2011 Q4 Form 10-Q Financial Statement

#000135448811004374 Filed on November 14, 2011

View on sec.gov

Income Statement

Concept 2011 Q4 2011 Q3 2010 Q3
Revenue $3.370M $3.861M $2.677M
YoY Change 29.62% 44.24% 9.26%
Cost Of Revenue $2.130M $2.708M $1.834M
YoY Change 22.41% 47.69% 23.9%
Gross Profit $1.240M $1.153M $843.3K
YoY Change 44.19% 36.75% -13.07%
Gross Profit Margin 36.8% 29.86% 31.5%
Selling, General & Admin $1.200M $960.0K $950.0K
YoY Change 15.38% 1.05% 1.06%
% of Gross Profit 96.77% 83.25% 112.66%
Research & Development $20.00K $20.84K $18.95K
YoY Change 9.93% 89.54%
% of Gross Profit 1.61% 1.81% 2.25%
Depreciation & Amortization $80.00K $90.00K $100.0K
YoY Change -11.11% -10.0% 0.0%
% of Gross Profit 6.45% 7.8% 11.86%
Operating Expenses $1.220M $997.9K $989.5K
YoY Change 17.31% 0.84% 4.16%
Operating Profit $20.00K $155.3K -$146.3K
YoY Change -111.11% -206.16% -831.38%
Interest Expense -$10.00K $28.57K $17.31K
YoY Change -66.67% 65.01% -115.74%
% of Operating Profit -50.0% 18.4%
Other Income/Expense, Net $0.00
YoY Change
Pretax Income $10.00K $155.3K -$146.3K
YoY Change -104.55% -206.2% 62.53%
Income Tax $260.0K -$267.6K -$9.140K
% Of Pretax Income 2600.0% -172.29%
Net Earnings -$260.0K -$92.29K -$155.4K
YoY Change -38.1% -40.62% -2.87%
Net Earnings / Revenue -7.72% -2.39% -5.81%
Basic Earnings Per Share -$0.01 -$0.01
Diluted Earnings Per Share -$19.76K -$0.01 -$0.01
COMMON SHARES
Basic Shares Outstanding 13.17M shares 13.17M shares 13.96M shares
Diluted Shares Outstanding 13.51M shares 13.96M shares

Balance Sheet

Concept 2011 Q4 2011 Q3 2010 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $510.0K $320.0K $1.850M
YoY Change -81.52% -82.7% -3.14%
Cash & Equivalents $506.9K $319.3K $1.850M
Short-Term Investments
Other Short-Term Assets $140.0K $170.0K $250.0K
YoY Change -26.32% -32.0% 78.57%
Inventory $2.891M $3.873M $2.550M
Prepaid Expenses $135.4K $168.6K
Receivables $2.332M $2.693M $1.990M
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $5.865M $7.053M $6.640M
YoY Change -12.38% 6.23% 6.24%
LONG-TERM ASSETS
Property, Plant & Equipment $8.206M $8.048M $7.590M
YoY Change 4.29% 6.03% 6.15%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $10.00K $10.00K $10.00K
YoY Change 0.0% 0.0% -50.0%
Other Assets $220.0K $220.0K $90.00K
YoY Change 10.0% 144.44%
Total Long-Term Assets $8.640M $8.479M $7.910M
YoY Change 4.11% 7.19% 7.04%
TOTAL ASSETS
Total Short-Term Assets $5.865M $7.053M $6.640M
Total Long-Term Assets $8.640M $8.479M $7.910M
Total Assets $14.51M $15.53M $14.55M
YoY Change -3.26% 6.75% 6.67%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $510.0K $690.0K $420.0K
YoY Change 0.0% 64.29% -20.75%
Accrued Expenses
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $650.0K $1.500M $0.00
YoY Change
Long-Term Debt Due $329.4K $330.4K $120.0K
YoY Change 168.39% 175.31% 0.0%
Total Short-Term Liabilities $2.245M $3.162M $890.0K
YoY Change 49.14% 255.28% 39.06%
LONG-TERM LIABILITIES
Long-Term Debt $1.650M $1.790M $2.160M
YoY Change -25.34% -17.13% 16.13%
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $1.650M $1.790M $2.160M
YoY Change -25.34% -17.13% 16.13%
TOTAL LIABILITIES
Total Short-Term Liabilities $2.245M $3.162M $890.0K
Total Long-Term Liabilities $1.650M $1.790M $2.160M
Total Liabilities $3.892M $4.954M $3.060M
YoY Change 4.88% 61.88% 22.4%
SHAREHOLDERS EQUITY
Retained Earnings -$5.742M -$5.484M
YoY Change -3.09%
Common Stock $15.88M $15.74M
YoY Change -4.65%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $10.61M $10.58M $11.49M
YoY Change
Total Liabilities & Shareholders Equity $14.51M $15.53M $14.55M
YoY Change -3.26% 6.75% 6.67%

