XML 23 R4.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Interim Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Income Statement [Abstract]        
Sales $ 7,403,492 $ 3,816,626 $ 22,645,408 $ 12,155,351
Cost of sales 5,024,130 2,859,130 15,338,382 7,693,981
Gross profit 2,379,362 957,496 7,307,026 4,461,370
Operating Expenses        
Wages 554,454 383,964 1,648,384 1,184,290
Administrative salaries and benefits 199,055 273,735 690,797 811,646
Advertising and promotion 38,426 3,296 133,610 10,209
Investor relations and transfer agent fee 17,314 33,921 61,622 107,378
Office and miscellaneous 94,686 75,575 215,082 183,395
Insurance 141,997 76,535 329,387 207,387
Interest expense 94,319 7,735 341,791 22,222
Lease expense 116,005 61,196 345,216 185,991
Consulting 39,943 30,758 158,993 93,134
Professional fees 140,025 46,791 412,735 141,600
Travel 71,388 13,975 250,105 103,005
Telecommunications 11,006 8,175 33,307 21,083
Shipping 5,155 5,388 13,643 13,117
Research 15,551 32,698 70,997 87,251
Commissions 7,906 11,629 38,665 11,629
Bad debt expense     231,696
Currency exchange 9,823 86,813 190,934 (113,826)
Utilities 2,862 4,052 10,903 13,032
Total operating expenses 1,559,915 1,156,236 5,177,867 3,082,543
Operating income 819,447 (198,740) 2,129,159 1,378,827
Loss on involuntary disposition (net of tax)     1,714,261
Gain on investment 82,734 5,336 342,248 5,336
Interest income 13,621 10,566 69,154 17,459
Income before income tax 915,802 (182,838) 2,540,561 3,115,883
Income taxes        
Deferred income tax recovery     125,999
Income tax expense (213,771) 37,368 (743,317) (421,783)
Net income for the year including non-controlling interests 702,031 (145,470) 1,923,243 2,694,100
Less: Net income attributable to non-controlling interests (289,983) (527,778)
Net income attributable to controlling interest $ 412,048 $ (145,470) $ 1,395,465 $ 2,694,100
Income per share (basic and diluted) $ 0.03 $ (0.01) $ 0.12 $ 0.23
Weighted average number of common shares (basic) 12,108,110 11,630,991 11,862,484 11,627,464
Weighted average number of common shares (diluted) 12,277,789 11,794,766 12,009,934 11,802,193
Other comprehensive income (loss):        
Net income $ 702,031 $ (145,470) $ 1,923,243 $ 2,694,100
Unrealized gain (loss) on foreign currency translations (24,773) 117,351 101,326 (188,331)
Total comprehensive income 677,258 (28,119) 2,024,569 2,505,769
Comprehensive income - non-controlling interest (289,983) (527,778)
Comprehensive income attributable to Flexible Solutions International Inc. $ 387,275 $ (28,119) $ 1,496,791 $ 2,505,769