6-K 1 zk1720836.htm 6-K

 
FORM 6 - K

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Report of Foreign Private Issuer

Pursuant to Rule 13a - 16 or 15d -16
Under the Securities Exchange Act of 1934

For the Month of November 2017

Commission file number 000-28884

Eltek Ltd.
 (Name of Registrant)

Sgoola Industrial Zone, Petach Tikva, Israel
(Address of principal executive office)

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

Form 20-F ☒          Form 40-F ☐
 
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ___________
 
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ___________

This Form 6-K is being incorporated by reference into the Registrant’s Form S-8 Registration Statements File Nos. 333-130611 and 333-123559.


 
Signature
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
Eltek Ltd.
(Registrant)
 
       
By:
/s/ Amnon Shemer  
    Amnon Shemer  
   
Vice President, Finance and
Chief Financial Officer
 
       

Dated: November 27, 2017
 

Press Release
 
Eltek Reports 2017 Third Quarter Financial Results

·
Revenues of $7.7 million in the third quarter of 2017
·
Net loss of $1.2 million

PETACH-TIKVA, Israel, November 27, 2017 - Eltek Ltd. (NASDAQ: ELTK), a global manufacturer and supplier of technologically advanced solutions in the field of printed circuit boards, announced today its financial results for the quarter ended September 30, 2016.

Mr. Yitzhak Nissan, Chairman of the Board and Chief Executive Officer, commented: “The third quarter was very challenging for our company due to several significant equipment failures, which impacted our ability to supply our customers' orders and affected our on-time delivery performance. In addition, the unsatisfactory operating results resulted into a $1.3 million impact on our operating cash flows. As a result, in November 2017, the Company obtained an additional NIS 3.0 million ($850,000) line of credit that was guaranteed by Nistec, Eltek's controlling shareholder.

We have recently made several changes in our manufacturing operations to address the difficulties encountered in the third quarter and the vast majority of the delayed orders were successfully supplied during October 2017. Based on these changes, we are better organized to supply higher sales in the fourth quarter, compared to the third quarter. Furthermore, the backlog of orders as of September 30, 2017 was higher than that at September 30, 2016.

In addition to the changes made to the manufacturing operations, we were able to reduce our operating costs compared to the third quarter of 2016.

During the third quarter, the Company received a $1.3 million order from one of our existing customers in the United States. Additionally, it should be noted that the governmental project, which we announced in July 2017, is progressing as scheduled.


Cash and cash equivalents as of September 30, 2017 were $1.0 million compared to $842,000 as of September 30, 2016. Taking into account the Company's current cash position, management believes that the Company needs to generate quarterly revenues of at least $8.8 million in order to continue operations without external financing..Management believes that the revenue goals for the fourth quarter will be achieved.

The results to the third quarter and the first nine months of 2017 do not include the operations of Kubatronik Leiterplatten GmbH, which were included in Eltek's results for the comparable periods in 2016. Therefore, we have provided selected financial information on a proforma basis, excluding Kubatronik's results for 2016," Mr. Nissan concluded.

Highlights of the Third Quarter of 2017

·
Revenues for the third quarter of 2017 were $7.7 million, compared to $9.3 million in the third quarter of 2016 ($8.4 million excluding Kubatronik).
 
·
Gross loss was $32,000 (0.4% of revenues), compared to a gross profit of $880,000 (9.5% of revenues) in the third quarter of 2016 ($871,000 or 10.3% of revenues excluding Kubatronik). Excluding a $348,000 one-time amortization of a software system, gross profit for the third quarter was $316.000. The decrease in gross profit and gross profit margins reflects the decreased sales, while a significant portion of our cost of sales remained constant, along with the adverse effects of the amortization expense and the 6.3% decrease in the US Dollar exchange rate.
 
·
Operating loss was $1.2 million, compared to an operating loss of $338,000 in the third quarter of 2016 ($193,000 excluding Kubatronik).
 
·
Net loss was $1.2 million or $0.12 per fully diluted share ($0.59 per new share post a 5:1 reverse stock split effected on November 22, 2017 ("Post Split Share"), compared to a net loss of $446,000 or $0.04 per fully diluted share ($0.22 per Post Split Share) in the third quarter of 2016 ($317,000 or $0.03 per fully diluted share excluding Kubatronik ($0.16 per Post Split Share);
 

·
EBITDA was a negative amount of $422,000 compared to a positive amount of $164,000 in the third quarter of 2016 ($239,000 excluding Kubatronik).
 