Cashflow Statement

Concept 2011 Q4 2011 Q3 2010 Q3
OPERATING ACTIVITIES
Net Income -$260.0K -$92.29K -$155.4K
YoY Change -38.1% -40.62% -2.87%
Depreciation, Depletion And Amortization $80.00K $90.00K $100.0K
YoY Change -11.11% -10.0% 0.0%
Cash From Operating Activities $1.280M -$720.0K $200.0K
YoY Change 13.27% -460.0% -42.86%
INVESTING ACTIVITIES
Capital Expenditures -$50.00K -$120.0K -$260.0K
YoY Change -72.22% -53.85% -55.93%
Acquisitions
YoY Change
Other Investing Activities $0.00
YoY Change -100.0%
Cash From Investing Activities -$50.00K -$120.0K -$260.0K
YoY Change -72.22% -53.85% -56.67%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -1.070M 970.0K -20.00K
YoY Change 3466.67% -4950.0% -112.5%
NET CHANGE
Cash From Operating Activities 1.280M -720.0K 200.0K
Cash From Investing Activities -50.00K -120.0K -260.0K
Cash From Financing Activities -1.070M 970.0K -20.00K
Net Change In Cash 160.0K 130.0K -80.00K
YoY Change -82.61% -262.5% -11.11%
FREE CASH FLOW
Cash From Operating Activities $1.280M -$720.0K $200.0K
Capital Expenditures -$50.00K -$120.0K -$260.0K
Free Cash Flow $1.330M -$600.0K $460.0K
YoY Change 1.53% -230.43% -51.06%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
dei Entity Registrant Name
EntityRegistrantName
FLEXIBLE SOLUTIONS INTERNATIONAL INC
dei Entity Central Index Key
EntityCentralIndexKey
0001069394
dei Document Type
DocumentType
10-Q
dei Document Period End Date
DocumentPeriodEndDate
2011-09-30
dei Amendment Flag
AmendmentFlag
false
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
dei Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
No
dei Entity Voluntary Filers
EntityVoluntaryFilers
No
dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
dei Entity Filer Category
EntityFilerCategory
Smaller Reporting Company
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q3
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2011
CY2011Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
319306 usd
CY2010Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2763420 usd
CY2009Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2126150 usd
CY2010Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1849773 usd
CY2011Q3 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
2692759 usd
CY2010Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
1198939 usd
CY2011Q3 us-gaap Inventory Net
InventoryNet
3872770 usd
CY2010Q4 us-gaap Inventory Net
InventoryNet
2539190 usd
CY2011Q3 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
168641 usd
CY2010Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
192269 usd
CY2011Q3 us-gaap Assets Current
AssetsCurrent
7053476 usd
CY2010Q4 us-gaap Assets Current
AssetsCurrent
6693818 usd
CY2011Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
8047530 usd
CY2010Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
7867672 usd
CY2011Q3 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
204945 usd
CY2010Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
225180 usd
CY2011Q3 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
7518 usd
CY2010Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
7895 usd
CY2011Q3 us-gaap Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
219000 usd
CY2010Q4 us-gaap Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
199000 usd
CY2011Q3 us-gaap Assets
Assets
15532469 usd
CY2010Q4 us-gaap Assets
Assets
14993565 usd
CY2011Q3 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
688594 usd
CY2010Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
512380 usd
CY2011Q3 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
313005 usd
CY2010Q4 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
250000 usd
CY2011Q3 us-gaap Taxes Payable Current
TaxesPayableCurrent
330000 usd
CY2010Q4 us-gaap Taxes Payable Current
TaxesPayableCurrent
620000 usd
CY2011Q3 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
1500000 usd
CY2010Q4 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
0 usd
CY2011Q3 us-gaap Long Term Debt Current
LongTermDebtCurrent
330368 usd
CY2010Q4 us-gaap Long Term Debt Current
LongTermDebtCurrent
122726 usd
CY2011Q3 us-gaap Liabilities Current
LiabilitiesCurrent
3161967 usd
CY2010Q4 us-gaap Liabilities Current
LiabilitiesCurrent
1505106 usd
CY2011Q3 us-gaap Long Term Loans Payable
LongTermLoansPayable
1791566 usd
CY2010Q4 us-gaap Long Term Loans Payable
LongTermLoansPayable
2206075 usd
CY2011Q3 us-gaap Liabilities
Liabilities
4953533 usd
CY2010Q4 us-gaap Liabilities
Liabilities
3711181 usd
CY2011Q3 us-gaap Preferred Stock Value
