XML 63 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Operations and Comprehensive Income (Loss) (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Income Statement [Abstract]    
Sales $ 15,907,849us-gaap_SalesRevenueNet $ 15,801,596us-gaap_SalesRevenueNet
Cost of sales 10,767,624us-gaap_CostOfGoodsAndServicesSold 11,271,200us-gaap_CostOfGoodsAndServicesSold
Gross profit 5,140,225us-gaap_GrossProfit 4,530,396us-gaap_GrossProfit
Operating expenses    
Wages 1,560,440us-gaap_SalariesAndWages 1,795,564us-gaap_SalariesAndWages
Administrative salaries and benefits 782,856us-gaap_OfficersCompensation 801,087us-gaap_OfficersCompensation
Advertising and promotion 36,047us-gaap_SellingAndMarketingExpense 25,053us-gaap_SellingAndMarketingExpense
Investor relations and transfer agent fee 208,799FSI_InvestorRelationsAndTransferAgentFee 221,407FSI_InvestorRelationsAndTransferAgentFee
Office and miscellaneous 366,995us-gaap_OtherGeneralExpense 760,264us-gaap_OtherGeneralExpense
Insurance 299,545us-gaap_GeneralInsuranceExpense 290,224us-gaap_GeneralInsuranceExpense
Interest expense 94,890us-gaap_InterestExpense 109,199us-gaap_InterestExpense
Rent 169,461us-gaap_LeaseAndRentalExpense 191,423us-gaap_LeaseAndRentalExpense
Consulting 225,424FSI_Consulting 316,688FSI_Consulting
Professional fees 287,750us-gaap_ProfessionalFees 330,515us-gaap_ProfessionalFees
Travel 138,884us-gaap_TravelAndEntertainmentExpense 123,861us-gaap_TravelAndEntertainmentExpense
Telecommunications 31,046us-gaap_CommunicationsAndInformationTechnology 31,457us-gaap_CommunicationsAndInformationTechnology
Shipping 30,328us-gaap_ShippingHandlingAndTransportationCosts 25,456us-gaap_ShippingHandlingAndTransportationCosts
Research 134,981us-gaap_ResearchAndDevelopmentExpense 123,772us-gaap_ResearchAndDevelopmentExpense
Commissions 121,351us-gaap_SalesCommissionsAndFees 122,952us-gaap_SalesCommissionsAndFees
Bad debt expense 865us-gaap_ProvisionForDoubtfulAccounts 37,659us-gaap_ProvisionForDoubtfulAccounts
Currency exchange (75,406)us-gaap_ForeignCurrencyTransactionGainLossBeforeTax (4,460)us-gaap_ForeignCurrencyTransactionGainLossBeforeTax
Utilities 65,191us-gaap_UtilitiesOperatingExpense 122,639us-gaap_UtilitiesOperatingExpense
Total operating expenses 4,479,447us-gaap_OperatingExpenses 5,424,760us-gaap_OperatingExpenses
Operating income (loss) 660,778us-gaap_OperatingIncomeLoss (894,364)us-gaap_OperatingIncomeLoss
Exclusive distributor fee    250,000FSI_ExclusiveDistributorFee
Write down of inventory    (81,174)us-gaap_InventoryWriteDown
Gain on sale of equipment    2,057us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Interest income    2,000us-gaap_InvestmentIncomeInterest
Income (loss) before income tax 660,778us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest (721,481)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Deferred income tax recovery 164,611us-gaap_DeferredIncomeTaxExpenseBenefit 2,408,395us-gaap_DeferredIncomeTaxExpenseBenefit
Income tax recovery (expense) (422,044)us-gaap_IncomeTaxExpenseBenefit 134,720us-gaap_IncomeTaxExpenseBenefit
Net income for the year 403,345us-gaap_NetIncomeLoss 1,821,634us-gaap_NetIncomeLoss
Other comprehensive loss (596,238)us-gaap_OtherComprehensiveIncomeLossNetOfTax (246,143)us-gaap_OtherComprehensiveIncomeLossNetOfTax
Comprehensive income (loss) $ (192,893)us-gaap_ComprehensiveIncomeNetOfTax $ 1,575,491us-gaap_ComprehensiveIncomeNetOfTax
Income per share (basic and diluted) (Note 11) $ 0.03us-gaap_EarningsPerShareBasicAndDiluted $ 0.14us-gaap_EarningsPerShareBasicAndDiluted
Weighted average number of common shares (basic and diluted) 13,169,991us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted 13,169,991us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted