Flexible Solutions International Inc. (FSI) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
2614 QUEENSWOOD DR VICTORIA B C, BC V8N 1X5 |
| State of Incorp. | NV |
| Fiscal Year End | December 31 |
| Industry (SIC) | 289 - Miscellaneous Chemical Products (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 9/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 5,018 | 6,115 | 1,025 | 3,473 | 3,635 | 7,858 | |||
| Cash and cash equivalents | 5,018 | 6,115 | 3,473 | 3,635 | 7,858 | ||||
| Short-term investments | 1,025 | ||||||||
| Receivables | 9,843 | 9,450 | 7,129 | 5,890 | 4,470 | 4,423 | |||
| Inventory, net of allowances, customer advances and progress billings | 11,135 | 14,419 | 9,502 | 8,372 | 9,183 | 8,728 | |||
| Inventory | 11,135 | 14,419 | 9,502 | 8,372 | 9,183 | 8,728 | |||
| Prepaid expense | 1,541 | 310 | 442 | 302 | 219 | 200 | |||
| Deposits current assets | 2,690 | 700 | 1,025 | 1,000 | |||||
| Other undisclosed current assets | 4,685 | ||||||||
| Total current assets: | 30,227 | 30,995 | 23,809 | 19,038 | 17,506 | 21,209 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 115 | 167 | 217 | 483 | 789 | ✕ | |||
| Property, plant and equipment | 13,172 | 9,709 | 4,932 | 5,142 | 4,006 | 2,563 | |||
| Long-term investments and receivables | 6,034 | 5,459 | 5,424 | 4,776 | 1,916 | 776 | |||
| Long-term investments | 6,034 | 5,459 | 5,424 | 4,776 | 1,916 | 776 | |||
| Intangible assets, net (including goodwill) | 4,814 | 4,974 | 5,134 | 5,310 | 5,486 | 5,662 | |||
| Goodwill | 2,534 | 2,534 | 2,534 | 2,534 | 2,534 | 2,534 | |||
| Intangible assets, net (excluding goodwill) | 2,280 | 2,440 | 2,600 | 2,776 | 2,952 | 3,128 | |||
| Deposits noncurrent assets | 824 | 9 | 9 | 9 | 31 | 31 | |||
| Restricted cash and investments | 1,000 | ||||||||
| Deferred income tax assets | 285 | 274 | 13 | 300 | 1,600 | ✕ | |||
| Other undisclosed noncurrent assets | 14 | 30 | 47 | 955 | |||||
| Total noncurrent assets: | 25,244 | 20,593 | 15,742 | 16,050 | 14,874 | 9,987 | |||
| TOTAL ASSETS: | 55,471 | 51,587 | 39,551 | 35,087 | 32,380 | 31,196 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 2,269 | 1,834 | 6,302 | 4,324 | 2,588 | 1,051 | |||
| Taxes payable | ✕ | ✕ | ✕ | 4,561 | 2,540 | 1,770 | 1,357 | ||
| Accounts payable | 1,985 | 874 | 1,283 | 558 | 636 | ||||
| Accrued liabilities | 284 | 960 | 457 | 1,226 | 181 | ||||
| Other undisclosed accounts payable and accrued liabilities | (307) | ||||||||
| Deferred revenue | 148 | 388 | 349 | 314 | 213 | ✕ | |||
| Debt | 1,282 | 718 | 794 | 849 | 406 | ||||
| Other undisclosed current liabilities | 6,355 | 7,363 | 2,379 | 2,404 | 3,587 | 5,054 | |||
| Total current liabilities: | 10,054 | 10,302 | 9,823 | 7,891 | 6,793 | 6,105 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 6,833 | 5,436 | 1,713 | 3,194 | 3,567 | 3,580 | |||
| Long-term debt, excluding current maturities | 6,833 | 5,436 | 1,573 | 2,999 | 3,184 | 3,580 | |||
| Liabilities, other than long-term debt | 316 | 610 | 310 | 234 | 1,059 | ||||
| Deferred income tax liabilities | 260 | 500 | 310 | 234 | 1,059 | ✕ | |||
| Operating lease, liability | 56 | 109 | 140 | 195 | 384 | ✕ | |||
| Other undisclosed noncurrent liabilities | 500 | 1,990 | |||||||