PreferredStockValue
0 usd
CY2010Q4 us-gaap Preferred Stock Value
PreferredStockValue
0 usd
CY2011Q3 us-gaap Common Stock Value
CommonStockValue
13170 usd
CY2010Q4 us-gaap Common Stock Value
CommonStockValue
13963 usd
CY2011Q3 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
15730843 usd
CY2010Q4 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
16638227 usd
CY2011Q3 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
319049 usd
CY2010Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
554865 usd
CY2011Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-5484126 usd
CY2010Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-5924671 usd
CY2011Q3 us-gaap Stockholders Equity
StockholdersEquity
10578936 usd
CY2010Q4 us-gaap Stockholders Equity
StockholdersEquity
11282384 usd
CY2011Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
15532469 usd
CY2010Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
14993565 usd
CY2011Q3 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.01
CY2010Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.01
CY2011Q3 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2010Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2011Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2010Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2011Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
50000000 shares
CY2010Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
50000000 shares
CY2011Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
13169991 shares
CY2010Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
13962567 shares
CY2011Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
13169991 shares
CY2010Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
13962567 shares
us-gaap Sales Revenue Net
SalesRevenueNet
12148737 usd
CY2011Q3 us-gaap Sales Revenue Net
SalesRevenueNet
3861195 usd
CY2010Q3 us-gaap Sales Revenue Net
SalesRevenueNet
2676921 usd
us-gaap Sales Revenue Net
SalesRevenueNet
8895319 usd
us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
7528651 usd
CY2011Q3 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
2708051 usd
CY2010Q3 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
1833666 usd
us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
5278845 usd
us-gaap Gross Profit
GrossProfit
4620086 usd
CY2011Q3 us-gaap Gross Profit
GrossProfit
1153144 usd
CY2010Q3 us-gaap Gross Profit
GrossProfit
843255 usd
us-gaap Gross Profit
GrossProfit
3616474 usd
us-gaap Salaries And Wages
SalariesAndWages
1299421 usd
CY2011Q3 us-gaap Salaries And Wages
SalariesAndWages
410470 usd
CY2010Q3 us-gaap Salaries And Wages
SalariesAndWages
448281 usd
us-gaap Salaries And Wages
SalariesAndWages
1239072 usd
us-gaap Officers Compensation
OfficersCompensation
273042 usd
CY2011Q3 us-gaap Officers Compensation
OfficersCompensation
86651 usd
CY2010Q3 us-gaap Officers Compensation
OfficersCompensation
63070 usd
us-gaap Officers Compensation
OfficersCompensation
242141 usd
us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
77548 usd
CY2011Q3 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
21073 usd
CY2010Q3 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
12004 usd
us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
64202 usd
FSI Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
137781 usd
CY2011Q3 FSI Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
50115 usd
CY2010Q3 FSI Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
24970 usd
FSI Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
73817 usd
us-gaap Other General Expense
OtherGeneralExpense
347278 usd
CY2011Q3 us-gaap Other General Expense
OtherGeneralExpense
92385 usd
CY2010Q3 us-gaap Other General Expense
OtherGeneralExpense
155294 usd
us-gaap Other General Expense
OtherGeneralExpense
349918 usd
us-gaap General Insurance Expense
GeneralInsuranceExpense
180967 usd
CY2011Q3 us-gaap General Insurance Expense
GeneralInsuranceExpense
66144 usd
CY2010Q3 us-gaap General Insurance Expense
GeneralInsuranceExpense
51511 usd
us-gaap General Insurance Expense
GeneralInsuranceExpense
150791 usd
us-gaap Interest Expense
InterestExpense
68657 usd
CY2011Q3 us-gaap Interest Expense
InterestExpense
28568 usd
CY2010Q3 us-gaap Interest Expense
InterestExpense
17313 usd
us-gaap Interest Expense
InterestExpense
54407 usd
us-gaap Lease And Rental Expense
LeaseAndRentalExpense
136377 usd
CY2011Q3 us-gaap Lease And Rental Expense
LeaseAndRentalExpense
47171 usd
CY2010Q3 us-gaap Lease And Rental Expense
LeaseAndRentalExpense
