2018 Q4 Form 10-Q Financial Statement

#000149315218016054 Filed on November 14, 2018

View on sec.gov

Income Statement

Concept 2018 Q4 2018 Q3 2017 Q4
Revenue $5.674M $3.817M $2.840M
YoY Change 99.79% 16.74% -30.39%
Cost Of Revenue $4.499M $2.859M $1.820M
YoY Change 147.18% 25.72% -25.1%
Gross Profit $1.175M $957.5K $1.010M
YoY Change 16.38% -3.79% -38.79%
Gross Profit Margin 20.72% 25.09% 35.56%
Selling, General & Admin $1.459M $1.029M $1.100M
YoY Change 32.62% -4.72% 15.79%
% of Gross Profit 124.1% 107.47% 108.91%
Research & Development $48.68K $32.70K $30.00K
YoY Change 62.27% -15.49% 50.0%
% of Gross Profit 4.14% 3.41% 2.97%
Depreciation & Amortization $162.0K $60.56K $100.0K
YoY Change 62.0% 21.12% -23.08%
% of Gross Profit 13.78% 6.32% 9.9%
Operating Expenses $1.507M $1.156M $1.130M
YoY Change 33.4% -1.82% 16.49%
Operating Profit -$332.0K -$198.7K -$120.0K
YoY Change 176.66% 8.93% -117.65%
Interest Expense $271.0K $7.735K -$60.00K
YoY Change -551.6% -32.16% 200.0%
% of Operating Profit
Other Income/Expense, Net
YoY Change
Pretax Income -$61.04K -$182.8K -$70.00K
YoY Change -12.8% -62.66% -110.45%
Income Tax $211.4K -$37.37K $1.420M
% Of Pretax Income
Net Earnings -$203.8K -$145.5K -$1.490M
YoY Change -86.32% -47.85% -472.5%
Net Earnings / Revenue -3.59% -3.81% -52.46%
Basic Earnings Per Share
Diluted Earnings Per Share -$17.51K -$12.51K -$129.2K
COMMON SHARES
Basic Shares Outstanding 11.63M shares 11.63M shares 11.52M shares
Diluted Shares Outstanding 11.79M shares

Balance Sheet

Concept 2018 Q4 2018 Q3 2017 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments $7.858M $8.594M $6.910M
YoY Change 13.72% 35.98% 179.76%
Cash & Equivalents $7.858M $8.594M $6.912M
Short-Term Investments
Other Short-Term Assets $200.3K $199.0K $260.0K
YoY Change -22.96% 24.37% 13.04%
Inventory $8.728M $5.271M $4.687M
Prepaid Expenses $200.3K $199.0K $255.1K
Receivables $4.423M $2.736M $2.105M
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $21.21M $16.80M $13.96M
YoY Change 51.93% 21.59% 47.05%
LONG-TERM ASSETS
Property, Plant & Equipment $2.563M $1.787M $1.939M
YoY Change 32.23% 7.87% -42.88%
Goodwill $2.534M
YoY Change
Intangibles $3.128M
YoY Change
Long-Term Investments $776.4K $13.41K
YoY Change 5687.66% -89.05%
Other Assets $891.7K $1.028M $1.760M
YoY Change -49.33% -60.76% -13.3%
Total Long-Term Assets $9.987M $2.903M $3.814M
YoY Change 161.87% -35.39% -32.68%
TOTAL ASSETS
Total Short-Term Assets $21.21M $16.80M $13.96M
Total Long-Term Assets $9.987M $2.903M $3.814M
Total Assets $31.20M $19.70M $17.77M
YoY Change 75.52% 7.61% 17.25%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $860.8K $0.00 $940.0K
YoY Change -8.43% -100.0% 4.44%
Accrued Expenses $189.9K $0.00
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $2.798M $250.0K $250.0K
YoY Change 1019.25% 0.0% 0.0%
Long-Term Debt Due $771.4K $201.2K $201.2K
YoY Change 283.39% 0.0% 0.0%
Total Short-Term Liabilities $6.105M $2.163M $2.701M
YoY Change 126.05% 24.15% 15.29%
LONG-TERM LIABILITIES
Long-Term Debt $3.580M $150.9K
YoY Change 2272.75% -57.14%
Other Long-Term Liabilities $0.00 $0.00
YoY Change
Total Long-Term Liabilities $3.580M $0.00 $150.9K
YoY Change 2272.75% -100.0% -57.14%
TOTAL LIABILITIES
Total Short-Term Liabilities $6.105M $2.163M $2.701M
Total Long-Term Liabilities $3.580M $0.00 $150.9K
Total Liabilities $11.67M $2.163M $2.851M
YoY Change 309.43% 11.29% 5.82%
SHAREHOLDERS EQUITY
Retained Earnings $2.942M $3.146M $451.6K
YoY Change 551.41% 61.8% -134.66%
Common Stock $11.70K $11.63K $15.13M
YoY Change -99.92% -99.92% 1.83%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $17.06M $17.54M $14.92M
YoY Change
Total Liabilities & Shareholders Equity $31.20M $19.70M $17.77M
YoY Change 75.52% 7.61% 17.25%

Cashflow Statement

Concept 2018 Q4 2018 Q3 2017 Q4
OPERATING ACTIVITIES
Net Income -$203.8K -$145.5K -$1.490M
YoY Change -86.32% -47.85% -472.5%
Depreciation, Depletion And Amortization $162.0K $60.56K $100.0K
YoY Change 62.0% 21.12% -23.08%
Cash From Operating Activities -$1.765M -$1.735M $1.000M
YoY Change -276.53% -485.53% -350.0%
INVESTING ACTIVITIES
Capital Expenditures -$148.6K -$12.26K -$370.0K
YoY Change -59.85% 3600.0%
Acquisitions
YoY Change
Other Investing Activities -$4.797M -$19.26K -$40.00K
YoY Change 11893.52% -93.58% -60.0%
Cash From Investing Activities -$4.946M -$21.52K -$410.0K
YoY Change 1106.34% -92.83% 241.67%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 6.243M -54.54K 50.00K
YoY Change 12385.7% -85.65% -225.0%
NET CHANGE
Cash From Operating Activities -1.765M -1.735M 1.000M
Cash From Investing Activities -4.946M -21.52K -410.0K
Cash From Financing Activities 6.243M -54.54K 50.00K
Net Change In Cash -468.4K -1.811M 640.0K
YoY Change -173.19% 687.36% -214.29%
FREE CASH FLOW
Cash From Operating Activities -$1.765M -$1.735M $1.000M
