Flexible Solutions International Income Statement (2009-2025) | FSI

Frequency:

Period:

1Y 3Y 5Y 7Y 10Y All

Values in:

Download Data

Income Statement	Mar2009	Jun2009	Sep2009	Dec2009	Mar2010	Jun2010	Sep2010	Dec2010	Mar2011	Jun2011	Sep2011	Dec2011	Mar2012	Jun2012	Sep2012	Dec2012	Mar2013	Jun2013	Sep2013	Mar2014	Jun2014	Sep2014	Dec2014	Mar2015	Jun2015	Sep2015	Dec2015	Mar2016	Jun2016	Sep2016	Dec2016	Mar2017	Jun2017	Sep2017	Dec2017	Mar2018	Jun2018	Sep2018	Dec2018	Mar2019	Jun2019	Sep2019	Dec2019	Mar2020	Jun2020	Sep2020	Dec2020	Mar2021	Jun2021	Sep2021	Dec2021	Mar2022	Jun2022	Sep2022	Dec2022	Mar2023	Jun2023	Sep2023	Dec2023	Mar2024	Jun2024	Sep2024	Dec2024	Mar2025	Jun2025	Sep2025
Revenue & cost
Revenue	2.66M	2.27M	2.45M	2.40M	3.38M	2.83M	2.68M	2.60M	4.36M	3.93M	3.86M	3.37M	5.19M	3.76M	3.60M	3.85M	4.50M								3.90M	3.30M	3.73M	5.31M	3.73M	3.12M	4.08M	4.66M	4.72M	3.27M	2.84M	4.20M	4.14M	3.82M	5.67M	8.47M	6.77M	7.40M	4.79M	8.43M	7.71M	8.11M	7.16M	7.62M	8.54M	9.21M	9.04M	10.78M	11.17M	11.69M	12.21M	9.85M	10.33M	8.72M	9.43M	9.22M	10.53M	9.31M	-21.48M	7.47M	11.37M	10.56M
Cost of Revenue	2.01M	1.57M	1.48M	1.44M	1.85M	1.59M	1.83M	1.74M	2.57M	2.25M	2.71M	2.13M	3.22M	2.65M	2.57M	2.69M	3.16M								2.27M	2.09M	2.26M	3.07M	1.75M	2.00M	2.43M	2.57M	2.84M	2.27M	1.82M	2.23M	2.60M	2.86M	4.50M	5.70M	4.62M	5.02M	3.48M	5.48M	5.29M	5.60M	5.28M	4.92M	5.58M	5.72M	6.81M	6.97M	7.30M	8.50M	9.19M	6.76M	7.29M	7.25M	6.58M	6.40M	6.59M	5.51M	6.49M	5.52M	5.98M	8.03M
Gross Profit	0.65M	0.70M	0.97M	0.96M	1.53M	1.24M	0.84M	0.86M	1.78M	1.68M	1.15M	1.24M	1.97M	1.11M	1.03M	1.16M	1.35M								1.63M	1.21M	1.47M	2.24M	1.98M	1.12M	1.65M	2.09M	1.88M	1.00M	1.01M	1.97M	1.54M	0.96M	1.18M	2.78M	2.15M	2.38M	1.31M	2.95M	2.42M	2.52M	1.88M	2.71M	2.96M	3.50M	2.23M	3.81M	3.86M	3.18M	3.01M	3.08M	3.04M	1.47M	2.85M	2.82M	3.94M	3.81M	2.67M	1.95M	5.39M	2.52M
Operating items
Research & Development	0.11M	0.12M	0.13M	0.04M	0.03M	0.03M	0.03M	0.05M	0.03M	0.04M	0.02M	0.04M	0.03M	0.03M	0.04M	0.04M	0.03M								0.03M	0.03M	0.02M	0.04M	0.05M	0.02M	0.03M	0.03M	0.04M	0.04M	0.04M	0.04M	0.06M	0.03M	0.03M	0.10M	0.08M	0.07M	0.07M	0.06M	0.01M	0.02M	0.01M	0.02M	0.02M	0.04M	0.04M	0.04M	0.05M	0.03M	0.05M	0.06M	0.06M	0.06M	0.08M	0.13M	0.06M	0.06M	0.11M	0.11M	0.17M	0.26M
Restructuring Costs	0.06M	0.12M	0.16M	0.13M	0.10M	0.09M	0.16M	0.13M