| Total noncurrent liabilities: | 7,149 | 6,046 | 2,023 | 3,428 | 5,126 | 5,570 | |||
| Total liabilities: | 17,203 | 16,348 | 11,846 | 11,319 | 11,919 | 11,675 | |||
| Equity | |||||||||
| Equity, attributable to parent | 35,202 | 32,634 | 25,103 | 21,207 | 17,911 | 17,059 | |||
| Common stock | 12 | 12 | 12 | 12 | 12 | 12 | |||
| Additional paid in capital | 17,932 | 17,523 | 16,984 | 16,633 | 16,437 | 15,328 | |||
| Accumulated other comprehensive loss | (795) | (806) | (776) | (872) | (995) | (1,223) | |||
| Retained earnings | 18,053 | 15,904 | 8,882 | 5,433 | 2,456 | 2,942 | |||
| Equity, attributable to noncontrolling interest | 3,066 | 2,605 | 2,603 | 2,562 | 2,550 | 2,462 | |||
| Total equity: | 38,268 | 35,239 | 27,705 | 23,768 | 20,461 | 19,522 | |||
| TOTAL LIABILITIES AND EQUITY: | 55,471 | 51,587 | 39,551 | 35,087 | 32,380 | 31,196 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 38,325 | 45,840 | 34,416 | 31,407 | 27,440 | 17,830 | ||
| Cost of revenue (Cost of Goods and Services Sold) | (27,987) | (31,972) | (23,020) | (21,641) | (18,820) | (12,193) | ||
| Gross profit: | 10,337 | 13,869 | 11,397 | 9,766 | 8,621 | 5,637 | ||
| Operating expenses | (7,338) | (6,818) | (5,913) | (5,649) | (6,713) | (4,330) | ||
| Operating income: | 3,000 | 7,050 | 5,483 | 4,118 | 1,908 | 1,307 | ||
| Nonoperating income (Investment Income, Nonoperating) | 505 | 341 | 585 | 930 | 405 | 34 | ||
| Interest and debt expense | (499) | (293) | (261) | (428) | (94) | |||
| Other undisclosed income from continuing operations before equity method investments, income taxes | ||||||||
| Income from continuing operations before equity method investments, income taxes: | 3,006 | 7,099 | 6,068 | 4,787 | 1,884 | 1,247 | ||
| Other undisclosed income (loss) from continuing operations before income taxes | 617 | 760 | 582 | 403 | 431 | 1,808 | ||
| Income from continuing operations before income taxes: | 3,623 | 7,859 | 6,651 | 5,191 | 2,315 | 3,055 | ||
| Income tax expense (benefit) | 133 | (146) | (2,356) | (1,607) | (620) | (533) | ||
| Income from continuing operations: | 3,756 | 7,713 | 4,294 | 3,584 | 1,695 | 2,522 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 4,294 | 3,584 | 1,695 | 2,522 | |
| Other undisclosed net income (loss) | 602 | (100) | ||||||
| Net income: | 3,756 | 7,713 | 4,294 | 3,584 | 2,297 | 2,422 | ||
| Net income (loss) attributable to noncontrolling interest | (980) | (692) | (845) | (606) | (385) | 69 | ||
| Net income available to common stockholders, diluted: | 2,776 | 7,022 | 3,449 | 2,977 | 1,912 | 2,490 | ||
Comprehensive Income ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 3,756 | 7,713 | 4,294 | 3,584 | 2,297 | 2,422 | ||
| Other comprehensive loss | (1,855) | |||||||
| Other undisclosed comprehensive income (loss) | 11 | (30) | 96 | 122 | 228 | |||
| Comprehensive income: | 3,767 | 7,683 | 4,391 | 3,706 | 2,525 | 566 | ||
| Comprehensive loss, net of tax, attributable to noncontrolling interest | (980) | (692) | (845) | (606) | (385) | (1,924) | ||
| Comprehensive income (loss), net of tax, attributable to parent: | 2,787 | 6,992 | 3,546 | 3,100 | 2,140 | (1,357) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.