XML 26 R7.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Cash flows from operating activities:      
Net income $ 990 $ 773 $ 360
Adjustments to reconcile net income to net cash provided by (used in) operating activities:      
Depreciation and amortization 289 245 248
Gain from sale and disposal of property and equipment (10) (14)
Currency fluctuation of deposits and loans (225) 264 71
Severance pay, net 15 92 39
Share-based compensation expense 67 60 124
Issuance of shares to service provider 23
Change in fair value of contingent consideration related to acquisition (178)
Decrease (Increase) in trade receivables, net 1,180 (1,876) (857)
Decrease (Increase) in other accounts receivable and other assets 84 58 (274)
Decrease (Increase) in inventories 366 (926) 189
Increase (decrease) in trade payables (1,845) 1,350 (70)
Increase (decrease) in employees and payroll accruals, deferred revenues, accrued expenses and other liabilities (178) 347 (21)
Net cash provided by (used in) operating activities 743 377 (360)
Cash flows from investing activities:      
Purchase of property and equipment (689) (368) (139)
Proceeds from sale of property and equipment 53 15
Change in long-term bank deposits 10
Acquisition of business (154)
Net cash used in investing activities (689) (315) (268)
Cash flows from financing activities:      
Proceeds from issuance of shares, net 377 606 1,260
Proceeds from exercise of options 30
Proceeds from long-term loans 2,976 3,680
Repayment of long-term loans (469) (3,346)
Repayment of short and long-term loans (4,474)
Net cash provided by (used in) financing activities (92) 236 496
Increase (decrease) in cash, cash equivalents, and restricted cash (38) 298 (132)
Cash, cash equivalents, and restricted cash at the beginning of the year 1,780 1,482 1,614
Cash, cash equivalents, and restricted cash at the end of the year 1,742 1,780 1,482
(a) Net cash paid during the year for:      
Interest 91 161 190
Taxes 15 7 12
(b) Non-cash activities:      
Prepaid expenses related to 2017 SEDA (see Note 14a(2) 28
(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