XML 42 R7.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Interim Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Cash flows from operating activities:    
Net income $ 176 $ 397
Adjustments required to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 152 134
Capital gain from sale of property and equipment (10)
Currency fluctuation of loans and lease operating lease liabilities 184 (143)
Severance pay, net (27) (16)
Share-based compensation expenses 39 28
Decrease (increase) in trade receivables, net (321) 1,567
Increase in other accounts receivable and other assets (792) (307)
(Increase) decrease in inventories (962) 489
Increase (decrease) in trade payables 1,421 (1,702)
Increase (decrease) in employees and payroll accruals, deferred revenues, accrued expenses and other liabilities 4 (101)
Net cash used in (provided by) operating activities (136) 346
Cash flows to investing activities:    
Purchase of property and equipment (232) (464)
Proceeds from sale of property and equipment 10
Acquisition of business (1,895)
Net cash used in investing activities (2,117) (464)
Cash flows from financing activities:    
Proceeds from issuance of shares, net 558 384
Proceeds from issuance of shares related to securities purchase agreement, net (see Note 7(4)) 945
Proceeds from issuance of shares related to options exercised, net 316
Proceeds from long-term bank loans 708
Repayment of long-term bank loans (254) (248)
Net cash provided by financing activities 2,273 136
Increase in cash and cash equivalents, and restricted cash 20 18
Cash, cash equivalents, and restricted cash at the beginning of the year 1,742 1,780
Cash, cash equivalents, and restricted cash at the end of the year 1,762 1,798
(1) Cash paid during the period for:    
Interest 43 47
(2) Non-cash activities:    
Prepaid expenses related to issuance of Ordinary shares related to SEDA 2017 (See Note 7) (35) (28)
Acquisitions of Imdecol:    
Fair value of Property and equipment, net and inventory acquired at acquisition date:
Property and equipment, net 91
Inventory 380
Fair value of intangible assets acquired at acquisition date 1,424
Net cash used to pay for the Acquisition of Imdecol $ 1,895