|
FY2016
12 months to Dec 31, 2016
|
FY2015
12 months to Dec 31, 2015
|
FY2014
12 months to Dec 31, 2014
|
FY2013
12 months to Dec 31, 2013
|
FY2012
12 months to Dec 31, 2012
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net profit | |||||
| Adjustments to reconcile net profit to Net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Revaluation of convertible loan and warrants | |||||
| Liability for employee rights upon retirement | |||||
| Stock based compensation | |||||
| Changes in operating assets and liabilities: | |||||
| Decrease (increase) in trade accounts receivable | |||||
| Decrease in other accounts receivable | |||||
| Increase (decrease) in trade accounts payable | |||||
| Changes in Deferred income | |||||
| Increase (decrease) in other accounts payable | |||||
| Increase in inventories | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchase of property and equipment | |||||
| Long-term receivables | |||||
| Investment in restricted deposit | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Issuance of share capital and warrants - net of issuance costs | |||||
| Short-term credit from bank - net | |||||
| Repayments of loan from Shareholder | |||||
| Repayment from Long- terms loan | |||||
| Repayments of Long- terms loan | |||||
| Repayments of Long- terms loan from banks and other | |||||
| Net cash provided by (used in) financing activities | |||||
| Net increase in cash and cash equivalents | |||||
| Balance of cash and cash equivalents at Beginning of year | |||||
| Balance of cash and cash equivalents at end of year | |||||
| Non cash activities: | |||||
| Reclassification of warrants to equity | |||||
| Supplemental disclosure of cash flow Information - cash paid during the year for: | |||||
| Interest paid - net | |||||
Loading...