Other Operating Expenses	0.56M				0.78M	0.80M	0.76M	0.85M	1.03M	1.13M	0.93M	1.14M	1.12M	1.37M	1.23M	1.26M	0.00M								0.96M	0.83M	0.92M	0.88M	0.98M	0.90M	0.88M	2.57M	-0.33M	-0.31M	0.11M	-0.01M	1.72M			1.52M	1.69M	1.37M	1.35M	1.21M	1.12M	1.21M	1.56M	1.26M	1.16M	1.19M	1.80M	1.39M	1.91M	1.49M	1.70M	1.82M	1.90M	1.77M	1.10M	1.90M	1.89M	1.81M	1.68M	1.89M	1.89M	1.92M
Operating Expenses	0.78M	0.29M	0.35M	0.21M	0.95M	0.96M	0.99M	1.07M	1.11M	1.21M	1.00M	1.23M	1.19M	1.45M	1.32M	1.34M	1.23M								1.02M	0.89M	0.97M	0.94M	1.05M	0.95M	0.96M	1.04M	1.15M	1.18M	1.11M	0.96M	0.97M	1.16M	1.25M	1.73M	1.89M	1.56M	1.53M	1.38M	1.25M	1.35M	1.67M	1.34M	1.25M	1.25M	2.07M	1.48M	2.01M	1.55M	1.78M	1.90M	1.99M	1.86M	1.19M	2.05M	1.97M	1.89M	1.81M	2.02M	2.09M	2.21M
Operating Income	-0.13M	-0.21M	-0.09M	-0.11M	0.58M	0.28M	-0.15M	-0.22M	0.68M	0.47M	0.16M	0.01M	0.78M	-0.35M	-0.29M	-0.18M	0.12M	0.08M	-0.68M	-0.16M	0.50M	0.19M	0.13M	0.93M	0.61M	0.31M	0.50M	1.30M	0.93M	0.17M	0.68M	1.05M	0.74M	-0.18M	-0.09M	1.01M	0.57M	-0.20M	-0.07M	1.05M	0.26M	0.82M	-0.22M	1.57M	1.17M	1.17M	0.21M	1.37M	1.71M	2.24M	0.16M	2.33M	1.85M	1.63M	1.24M	1.18M	1.05M	-0.39M	1.66M	0.77M	1.97M	1.91M	0.86M	-0.07M	3.30M	0.31M
EBIT	-0.13M	-0.21M	-0.09M	-0.11M	0.58M	0.28M	-0.15M	-0.22M	0.68M	0.47M	0.16M	0.01M	0.78M	-0.35M	-0.29M	-0.18M	0.12M	0.08M	-0.68M	-0.16M	0.50M	0.19M	0.13M	0.93M	0.61M	0.31M	0.50M	1.30M	0.93M	0.17M	0.68M	1.05M	0.74M	-0.18M	-0.09M	1.01M	0.57M	-0.20M	-0.07M	1.05M	0.26M	0.82M	-0.22M	1.57M	1.17M	1.17M	0.21M	1.37M	1.71M	2.24M	0.16M	2.33M	1.85M	1.63M	1.24M	1.18M	1.05M	-0.39M	1.66M	0.77M	1.97M	1.91M	0.86M	-0.07M	3.30M	0.31M
Non-operating items
Non Operating Investment Income																																						0.01M	-0.01M	0.23M	0.03M	0.08M	-0.02M	0.20M	0.34M	0.12M	0.22M	0.21M	0.19M	0.09M	0.02M	0.04M	0.18M	-451.00	0.13M	0.07M	0.26M	0.10M	0.08M	0.18M	0.12M	0.03M	-0.09M	0.06M	0.02M	-0.03M
Interest & Investment Income	78.00										53.00	106.00	361.00		398.00				0.00M					0.00M	1.00					0.00M	23.00	33.00	49.00	241.00	590.00	0.00M	0.01M	0.01M	0.02M	0.02M	0.04M	0.01M	0.01M	414.00	0.01M	0.01M	0.03M	0.01M	0.02M	0.04M	0.01M	0.02M	0.01M	0.04M	0.06M	0.01M	0.04M	0.01M	0.06M	0.05M	0.06M	0.03M	0.06M	0.05M	0.03M	0.06M