·
Net cash used in operating activities was $1.3 million, compared to net cash provided by operating activities of $643,000 in the third quarter of 2016 ($705,000 excluding Kubatronik)..
 
·
Cash and cash equivalents as of September 30, 2017 were $1.0 million, compared to $842,000 as of September 30, 2016.
 
Highlights for the first nine months of 2017

·
Revenues for the first nine months of 2017 were $23.7 million, compared to $29 million in the first nine months of 2016 ($25.9 million excluding Kubatronik).
 
·
Gross profit was $587,000 (2.5% of revenues), compared to a gross profit of $3.3 million (11.3% of revenues) in the first nine months of 2016 ($3 million or 2.5% of revenues excluding Kubatronik).
 
·
Operating loss was $2.9 million, compared to an operating loss of $387,000 in the first nine months of 2016 ($162,000 excluding Kubatronik).
 
·
Net loss was $3.1 million or $0.31 per fully diluted share ($1.53 per Post Split Share), compared to a net loss of $617,000, or $0.06 per fully diluted share ($0.30 per Post Split Share) in the first nine months of 2016 ($399,000 or $0.04 per fully diluted share excluding Kubatronik ($0.20 per Post Split Share).
 
·
EBITDA was a negative amount of $1.2 million, compared to a positive amount of $1.1 million in the first nine months of 2016 ($1.1 million excluding Kubatronik).
 
·
Net cash used in operating activities amounted to $2.6 million, compared to net cash provided by operating activities of $1.5 million in the first nine months of 2016 ($1.5 million excluding Kubatronik).
 


Conference Call
 
Today, Monday, November 27, 2016 at 9:30 a.m. Eastern Time, Eltek will conduct a conference call to discuss the results. The call will feature remarks by Mr. Yitzhak Nissan, Chairman of the Board of Directors and Chief Executive Officer, Mr. Roberto Tulman, Deputy CEO and Chief Technology Officer, and Mr. Amnon Shemer, Chief Financial Officer.

To participate, please call the following teleconference numbers. Please allow for additional time to connect prior to the call:
 
United States:                 1-888-668-9141
Israel:                               03-9180610
International:                  +972-3-9180610

                                  At:
                  9:30 a.m. Eastern Time
                  6:30 a.m. Pacific Time
                  16:30 p.m. Israel Time

A replay of the call will be available through the Investor Info section on Eltek’s corporate website at www.nisteceltek.com approximately 24 hours after the conference call is completed and will be archived for 30 days.

(Tables follow)

About Eltek
 
Eltek – "Innovation Across the Board", is a global manufacturer and supplier of technologically advanced solutions in the field of printed circuit boards (PCBs), and is the Israeli leader in this industry. PCBs are the core circuitry of most electronic devices. Eltek specializes in the manufacture and supply of complex and high quality PCBs, HDI, multilayered and flex-rigid boards for the high-end market. Eltek has ITAR, AS-9100 and NADCAP Electronics permits and its customers include top of the line companies in the defense, aerospace and medical industries in Israel, the United States, Europe and Asia.


Eltek was founded in 1970. The Company’s headquarters, R&D, production and marketing center are located in Israel. Eltek also operates through its subsidiaries in North America and in Europe and by agents and distributors in Europe, India, South Africa and South America.

For more information, visit Eltek's web site at www.nisteceltek.com.
 
Use of Non-GAAP Financial Information
 
The Company reports financial results in accordance with U.S. GAAP and herein provides some non-GAAP measures, including EBITDA. These non-GAAP measures are not in accordance with, nor are they a substitute for, GAAP measures. These non-GAAP measures are intended to supplement the Company’s presentation of its financial results that are prepared in accordance with GAAP. The Company uses the non-GAAP measures presented to evaluate and manage the Company’s operations internally. The Company is also providing this information to assist investors in performing additional financial analysis. Reconciliation between the company's results on a GAAP and non-GAAP basis is provided in a table below.
 
Forward Looking Statements:
 
Certain matters discussed in this news release are forward-looking statements that involve a number of risks and uncertainties including, but not limited to statements regarding expected results in future quarters, risks in product and technology development and rapid technological change, product demand, the impact of competitive products and pricing, market acceptance, the sales cycle and changing economic conditions.. Any forward-looking statement is not a guarantee of future performance and actual results could differ materially from those contained in the forward-looking statement. These statements speak only as of the date they were made, and we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. We operate in a changing environment. New risks emerge from time to time and it is not possible for us to predict all risks that may affect us. For more information regarding these risks and uncertainties as well as certain additional risks that we face, you should refer to the Risk Factors detailed in our Annual Report on Form 20-F and subsequent reports and filings made from time to time with the Securities and Exchange Commission.
 

