XML 54 R8.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
6 Months Ended 12 Months Ended
Dec. 31, 2012
Jun. 30, 2012
Dec. 31, 2011
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
CASH FLOWS FROM OPERATING ACTIVITIES:            
Net loss $ (9,426) $ (7,081) $ (10,516) $ (14,665) $ (3,420) $ (2,724)
Adjustments required to reconcile net loss to net cash used in operating activities:            
Depreciation of property, plant and equipment 95 69 51 89 91 89
Loss from sale of property, plant and equipment        15      
Change in liability for employees right upon retirement 97 84 (12) 58 42 42
Financial expenses (income) 1,241 (315) 249 897 94 (224)
Royalties buyout (918)          
Share-based compensation expenses 1,431 1,944 8,611 9,590 1,620 562
Loss (gains) on amounts funded in respect of employee rights upon retirement, net (3) (6) 5 8 (11) (10)
Changes in operating asset and liability items:            
Decrease (increase) in prepaid expenses (1) (21) (1) (69) 36 (32)
Decrease (increase) in trade receivables 551 460 (1,670) (1,432) 337 (969)
Decrease (increase) in other receivables 52 (146) 53 (50) 9 (27)
Decrease in inventory on consignment 43 47 (28) 261 722 330
Decrease (increase) in inventory on hand (233) 317 (590) (357) (758) (241)
Increase (decrease) in trade payables 60 (291) (31) (371) 196 612
Increase (decrease) in deferred revenues   10   (398) (1,577) (507)
Increase (decrease) in other payable and advance payment from customers (624) 566 (338) 421 (91) 1,554
Net cash used in operating activities (5,799) (4,363) (4,217) (6,003) (2,710) (1,545)
CASH FLOWS FROM INVESTING ACTIVITIES:            
Decrease (increase) in restricted cash (56) 54 252 159 52 (272)
Purchase of property, plant and equipment (87) (193) (97) (139) (81) (34)
Proceeds from sale of property, plant and equipment       12 41    4
Amounts funded in respect of employee rights upon retirement, net (50) (61) (10) (48) (17) (44)
Net cash provided (used) in investing activities (193) (200) 157 13 (46) (346)
CASH FLOWS FROM FINANCING ACTIVITIES:            
Proceeds from issuance of convertible loan and warrants, net of issuance costs of $1,132 in the six month period ended June 30, 2012   9,868           
Proceeds from issuance of shares and warrants, net of issuance costs of $ 1,014, $78 and $11 in the years ended December 31, 2011, 2010 and 2009, respectively        10,564 2,245 976
Exercise of options        1,500      
Proceeds from long-term loan, net of $41 issuance costs              419
Proceeds from convertible loan at fair value through profit or loss, net of $60 issuance costs           1,073   
Exercise of options and warrants 1,049   1,500      
Repayment of long term loan    (94) (187) (375) (281)   
Acquisition and cancellation of shares   (21)           
Repayment of loans from shareholders        (20)    (20)
Repayment of convertible loans        (1,000)    (720)
Net cash provided by financing activities 1,049 9,753 1,313 10,669 3,037 655
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS 92    (229) (221) (21) 41
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (4,851) 5,190 (2,976) 4,458 260 (1,195)
BALANCE OF CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 10,284 5,094 8,070 636 376 1,571
BALANCE OF CASH AND CASH EQUIVALENTS AT END OF PERIOD 5,433 10,284 5,094 5,094 636 376
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:            
Taxes on income paid   37   37 56   
Interest paid   224   24 30 88
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES -            
Receivables on account of shares              20
Conversion of convertible loan into shares        668      
Purchasing of property plant and equipment in credit and in consideration of share based payment       62 144      
Royalties buyout in consideration of shares and waiver $ 930