Other Non Operating Income	-0.01M	0.02M	0.09M	0.02M	0.01M	0.01M	-0.00M	-0.00M	-0.01M	-0.02M	0.01M	0.01M	-0.01M	0.01M	0.01M	913.00	-547.00								-339.00	0.04M	0.01M	-0.02M	0.01M	0.01M	-0.01M	-0.01M	-0.03M	-0.05M	0.02M	0.09M	0.11M	-0.09M	0.33M	-0.09M	0.09M	-0.01M	0.00M	0.06M	0.01M	-0.02M	-0.04M	-0.01M	-0.03M	0.01M	-0.00M	-0.01M	-99.00	0.02M	-0.03M	-0.00M	-0.01M	0.01M	0.05M	0.00M	-0.05M	-0.03M	0.08M	550.00	-0.03M	0.04M
Non Operating Income																																																												0.01M	0.02M	-0.45M	-0.14M	-0.08M	-0.14M	-0.11M
Net income details
EBT	-0.13M	-0.21M	-0.09M	-0.03M	0.58M	0.28M	-0.15M	-0.22M	0.68M	0.47M	0.16M	0.01M	0.78M	-0.35M	-0.29M	-0.18M	0.12M	0.08M	-0.68M	-0.16M	0.50M	0.19M	0.13M	0.91M	0.59M	0.31M	0.50M	1.30M	0.93M	0.18M	0.67M	3.57M	0.41M	-0.49M	-0.07M	1.01M	2.29M	-0.18M	-0.06M	1.29M	0.33M	0.92M	-0.23M	1.77M	1.52M	1.31M	0.59M	2.12M	1.92M	2.37M	0.23M	2.39M	2.37M	1.67M	1.43M	1.26M	1.35M	-0.28M	1.29M	0.78M	1.99M	1.46M	0.72M	-0.15M	3.16M	0.20M
Tax Provisions			0.07M		-0.07M	0.41M	-0.01M	-0.28M	0.32M	0.29M	-0.27M	2.03M	0.57M	0.12M	0.17M	0.27M	-0.06M	0.01M	0.00M		0.10M	0.01M	-0.53M	0.40M	0.27M	0.08M	0.01M	0.56M	0.37M	0.09M	-0.04M	0.30M	0.14M	-0.21M	0.46M	0.30M	0.16M	-0.04M	0.11M	0.38M	0.15M	0.21M	-0.12M	0.43M	0.26M	0.37M	0.13M	0.49M	0.48M	0.86M	0.16M	0.71M	0.54M	0.35M	-1.39M	0.30M	0.35M	0.22M	-0.76M	0.26M	0.56M	0.37M	-0.49M	0.11M	1.02M	-0.18M
Profit After Tax	-0.13M	-0.21M	-0.16M	-0.23M	0.52M	-0.13M	-0.16M	-0.42M	0.36M	0.17M	-0.09M	-0.26M	0.22M	-0.47M	-0.46M	-0.38M	0.07M	0.07M	-0.68M	-0.16M	0.40M	0.18M	-0.02M	0.50M	0.32M	0.24M	0.44M	0.74M	0.56M	0.09M	0.40M	3.25M	0.27M	-0.28M	-1.49M	0.70M	2.14M	-0.15M	-0.20M	1.04M	0.18M	0.70M	0.37M	1.33M	1.26M	0.94M	0.05M	1.64M	1.45M	1.51M	-0.29M	1.68M	1.83M	1.32M	2.89M	0.96M	0.99M	-0.72M	2.30M	0.52M	1.43M	1.09M	1.06M	-0.28M	2.15M	-0.50M
Income from Non-Controlling Interests																																								0.03M	0.21M	0.29M	-0.14M	0.07M	0.13M	0.36M	0.05M	0.19M	0.27M	0.34M	0.05M	0.14M	0.17M	0.21M	0.17M	0.08M	0.18M	0.21M	0.50M	0.06M	0.14M	0.48M	0.48M	0.01M	0.12M	0.89M
Income from Continuing Operations	-0.13M	-0.21M	-0.16M	-0.03M	0.65M	-0.13M	-0.14M	0.06M	0.36M	0.17M	0.42M	-2.02M	0.21M	-0.47M	-0.46M	-0.45M	0.18M	0.07M	-0.68M	-0.16M	0.40M	0.18M	0.66M	0.50M	0.32M	0.24M	0.48M	0.74M	0.56M	0.09M	0.71M	3.28M	0.27M	-0.28M	-0.53M	0.70M	2.14M	-0.15M	-0.17M	0.91M	0.18M	0.70M	-0.10M	1.33M	1.26M	0.94M	0.45M	1.64M	1.45M	1.51M	0.07M	1.68M	1.83M	1.32M	2.82M	0.96M	0.99M	-0.50M	2.05M	0.52M	1.43M	1.09M	1.21M	-0.26M	2.15M	0.39M
