XML 14 R4.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Interim Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Sales        
Total Sales $ 10,556,291 $ 9,314,937 $ 29,397,115 $ 29,068,548
Cost of sales 8,032,516 5,508,121 19,536,510 18,502,270
Gross profit 2,523,775 3,806,816 9,860,605 10,566,278
Operating Expenses        
Advertising and promotion 73,358 52,872 240,035 183,104
Commissions 1,339 12,086 21,300 12,086
Consulting 47,893 82,261 189,970 324,577
Currency exchange (37,342) 32,633 (2,941) 78,679
Insurance 256,358 280,846 756,187 754,304
Investor relations and transfer agent fee 64,683 39,988 147,728 125,466
Lease expense and rent 34,583 13,820 87,851 56,165
Office and miscellaneous 349,736 267,484 724,691 622,814
Professional fees 120,316 78,703 432,842 262,168
Research and development 255,657 27,806 529,705 216,934
Shipping 6,165 5,186 27,354 20,029
Telecommunications 18,026 16,287 52,859 45,815
Travel 50,290 64,874 129,867 192,314
Utilities 60,692 33,080 283,152 183,012
Wages, administrative salaries and benefits 910,718 884,940 2,700,745 2,838,118
Total operating expenses 2,212,472 1,892,866 6,321,345 5,915,585
Operating income 311,303 1,913,950 3,539,260 4,650,693
Non-operating income (expense)        
Gain on investment (31,181) 32,312 54,479 330,750
Loss on sale of investment (385,123) (385,123)
Loss on lease termination (41,350)
Interest expense (136,465) (132,741) (518,610) (465,138)
Interest income 61,292 31,565 137,532 141,202
Total non-operating income (expense) (106,354) (453,987) (326,599) (419,659)
Income before income tax 204,949 1,459,963 3,212,661 4,231,034
Income taxes        
Income tax benefit (expense) 181,739 (367,615) (944,780) (1,190,044)
Net income 386,688 1,092,348 2,267,881 3,040,990
Net income attributable to non-controlling interests (890,046) (480,490) (1,020,061) (682,110)
Net income attributable to Flexible Solutions International Inc. $ (503,358) $ 611,858 $ 1,247,820 $ 2,358,880
Net income per share (basic) $ (0.04) $ 0.05 $ 0.10 $ 0.19
Net income per share (diluted) $ (0.04) $ 0.05 $ 0.09 $ 0.19
Weighted average number of common shares (basic) 12,660,923 12,450,532 12,632,338 12,450,257
Weighted average number of common shares (diluted) 12,660,923 12,701,812 13,524,716 12,536,935
Other comprehensive income:        
Net income $ 386,688 $ 1,092,348 $ 2,267,881 $ 3,040,990
Unrealized gain on foreign currency translations (67,845) 37,935 201,509 100,276
Total comprehensive income 318,843 1,130,283 2,469,390 3,141,266
Comprehensive income – non-controlling interest (890,046) (480,490) (1,020,061) (682,110)
Comprehensive income attributable to Flexible Solutions International Inc. (571,203) 649,793 1,449,329 2,459,156
Product [Member]        
Sales        
Total Sales 10,556,291 9,314,937 26,897,115 29,068,548
Research and Development Services [Member]        
Sales        
Total Sales $ 2,500,000