XML 56 R8.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
 12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Cash flows from operating activities:      
Net loss $ (549) $ (3,214) $ (635)
Loss from discontinued operations       806
Net profit (loss) from continuing operations (549) (3,214) 171
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Depreciation and amortization 363 656 611
Inventory write off 385 443 36
Impairment of other intangible assets    555   
Capital gain / loss from sale and disposal of property, plant and equipment 79      
Capital loss from sale of investment in other company       7
Currency fluctuation of long term deposits (11)      
Impairment of available for sale securities    156   
Impairment of investment in other company 68 39 111
Severance pay, net (24) 5   
Share-based compensation expenses related to employees, directors and service providers 107 169 217
Amortization of discount on convertible note 22 202 225
Accrued interest on long-term convertible note and liability to Dimex Systems Ltd 32 230 196
Conversion 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 500 (1,045) (417)
Change in income tax accruals (187) (199) 52
Decrease (increase) in other accounts receivable and other assets 140 363 (114)
Decrease (increase) in inventories 475 506 138
Increase (decrease) in trade payables 750 (46) 332
Decrease in employees and payroll accruals, deferred revenues, accrued expenses and other liabilities (441) (31) (105)
Net cash provided by (used in) operating activities from continuing operations 1,709 (365) 1,460
Net cash used in operating activities from discontinued operations       (176)
Net cash provided by (used in) operating activities 1,709 (365) 1,284
Cash flows from investing activities:      
Purchase of property, plant and equipment (82) (357) (108)
Proceeds from sale of property, plant and equipment 26      
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 (255) (256) (147)
Net cash used in investing activities from continuing operations (311) (1,040) (105)
Net cash used in investing activities from discontinued operations         
Net cash used in investing activities (311) (1,040) (105)
Cash flows from financing activities:      
Proceeds from issuance of shares, net       265
Repayment of (proceeds from) short and long-term bank loans (1,455) 1,113 (841)
Proceeds from (repayment of) long-term convertible note and warrants, net of issuance expenses       (28)
Net cash provided by (used in) financing activities from continuing operations (1,455) 1,113 (604)
Net cash provided by (used in) financing activities from discontinued operations       (308)
Net cash provided by (used in) financing activities (1,455) 1,113 (912)
Increase (decrease) in cash and cash equivalents (57) (292) 267
Increase (decrease) in cash and cash equivalents from discontinued operations       (128)
Cash and cash equivalents at the beginning of the year 411 703 564
Cash and cash equivalents at the end of the year 354 411 703
Supplemental disclosure of cash flow activities:      
Net cash paid during the year for: Interest 502 572 463
Non-cash activities:      
Conversion of payable into long-term convertible debentures       161
Sale of investment in other company       150
Conversion of convertible note into share capital    $ 2,523