XML 31 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
 12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Cash flows from operating activities:      
Net loss $ (3,214) $ (635) $ (9,101)
Loss from discontinued operations    806 3,075
Net profit (loss) from continuing operations (3,214) 171 (6,026)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Depreciation and amortization 656 611 596
Inventory write offs 443 36 2,235
Impairment of goodwill and intangible assets 555    383
Capital loss from sale of investment in other company    7   
Impairment of available for sale securities 156    304
Impairment of investment in other company 39 111 53
Severance pay, net 5    (160)
Share-based compensation expenses related to employees, directors and service providers 169 217 649
Amortization of discount on convertible note 202 225 108
Accrued interest on long-term convertible notes 230 196 104
Inducement expenses of convertible note 760      
Revaluation of fair value related to extension of warrants as part of an Inducement of a convertible note 86      
Decrease (increase) in trade receivables, net (1,045) (417) 2,897
Change in income tax accruals (199) 52 343
Decrease (increase) in other accounts receivable and other assets 363 (114) (155)
Decrease (increase) in inventories 506 138 (66)
Increase (decrease) in trade payables (46) 332 (818)
Decrease in employees and payroll accruals, deferred revenues, accrued expenses and other liabilities (31) (105) (426)
Net cash provided by (used in) operating activities from continuing operations (365) 1,460 21
Net cash used in operating activities from discontinued operations    (176) (1,291)
Net cash provided by (used in) operating activities (365) 1,284 (1,270)
Cash flows from investing activities:      
Purchase of property, plant and equipment (357) (108) (320)
Change in long term bank deposits (427)      
Proceeds from sale of investment in other company    150   
Repayment of deferred consideration for the acquisition of Dimex Systems Ltd activity (256) (147) (967)
Net cash used in investing activities from continuing operations (1,040) (105) (1,287)
Net cash used in investing activities from discontinued operations       (74)
Net cash used in investing activities (1,040) (105) (1,361)
Cash flows from financing activities:      
Proceeds from issuance of shares, net    265 (17)
Proceeds from (repayment of) short and long-term bank loans 1,113 (841) (363)
Proceeds from (repayment of) long-term convertible note and warrants, net of issuance expenses    (28) 1,584
Net cash provided by (used in) financing activities from continuing operations 1,113 (604) 1,204
Net cash provided by (used in) financing activities from discontinued operations    (308) 385
Net cash provided by (used in) financing activities 1,113 (912) 1,589
Increase (decrease) in cash and cash equivalents (292) 267 (1,042)
Increase (decrease) in cash and cash equivalents from discontinued operations    (128) 359
Cash and cash equivalents at the beginning of the year 703 564 1,247
Cash and cash equivalents at the end of the year 411 703 564
Supplemental disclosure of cash flow activities:      
Cash paid during the year for interest 572 463 538
Cash paid during the year for income tax 2 2 1
Non-cash activities:      
Conversion of payable into long-term convertible debentures    161 675
Deferred charges related to convertible note       62
Sale of investment in other company    150   
Purchase of property and equipment       47
Inducement of a convertible note into share capital $ 2,523