Eltek Ltd.
Consolidated Statements of Operations
(In thousands US$, except per share data)
 
   
Three months ended
   
Nine months ended
 
   
September 30,
   
September 30,
 
   
2017
   
2016
   
2017
   
2016
 
             
Revenues
   
7,703
     
9,252
     
23,662
     
28,956
 
Costs of revenues
   
(7,734
)
   
(8,372
)
   
(23,075
)
   
(25,677
)
                                 
Gross profit
   
(32
)
   
880
     
587
     
3,279
 
                                 
Selling, general and administrative expenses
   
(1,166
)
   
(1,185
)
   
(3,399
)
   
(3,569
)
                                 
R&D expenses, net
   
(3
)
   
(34
)
   
(38
)
   
(97
)
                                 
Operating profit (loss)
   
(1,201
)
   
(338
)
   
(2,850
)
   
(387
)
                                 
Financial expenses, net
   
(3
)
   
(114
)
   
(220
)
   
(212
)
                                 
Profit (loss) before other income, net
   
(1,204
)
   
(452
)
   
(3,071
)
   
(599
)
                                 
Other income, net
   
0
     
0
     
16
     
0
 
                                 
Profit (loss) before income tax expenses
   
(1,204
)
   
(452
)
   
(3,055
)
   
(598
)
                                 
Tax expenses
   
(2
)
   
(29
)
   
(52
)
   
(77
)
                                 
Net Profit (loss)
   
(1,206
)
   
(481
)
   
(3,107
)
   
(675
)
                                 
Net loss attributable to non controlling interest
   
0
     
(34
)
   
0
     
(58
)
                                 
Net Profit (loss) attributable to Eltek Ltd.
   
(1,206
)
   
(446
)
   
(3,107
)
   
(617
)
                                 
Earnings per share
                               
                                 
Basic and diluted net gain (loss) per ordinary share
   
(0.12
)
   
(0.04
)
   
(0.31
)
   
(0.06
)
                                 
Weighted average number of ordinary shares
                               
used to compute basic and diluted net gain (loss) per
                               
ordinary share (in thousands)
   
10,143
     
10,143
     
10,143
     
10,143
 
                                 
Number of shares post the reverse split (in thousands)
   
2,029
     
2,029
     
2,029
     
2,029
 
                                 
Basic and diluted net gain (loss) per post-reverse-split share
   
(0.59
)
   
(0.22
)
   
(1.53
)
   
(0.30
)
 

Eltek Ltd.
Consolidated Balance Sheets
(In thousands US$)
 
   
September 30,
   
September 30,
 
   
2017
   
2016
 
Assets
           
             
Current assets
           
Cash and cash equivalents
   
1,003
     
842
 
Receivables:  Trade, net of provision for doubtful accounts
   
5,871
     
6,786
 
                        Other
   
956
     
272
 
Inventories
   
4,342
     
4,834
 
Prepaid expenses
   
348
     
321
 
                 
Total current assets
   
12,520
     
13,055
 
                 
Deferred taxes
   
0
     
1,082
 
                 
Assets held for employees' severance benefits
   
54
     
51
 
                 
Fixed assets, less accumulated depreciation
   
8,624
     
9,611
 
                 
Intangible asset
   
0
     
330
 
                 
Total assets
   
21,198
     
24,129
 
                 
Liabilities and Shareholder's equity
               
                 
Current liabilities
               
Short-term credit and current maturities of long-term debts
   
6,659
     
1,244
 
Accounts payable: Trade
   
5,065
     
5,910
 
                                   Other
   
3,852
     
4,511
 
                 
Total current liabilities
   
15,576
     
11,665
 
                 
Long-term liabilities
               
Long term debt, excluding current maturities
   
1,402
     
2,205
 
Employee severance benefits
   
159
     
299
 
                 
Total long-term liabilities
   
1,561
     
2,504
 
                 
Equity
               
Ordinary shares, NIS 0.6  par value authorized 50,000,000 shares, issued and outstanding 10,142,762
   
1,985
     
1,985
 
Additional paid-in capital
   
17,270
     
17,270
 
Cumulative foreign currency translation adjustments
   
2,348
     
2,287
 
Capital reserve
   
695
     
695
 
Accumulated deficit
   
(18,237
)
   
