Schedule of Debt [Table Text Block] |
Name
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D&O
Insurance
|
|
|
(1
|
)
|
|
$
|
88,292
|
|
|
$
|
88,292
|
|
|
$
|
-
|
|
Habib
Bank Line of Credit
|
|
|
(2
|
)
|
|
|
1,785,237
|
|
|
|
1,785,237
|
|
|
|
-
|
|
Bank
Overdraft Facility
|
|
|
(3
|
)
|
|
|
312,139
|
|
|
|
312,139
|
|
|
|
-
|
|
HSBC
Loan
|
|
|
(4
|
)
|
|
|
1,047,014
|
|
|
|
336,339
|
|
|
|
710,675
|
|
Term
Finance Facility
|
|
|
(5
|
)
|
|
|
867,195
|
|
|
|
495,540
|
|
|
|
371,655
|
|
Subsidiary
Capital Leases
|
|
|
(6
|
)
|
|
|
638,800
|
|
|
|
308,918
|
|
|
|
329,882
|
|
|
|
|
|
|
|
$
|
4,738,677
|
|
|
$
|
3,326,465
|
|
|
$
|
1,412,212
|
|
Name
|
|
|
|
|
|
|
As
of June 30
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D&O
Insurance
|
|
|
(1
|
)
|
|
$
|
89,996
|
|
|
$
|
89,996
|
|
|
$
|
-
|
|
Habib
Bank Line of Credit
|
|
|
(2
|
)
|
|
|
51,231
|
|
|
|
51,231
|
|
|
|
-
|
|
Bank
Overdraft Facility
|
|
|
(3
|
)
|
|
|
308,013
|
|
|
|
308,013
|
|
|
|
-
|
|
HSBC
Loan
|
|
|
(4
|
)
|
|
|
1,367,644
|
|
|
|
345,203
|
|
|
|
1,022,441
|
|
Term
Finance Facility
|
|
|
(5
|
)
|
|
|
1,058,201
|
|
|
|
264,550
|
|
|
|
793,651
|
|
Subsidiary
Capital Leases
|
|
|
(6
|
)
|
|
|
832,801
|
|
|
|
572,694
|
|
|
|
260,107
|
|
|
|
|
|
|
|
$
|
3,707,886
|
|
|
$
|
1,631,687
|
|
|
$
|
2,076,199
|
|
|
Schedule of Future Payments of Loans Table Text Block |
|
|
|
|
Loan
Payments
|
|
|
|
Due
FYE 6/30/14
|
|
$
|
2,981,014
|
|
Due
FYE 6/30/15
|
|
|
559,818
|
|
Due
FYE 6/30/16
|
|
|
448,673
|
|
Due
FYE 6/30/17
|
|
|
110,372
|
|
Total
Loan Payments
|
|
|
4,099,877
|
|
Less:
Current portion
|
|
|
(3,017,547
|
)
|
Non-Current
portion
|
|
$
|
1,082,330
|
|
|
Schedule of Future Minimum Lease Payments for Capital Leases [Table Text Block] |
|
|
|
|
Minimum
Lease Payments
|
|
|
|
Due
FYE 6/30/14
|
|
$
|
364,325
|
|
Due
FYE 6/30/15
|
|
|
231,434
|
|
Due
FYE 6/30/16
|
|
|
86,368
|
|
Due
FYE 6/30/17
|
|
|
11,926
|
|
Due
FYE 6/30/18
|
|
|
35,777
|
|
Total
Minimum Lease Payments
|
|
|
729,830
|
|
Interest
Expense relating to future periods
|
|
|
(91,030
|
)
|
Present
Value of minimum lease payments
|
|
|
638,800
|
|
Less:
Current portion
|
|
|
(308,918
|
)
|
Non-Current
portion
|
|
$
|
329,882
|
|
|
Schedule of Capital Leased Assets [Table Text Block] |
|
|
|
|
|
|
|
Computer
Equipment and Software
|
|
$
|
454,002
|
|
|
$
|
702,637
|
|
Furniture
and Fixtures
|
|
|
951
|
|
|
|
403,439
|
|
Vehicles
|
|
|
671,907
|
|
|
|
468,853
|
|
Building
Equipment
|
|
|
-
|
|
|
|
302,216
|
|
Total
|
|
|
1,126,860
|
|
|
|
1,877,145
|
|
Less:
Accumulated Depreciation
|
|
|
(350,048
|
)
|
|
|
(900,790
|
)
|
Net
|
|
$
|
776,812
|
|
|
$
|
976,355
|
|
|