XML 22 R7.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows - EUR (€)
€ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities      
Net income (loss) € 3,842 € (1,667) € (512)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 1,025 1,002 900
Change in warrants fair value (3,985) 2,047 (1,805)
Other Non-cash compensation 360 66 140
Change in allowances for doubtful accounts & slow-moving inventories (75) (218) 154
Change in long-term provisions 116 73 147
Net capital loss on disposals of assets 58 68 56
Deferred tax expense (benefit) 65 23 (18)
Operating cash flow 1,408 1,394 (939)
Increase/Decrease in operating assets and liabilities:      
Decrease (Increase) in trade accounts and notes and other receivables 1,752 (1,752) 1,066
Decrease (Increase) in inventories (1,985) (381) (1,258)
Decrease (Increase) in other assets 46 183 (47)
(Decrease) Increase in trade accounts and notes payable (153) 518 26
(Decrease) Increase in accrued expenses, other current liabilities 53 1,376 138
Net increase (decrease) in operating assets and liabilities (287) (56) (75)
Net cash generated by (used in) operating activities 1,119 1,338 (1,014)
Cash flows from investing activities:      
Additions to capitalized assets produced by the Company (854) (470) (867)
Net proceeds from sale of leased back assets 95
Acquisitions of property and equipment (321) (160) (140)
Acquisitions of intangible assets (151) (20) (14)
Proceeds from sale of short term investments 1,000
Net proceeds from sale of assets 26
Increase in deposits and guarantees (59) (12) (12)
Net cash generated by (used in) investing activities (384) (541) (1,034)
Cash flow from financing activities:      
Proceeds from capital increase 6,200 1,219 6,219
Proceeds from long term borrowings, net of financing costs 3,168 450 242
Repayment of long term borrowings (216) (129) (114)
Repayment of obligations under capital leases (277) (241) (226)
Increase (decrease) in bank overdrafts and short-term borrowings (1,182) 688 (82)
Net cash generated by (used in) financing activities 7,694 1,987 6,039
Net effect of exchange rate changes on cash and cash equivalents (19) (347) 469
Net increase (decrease) in cash and cash equivalents 8,410 2,436 4,461
Cash and cash equivalents at beginning of year 13,578 11,142 6,681
Cash and cash equivalents at end of year € 21,989 € 13,578 € 11,142