(12,125
)
Shareholders' equity
   
4,061
     
10,112
 
Non controlling interest
   
0
     
(152
)
Total equity
   
4,061
     
9,960
 
Total liabilities and shareholders' equity
   
21,198
     
24,129
 
 

Eltek Ltd.
Unaudited Non-GAAP EBITDA Reconciliations
(In thousands US$)
 
Non-GAAP EBITDA Reconciliations
 
Three months ended
   
Nine months ended
 
   
September 30,
   
September 30,
 
   
2017
   
2016
   
2017
   
2016
 
             
                         
GAAP net Income (loss)
   
(1,206
)
   
(446
)
   
(3,107
)
   
(617
)
Add back items:
                               
                                 
Financial expenses (income), net
   
3
     
114
     
220
     
211
 
Income tax expense
   
2
     
29
     
52
     
77
 
Depreciation and amortization
   
780
     
467
     
1,619
     
1,413
 
Adjusted EBITDA
   
(422
)
   
164
     
(1,215
)
   
1,084
 
 

Eltek Ltd.
Consolidated Statement of  Cash flow
(In thousands US$, except per share data)
 
   
Three months ended
   
Nine months ended
 
   
September 30,
   
September 30,
 
   
2017
   
2016
   
2017
   
2016
 
Cash flows from operating activities:
                       
                         
Net Income (loss)
   
(1,206
)
   
(481
)
   
(3,107
)
   
(675
)
                     
-
         
Adjustments to reconcile net loss to net
                   
-
         
 cash flows provided by operating activities:
                   
-
         
Depreciation and amortization
   
432
     
467
     
1,284
     
1,413
 
Capital lose on disposal of fixed assets, net
   
-
             
(13
)
   
-
 
Amortization of Intangible asset
   
348
             
348
         
Revaluation of long term loans
   
2
     
-
     
(0
)
   
1
 
Decrease (increase) in Deferred Tax
   
-
     
8
     
5
     
22
 
     
782
     
475
     
1,624
     
1,436
 
                                 
Decrease (increase) in trade receivables
   
168
     
928
     
377
     
1,502
 
Decrease (increase) in other receivables and prepaid expenses
   
(738
)
   
(132
)
   
(802
)
   
(114
)
Decrease (increase) in inventories
   
(76
)
   
(108
)
   
(70
)
   
(214
)
Increase (decrease) in trade payables
   
(99
)
   
171
     
(305
)
   
(183
)
Increase (decrease) in other liabilities and accrued expenses
   
(118
)
   
(206
)
   
(294
)
   
(255
)
Increase (decrease) in employee severance benefits, net
   
3
     
(5
)
   
2
     
(2
)
     
(859
)
   
649
     
(1,092
)
   
734
 
                                 
Net cash provided by (used in) operating activities
   
(1,283
)
   
643
     
(2,575
)
   
1,495
 
 
 
   
Three months ended
   
Nine months ended
 
   
September 30,
   
September 30,
 
   
2017
   
2016
   
2017
   
2016
 
                         
Cash flows from investing activities:
                       
Owners investment
                       
Purchase of fixed assets
   
(71
)
   
(231
)
   
(232
)
   
(561
)
Purchase of Intangible asset
   
-
     
(22
)
   
-
     
(43
)
Net cash used in investing activities
   
(71
)
   
(253
)
   
(232
)
   
(604
)
                                 
Cash flows from financing activities:
                               
Increase (decrease) in short- term credit
   
2,109
     
(158
)
   
1,948
     
(67
)
Increase (decrease) in short- term shareholder loan
   
-
     
-
     
1,430
     
-
 
Repayment of long-term loans from bank
   
(230
)
   
(176
)
   
(636
)
   
(506
)
Proceeds from long-term loans
   
(36
)
   
-
     
167
     
-
 
Repayment of credit from fixed asset payables
   
(8
)
   
(158
)
   
(173
)
   
(552
)
Net cash provided by (used in) financing activities
   
1,836
     
(491
)
   
2,736
     
(1,125
)
                                 
Effect of translation adjustments
   
(271
)
   
50
     
(160
)
   
38
 
                                 
Net increase (decrease) in cash and cash equivalents
   
211
     
(52
)
   
(230
)
   
(196
)
                                 
Cash and cash equivalents at beginning of the period
   
792
     
894
     
1,234
     
1,038
 
                     
-
     
-
 
Cash and cash equivalents at period end
   
1,003
     
842
     
1,003
     
842
 
 

