XML 26 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Dec. 31, 2012
Cash flows from operating activities:          
Net income $ 1,275 $ (49) $ 2,436 $ 389 $ 1,637
Adjustments required to reconcile net income to net cash provided by operating activities:          
Depreciation, amortization and impairment 830 1,709 1,913 3,059 5,546
Accrued interest and exchange rate 5 (10) (19) 4 118
Changes of long-term loans to affiliate    28    28   
Accrued severance pay, net (27) (8) (67) (45) 91
Gain from sale of property and equipment, net (98) (86) (166) (124) (271)
Equity in losses (gains) of affiliate (70) 33 (182) 81 (38)
Stock-based compensation 25 67 58 168 265
Decrease in restricted cash 5 4 10 6 15
Decrease (increase) in trade receivables, net 535 721 (1,478) (2,317) (1,572)
Decrease (increase) in other accounts receivable and prepaid expenses 136 (382) (257) (641) 46
Decrease (increase) in inventories (59) 81 (94) 883 732
Deferred income taxes, net 271 100 432 464 847
Decrease in long-term accounts receivable 9 77 32 233 234
Increase (decrease) in trade payables (250) 808 (428) 973 965
Increase (decrease) in other accounts payable and accrued expenses (157) (527) 1,259 941 (274)
Net cash provided by operating activities 2,430 2,566 3,449 4,102 8,341
Cash flows from investing activities:          
Purchase of property and equipment (1,409) (1,091) (2,436) (2,398) (4,033)
Proceeds from sale of property and equipment 128 314 798 746 1,733
Investment and loans/Repayments in affiliate, net 34 12 66 (717) (669)
Acquisition of subsidiary (a)          (251) (251)
Purchase of business activity (b)          (3,125) (3,125)
Net cash used in investing activities (1,247) (765) (1,572) (5,745) (6,345)
Cash flows from financing activities:          
Receipt of long-term loans from banks 2,333 4,456 3,681 7,637 11,670
Repayment of long-term loans from banks (2,420) (3,051) (5,598) (5,658) (12,253)
Dividend paid to non-controlling interest             (1,215)
Proceeds from issuance of shares    138    143 1,947
Short-term bank credit, net (670) (1,867) (1,046) 263 (347)
Net cash provided by (used in) financing activities (757) (324) (2,963) 2,385 (198)
Effect of exchange rate changes on cash and cash equivalents (351) 94 (194) 125 419
Increase (decrease) in cash and cash equivalents 75 1,571 (1,280) 867 2,217
Cash and cash equivalents at the beginning of the period 2,330 764 3,685 1,468 1,468
Cash and cash equivalents at the end of the period 2,405 2,335 2,405 2,335 3,685
(a) Acquisition of subsidiary:          
Property and equipment          22 22
Technology          58 58
Goodwill          304 304
Non controlling Interest          (133) (133)
Cost of subsidiary          251 251
(b) Purchase of business activity:          
Working capital          27 27
Property and equipment          112 112
Customer list          1,364 1,364
Goodwill          1,669 1,669
Accrued severance pay, net          (23) (23)
Employee accruals          (24) (24)
Purchase of activity          $ 3,125 $ 3,125