Capital Expenditures -$148.6K -$12.26K -$370.0K
Free Cash Flow -$1.617M -$1.723M $1.370M
YoY Change -218.01% -482.8% -451.28%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2017Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
6912138 usd
CY2016Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2470066 usd
CY2017Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
6317564 usd
CY2018Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
8594174 usd
CY2017Q4 us-gaap Inventory Net
InventoryNet
4686852 usd
CY2018Q3 us-gaap Inventory Net
InventoryNet
5271360 usd
CY2017Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
255080 usd
CY2018Q3 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
198989 usd
CY2017Q4 us-gaap Assets Current
AssetsCurrent
13959541 usd
CY2018Q3 us-gaap Assets Current
AssetsCurrent
16800885 usd
CY2017Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
1938509 usd
CY2018Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
1787138 usd
CY2017Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
79452 usd
CY2018Q3 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
67123 usd
CY2017Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
18531 usd
CY2017Q4 us-gaap Long Term Debt Current
LongTermDebtCurrent
201193 usd
CY2018Q3 us-gaap Long Term Debt Current
LongTermDebtCurrent
201194 usd
CY2018Q3 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
20744 usd
CY2017Q4 us-gaap Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
1763923 usd
CY2018Q3 us-gaap Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
1028145 usd
CY2017Q4 us-gaap Assets
Assets
17773370 usd
CY2018Q3 us-gaap Assets
Assets
19704035 usd
CY2017Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
939116 usd
CY2018Q3 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
474105 usd
CY2017Q4 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
208608 usd
CY2018Q3 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
2605 usd
CY2017Q4 us-gaap Taxes Payable Current
TaxesPayableCurrent
1101596 usd
CY2018Q3 us-gaap Taxes Payable Current
TaxesPayableCurrent
1234726 usd
CY2017Q4 us-gaap Liabilities Current
LiabilitiesCurrent
2700513 usd
CY2018Q3 us-gaap Liabilities Current
LiabilitiesCurrent
2162630 usd
CY2017Q4 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
150896 usd
CY2018Q3 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
usd
CY2017Q4 us-gaap Liabilities
Liabilities
2851409 usd
CY2018Q3 us-gaap Liabilities
Liabilities
2162630 usd
CY2017Q4 us-gaap Common Stock Value
CommonStockValue
11598 usd
CY2018Q3 us-gaap Common Stock Value
CommonStockValue
11631 usd
CY2017Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
451621 usd
CY2018Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
3145721 usd
CY2017Q4 us-gaap Stockholders Equity
StockholdersEquity
14921961 usd
CY2018Q3 us-gaap Stockholders Equity
StockholdersEquity
17541405 usd
CY2017Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
17773370 usd
CY2018Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
19704035 usd
CY2017Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.01
CY2018Q3 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.01
CY2017Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2018Q3 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2017Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2018Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2017Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
50000000 shares
CY2018Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
50000000 shares
CY2017Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
11597991 shares
CY2018Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
11630991 shares
CY2017Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
11597991 shares
CY2018Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
11630991 shares
us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
7693981 usd
us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
7684828 usd
CY2018Q3 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
2859130 usd
CY2017Q3 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
2274150 usd
us-gaap Gross Profit
GrossProfit
4461370 usd
us-gaap Gross Profit
GrossProfit
4970632 usd
CY2018Q3 us-gaap Gross Profit
GrossProfit
957496 usd
CY2017Q3 us-gaap Gross Profit
GrossProfit
995236 usd
us-gaap Salaries And Wages
SalariesAndWages
1184290 usd
us-gaap Salaries And Wages
SalariesAndWages
1225037 usd
CY2018Q3 us-gaap Salaries And Wages
SalariesAndWages
383964 usd
CY2017Q3 us-gaap Salaries And Wages
SalariesAndWages
428335 usd
us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
10209 usd
us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
15487 usd
CY2018Q3 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
3296 usd
us-gaap Officers Compensation
OfficersCompensation
811646 usd
