XML 21 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash flows from operating activities:      
Net loss $ (6,713) $ (10,693) $ (3,609)
Adjustments required to reconcile net loss to net cash provided by (used in) operating activities:      
Depreciation 491 493 411
Share-based compensation 3,711 3,880 2,827
Retention plan associated with acquisition and other compensation in shares 370 502
Impairment of intangible assets 4,122
Amortization of intangible assets 1,347 2,372 2,862
Accretion of payment obligations related to acquisitions (8) 477
Change in fair value of payment obligations 35 (2,067)
Change in:      
Accrued severance pay, net 306 24 184
Trade receivables (3,514) (2,544) 1,512
Other accounts receivable and prepaid expenses (392) (29) (364)
Other long-term assets 8 14 (174)
Trade payables 107 (279) 343
Deferred revenues 823 1,570 2,533
Employees and payroll accruals 973 1,101 635
Accrued expenses and other current liabilities 1,025 594 (202)
Remeasurement of long-term liability presented at fair value and other long-term liabilities (212) (185) (91)
Tax deficiencies (benefit) related to exercise of stock options   171 (218)
Change in deferred taxes, net 1,131 (1,833) (641)
Net cash provided by (used in) operating activities (909) (825) 4,920
Cash flows from investing activities:      
Purchase of property and equipment (556) (456) (625)
Decrease in restricted cash 430
Cash paid in connection with acquisition, net of acquired cash (Note 3) (10,402)
Net cash used in investing activities (556) (456) (10,597)
Cash flows from financing activities:      
Proceeds from exercise of warrants and options 881 289 1,164
Payment of contingent consideration (271) (1,990) (2,054)
Issuance of shares, net of issuance expenses 21,048
Payment of contingent payment right (300)
Tax benefit (deficiencies) related to exercise of stock options (171) 218
Net cash provided by (used in) financing activities 21,358 (1,872) (672)
Foreign currency translation adjustments on cash and cash equivalents 28 (203) (88)
Increase (decrease) in cash and cash equivalents 19,921 (3,356) (6,437)
Cash and cash equivalents at the beginning of the year 9,166 12,522 18,959
Cash and cash equivalents at the end of the year 29,087 9,166 12,522
Cash paid during the year for:      
Income taxes 1,740 653 1,558
Supplemental disclosure of non-cash investing and financing activities:      
Issuance expenses not yet paid 218
Issuance of shares related to acquisition $ 224 $ 6,600