XML 22 R7.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Jun. 01, 2019
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Statement of Cash Flows [Abstract]        
Net income (loss)   $ (960) $ (913) $ 990
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Depreciation and amortization   310 971 289
Impairment of goodwill and intangible assets   988 356  
Loss (Gain) from sale and disposal of property and equipment   18 (10)  
(Gain) from sale of shares   (57)    
Interest and Currency fluctuation of loans   153 213 (225)
Severance pay, net   61 2 15
Share-based compensation expense   65 81 67
Decrease (Increase) in trade receivables, net   891 (1,970) 1,180
Decrease (Increase) in other accounts receivable and other assets   (30) (357) 84
Decrease (Increase) in inventories   575 (2,125) 366
Increase (decrease) in trade payables   (1,011) 2,397 (1,845)
Increase (decrease) in employees and payroll accruals, advances deferred revenues, accrued expenses and other liabilities   55 440 (178)
Net cash provided by (used in) operating activities   1,058 (915) 743
Cash flows from investing activities:        
Purchase of property and equipment   (84) (335) (689)
Proceeds from sale of property and equipment   98 10  
Proceeds from sale of shares   57    
Acquisition of Imdecol (Appendix B)     (1,895)  
Net cash provided by (used in) investing activities   71 (2,220) (689)
Cash flows from financing activities:        
Proceeds from issuance of shares, net   102 1,498 377
Proceeds from exercise of options   193 316  
Proceeds from short and long-term loans   774 737  
Repayment of short and long-term loans   (1,601) (579) (469)
Net cash provided by (used in) financing activities   (532) 1,972 (92)
Increase (decrease) in cash, cash equivalents and restricted cash   597 (1,163) (38)
Cash, cash equivalents and restricted cash at the beginning of the year   579 1,742 1,780
Cash, cash equivalents and restricted cash at the end of the year   1,176 579 1,742
Supplemental disclosure of cash flow activities:        
Interest   98 98 91
Taxes     31 15
(b) Non-cash activities:        
Prepaid expenses related to Standby Equity Distribution Agreement (see Note 16a.1)   77 35 $ 28
Operating lease right-of-use assets     1,176  
Operating lease liabilities   $ 410 $ 1,176  
Inventory $ 380      
Intangible assets , Net 953      
Property and equipment, Net 91      
Loss Contracts (614)      
Goodwill 1,085      
Net cash used to pay for the Acquisition $ 1,895