XML 26 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash flows from operating activities:      
Net income $ 773 $ 360 $ 334
Adjustments to reconcile net income to net cash provided by (used in) operating activities:      
Depreciation and amortization 245 248 205
Gain from sale and disposal of property and equipment (10) (14)
Currency fluctuation of deposits and loans 242 70 (16)
Severance pay, net 92 39 29
Share-based compensation expense 60 124 130
Issuance of shares to service provider 23
Change in fair value of contingent consideration related to acquisition (178)
Increase in trade receivables, net (1,876) (857) (927)
Decrease (Increase) in inventories in other accounts receivable and other assets 58 (274) (235)
Decrease (Increase) in inventories (926) 189 340
Increase (decrease) in trade payables 1,350 (70) 203
Increase (decrease) in employees and payroll accruals, deferred revenues, accrued expenses and other liabilities 347 (21) 307
Net cash provided by (used in) operating activities 355 (361) 370
Cash flows from investing activities:      
Purchase of property and equipment (368) (139) (66)
Proceeds from sale of property and equipment 53 15
Change in long-term bank deposits (29) 10 275
Acquisition of business (154)
Change in loan granted related to acquisition of business (256)
Net cash used in investing activities (344) (268) (47)
Cash flows from financing activities:      
Proceeds from issuance of shares, net 606 1,260 760
Proceeds from exercise of options 30
Repayment of deferred consideration related to the Dimex acquisition (59)
Proceeds from long term loan 2,976 3,680
Repayment of long-term loans (3,346)    
Repayment of short and long-term loans (4,474) (1,127)
Net cash provided by (used in) financing activities 236 496 (426)
Increase (decrease) in cash and cash equivalents 247 (133) (103)
Cash and cash equivalents at the beginning of the year 1,286 1,419 1,522
Cash and cash equivalents at the end of the year 1,533 1,286 1,419
(a) Net cash paid during the year for:      
Interest 161 190 207
Taxes 7 12 13
(a) Acquisition of iDnext Ltd. And Next-Line Ltd.:      
Fair value of net tangible assets acquired at acquisition date 80
Fair value of net intangible assets acquired at acquisition date 806
Less- amount acquired by converting loan into shares (256)
Less-Contingent consideration on account of acquisition (178)
Less- amount acquired by issuance of shares (298)
Net cash used to pay for Acquisition of iDnext Ltd. and Next-Line Ltd. $ 154