42807 usd
us-gaap Lease And Rental Expense
LeaseAndRentalExpense
126365 usd
FSI Consulting
Consulting
80375 usd
CY2011Q3 FSI Consulting
Consulting
26981 usd
CY2010Q3 FSI Consulting
Consulting
23583 usd
FSI Consulting
Consulting
80366 usd
us-gaap Professional Fees
ProfessionalFees
309210 usd
CY2011Q3 us-gaap Professional Fees
ProfessionalFees
89911 usd
CY2010Q3 us-gaap Professional Fees
ProfessionalFees
50634 usd
us-gaap Professional Fees
ProfessionalFees
143035 usd
us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
96544 usd
CY2011Q3 us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
24090 usd
CY2010Q3 us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
29741 usd
us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
80678 usd
us-gaap Communications And Information Technology
CommunicationsAndInformationTechnology
27257 usd
CY2011Q3 us-gaap Communications And Information Technology
CommunicationsAndInformationTechnology
8745 usd
CY2010Q3 us-gaap Communications And Information Technology
CommunicationsAndInformationTechnology
8734 usd
us-gaap Communications And Information Technology
CommunicationsAndInformationTechnology
27360 usd
us-gaap Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
25188 usd
CY2011Q3 us-gaap Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
8752 usd
CY2010Q3 us-gaap Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
7063 usd
us-gaap Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
23421 usd
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
56265 usd
CY2011Q3 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
20836 usd
CY2010Q3 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
18954 usd
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
66808 usd
us-gaap Sales Commissions And Fees
SalesCommissionsAndFees
104127 usd
CY2011Q3 us-gaap Sales Commissions And Fees
SalesCommissionsAndFees
6888 usd
CY2010Q3 us-gaap Sales Commissions And Fees
SalesCommissionsAndFees
10525 usd
us-gaap Sales Commissions And Fees
SalesCommissionsAndFees
87980 usd
us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-22040 usd
CY2011Q3 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
12566 usd
CY2010Q3 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-2548 usd
us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-5092 usd
us-gaap Utilities Operating Expense
UtilitiesOperatingExpense
74880 usd
CY2011Q3 us-gaap Utilities Operating Expense
UtilitiesOperatingExpense
21074 usd
CY2010Q3 us-gaap Utilities Operating Expense
UtilitiesOperatingExpense
22497 usd
us-gaap Utilities Operating Expense
UtilitiesOperatingExpense
77879 usd
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
0 usd
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
5253 usd
us-gaap Operating Expenses
OperatingExpenses
3316957 usd
CY2011Q3 us-gaap Operating Expenses
OperatingExpenses
997856 usd
CY2010Q3 us-gaap Operating Expenses
OperatingExpenses
989530 usd
us-gaap Operating Expenses
OperatingExpenses
2898588 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
1303129 usd
CY2011Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
155288 usd
CY2010Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-146275 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
717886 usd
us-gaap Investment Income Interest
InvestmentIncomeInterest
53 usd
CY2011Q3 us-gaap Investment Income Interest
InvestmentIncomeInterest
53 usd
CY2010Q3 us-gaap Investment Income Interest
InvestmentIncomeInterest
0 usd
us-gaap Investment Income Interest
InvestmentIncomeInterest
0 usd
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
1303182 usd
CY2011Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
155341 usd
CY2010Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-146275 usd
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
717886 usd
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-882634 usd
CY2011Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-267634 usd
CY2010Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-9140 usd
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-491220 usd
us-gaap Net Income Loss
NetIncomeLoss
440548 usd
CY2011Q3 us-gaap Net Income Loss
NetIncomeLoss
-92293 usd
CY2010Q3 us-gaap Net Income Loss
NetIncomeLoss
-155415 usd
us-gaap Net Income Loss
NetIncomeLoss
226666 usd
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.03
CY2011Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.01
CY2010Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.01
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.02