us-gaap Officers Compensation
OfficersCompensation
752879 usd
CY2018Q3 us-gaap Officers Compensation
OfficersCompensation
273735 usd
CY2017Q3 us-gaap Officers Compensation
OfficersCompensation
256676 usd
us-gaap General Insurance Expense
GeneralInsuranceExpense
207387 usd
CY2017Q3 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
2192 usd
FSI Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
107378 usd
FSI Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
111480 usd
CY2018Q3 FSI Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
33921 usd
FSI Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Granted Options Exercise Price
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeGrantedOptionsExercisePrice
1.48
CY2017Q3 FSI Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
37403 usd
us-gaap Other General Expense
OtherGeneralExpense
183395 usd
us-gaap Other General Expense
OtherGeneralExpense
190258 usd
CY2018Q3 us-gaap Other General Expense
OtherGeneralExpense
75575 usd
CY2017Q3 us-gaap Other General Expense
OtherGeneralExpense
84809 usd
us-gaap General Insurance Expense
GeneralInsuranceExpense
218661 usd
CY2018Q3 us-gaap General Insurance Expense
GeneralInsuranceExpense
76535 usd
CY2017Q3 us-gaap General Insurance Expense
GeneralInsuranceExpense
81124 usd
us-gaap Interest Expense
InterestExpense
22222 usd
us-gaap Interest Expense
InterestExpense
35698 usd
CY2018Q3 us-gaap Interest Expense
InterestExpense
7735 usd
CY2017Q3 us-gaap Interest Expense
InterestExpense
11402 usd
us-gaap Lease And Rental Expense
LeaseAndRentalExpense
185991 usd
us-gaap Lease And Rental Expense
LeaseAndRentalExpense
183638 usd
CY2018Q3 us-gaap Lease And Rental Expense
LeaseAndRentalExpense
61196 usd
CY2017Q3 us-gaap Lease And Rental Expense
LeaseAndRentalExpense
62630 usd
FSI Consulting
Consulting
93134 usd
FSI Consulting
Consulting
100717 usd
CY2018Q3 FSI Consulting
Consulting
30758 usd
CY2017Q3 FSI Consulting
Consulting
32771 usd
us-gaap Professional Fees
ProfessionalFees
141600 usd
us-gaap Professional Fees
ProfessionalFees
168215 usd
CY2018Q3 us-gaap Professional Fees
ProfessionalFees
46791 usd
CY2017Q3 us-gaap Professional Fees
ProfessionalFees
52290 usd
us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
103005 usd
us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
94668 usd
CY2018Q3 us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
13975 usd
CY2017Q3 us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
21506 usd
us-gaap Communications And Information Technology
CommunicationsAndInformationTechnology
21083 usd
us-gaap Communications And Information Technology
CommunicationsAndInformationTechnology
19093 usd
CY2018Q3 us-gaap Communications And Information Technology
CommunicationsAndInformationTechnology
8175 usd
CY2017Q3 us-gaap Communications And Information Technology
CommunicationsAndInformationTechnology
5707 usd
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
87251 usd
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
70229 usd
CY2018Q3 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
32698 usd
CY2017Q3 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
38691 usd
us-gaap Sales Commissions And Fees
SalesCommissionsAndFees
11629 usd
us-gaap Sales Commissions And Fees
SalesCommissionsAndFees
59983 usd
CY2018Q3 us-gaap Sales Commissions And Fees
SalesCommissionsAndFees
11629 usd
CY2017Q3 us-gaap Sales Commissions And Fees
SalesCommissionsAndFees
5816 usd
us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
113826 usd
us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-89350 usd
CY2018Q3 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-86813 usd
CY2017Q3 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-47606 usd
us-gaap Utilities Operating Expense
UtilitiesOperatingExpense
13032 usd
us-gaap Utilities Operating Expense
UtilitiesOperatingExpense
15976 usd
CY2018Q3 us-gaap Utilities Operating Expense
UtilitiesOperatingExpense
4052 usd
CY2017Q3 us-gaap Utilities Operating Expense
UtilitiesOperatingExpense
4466 usd
us-gaap Operating Expenses
OperatingExpenses
3082543 usd
us-gaap Operating Expenses
OperatingExpenses
3365595 usd
CY2018Q3 us-gaap Operating Expenses
OperatingExpenses
1156236 usd
CY2017Q3 us-gaap Operating Expenses
OperatingExpenses
1177686 usd
us-gaap Inventory Write Down
InventoryWriteDown
usd
us-gaap Inventory Write Down
InventoryWriteDown
51346 usd
us-gaap Investment Income Interest
InvestmentIncomeInterest
17459 usd
us-gaap Investment Income Interest
InvestmentIncomeInterest
323 usd
CY2018Q3 us-gaap Investment Income Interest
InvestmentIncomeInterest
10566 usd
CY2017Q3 us-gaap Investment Income Interest
InvestmentIncomeInterest
241 usd
us-gaap Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
3115883 usd
us-gaap Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
3492300 usd
