XML 13 R4.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Interim Consolidated Statements of Operations and Comprehensive Income (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Income Statement [Abstract]        
Sales $ 11,165,143 $ 8,535,451 $ 21,948,423 $ 16,160,148
Cost of sales 7,303,537 5,575,213 14,274,916 10,491,989
Gross profit 3,861,606 2,960,238 7,673,507 5,668,159
Operating Expenses        
Wages 679,289 420,120 1,302,792 999,475
Professional fees 415,322 40,286 465,903 93,975
Administrative salaries and benefits 227,026 223,520 460,611 446,010
Insurance 137,325 73,360 322,685 197,818
Office and miscellaneous 123,342 95,584 159,312 137,703
Consulting 86,417 75,579 162,691 148,540
Commissions 57,506 52,482 60,930 57,250
Advertising and promotion 52,176 45,754 92,205 80,524
Interest expense 52,139 51,055 109,757 113,329
Lease expense 51,614 64,215 93,839 130,243
Travel 47,718 21,310 92,526 32,304
Investor relations and transfer agent fee 28,780 23,019 65,877 48,106
Research 26,561 15,947 44,257 34,222
Telecommunications 11,103 10,208 20,559 20,199
Shipping 8,907 2,908 12,901 7,263
Utilities 7,566 7,843 15,184 10,565
Currency exchange 99 25,526 11,632 33,826
Total operating expenses 2,012,890 1,248,716 3,493,661 2,591,352
Operating income 1,848,716 1,711,522 4,179,846 3,076,807
PPP loan forgiveness 537,960
Gain on acquisition of ENP Peru 335,051 335,051
Gain on investment 177,552 190,268 214,316 399,236
Interest income 10,053 22,147 32,141 32,445
Income before income tax 2,371,372 1,923,937 4,761,354 4,046,448
Income taxes        
Income tax expense (542,802) (478,727) (1,255,248) (964,183)
Net income for the period including non-controlling interests 1,828,570 1,445,210 3,506,106 3,082,265
Less: Net income attributable to non-controlling interests (166,115) (268,449) (310,592) (454,933)
Net income attributable to controlling interest $ 1,662,455 $ 1,176,761 $ 3,195,514 $ 2,627,332
Income per share (basic and diluted) $ 0.13 $ 0.10 $ 0.26 $ 0.21
Income per share (diluted) $ 0.13 $ 0.09    
Weighted average number of common shares (basic) 12,384,131 12,304,163 12,372,785 12,315,746
Weighted average number of common shares (diluted) 12,478,751 12,510,281 12,511,400 12,503,371
Other comprehensive income:        
Net income $ 1,828,570 $ 1,445,210 $ 3,506,106 $ 3,082,265
Unrealized gain (loss) on foreign currency translations (1,907) 37,593 40,636 119,945
Total comprehensive income 1,826,663 1,482,803 3,546,742 3,202,210
Comprehensive income – non-controlling interest (166,115) (268,449) (310,592) (454,933)
Comprehensive income attributable to Flexible Solutions International Inc. $ 1,660,548 $ 1,214,354 $ 3,236,150 $ 2,747,277