VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
FSI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
FSIFlexible Solutions International, Inc.
$5.96$76M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksFSICash Flow

Flexible Solutions International, Inc. (FSI) Cash Flow Statement

27Y historyFree accessUpdated daily

Free cash flow remains highly unstable, with capital expenditures reaching 26.9% of revenue in 2026Q1, outpacing the company's ability to generate consistent internal funding.

FSI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99
Cash from Operations2.51M3.78M5.57M6.99M1.48M4.54M5.71M2.37M-2.23M1.04M1.78M2.74M1.06M479.96K-307.25K-798.8K1.32M788.31K-286.17K26.94K17.54K-622.03K-1.97M-369.54K-353.7K74.04K158.13K-49.15K
Operating CF Margin %-9.82%14.56%18.24%3.22%13.18%18.17%8.64%-12.51%6.73%10.93%17.21%6.68%3.04%-1.87%-5.15%11.48%8.06%-2.66%0.36%0.21%-9.27%-57.93%-15.92%-31.8%5.55%15.36%-6.47%
Operating CF Growth %-293.86%-32.08%-20.34%373.29%-67.44%-20.5%140.74%206.27%-313.94%-41.28%-35.13%157.64%121.31%256.21%61.54%-160.55%67.34%375.47%-1162.08%53.62%102.82%68.35%-431.88%-4.48%-577.71%-53.18%421.71%-
Net Income823.21K2.37M4.1M2.78M7.71M4.29M3.58M2.3M2.49M1.75M1.79M1.5M403.35K1.82M-1.08M182.99K-190.08K-743.44K404.61K-849.49K-1.16M-1.18M-1.26M2M-3.08M-233.96K138.97K102.85K
Depreciation & Amortization2.01M1.97M1.96M1.74M1.33M1.23M1.18M917.8K342.56K286.62K540.08K578.34K789.73K1.3M1.26M330.42K356.8K402.12K447.83K588.93K597.17K685.77K388.07K37.71K24.68K18.91K13.49K12.76K
Stock-Based Compensation469.2K555.27K673.13K395.08K399.15K210.11K156.01K246.44K111.19K116.09K66.32K82.11K91.17K129.16K142.45K255.77K181.23K277.2K345.32K561.38K858.59K0000000
Deferred Taxes0155.4K146.77K-250.92K-71.3K363.32K409.55K-602.42K100K985.5K303.79K38.16K-164.61K-2.41M-73.11K-20K-80K-119K-316.27K-561.38K-858.59K0000000
Other Non-Cash Items1.62M276.24K107.44K476.62K-650.04K-1.06M-832.06K-12.98K-1.71M-2.01M15.09K0081.17K000-80K386.76K540.01K932.89K525.45K331.85K-2.36M2.87M396.72K069.29K
Working Capital Changes-3.05M-1.54M-1.42M1.86M-7.24M-503.32K1.2M-476.07K-3.49M-89.63K-943.38K533.35K-57.44K-442.23K-548.38K-1.55M1.05M1.05M-1.55M-252.5K-348.15K-656.5K-1.43M-52.94K-161.95K-107.64K5.67K-234.05K
Change in Receivables-1.41M-925.8K-1.85M0-2.34M-1.25M-1.42M-319.84K-1.05M912.06K-1.2M349.47K-341.44K91.57K135.46K-1.14M349.08K137.27K-651.76K268.52K-553.17K0000000
Change in Inventory-1.39M348.56K244.69K3.28M-4.12M-1.28M1.28M-478.34K-2.19M-887.34K-506.28K125.05K-441.49K187.45K-459.25K-363.86K292.05K759.64K-1.32M-456.95K410.66K-898.39K-1.2M-9.11K-22.13K-88.19K43.05K-131.22K
Change in Payables851.77K595.81K64.83K434.96K-700.19K102.86K553.48K-312.7K-351.51K-407.56K90.11K38.52K271.1K-91.51K157.67K18.03K-88.53K-142.41K432.28K-83.76K-268.07K0000000