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.03
CY2011Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.01
CY2010Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.01
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.02
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
13269926 shares
CY2011Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
13169991 shares
CY2010Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
13962567 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
13962567 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
13443795 shares
CY2011Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
13507833 shares
CY2010Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
13962567 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
13962567 shares
us-gaap Share Based Compensation
ShareBasedCompensation
122027 usd
us-gaap Share Based Compensation
ShareBasedCompensation
108539 usd
us-gaap Depreciation
Depreciation
248084 usd
us-gaap Depreciation
Depreciation
266483 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-1506121 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-450232 usd
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-1359881 usd
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
263276 usd
us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
18784 usd
us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
-130286 usd
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
206476 usd
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
-150133 usd
us-gaap Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
-290000 usd
us-gaap Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
0 usd
us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
62975 usd
us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
25000 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-2077108 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
189313 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
740816 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
428598 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-740816 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-428598 usd
us-gaap Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
1500000 usd
us-gaap Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
0 usd
us-gaap Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
94164 usd
us-gaap Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
53629 usd
us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
1030349 usd
us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
0 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
375487 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-53629 usd
us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
-1677 usd
us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
16537 usd
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-2444114 usd
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-276377 usd
us-gaap Income Taxes Paid
IncomeTaxesPaid
1175000 usd
us-gaap Income Taxes Paid
IncomeTaxesPaid
491220 usd
us-gaap Interest Paid
InterestPaid
68657 usd
us-gaap Interest Paid
InterestPaid
54407 usd
CY2011Q4 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
13169991 shares
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
-20000 usd
CY2011Q3 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
-20000 usd
CY2010Q3 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
0 usd
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
0 usd
us-gaap Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
-20000 usd
us-gaap Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
30000 usd

Files In Submission

Name View Source Status
0001354488-11-004374-index-headers.html Edgar Link pending
0001354488-11-004374-index.html Edgar Link pending
0001354488-11-004374.txt Edgar Link pending
0001354488-11-004374-xbrl.zip Edgar Link pending
Financial_Report.xls Edgar Link pending
fsi-20110930.xsd Edgar Link pending
fsi_10q.htm Edgar Link pending
fsi_ex311.htm Edgar Link pending
fsi_ex312.htm Edgar Link pending
fsi_ex321.htm Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R3.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
fsi-20110930_def.xml Edgar Link unprocessable
fsi-20110930_cal.xml Edgar Link unprocessable
fsi-20110930_lab.xml Edgar Link unprocessable
fsi-20110930_pre.xml Edgar Link unprocessable
fsi-20110930.xml Edgar Link completed
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
FilingSummary.xml Edgar Link unprocessable