XML 57 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities:      
Net income (loss) $ (629) $ 1,486 $ (815)
Adjustments required to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation 256 255 123
Loss on disposals of property and equipment    10   
Expenses related to RepliWeb's employees in connection with the acquisition       139
Stock-based compensation 746 736 359
Amortization of intangible assets 909 984 843
Fair value of guarantee associated with short term loan       49
Accretion of payment obligation 95 265 75
Convertible debt inducement expense    108 202
Change in:      
Accrued severance pay, net (14) 326 40
Trade receivables (1,049) (1,683) (453)
Other accounts receivable and prepaid expenses (226) (165) 537
Other long-term assets 4 (21) (174)
Trade payables 115 (136) (370)
Deferred revenues 10 (86) 2,228
Employees and payroll accruals 506 438 785
Accrued expenses and other current liabilities (201) (920) 882
Revaluation of restricted cash       (16)
Excess tax benefits from employee stock plans (189) (40)   
Changes in liabilities presented at fair value 363 706 589
Change in deferred taxes, net (434) (321) (774)
Net cash provided by operating activities 262 1,942 4,249
Cash flows from investing activities:      
Purchase of property and equipment (663) (308) (161)
Decrease (increase) in restricted cash    362 (100)
Cash paid in connection with acquisition, net of acquired cash (4,163)    (2,424)
Net cash provided by (used in) investing activities (4,826) 54 (2,685)
Cash flows from financing activities:      
Issuance of common shares, net of issuance expenses 17,956      
Receipt of short term bridge loan to finance the acquisition       3,000
Repayment of bridge loan       (3,000)
Proceeds from exercise of employee stock options, warrants and rights related to convertible debt 1,096 576 287
Receipts on account of shares 81      
Receipt of long-term debt       57
Repayment of long-term debt    (115) (1,046)
Repayment of convertible debt    (138) (245)
Payment of contingent consideration (2,000)      
Excess tax benefit from stock based compensation 189 40   
Net cash provided by (used in) financing activities 17,322 363 (947)
Foreign currency translation adjustments on cash and cash equivalents (55) (65) (5)
Increase in cash and cash equivalents 12,703 2,294 612
Cash and cash equivalents at the beginning of the year 3,778 1,484 872
Cash and cash equivalents at the end of the year 16,481 3,778 1,484
Cash paid during the year for:      
Interest 6 225 63
Income taxes 426 298 202
Supplemental disclosure of non-cash investing and financing activities:      
Issuance of shares related to acquisition 1,046    2,533
Liability presented at fair value allocated to equity    $ 1,410 $ 1,144