Cash from Investing-255.44K890.86K-2.45M-5.67M-2.22M-659.54K-3.22M-2.67M-2.56M2.97M-217.69K-63.73K-24.54K-232.84K-96.72K-794.85K-613.9K-1.25M-1.5M-924.24K-33.2K228.15K2.13M-55.58K-5.17M-57.99K-16.77K-52.41K
Capital Expenditures-6.25M-4.37M-4.96M-4.99M-1.98M-782.22K-1.07M-1.83M-180.83K-426.48K-114.27K-59.03K-24.54K-235.56K-96.72K-794.85K-613.9K-1.28M-1.49M-1.29M-66.28K-92.81K-2.32M0-80.5K-39.25K0-52.41K
CapEx % of Revenue15.9%11.36%12.98%13.02%4.32%2.27%3.41%6.67%1.01%2.75%0.7%0.37%0.15%1.49%0.59%5.12%5.34%13.05%13.86%17.39%0.79%1.38%68.4%-7.24%2.94%-6.9%
Acquisitions000205.41K-499.33K013.42K0-4.11M25K0000000000000-76.73K00-16.77K0
Investments----------------------------
Other Investing5.5M5.26M157.63K-614.68K265K622.68K22.09K165.69K2.41M3.37M-15.93K-4.7K02.72K00026.48K-21.11K-81433.08K-140.48K00-23.84K-18.74K00
Cash from Financing-5.04M-5.94M-978.33K-437.95K848.33K-1.71M-2.7M-3.09M6.13M-45.17K-1.69M-885.66K-779.08K-132.15K261.6K-689.4K-83K462.15K1.05M3.16M15.29K308.3K57.5K81.04K5.89M4.13K0-3.26K
Debt Issued (Net)-3M-4.22M886.59K894.67K1.4M-1.05M-2.14M-756.17K6.26M-201.19K-201.19K-343.66K-779.08K-132.15K261.6K340.94K-83K462.15K1.05M00-3.15M000000
Equity Issued (Net)135.54K550.96K184.85K13.6K140.62K140.44K39.75K363.26K102.36K156.02K-1.57M8K000-1.03M0003.16M15.29K3.46M57.5K64.82K5.87M4.13K00
Dividends Paid-1.27M-1.27M-1.26M-626.78K000-2.4M00000000000000000000
Share Repurchases0000000000-1.57M0000-1.03M000000000000
Other Financing-903.48K-991.71K-794.72K-719.44K-689.43K-804K-594.88K-296.88K-229.13K082.6K-550K00000000010016.22K16.78K00-3.26K
Net Change in Cash-3.82M-1.01M2.32M892.73K79.53K2.26M-161.89K-3.22M945.8K4.44M-28.67K1.75M179.43K206.22K-145.04K-2.26M637.27K232.1K-1.46M2.91M-22.52K-32.5K321.71K-319.71K366.33K-1.82K132.84K-97.77K
Free Cash Flow-3.75M-591.71K603.61K2M-504.4K3.75M4.63M538.63K-2.34M615.95K1.66M2.68M1.04M244.39K-402.56K-1.59M705.25K-488.16K-1.8M-1.27M-48.74K-714.84K-4.29M-369.54K-434.2K34.8K158.13K-101.56K
FCF Margin %-9.52%-1.54%1.58%5.22%-1.1%10.91%14.76%1.96%-13.14%3.98%10.22%16.84%6.52%1.55%-2.45%-10.27%6.14%-4.99%-16.72%-17.03%-0.58%-10.65%-126.33%-15.92%-39.04%2.61%15.36%-13.38%
FCF Growth %-251.66%-198.03%-69.81%496.37%-113.44%-19.01%760.39%122.99%-480.3%-62.92%-37.97%158.04%324.59%160.71%74.74%-325.97%244.47%72.86%-42.12%-2496.54%93.18%83.32%-1059.91%14.89%-1347.85%-77.99%255.7%-
FCF per Share-0.29-0.040.050.16-0.040.300.380.04-0.200.050.140.200.080.02-0.03-0.120.05-0.03-0.13-0.09-0.00-0.06-0.36-0.03-0.040.000.02-0.01
FCF Conversion (FCF/Net Income)-4.55x4.81x1.83x2.52x0.21x1.32x1.92x1.24x-0.90x0.59x0.99x1.82x2.63x0.26x0.28x-4.37x-6.94x-1.06x-0.71x-0.03x-0.02x0.53x1.56x-0.18x0.11x-0.32x1.14x-0.48x
Interest Paid0612.3K610.63K498.67K292.95K179.03K260.66K429.79K94.78K43K41.7K55.77K0110.19K128.41K95.75K77.22K66.07K18.7K000000000
Taxes Paid0820.16K52.37K119.32K158.97K0464.03K207.5K288.65K833.77K452.65K785K0204.48K1.52M1.33M454.18K394.98K68.56K000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by Volatility

