XML 14 R4.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Interim Consolidated Statements of Operations and Comprehensive Income (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2021
Jun. 30, 2020
Jun. 30, 2021
Jun. 30, 2020
Income Statement [Abstract]        
Sales $ 8,535,451 $ 7,709,607 $ 16,160,148 $ 16,139,093
Cost of sales 5,575,213 5,288,498 10,491,989 10,768,445
Gross profit 2,960,238 2,421,109 5,668,159 5,370,648
Operating Expenses        
Wages 420,120 493,927 999,475 1,029,360
Administrative salaries and benefits 223,520 193,020 446,010 397,563
Advertising and promotion 45,754 50,325 80,524 115,946
Investor relations and transfer agent fee 23,019 20,084 48,106 38,708
Office and miscellaneous 95,584 74,581 137,703 113,973
Insurance 73,360 86,679 197,818 218,248
Interest expense 51,055 54,650 113,329 156,075
Lease expense 64,215 116,776 130,243 235,244
Consulting 75,579 68,002 148,540 135,313
Professional fees 40,286 57,927 93,975 108,980
Travel 21,310 11,274 32,304 66,636
Telecommunications 10,208 10,506 20,199 22,382
Shipping 2,908 2,736 7,263 7,349
Research 15,947 11,598 34,222 40,176
Commissions 52,482 2,603 57,250 4,961
Currency exchange 25,526 (9,941) 33,826 (67,668)
Utilities 7,843 3,845 10,565 8,150
Total operating expenses 1,248,716 1,248,592 2,591,352 2,631,396
Operating income 1,711,522 1,172,517 3,076,807 2,739,252
PPP loan forgiveness     537,960
Gain on investment 190,268 339,888 399,236 539,417
Interest income 22,147 12,200 32,445 12,614
Income before income tax 1,923,937 1,524,605 4,046,448 3,291,283
Income taxes        
Income tax expense (478,727) (259,660) (964,183) (694,648)
Net income for the period including non-controlling interests 1,445,210 1,264,945 3,082,265 2,596,635
Less: Net income attributable to non-controlling interests (268,449) (132,078) (454,933) (199,093)
Net income attributable to controlling interest $ 1,176,761 $ 1,132,867 $ 2,627,332 $ 2,397,542
Income per share (basic) $ 0.10 $ 0.09    
Income per share (diluted) $ 0.09 $ 0.09    
Income per share (basic and diluted)     $ 0.21 $ 0.20
Weighted average number of common shares (basic) 12,304,163 12,240,545 12,315,746 12,239,171
Weighted average number of common shares (diluted) 12,510,281 12,263,698 12,503,371 12,279,100
Other comprehensive income (loss):        
Net income $ 1,445,210 $ 1,264,945 $ 3,082,265 $ 2,596,635
Unrealized gain (loss) on foreign currency translations 37,593 69,062 119,945 (29,866)
Total comprehensive income 1,482,803 1,334,007 3,202,210 2,566,769
Comprehensive income – non-controlling interest (268,449) (132,078) (454,933) (199,093)
Comprehensive income attributable to Flexible Solutions International Inc. $ 1,214,354 $ 1,201,929 $ 2,747,277 $ 2,367,676