Consolidated Net Income	-0.13M	-0.21M	-0.16M	-0.03M	0.65M	-0.13M	-0.14M	0.06M	0.36M	0.17M	0.42M	-2.02M	0.21M	-0.47M	-0.46M	-0.45M	0.18M	0.07M	-0.68M	-0.16M	0.40M	0.18M	0.66M	0.50M	0.32M	0.24M	0.48M	0.74M	0.56M	0.09M	0.71M	3.28M	0.27M	-0.28M	-0.53M	0.70M	2.14M	-0.15M	-0.17M	0.91M	0.18M	0.70M	-0.10M	1.33M	1.26M	0.94M	0.45M	1.64M	1.45M	1.51M	0.07M	1.68M	1.83M	1.32M	2.82M	0.96M	0.99M	-0.50M	2.05M	0.52M	1.43M	1.09M	1.21M	-0.26M	2.15M	0.39M
Income towards Parent Company	-0.13M	-0.21M	-0.16M	-0.03M	0.65M	-0.13M	-0.14M	0.06M	0.36M	0.17M	0.42M	-2.02M	0.21M	-0.47M	-0.46M	-0.45M	0.18M	0.07M	-0.68M	-0.16M	0.40M	0.18M	0.66M	0.50M	0.32M	0.24M	0.48M	0.74M	0.56M	0.09M	0.71M	3.28M	0.27M	-0.28M	-0.53M	0.70M	2.14M	-0.15M	-0.17M	0.91M	0.18M	0.70M	-0.10M	1.33M	1.26M	0.94M	0.45M	1.64M	1.45M	1.51M	0.07M	1.68M	1.83M	1.32M	2.82M	0.96M	0.99M	-0.50M	2.05M	0.52M	1.43M	1.09M	1.21M	-0.26M	2.15M	0.39M
Net Income towards Common Stockholders	-0.13M	-0.21M	-0.16M	-0.03M	0.65M	-0.13M	-0.14M	0.06M	0.36M	0.17M	0.42M	-2.02M	0.21M	-0.47M	-0.46M	-0.45M	0.18M	0.07M	-0.68M	-0.16M	0.40M	0.18M	0.66M	0.50M	0.32M	0.24M	0.48M	0.74M	0.56M	0.09M	0.71M	3.28M	0.27M	-0.28M	-0.53M	0.70M	2.14M	-0.15M	-0.17M	0.91M	0.18M	0.70M	-0.10M	1.33M	1.26M	0.94M	0.45M	1.64M	1.45M	1.51M	0.07M	1.68M	1.83M	1.32M	2.82M	0.96M	0.99M	-0.50M	2.05M	0.52M	1.43M	1.09M	1.21M	-0.26M	2.15M	0.39M
Additional items
EPS (Basic)	-0.01M	-0.01M	-0.00M	0.00	0.02M	-0.01	-0.01	-0.03	0.03	0.01	-0.01	-0.15	0.02	-0.04	-0.02	-0.03	0.01	0.01	-0.05	-0.01	0.03	0.01	0.02M	0.04	0.02	0.02	0.04	0.06	0.05	0.01	0.00M	0.28	0.02	-0.02	-0.13	0.06	0.18	-0.01	-0.01	0.09	0.02	0.03	-0.01	0.10	0.09	0.05	0.04	0.12	0.10	0.09	0.01	0.14	0.15	0.09	0.23	0.07	0.07	-0.06	0.16	0.04	0.10	0.05	0.10	-0.02	0.16	-0.04
EPS (Weighted Average and Diluted)				-577.74		-0.01	-0.01	0.01M	0.03	0.01	-0.01	-0.15	0.02	-0.04	-0.03	-0.03	0.01	0.01	-0.05	-0.01	0.03	0.01	0.05	0.04	0.02	0.02	0.04	0.06	0.05	0.01	0.00M	0.28	0.02	-0.02	-0.05	0.06	0.18	-0.01	-0.01	0.08	0.02	0.06	-0.01	0.11	0.09		0.04	0.13	0.09		0.01	0.13	0.15	0.09	0.23	0.07	0.06	-0.06	0.16	0.04	0.10	0.05	0.10	-0.02	0.15	-0.04