As evidenced by the quarterly cash flow data, FSI exhibits a highly erratic relationship between net income and operating cash flow, with OCF/NI ratios swinging from 7.53 in 2026Q1 to -4.01 in 2025Q3, suggesting that reported earnings are poor proxies for actual cash generation.

The significant divergence between net income and operating cash flow appears driven by extreme fluctuations in working capital rather than core operational performance. Investors should monitor this disconnect, as it suggests that the company's accounting earnings may not reflect the underlying cash-generating capacity of its specialty chemical business.

Free Cash Flow Remains Highly Unstable

Based on reported financial statements, FSI's free cash flow trajectory is characterized by severe quarterly swings, ranging from a peak of $6.4M in 2024Q2 to a low of -$5.8M in 2024Q4, indicating that the company lacks a consistent ability to self-fund its operations.

The inability to maintain positive free cash flow suggests that the business model is highly sensitive to seasonal demand and inventory cycles. This inconsistency warrants further investigation into whether the company can achieve sustainable cash flow without relying on external liquidity or balance sheet contraction.

Capital Intensity Outpacing Revenue Growth

According to recent SEC filings, FSI's capital expenditure as a percentage of revenue reached 26.9% in 2026Q1, a concerning trend that suggests the company is investing heavily in assets that have yet to yield a commensurate increase in top-line growth.

The elevated capital intensity relative to stagnant revenue growth may indicate that the company is struggling to optimize its manufacturing footprint or is forced to reinvest heavily just to maintain its current market position. This level of spending appears difficult to justify given the thin net margins and inconsistent profitability.

Working Capital Swings Drive Cash

As reported in financial statements, FSI's working capital changes are the primary driver of cash flow volatility, with a massive $5.4M outflow in 2024Q4 followed by significant swings in subsequent quarters, highlighting the company's vulnerability to seasonal inventory and collection cycles.

The reliance on working capital management to bridge cash flow gaps suggests that the company's operational cash cycle is poorly aligned with its sales cadence. Investors should monitor whether these swings are indicative of structural inefficiencies in inventory management or simply a reflection of the seasonal nature of its agricultural chemical products.

FSI — Frequently Asked Questions

Quick answers to the most common questions about buying FSI stock.

How much cash does Flexible Solutions International, Inc. (FSI) generate from operations?

Flexible Solutions International, Inc. (FSI) generated $3.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Flexible Solutions International, Inc.'s free cash flow?

Flexible Solutions International, Inc. (FSI) reported negative free cash flow of $0.6M in 2025, indicating capital requirements exceeded cash from operations.

What is Flexible Solutions International, Inc.'s capital expenditure (CapEx)?

Flexible Solutions International, Inc. (FSI) spent $4.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Flexible Solutions International, Inc. distribute cash to shareholders?

In 2025, Flexible Solutions International, Inc. (FSI) returned $1.3M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.