Eltek  Ltd.
Proforma (Non-GAAP) Statements of Operations
(In thousands US$, except per share data)
Excluding Kubatronik's operation in 2016
 
 
   
Solo
   
Solo
 
   
Three months ended
   
Nine months ended
 
   
Sep 30,
   
Sep 30,
 
   
2017
   
2016
   
2017
   
2016
 
   
Unaudited
   
Unaudited
 
                         
Revenues
   
7,703
     
8,444
     
23,662
     
25,814
 
Costs of revenues
   
(7,734
)
   
(7,573
)
   
(23,075
)
   
(22,779
)
                                 
Gross profit
   
(32
)
   
871
     
587
     
3,035
 
                                 
Research and development income, net
   
(3
)
   
(34
)
   
(38
)
   
(97
)
                                 
Selling, general and administrative expenses
   
(1,166
)
   
(1,030
)
   
(3,399
)
   
(3,100
)
                                 
Operating profit (loss)
   
(1,201
)
   
(193
)
   
(2,850
)
   
(162
)
                                 
Financial expenses, net
   
(3
)
   
(95
)
   
(221
)
   
(160
)
                                 
Profit (loss) before other income, net
   
(1,204
)
   
(289
)
   
(3,071
)
   
(323
)
                                 
Other income, net
   
0
     
0
     
16
     
0
 
                                 
Profit (loss) before income tax expenses
   
(1,204
)
   
(289
)
   
(3,055
)
   
(323
)
                                 
Income tax (expenses), net
   
(1
)
   
(29
)
   
(51
)
   
(77
)
                                 
Net Profit (loss)
   
(1,205
)
   
(317
)
   
(3,106
)
   
(399
)
                                 
Basic and diluted net gain (loss) per ordinary share
   
(0.12
)
   
(0.03
)
   
(0.31
)
   
(0.04
)
                                 
Weighted average number of ordinary shares
                               
used to compute diluted net loss per
                               
ordinary share (in thousands)
   
10,143
     
10,143
     
10,143
     
10,143
 
                                 
Number of shares post the reverse split (in thousands)
   
2,029
     
2,029
     
2,029
     
2,029
 
                                 
Basic and diluted net gain (loss) per post-reverse-split share
   
(0.59
)
   
(0.16
)
   
(1.53
)
   
(0.20
)
 

Eltek  Ltd.
Proforma (Non-GAAP) Balance Sheets
(In thousands US$)
Excluding Kubatronik's operation in 2016
 
 
   
Sep 30,
 
   
2017
   
2016
 
   
Unaudited
 
Assets
           
             
Current assets
           
Cash and cash equivalents
   
1,003
     
924
 
Receivables:  Trade, net of provision for doubtful accounts
   
5,871
     
6,512
 
                        Other
   
956
     
1,319
 
Inventories
   
4,342
     
4,477
 
Prepaid expenses
   
348
     
346
 
                 
Total current assets
   
12,520
     
13,578
 
                 
Deferred taxes
   
0
     
1,082
 
                 
Assets held for employees' severance benefits
   
54
     
51
 
                 
Fixed assets, less accumulated depreciation
   
8,624
     
9,014
 
                 
Investment
   
0
     
(571
)
                 
Intangible asset
   
0
     
330
 
                 
Total assets
   
21,198
     
23,484
 
                 
Liabilities and Shareholder's equity
               
                 
Current liabilities
               
Short-term credit and current maturities of long-term debts
   
6,659
     
1,244
 
Accounts payable: Trade
   
5,065
     
5,498
 
                                   Other
   
3,852
     
4,321
 
                 
Total current liabilities
   
15,576
     
11,063
 
                 
Long-term liabilities
               
Long term debt, excluding current maturities
   
1,402
     
2,055
 
Employee severance benefits
   
159
     
255
 
                 
Total long-term liabilities
   
1,561
     
2,310
 
                 
Equity
               
Ordinary shares, NIS 0.6  par value authorized 50,000,000 shares, issued and outstanding 6,610,107 as of December 31, 2011.
   