Shares Outstanding (Weighted Average)	10.00	20.00	40.00	14.02M	40.00	30.00	20.00	13.96M	13.60M	13.35M	13.27M	13.27M	13.17M	13.17M	13.17M	13.17M	13.17M	13.17M	13.17M	13.17M	13.17M	13.17M	30.00	13.17M	13.17M	13.18M	13.17M	11.54M	11.49M	11.47M	160.00	11.46M	11.47M	11.50M	11.49M	11.62M	11.63M	11.63M	11.63M	11.71M	11.77M	12.11M	11.95M	12.24M	12.24M		12.24M	12.29M	12.32M		12.32M	12.36M	12.38M	12.38M	12.38M	12.43M	12.44M	12.44M	12.43M	12.45M	12.45M	12.45M	12.45M	12.59M	12.65M	12.66M
Shares Outstanding (Diluted Average)				50.00		13.96M	13.96M	10.00	13.60M	13.41M	13.51M	13.48M	13.40M	13.17M	13.17M	13.17M	13.40M	13.17M	13.17M	13.40M	13.17M	13.22M	13.17M	13.22M	13.43M	13.28M	13.31M	11.57M	11.58M	11.69M	150.00	11.64M	11.75M	11.77M	11.73M	11.85M	11.80M	11.80M	11.82M	11.82M	12.05M	12.28M	12.09M	12.30M	12.28M		12.30M	12.52M	12.51M		12.51M	12.54M	12.51M	12.48M	12.47M	12.53M	12.52M	12.52M	12.49M	12.45M	12.48M	12.70M	12.68M	12.59M	13.38M	13.52M
EBITDA	-0.13M	-0.21M	-0.09M	-0.11M	0.58M	0.28M	-0.15M	-0.22M	0.68M	0.47M	0.16M	0.01M	0.78M	-0.35M	-0.30M	-0.44M	-0.01M	-0.06M	-0.61M	-0.42M	0.59M	-0.11M	-0.25M	-504.00	0.40M	-0.11M	0.28M	0.66M	0.57M	0.28M	0.39M	3.29M	0.46M	0.03M	-1.59M	0.58M	1.95M	-0.03M	-0.58M	1.22M	0.12M	0.68M	0.50M	1.23M	1.33M	1.00M	0.14M	1.72M	1.48M	1.47M	-0.29M	1.72M	1.83M	1.25M	2.89M	0.80M	1.22M	-0.58M	2.11M	0.54M	1.47M	1.13M	1.15M	-0.09M	2.23M	-0.57M
Interest Expenses	0.01M	0.02M	0.02M	0.02M	0.02M	0.02M	0.02M	0.02M	0.02M	0.02M	0.03M	0.03M	0.03M	0.03M	0.02M	0.04M	0.01M								0.01M	0.01M	0.01M	0.01M	0.01M	0.01M	0.01M	0.01M	0.01M	0.01M	0.01M	0.01M	0.01M	0.01M	0.09M	0.13M	0.12M	0.09M	0.09M	0.10M	0.05M	0.04M	0.06M	0.06M	0.05M	0.04M	0.04M	0.02M	0.05M	0.08M	0.10M	0.13M	0.12M	0.12M	0.13M	0.18M	0.16M	0.13M
Tax Rate			-78.66%		-11.80%	147.80%	6.25%	128.09%	47.19%	62.80%	-172.29%	37,284.30%	72.83%	-34.68%	-59.82%	-146.30%	-47.09%	14.60%	-0.37%		19.80%	4.74%	-401.62%	44.52%	45.69%	24.66%	3.01%	42.93%	39.74%	51.76%	-5.71%	8.31%	33.10%	43.03%	-639.47%	30.02%	6.86%	20.44%	-182.43%	29.31%	45.42%	23.34%	54.64%	24.62%	17.03%	28.22%	22.63%	22.87%	24.88%	36.47%	70.31%	29.81%	22.89%	20.91%	-97.17%	23.71%	26.27%	-77.35%	-58.40%	33.85%	28.04%	25.18%	-67.28%	-71.81%	32.14%	-88.68%

Research Tools

Flexible Solutions International Income Statement (2009-2025) | FSI

Create an account

Sign In

Reset Password