XML 21 R7.htm IDEA: XBRL DOCUMENT v3.6.0.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities:      
Net loss $ (10,693) $ (3,609) $ (1,692)
Adjustments required to reconcile net loss to net cash provided by (used in) operating activities:      
Depreciation 493 411 345
Share-based compensation 3,880 2,827 1,489
Retention plan associated with acquisition and other compensation in shares 370 502
Impairment of intangible assets 4,122
Amortization of intangible assets 2,372 2,862 1,215
Accretion of payment obligations related to acquisitions (8) 477 682
Change in fair value of payment obligations 35 (2,067)
Change in:      
Accrued severance pay, net 24 184 (46)
Trade receivables (2,544) 1,512 (767)
Other accounts receivable and prepaid expenses (29) (364) 265
Other long-term assets 14 (174) (1)
Trade payables (279) 343 (136)
Deferred revenues 1,570 2,533 1,674
Employees and payroll accruals 1,101 635 (187)
Accrued expenses and other current liabilities 594 (202) 782
Liability presented at fair value and other long-term liabilities (185) (91) (187)
Tax deficiencies (benefit) related to exercise of stock options 171 (218) (121)
Change in deferred taxes, net (1,833) (641) (224)
Net cash provided by (used in) operating activities (825) 4,920 3,091
Cash flows from investing activities:      
Purchase of property and equipment (456) (625) (446)
Decrease (increase) in restricted cash 430 (430)
Cash paid in connection with acquisition, net of acquired cash (Note 3) (10,402) (748)
Net cash used in investing activities (456) (10,597) (1,624)
Cash flows from financing activities:      
Proceeds from exercise of warrants and options 289 1,164 888
Payment of contingent consideration (1,990) (2,054)
Tax benefit (deficiencies) related to exercise of stock options (171) 218 121
Net cash provided by (used in) financing activities (1,872) (672) 1,009
Foreign currency translation adjustments on cash and cash equivalents (203) (88) 2
Increase (decrease) in cash and cash equivalents (3,356) (6,437) 2,478
Cash and cash equivalents at the beginning of the year 12,522 18,959 16,481
Cash and cash equivalents at the end of the year 9,166 12,522 18,959
Cash paid during the year for:      
Income taxes 653 1,558 500
Supplemental disclosure of non-cash investing and financing activities:      
Issuance of shares related to acquisition $ 224 $ 6,600 $ 503