1,985
     
1,985
 
Additional paid-in capital
   
17,270
     
17,270
 
Cumulative foreign currency translation adjustments
   
2,348
     
2,286
 
Capital reserve
   
695
     
695
 
Accumulated deficit
   
(18,237
)
   
(12,125
)
Shareholders' equity
   
4,061
     
10,111
 
Non controlling interest
   
0
     
0
 
Total equity
   
4,061
     
10,111
 
Total liabilities and shareholders' equity
   
21,198
     
23,484
 
 

Eltek Ltd.
Proforma Unaudited Non-GAAP EBITDA Reconciliations
(In thousands US$)
Excluding Kubatronik's operation in 2016
 
Non-GAAP EBITDA Reconciliations
 
Three months ended
   
six months ended
 
   
Sep 30,
   
Sep 30,
   
Sep 30,
   
Sep 30,
 
   
2017
   
2016
   
2017
   
2016
 
                         
GAAP net Income (loss)
   
(1,205
)
   
(317
)
   
(3,106
)
   
(399
)
Add back items:
                               
                                 
Financial expenses (income), net
   
3
     
95
     
221
     
160
 
Income tax expense
   
1
     
29
     
51
     
77
 
Depreciation and amortization
   
780
     
432
     
1,619
     
1,271
 
Adjusted EBITDA
   
(421
)
   
239
     
(1,215
)
   
1,109
 
 

Eltek Ltd.
Proforma (Non-GAAP) Consolidated Statement of  Cash flow
(In thousands US$, except per share data)
Excluding Kubatronik's operation in 2016
 
   
Three months ended
   
Nine months ended
 
   
September 30,
   
September 30,
 
   
2017
   
2016
   
2017
   
2016
 
Cash flows from operating activities:
                       
                         
Net Income (loss)
   
(1,206
)
   
(446
)
   
(3,107
)
   
(617
)
                                 
Adjustments to reconcile net loss to net
                               
 cash flows provided by operating activities:
                               
Depreciation and amortization
   
432
     
431
     
1,284
     
1,301
 
Capital lose on disposal of fixed assets, net
   
-
             
(13
)
   
-
 
Amortization of Intangible asset
   
348
             
348
         
Revaluation of long term loans
   
2
     
8
     
(0
)
   
22
 
Decrease (increase) in Deferred Tax
   
-
     
-
     
5
     
1
 
Equity loss (gain)
   
-
     
124
     
-
     
209
 
     
782
     
563
     
1,624
     
1,533
 
                                 
Decrease (increase) in trade receivables
   
168
     
753
     
377
     
1,415
 
Decrease (increase) in other receivables and prepaid expenses
   
(738
)
   
(115
)
   
(802
)
   
(104
)
Decrease (increase) in inventories
   
(76
)
   
(51
)
   
(70
)
   
(205
)
Increase (decrease) in trade payables
   
(99
)
   
182
     
(305
)
   
(266
)
Increase (decrease) in other liabilities and accrued expenses
   
(118
)
   
(183
)
   
(294
)
   
(265
)
Increase (decrease) in employee severance benefits, net
   
3
     
3
     
2
     
7
 
     
(859
)
   
589
     
(1,092
)
   
581
 
                                 
Net cash provided by (used in) operating activities
   
(1,283
)
   
705
     
(2,575
)
   
1,497
 
 
   
Three months ended
   
Nine months ended
 
   
September 30,
   
September 30,
 
   
2017
   
2016
   
2017
   
2016
 
                         
Cash flows from investing activities:
                       
Owners investment
                       
Purchase of fixed assets
   
(71
)
   
(229
)
   
(232
)
   
(565
)
Purchase of Intangible asset
   
-
     
-
     
-
     
-
 
Purchase of Intangible asset
   
-
     
(22
)
   
-
     
(43
)
Net cash used in investing activities
   
(71
)
   
(251
)
   
(232
)
   
(607
)
                                 
Cash flows from financing activities:
                               
Increase (decrease) in short- term credit
   
2,109
     
(158
)
   
1,948
     
(67
)
Increase (decrease) in short- term shareholder loan
   
-
     
-
     
1,430
         
Repayment of long-term loans from bank
   
(230
)
   
(176
)
   
(636
)
   
(506
)
Proceeds from long-term loans
   
(36
)
   
-
     
167
     
-
 
Repayment of credit from fixed asset payables
   
(8
)
   
(118
)
   
(173
)
   
(442
)
Net cash provided by (used in) financing activities
   
1,836
     
(452
)
   
2,736
     
(1,016
)
                                 
Effect of translation adjustments
   
(271
)
   
31
     
(160
)
   
52
 
                                 
Net increase (decrease) in cash and cash equivalents
   
211
     
33
     
(230
)
   
(74
)
                                 
Cash and cash equivalents at beginning of the period
   
792
     
891
     
1,234
     
998
 
                                 
Cash and cash equivalents at period end
   
1,003
     
923
     
1,003
     
923