XML 47 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Cash flows from operating activities:      
Net income (loss) $ (2,055) $ (1,519) $ 745
Adjustments required to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Depreciation and amortization 897 951 962
Amortization of discount on convertible note and loans 516 212 576
Share-based compensation for employees       31
Severance pay, net 19 1 85
Decrease (increase) in trade receivables, net 1,539 2,532 (4,777)
Increase in other accounts receivable and prepaid expenses (337) (417) (395)
Grants received from Chief Scientist's Office (OCS) 142 382 179
Decrease (increase) in unbilled receivables (943) 1,224 (1,659)
Decrease (increase) in inventories 325 (2,069) (501)
Increase (decrease) in trade payables (463) (697) 493
Increase (decrease) in other accounts payable and accrued expenses (392) (1,972) 2,576
Net cash provided by (used in) operating activities (752) (1,372) (1,685)
Cash flows from investing activities:      
Purchase of property, plant and equipment (688) (218) (603)
Increase (decrease) in deposits (3) 17 (11)
Change in restricted cash 472 348 (1,413)
Net cash provided by (used in) investing activities (219) 147 (2,027)
Cash flows from financing activities:      
Proceeds from loans from a shareholder, net of issuance expenses 3,998 1,700   
Repayment of long term loan from shareholders (2,229) (529) (160)
Short-term bank credit, net (761) 188 3,712
Exercise of options and warrants    116   
Net cash provided by financing activities from continuing operations 1,008 1,475 3,552
Effect of exchange rate changes on cash and cash equivalents 20 7 23
Increase (decrease) in cash and cash equivalents 57 257 (137)
Cash and cash equivalents at the beginning of the year 1,107 850 987
Cash and cash equivalents at the end of the year 1,164 1,107 850
Net cash paid during the year for:      
Income taxes 84 63 7
Interest 304 168 219
Non-cash transactions      
Transfer of inventory to property, plant and equipment 58 629   
Purchase of property, plant and equipment in credit $ 31