XML 68 R8.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:      
Net income $ 12,740us-gaap_NetIncomeLoss $ 7,271us-gaap_NetIncomeLoss $ 1,637us-gaap_NetIncomeLoss
Adjustments required to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 4,767us-gaap_DepreciationDepletionAndAmortization 4,049us-gaap_DepreciationDepletionAndAmortization 5,551us-gaap_DepreciationDepletionAndAmortization
Impairment of tangible and intangible assets 1,122us-gaap_AssetImpairmentCharges 0us-gaap_AssetImpairmentCharges 0us-gaap_AssetImpairmentCharges
Gain from obtaining control in a subsidiary previously accounted for by the equity method 0us-gaap_EquityMethodInvestmentRealizedGainLossOnDisposal (3,299)us-gaap_EquityMethodInvestmentRealizedGainLossOnDisposal 0us-gaap_EquityMethodInvestmentRealizedGainLossOnDisposal
Gain from a bargain purchase (288)us-gaap_OtherNoncashIncome 0us-gaap_OtherNoncashIncome 0us-gaap_OtherNoncashIncome
Accrued interest and exchange rate changes of debenture and long-term loans 17us-gaap_IncreaseDecreaseInInterestPayableNet 21us-gaap_IncreaseDecreaseInInterestPayableNet 118us-gaap_IncreaseDecreaseInInterestPayableNet
Accrued severance pay, net 56us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities (397)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities 91us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities
Gain from sale of property and equipment, net (95)us-gaap_GainLossOnSaleOfPropertyPlantEquipment (195)us-gaap_GainLossOnSaleOfPropertyPlantEquipment (271)us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Equity in gains of affiliate 0us-gaap_IncomeLossFromEquityMethodInvestments (340)us-gaap_IncomeLossFromEquityMethodInvestments (38)us-gaap_IncomeLossFromEquityMethodInvestments
Stock-based compensation 375us-gaap_ShareBasedCompensation 374us-gaap_ShareBasedCompensation 265us-gaap_ShareBasedCompensation
Decrease in restricted cash 19us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities 27us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities 15us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities
Increase in trade receivables, net (1,141)us-gaap_IncreaseDecreaseInAccountsReceivable (1,270)us-gaap_IncreaseDecreaseInAccountsReceivable (1,572)us-gaap_IncreaseDecreaseInAccountsReceivable
Decrease (increase) in other accounts receivable and prepaid expenses (21)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 148us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 46us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Decrease (increase) in inventories (462)us-gaap_IncreaseDecreaseInInventories (685)us-gaap_IncreaseDecreaseInInventories 732us-gaap_IncreaseDecreaseInInventories
Decrease (increase) Deferred income taxes (9,120)us-gaap_IncreaseDecreaseInDeferredIncomeTaxes 1,272us-gaap_IncreaseDecreaseInDeferredIncomeTaxes 847us-gaap_IncreaseDecreaseInDeferredIncomeTaxes
Decrease (increase) in long-term accounts receivable 126us-gaap_IncreaseDecreaseInOtherReceivables (4)us-gaap_IncreaseDecreaseInOtherReceivables 234us-gaap_IncreaseDecreaseInOtherReceivables
Increase in trade payables (654)us-gaap_IncreaseDecreaseInAccountsPayable 1,290us-gaap_IncreaseDecreaseInAccountsPayable 960us-gaap_IncreaseDecreaseInAccountsPayable
Increase (decrease) in other accounts payable and accrued expenses (1,845)us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities 1,449us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities (274)us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
Net cash provided by operating activities 5,596us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 9,711us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 8,341us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:      
Purchase of property and equipment (4,458)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (4,663)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (4,033)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from sale of property and equipment 1,529us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 1,216us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 1,733us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Investment and loans/Repayments in affiliate 0us-gaap_PaymentsToAcquireEquityMethodInvestments 137us-gaap_PaymentsToAcquireEquityMethodInvestments (669)us-gaap_PaymentsToAcquireEquityMethodInvestments
Acquisition of subsidiary (a) (688)us-gaap_PaymentsToAcquireAdditionalInterestInSubsidiaries (3,973)us-gaap_PaymentsToAcquireAdditionalInterestInSubsidiaries (251)us-gaap_PaymentsToAcquireAdditionalInterestInSubsidiaries
Purchase of business activity (b) 0us-gaap_PaymentsToAcquireBusinessesGross 0us-gaap_PaymentsToAcquireBusinessesGross (3,125)us-gaap_PaymentsToAcquireBusinessesGross
Proceeds from sale of investments in previously consolidated subsidiaries (c) (41)us-gaap_ProceedsFromDivestitureOfInterestInConsolidatedSubsidiaries 0us-gaap_ProceedsFromDivestitureOfInterestInConsolidatedSubsidiaries 0us-gaap_ProceedsFromDivestitureOfInterestInConsolidatedSubsidiaries
Net cash used in investing activities (3,658)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (7,283)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (6,345)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:      
Receipt of long-term loans from banks 12,577us-gaap_ProceedsFromBankDebt 7,127us-gaap_ProceedsFromBankDebt 11,670us-gaap_ProceedsFromBankDebt
Repayment of long-term loans from banks (8,986)us-gaap_RepaymentsOfBankDebt (10,137)us-gaap_RepaymentsOfBankDebt (12,253)us-gaap_RepaymentsOfBankDebt
Repayment of long-term loans from shareholders (301)us-gaap_RepaymentsOfLongTermDebt 0us-gaap_RepaymentsOfLongTermDebt 0us-gaap_RepaymentsOfLongTermDebt
Dividend paid to non-controlling interest 0us-gaap_PaymentsOfDividendsMinorityInterest 0us-gaap_PaymentsOfDividendsMinorityInterest (1,215)us-gaap_PaymentsOfDividendsMinorityInterest
Repurchase of shares from non-controlling interests (7,740)us-gaap_PaymentsForRepurchaseOfEquity 0us-gaap_PaymentsForRepurchaseOfEquity 0us-gaap_PaymentsForRepurchaseOfEquity
Proceeds from issuance of shares and exercise of options, net of issuance costs 10,074us-gaap_ProceedsFromIssuanceOrSaleOfEquity 7us-gaap_ProceedsFromIssuanceOrSaleOfEquity 1,947us-gaap_ProceedsFromIssuanceOrSaleOfEquity
Short-term bank credit, net (1,640)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit 563us-gaap_ProceedsFromRepaymentsOfLinesOfCredit (345)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Net cash provided (used) in financing activities 3,984us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (2,440)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (196)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Effect of exchange rate on cash and cash equivalents (714)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (324)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 417us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Increase (decrease) in cash and cash equivalents 5,208us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (336)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 2,217us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at the beginning of the year 3,349us-gaap_CashAndCashEquivalentsAtCarryingValue 3,685us-gaap_CashAndCashEquivalentsAtCarryingValue 1,468us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at the end of the year $ 8,557us-gaap_CashAndCashEquivalentsAtCarryingValue $ 3,349us-gaap_CashAndCashEquivalentsAtCarryingValue $ 3,685us-gaap_CashAndCashEquivalentsAtCarryingValue