Flexible Solutions International, Inc. (FSI)
NYSEAMERICAN: FSI · Real-Time Price · USD
4.370
-0.040 (-0.91%)
At close: Jun 2, 2025, 4:00 PM
4.370
0.00 (0.00%)
After-hours: Jun 2, 2025, 6:30 PM EDT

FSI Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
2.33.042.787.023.452.98
Upgrade
Depreciation & Amortization
21.961.691.331.231.18
Upgrade
Loss (Gain) From Sale of Assets
---0--0.04-0.01
Upgrade
Loss (Gain) From Sale of Investments
0.230.11-0.51-0.34-0.51-0.88
Upgrade
Stock-Based Compensation
0.520.670.40.40.210.16
Upgrade
Provision & Write-off of Bad Debts
---0.020.010
Upgrade
Other Operating Activities
1.161.210.730.290.691.07
Upgrade
Change in Accounts Receivable
1.02-1.85-0.39-2.34-1.25-1.42
Upgrade
Change in Inventory
-0.670.243.28-4.12-1.281.28
Upgrade
Change in Accounts Payable
0.760.061.11-0.70.10.55
Upgrade
Change in Unearned Revenue
-0.05-0.07-0.240.040.030.1
Upgrade
Change in Income Taxes
0.50.65-0-0.252.020.77
Upgrade
Change in Other Net Operating Assets
-2.13-0.46-2.720.13-0.14-0.08
Upgrade
Operating Cash Flow
5.635.576.121.484.545.71
Upgrade
Operating Cash Flow Growth
-1.93%-8.96%314.12%-67.44%-20.50%140.74%
Upgrade
Capital Expenditures
-4.84-4.96-4.99-1.98-0.78-1.08
Upgrade
Sale of Property, Plant & Equipment
--0.01-0.260.01
Upgrade
Cash Acquisitions
----0.5-0.01
Upgrade
Divestitures
--0.2---
Upgrade
Investment in Securities
2.182.51-0.070.27-0.14-2.18
Upgrade
Other Investing Activities
-----0.02
Upgrade
Investing Cash Flow
-2.66-2.45-4.85-2.22-0.66-3.22
Upgrade
Short-Term Debt Issued
-0.24-0.520.18-
Upgrade
Long-Term Debt Issued
-2.162.693.23-3.41
Upgrade
Total Debt Issued
2.842.42.693.750.183.41
Upgrade
Short-Term Debt Repaid
---1.01---0.27
Upgrade
Long-Term Debt Repaid
--1.52-0.73-2.35-1.23-5.28
Upgrade
Total Debt Repaid
-1.95-1.52-1.73-2.35-1.23-5.56
Upgrade
Net Debt Issued (Repaid)
0.890.890.951.4-1.05-2.14
Upgrade
Issuance of Common Stock
0.540.180.010.140.140.04
Upgrade
Common Dividends Paid
-1.26-1.26-0.63---
Upgrade
Other Financing Activities
-0.79-0.79-0.72-0.69-0.8-0.59
Upgrade
Financing Cash Flow
-0.62-0.98-0.380.85-1.71-2.7
Upgrade
Foreign Exchange Rate Adjustments
0.350.190.01-0.030.10.05
Upgrade
Net Cash Flow
2.72.320.890.082.26-0.16
Upgrade
Free Cash Flow
0.790.61.13-0.53.754.62
Upgrade
Free Cash Flow Growth
62.89%-46.37%---18.84%758.63%
Upgrade
Free Cash Flow Margin
2.16%1.58%2.94%-1.10%10.91%14.72%
Upgrade
Free Cash Flow Per Share
0.060.050.09-0.040.300.38
Upgrade
Cash Interest Paid
0.610.610.50.290.180.26
Upgrade
Cash Income Tax Paid
0.050.050.120.16-0.46
Upgrade
Levered Free Cash Flow
0.15-0.410.94-2.773.664.02
Upgrade
Unlevered Free Cash Flow
0.55-0.021.25-2.593.794.18
Upgrade
Change in Net Working Capital
0.181.26-1.867.050.5-1.14
Upgrade
Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q