CY2018Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
-182838 usd
CY2017Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
-489641 usd
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
421783 usd
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
221530 usd
CY2018Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-37368 usd
CY2017Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-210717 usd
us-gaap Net Income Loss
NetIncomeLoss
2694100 usd
us-gaap Net Income Loss
NetIncomeLoss
3247366 usd
CY2018Q3 us-gaap Net Income Loss
NetIncomeLoss
-145470 usd
CY2017Q3 us-gaap Net Income Loss
NetIncomeLoss
-278924 usd
us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
-188331 usd
us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
531857 usd
CY2018Q3 us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
117351 usd
CY2017Q3 us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
305428 usd
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
2505769 usd
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
3779223 usd
CY2018Q3 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-28119 usd
CY2017Q3 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
26504 usd
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
11627464 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
11470196 shares
CY2018Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
11630991 shares
CY2017Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
11498491 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
11802193 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
11715934 shares
CY2018Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
11794766 shares
CY2017Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
11769792 shares
us-gaap Profit Loss
ProfitLoss
2694100 usd
us-gaap Profit Loss
ProfitLoss
3247366 usd
us-gaap Share Based Compensation
ShareBasedCompensation
77315 usd
us-gaap Share Based Compensation
ShareBasedCompensation
68750 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
634517 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-95318 usd
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
603378 usd
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
664985 usd
us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
-55280 usd
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
-73351 usd
us-gaap Proceeds From Sale Of Insurance Investments
ProceedsFromSaleOfInsuranceInvestments
3419610 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
2388480 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
3380484 usd
us-gaap Proceeds From Repayments Of Debt
ProceedsFromRepaymentsOfDebt
-150895 usd
us-gaap Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
133130 usd
us-gaap Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
-612236 usd
us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
-205920 usd
us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
-95400 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-464873 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
39386 usd
us-gaap Proceeds From Sale Of Insurance Investments
ProceedsFromSaleOfInsuranceInvestments
2407325 usd
us-gaap Proceeds From Repayments Of Debt
ProceedsFromRepaymentsOfDebt
-150895 usd
us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
36360 usd
us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
55580 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-114535 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-95315 usd
us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
-127036 usd
us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
522943 usd
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
1682036 usd
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
3847498 usd
us-gaap Interest Paid Net
InterestPaidNet
21755 usd
us-gaap Interest Paid Net
InterestPaidNet
34107 usd
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
288653 usd
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
833766 usd
CY2018Q3 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
4885595 usd
CY2017Q4 us-gaap Finite Lived Patents Gross
FiniteLivedPatentsGross
212426 usd
CY2018Q3 us-gaap Finite Lived Patents Gross
FiniteLivedPatentsGross
204791 usd
CY2017Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
132974 usd
CY2018Q3 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
137668 usd
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
12329 usd
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
12329 usd
CY2017Q4 FSI Equity Method Investment1
EquityMethodInvestment1
13414 usd
CY2017Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
2105471 usd
CY2018Q3 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
2736362 usd
CY2017Q4 us-gaap Inventory Finished Goods
InventoryFinishedGoods
2530914 usd
CY2018Q3 us-gaap Inventory Finished Goods
