     $
0.11