Flexible Solutions International, Inc. (FSI)
NYSEAMERICAN: FSI · Real-Time Price · USD
6.26
-0.14 (-2.19%)
Jun 9, 2026, 4:00 PM EDT - Market closed
FSI Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 31.04 | 38.52 | 38.23 | 38.32 | 45.84 | 34.42 | |
Revenue Growth (YoY) | -14.92% | 0.73% | -0.24% | -16.39% | 33.19% | 9.58% |
Cost of Revenue | 26.86 | 25.98 | 25 | 27.88 | 31.97 | 23.02 |
Gross Profit | 12.48 | 12.54 | 13.24 | 10.44 | 13.87 | 11.4 |
Selling, General & Admin | 6.17 | 8.35 | 7.39 | 6.82 | 6.7 | 5.77 |
Research & Development | 0.63 | 0.62 | 0.33 | 0.16 | 0.1 | 0.12 |
Other Operating Expenses | -0 | 1.39 | - | -0.04 | 0.02 | 0.03 |
Total Operating Expenses | 6.8 | 10.36 | 7.72 | 6.94 | 6.82 | 5.91 |
Operating Income | 4.58 | 4.6 | 5.52 | 3.5 | 7.05 | 5.48 |
Interest Income | 0.14 | 0.15 | 0.2 | 0.11 | 0.13 | 0.08 |
Other Non-Operating Income (Expense) | -0.54 | -1.48 | -0.76 | 0.01 | 0.68 | 1.09 |
Total Non-Operating Income (Expense) | -0.4 | -1.33 | -0.56 | 0.12 | 0.81 | 1.17 |
Pretax Income | 3.18 | 3.27 | 4.95 | 3.62 | 7.86 | 6.65 |
Provision for Income Taxes | 1.24 | 0.9 | 0.85 | -0.13 | 0.15 | 2.36 |
Net Income | 2.35 | 2.37 | 4.1 | 3.76 | 7.71 | 4.29 |
Minority Interest in Earnings | 1.53 | 1.58 | 1.06 | 0.98 | 0.69 | 0.85 |
Net Income to Common | 0.82 | 0.79 | 3.04 | 2.78 | 7.02 | 3.45 |
Net Income Growth | -64.26% | -74.10% | 9.46% | -60.47% | 103.57% | 15.86% |
Shares Outstanding (Basic) | 13 | 13 | 12 | 12 | 12 | 13 |
Shares Outstanding (Diluted) | 14 | 14 | 13 | 12 | 12 | 13 |
Shares Change (YoY) | 7.21% | 7.21% | 1.53% | 0.18% | -0.31% | 1.65% |
EPS (Basic) | 0.06 | 0.06 | 0.24 | 0.22 | 0.57 | 0.28 |
EPS (Diluted) | 0.06 | 0.06 | 0.24 | 0.22 | 0.56 | 0.28 |
EPS Growth | -66.67% | -75.00% | 9.09% | -60.71% | 100.00% | 16.67% |
Free Cash Flow | -3.75 | -0.59 | 0.6 | 1.13 | -0.5 | 3.75 |
Free Cash Flow Growth | - | - | -46.37% | - | - | -18.84% |
Free Cash Flow Per Share | -0.27 | -0.04 | 0.05 | 0.09 | -0.04 | 0.30 |
Gross Margin | 40.20% | 32.56% | 34.63% | 27.25% | 30.25% | 33.11% |
Operating Margin | 14.77% | 11.95% | 14.43% | 9.14% | 15.38% | 15.93% |
Profit Margin | 7.57% | 6.15% | 10.73% | 9.80% | 16.83% | 12.48% |
FCF Margin | -12.07% | -1.54% | 1.58% | 2.94% | -1.10% | 10.91% |
EBITDA | 6.59 | 6.57 | 7.47 | 5.19 | 8.38 | 6.72 |
EBITDA Margin | 21.24% | 17.05% | 19.54% | 13.54% | 18.28% | 19.51% |
EBIT | 4.58 | 4.6 | 5.52 | 3.5 | 7.05 | 5.48 |
EBIT Margin | 14.77% | 11.95% | 14.43% | 9.14% | 15.38% | 15.93% |
Effective Tax Rate | 39.08% | 27.53% | 17.19% | -3.66% | 1.86% | 35.43% |