InventoryFinishedGoods
2026525 usd
CY2017Q4 us-gaap Inventory Work In Process
InventoryWorkInProcess
183944 usd
CY2018Q3 us-gaap Inventory Work In Process
InventoryWorkInProcess
usd
CY2017Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
6652801 usd
CY2018Q3 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
6672733 usd
CY2017Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
4714292 usd
CY2016Q4 FSI Equity Method Investment1
EquityMethodInvestment1
122480 usd
CY2018Q3 FSI Equity Method Investment1
EquityMethodInvestment1
usd
CY2017 FSI Equity Method Investment Return Of Equity
EquityMethodInvestmentReturnOfEquity
-25000 usd
FSI Equity Method Investment Return Of Equity
EquityMethodInvestmentReturnOfEquity
-13414 usd
CY2017 us-gaap Equity Method Investment Realized Gain Loss On Disposal
EquityMethodInvestmentRealizedGainLossOnDisposal
-84066 usd
CY2017Q4 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
250000 usd
CY2018Q3 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
250000 usd
CY2017Q4 us-gaap Long Term Debt
LongTermDebt
352089 usd
CY2016Q4 us-gaap Long Term Debt
LongTermDebt
553282 usd
CY2018Q3 us-gaap Long Term Debt
LongTermDebt
201194 usd
CY2017 us-gaap Payments For Proceeds From Deposit On Loan
PaymentsForProceedsFromDepositOnLoan
201193 usd
us-gaap Payments For Proceeds From Deposit On Loan
PaymentsForProceedsFromDepositOnLoan
150895 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
1378827 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
1605037 usd
CY2018Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-198740 usd
CY2017Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-182450 usd
us-gaap Depreciation And Amortization
DepreciationAndAmortization
180560 usd
us-gaap Depreciation And Amortization
DepreciationAndAmortization
189513 usd
us-gaap Use Of Estimates
UseOfEstimates
<p style="margin: 0pt"></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0 0 0 0.5in; text-align: justify">(l) <i>Use of Estimates</i>.</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates and would impact the results of operations and cash flows.</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 35.45pt">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 35.45pt">Estimates and underlying assumptions are reviewed at each period end. Revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected.</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0 0 0 0.5in; text-align: justify">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 35.45pt">Significant areas requiring the use of management estimates include assumptions and estimates relating to the asset impairment analysis, share-based payments and warrants, valuation allowances for deferred income tax assets, determination of useful lives of property, equipment and leaseholds, and the valuation of inventory.</p>
us-gaap Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
<p style="margin: 0pt"></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">(q) <i>Risk Management.</i></p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">The Company&#8217;s credit risk is primarily attributable to its accounts receivable. The amounts presented in the accompanying consolidated balance sheets are net of allowances for doubtful accounts, estimated by the Company&#8217;s management based on prior experience and the current economic environment. The Company is exposed to credit-related losses in the event of non-payment by customers. Credit exposure is minimized by dealing with only credit worthy counterparties. Accounts receivable for the Company&#8217;s three primary customers totaled $1,617,995 (59%) at September 30, 2018 (December 31, 2017 - $1,247,374 or 65%).</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">The credit risk on cash and cash equivalents is limited because the Company limits its exposure to credit loss by placing its cash and cash equivalents with major financial institutions. The Company maintains cash balances at financial institutions which at times exceed federally insured amounts. The Company has not experienced any losses in such accounts.</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; background-color: white">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">The Company is exposed to foreign exchange and interest rate risk to the extent that market value rate fluctuations materially differ from financial assets and liabilities, subject to fixed long-term rates.</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 24.5pt; background-color: white">&#160;</p> <p style="font: 10pt/normal Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">In order to manage its exposure to foreign exchange risks, the Company is closely monitoring the fluctuations in the foreign currency exchange rates and the impact on the value of cash and cash equivalents, accounts receivable, and accounts payable and accrued liabilities. The Company has not hedged its exposure to currency fluctuations.</p>
