Flexible Solutions International, Inc.
AMEX:FSI · New York Stock Exchange American
-$0.11 today
Vol 0.01M · Avg 0.02M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
AMEX:FSI · Revenue to Net Income
Key Ratios
Analysis
$39.3M of revenue converted into $823.2K of net income for the selected period. Gross margin is 27.8% and net margin is 1.3%, showing how much revenue survives after costs and taxes. EPS is $0.05, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $38.5M +0.7% | $38.2M -0.2% | $38.3M -16.4% | $45.8M +33.2% | $34.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $29.8M +19.3% | $25.0M -10.7% | $28.0M -12.5% | $32.0M +38.9% | $23.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $8.7M -34.3% | $13.2M +28.1% | $10.3M -25.5% | $13.9M +21.7% | $11.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 22.6% -12.0pp | 34.6% +7.7pp | 27.0% -3.3pp | 30.3% -2.9pp | 33.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $2.5M +657.7% | $330.0K +108.5% | $158.2K +59.4% | $99.3K -14.7% | $116.4K | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $8.3M +42.8% | $5.8M +3.8% | $5.6M +0.6% | $5.6M +10.8% | $5.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $5.1M -33.7% | $7.7M +5.3% | $7.3M +7.6% | $6.8M +15.3% | $5.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $2.0M +0.4% | $2.0M +12.6% | $1.7M +30.9% | $1.3M +7.8% | $1.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $5.8M -22.3% | $7.5M +28.3% | $5.9M -38.2% | $9.5M +17.3% | $8.1M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 15.2% -4.5pp | 19.7% +4.4pp | 15.3% -5.4pp | 20.7% -2.8pp | 23.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $3.6M -35.2% | $5.5M +83.9% | $3.0M -57.5% | $7.1M +28.6% | $5.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 9.3% -5.1pp | 14.4% +6.6pp | 7.8% -7.6pp | 15.4% -0.6pp | 15.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $150.2K -23.5% | $196.5K +72.6% | $113.8K -13.9% | $132.2K +69.5% | $78.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $613.9K +0.6% | $610.3K +22.4% | $498.7K +70.2% | $292.9K +46.5% | $199.9K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$307.2K +45.4% | -$562.6K -190.2% | $623.5K -22.9% | $808.7K -30.7% | $1.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $3.3M -34.0% | $5.0M +36.7% | $3.6M -53.9% | $7.9M +18.2% | $6.7M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 8.5% -4.5pp | 13.0% +3.5pp | 9.5% -7.7pp | 17.1% -2.2pp | 19.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $899.6K +5.7% | $851.2K +741.3% | -$132.7K -191.0% | $145.9K -93.8% | $2.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $786.9K -74.1% | $3.0M +9.5% | $2.8M -60.5% | $7.0M +103.6% | $3.4M | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.0% -5.9pp | 7.9% +0.7pp | 7.2% -8.1pp | 15.3% +5.3pp | 10.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 -74.1% | $0 +9.1% | $0 -61.4% | $1 +103.6% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 -75.9% | $0 +9.1% | $0 -60.7% | $1 +100.0% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $12.6M +1.6% | $12.5M +0.2% | $12.4M +0.4% | $12.4M +0.5% | $12.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $13.6M +7.2% | $12.7M +1.5% | $12.5M +0.2% | $12.5M -0.3% | $12.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Alto Ingredients, Inc.
NASDAQ:ALTO
$380.45M
Core Molding Technologies, Inc.
AMEX:CMT
$210.43M
Ascent Industries Co.
NASDAQ:ACNT
$126.08M
Nova Minerals Limited
NASDAQ:NVA
$97.37M
Northern Technologies International Corporation
NASDAQ:NTIC
$76.89M
Mercer International Inc.
NASDAQ:MERC
$58.44M
Westwater Resources, Inc.
WWR
$46.14M
Loop Industries, Inc.
LOOP
$41.28M
Hongli Group Inc.
HLP
$30.08M
Bioceres Crop Solutions Corp.
BIOX
$24.87M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does FSI generate?
Flexible Solutions International, Inc. (FSI) reported $38.52M of revenue in fiscal 2025.
Is FSI profitable?
Flexible Solutions International, Inc. (FSI) reported $786,894.00 of net income, with a net margin of 2.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.