XML 21 R7.htm IDEA: XBRL DOCUMENT v3.21.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - EUR (€)
€ in Thousands
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Cash flows from operating activities      
Net income (loss) € (1,704) € 1,512 € (338)
Adjustments to reconcile net income (loss) to net cash generated by (used in) operating activities:      
Depreciation and amortization 2,105 1,879 1,610
Change in warrants fair value     (889)
Other non-cash compensation 160 260 289
Change in allowances for doubtful accounts & slow-moving inventories 734 176 591
Change in long-term provisions 455 (6) 300
Net capital loss on disposals of assets 291 79 37
Deferred tax expense (benefit) 45 (106) (153)
Operating cash flow 2,087 3,794 1,447
Increase/Decrease in operating assets and liabilities:      
Decrease (Increase) in trade accounts and notes and other receivables 1,137 908 (983)
Decrease (Increase) in inventories (554) (1,036) (704)
Decrease (Increase) in other assets 69 (60) 115
(Decrease) Increase in trade accounts and notes payable (422) (249) (70)
(Decrease) Increase in accrued expenses, other current liabilities (339) 445 370
Net change in operating assets and liabilities (110) 6 (1,272)
Net cash generated by (used in) operating activities 1,977 3,800 175
Cash flows from investing activities:      
Additions to capitalized assets produced by the Company (1,339) (1,020) (827)
Proceeds from sale of leased back assets     359
Acquisitions of property and equipment (531) (396) (604)
Acquisitions of intangible assets (103) (35) (438)
Acquisitions of other financial assets (2) (14)  
Increase in deposits and guarantees (36) (67) (59)
Net cash generated by (used in) investing activities (2,011) (1,532) (1,569)
Cash flow from financing activities:      
Proceeds from stock-option exercise 60 310  
Proceeds from long term borrowings, net of financing costs 4,848 688 1,032
Repayment of long term borrowings (519) (1,087) (443)
Repayment of obligations under financing leases in 2020 and 2019 and capital leases in 2018 (321) (396) (358)
Increase (decrease) in bank overdrafts and short-term borrowings (867) (179) 946
Net cash generated by (used in) financing activities 3,201 (664) 1,178
Net effect of exchange rate changes on cash and cash equivalents 642 (182) (323)
Net increase (decrease) in cash and cash equivalents 3,810 1,422 (539)
Cash and cash equivalents at beginning of year 20,886 19,464 20,004
Cash and cash equivalents at end of year € 24,696 € 20,886 € 19,464