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Award Vesting Rights Percentage
SharebasedCompensationArrangementBySharebasedPaymentAwardAwardVestingRightsPercentage
1.00 pure
CY2017 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
140000 shares
us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
33000 shares
CY2018Q3 us-gaap Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
26308 usd
us-gaap Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
P0Y2M30D
CY2017Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
713000 shares
CY2016Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
813000 shares
CY2018Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
682000 shares
CY2017 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
154000 shares
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
5000 shares
CY2017 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
114000 shares
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
3000 shares
FSI Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Cancelled Or Expired Options Exercise Price
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeCancelledOrExpiredOptionsExercisePrice
1.70
CY2017Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
1.21
CY2016Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
1.19
CY2018Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
1.22
CY2017 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
1.70
us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
1.48
CY2017 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
1.75
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
1.70
CY2017 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
1.11
us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
1.10
us-gaap Revenues
Revenues
12155351 usd
us-gaap Revenues
Revenues
12655460 usd
CY2018Q3 us-gaap Revenues
Revenues
3816626 usd
CY2017Q3 us-gaap Revenues
Revenues
3269386 usd
CY2017Q4 FSI Property Equipment Leasehold And Patents
PropertyEquipmentLeaseholdAndPatents
2017961 usd
CY2018Q3 FSI Property Equipment Leasehold And Patents
PropertyEquipmentLeaseholdAndPatents
1854261 usd
CY2018Q3 us-gaap Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
584605 usd
CY2017Q4 us-gaap Equity Method Investments
EquityMethodInvestments
13414 usd
CY2018Q3 us-gaap Equity Method Investments
EquityMethodInvestments
usd
us-gaap Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
-13414 usd
us-gaap Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
-18750 usd
CY2017 FSI Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Granted Options Exercise Price
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeGrantedOptionsExercisePrice
1.70
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
168231 usd
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
177184 usd
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
usd
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
23404 usd
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
2018-09-30
dei Amendment Flag
AmendmentFlag
false
dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
dei Trading Symbol
TradingSymbol
FSI
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q3
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
-447182 usd
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
-341517 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
32259 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
57876 usd
CY2017Q4 us-gaap Accounts Receivable Gross
AccountsReceivableGross
2145803 usd
CY2018Q3 us-gaap Accounts Receivable Gross
AccountsReceivableGross
2775449 usd
CY2017Q4 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
40332 usd
CY2018Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
16438 usd
CY2018Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
16438 usd
CY2018Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
16438 usd
CY2018Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
16438 usd
CY2018Q3 us-gaap Long Term Debt Maturities Repayments Of Principal Remainder Of Fiscal Year
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear
50299 usd
CY2018Q3 us-gaap Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
150895 usd
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Expiration Period
SharebasedCompensationArrangementBySharebasedPaymentAwardExpirationPeriod
P5Y
us-gaap Lease Expiration Date1
LeaseExpirationDate1
2021-10-31
CY2018Q3 us-gaap Operating Leases Future Minimum Payments Remainder Of Fiscal Year
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear
50775 usd
CY2018Q3 us-gaap Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
205580 usd
CY2018Q3 us-gaap Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
209400 usd
CY2018Q3 us-gaap Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
118850 usd
CY2017Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-656093 usd
CY2018Q3 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-844424 usd
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0269 pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0223 pure
CY2017Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
usd
CY2018Q3 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
usd
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
usd
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
1191 usd
FSI Shipping Cost
ShippingCost
13117 usd
FSI Shipping Cost
ShippingCost
13035 usd
CY2018Q3 FSI Shipping Cost
ShippingCost
5388 usd
CY2017Q3 FSI Shipping Cost
ShippingCost
4262 usd
us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
1714261 usd
us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
1938286 usd
CY2018Q3 us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
usd
CY2017Q3 us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
-307432 usd
CY2018Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue
205610 usd
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P3Y
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P3Y
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
0.5400 pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
0.7309 pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
0.00 pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
0.00 pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
0.6656
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
0.8344
CY2018Q3 us-gaap Lessee Operating Lease Term Of Contract
LesseeOperatingLeaseTermOfContract
P3Y
FSI Increase Decrease In Deferred Tax Assets
IncreaseDecreaseInDeferredTaxAssets
usd
FSI Increase Decrease In Deferred Tax Assets
IncreaseDecreaseInDeferredTaxAssets
17512 usd
CY2017Q3 us-gaap Gain Loss On Investments
GainLossOnInvestments
usd
CY2018Q3 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
39087 usd
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2018
dei Entity Small Business
EntitySmallBusiness
true
dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
false
dei Entity Ex Transition Period
EntityExTransitionPeriod
false
CY2018Q4 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
11630991 shares
us-gaap Gain Loss On Investments
GainLossOnInvestments
5336 usd
us-gaap Gain Loss On Investments
GainLossOnInvestments
usd
CY2018Q3 us-gaap Gain Loss On Investments
GainLossOnInvestments
5336 usd
CY2017Q4 us-gaap Inventory Raw Materials
InventoryRawMaterials
1971994 usd
CY2018Q3 us-gaap Inventory Raw Materials
InventoryRawMaterials
3244835 usd
us-gaap Finite Lived Intangible Assets Remaining Amortization Period1
FiniteLivedIntangibleAssetsRemainingAmortizationPeriod1
P17Y
FSI Segmentassets
Segmentassets
1854261 usd
FSI Segmentassets
Segmentassets
1740316 usd
us-gaap Interest Revenue Expense Net
InterestRevenueExpenseNet
17459 usd
us-gaap Interest Revenue Expense Net
InterestRevenueExpenseNet
323 usd
us-gaap Stock Option Plan Expense
StockOptionPlanExpense
2219 usd
CY2017Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
15114835 usd
CY2018Q3 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
15228477 usd
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
0.23
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
0.28
CY2018Q3 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.01
CY2017Q3 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.02
us-gaap Number Of Reporting Units
NumberOfReportingUnits
2 segments
CY2018Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
16438 usd
CY2018Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
526000 shares
CY2018Q3 us-gaap Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Exercisable Options Weighted Average Exercise Price1
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageExercisePrice1
1.08

Files In Submission

Name View Source Status
0001493152-18-016054-index-headers.html Edgar Link pending
0001493152-18-016054-index.html Edgar Link pending
0001493152-18-016054.txt Edgar Link pending
0001493152-18-016054-xbrl.zip Edgar Link pending
ex31-1.htm Edgar Link pending
ex31-2.htm Edgar Link pending
ex32-1.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
form10-q.htm Edgar Link pending
fsi-20180930.xsd 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
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
fsi-20180930_cal.xml Edgar Link unprocessable
fsi-20180930_def.xml Edgar Link unprocessable
fsi-20180930_lab.xml Edgar Link unprocessable
fsi-20180930_pre.xml Edgar Link unprocessable
fsi-20180930.xml Edgar Link completed
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R6.htm Edgar Link pending
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