2018 Q4 Form 10-K Financial Statement

#000149315220005195 Filed on March 30, 2020

View on sec.gov

Income Statement

Concept 2018 Q4 2018 2017 Q4
Revenue $5.674M $17.83M $2.840M
YoY Change 99.79% 15.07% -30.39%
Cost Of Revenue $4.499M $12.19M $1.820M
YoY Change 147.18% 28.22% -25.1%
Gross Profit $1.175M $5.637M $1.010M
YoY Change 16.38% -5.83% -38.79%
Gross Profit Margin 20.72% 31.62% 35.56%
Selling, General & Admin $1.459M $4.546M $1.100M
YoY Change 32.62% 6.55% 15.79%
% of Gross Profit 124.1% 80.64% 108.91%
Research & Development $48.68K $135.9K $30.00K
YoY Change 62.27% 37.4% 50.0%
% of Gross Profit 4.14% 2.41% 2.97%
Depreciation & Amortization $162.0K $326.1K $100.0K
YoY Change 62.0% 20.71% -23.08%
% of Gross Profit 13.78% 5.79% 9.9%
Operating Expenses $1.507M $4.330M $1.130M
YoY Change 33.4% -3.22% 16.49%
Operating Profit -$332.0K $1.307M -$120.0K
YoY Change 176.66% -13.52% -117.65%
Interest Expense $271.0K $93.65K -$60.00K
YoY Change -551.6% 112.24% 200.0%
% of Operating Profit 7.17%
Other Income/Expense, Net
YoY Change
Pretax Income -$61.04K $3.055M -$70.00K
YoY Change -12.8% -10.69% -110.45%
Income Tax $211.4K $533.1K $1.420M
% Of Pretax Income 17.45%
Net Earnings -$203.8K $2.490M -$1.490M
YoY Change -86.32% 41.92% -472.5%
Net Earnings / Revenue -3.59% 13.97% -52.46%
Basic Earnings Per Share
Diluted Earnings Per Share -$17.51K $210.8K -$129.2K
COMMON SHARES
Basic Shares Outstanding 11.63M shares 11.63M shares 11.52M shares
Diluted Shares Outstanding 11.82M shares

Balance Sheet

Concept 2018 Q4 2018 2017 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments $7.858M $7.858M $6.910M
YoY Change 13.72% 13.68% 179.76%
Cash & Equivalents $7.858M $7.858M $6.912M
Short-Term Investments
Other Short-Term Assets $200.3K $200.3K $260.0K
YoY Change -22.96% -21.47% 13.04%
Inventory $8.728M $8.728M $4.687M
Prepaid Expenses $200.3K $255.1K
Receivables $4.423M $4.423M $2.105M
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $21.21M $21.21M $13.96M
YoY Change 51.93% 51.93% 47.05%
LONG-TERM ASSETS
Property, Plant & Equipment $2.563M $2.563M $1.939M
YoY Change 32.23% 32.23% -42.88%
Goodwill $2.534M
YoY Change
Intangibles $3.128M
YoY Change
Long-Term Investments $776.4K $807.1K $13.41K
YoY Change 5687.66% 2426.23% -89.05%
Other Assets $891.7K $891.7K $1.760M
YoY Change -49.33% -49.45% -13.3%
Total Long-Term Assets $9.987M $9.987M $3.814M
YoY Change 161.87% 161.87% -32.68%
TOTAL ASSETS
Total Short-Term Assets $21.21M $21.21M $13.96M
Total Long-Term Assets $9.987M $9.987M $3.814M
Total Assets $31.20M $31.20M $17.77M
YoY Change 75.52% 75.52% 17.25%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $860.8K $1.051M $940.0K
YoY Change -8.43% 11.88% 4.44%
Accrued Expenses $189.9K
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $2.798M $2.798M $250.0K
YoY Change 1019.25% 1019.25% 0.0%
Long-Term Debt Due $771.4K $771.4K $201.2K
YoY Change 283.39% 283.4% 0.0%
Total Short-Term Liabilities $6.105M $6.105M $2.701M
YoY Change 126.05% 126.05% 15.29%
LONG-TERM LIABILITIES
Long-Term Debt $3.580M $4.580M $150.9K
YoY Change 2272.75% 2935.37% -57.14%
Other Long-Term Liabilities $0.00
YoY Change
Total Long-Term Liabilities $3.580M $4.580M $150.9K
YoY Change 2272.75% 2935.37% -57.14%
TOTAL LIABILITIES
Total Short-Term Liabilities $6.105M $6.105M $2.701M
Total Long-Term Liabilities $3.580M $4.580M $150.9K
Total Liabilities $11.67M $14.14M $2.851M
YoY Change 309.43% 395.78% 5.82%
SHAREHOLDERS EQUITY
Retained Earnings $2.942M $451.6K
YoY Change 551.41% -134.66%
Common Stock $11.70K $15.13M
YoY Change -99.92% 1.83%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $17.06M $17.06M $14.92M
YoY Change
Total Liabilities & Shareholders Equity $31.20M $31.20M $17.77M
YoY Change 75.52% 75.52% 17.25%

Cashflow Statement

Concept 2018 Q4 2018 2017 Q4
OPERATING ACTIVITIES
Net Income -$203.8K $2.490M -$1.490M
YoY Change -86.32% 41.92% -472.5%
Depreciation, Depletion And Amortization $162.0K $326.1K $100.0K
YoY Change 62.0% 20.71% -23.08%
Cash From Operating Activities -$1.765M -$2.230M $1.000M
YoY Change -276.53% -313.94% -350.0%
INVESTING ACTIVITIES
Capital Expenditures -$148.6K $180.8K -$370.0K
YoY Change -59.85% -57.6% 3600.0%
Acquisitions
YoY Change
Other Investing Activities -$4.797M -$2.377M -$40.00K
YoY Change 11893.52% -169.9% -60.0%
Cash From Investing Activities -$4.946M -$2.557M -$410.0K
YoY Change 1106.34% -186.01% 241.67%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $102.4K
YoY Change -165.61%
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 6.243M $6.128M 50.00K
YoY Change 12385.7% -13666.3% -225.0%
NET CHANGE
Cash From Operating Activities -1.765M -$2.230M 1.000M
Cash From Investing Activities -4.946M -$2.557M -410.0K
Cash From Financing Activities 6.243M $6.128M 50.00K
Net Change In Cash -468.4K $945.8K 640.0K
YoY Change -173.19% -76.18% -214.29%
FREE CASH FLOW
Cash From Operating Activities -$1.765M -$2.230M $1.000M
Capital Expenditures -$148.6K $180.8K -$370.0K
Free Cash Flow -$1.617M -$2.411M $1.370M
YoY Change -218.01% -491.43% -451.28%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2019Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
3634670 usd
CY2018Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
7857936 usd
CY2019Q4 us-gaap Inventory Net
InventoryNet
9182786 usd
CY2018Q4 us-gaap Inventory Net
InventoryNet
8727709 usd
CY2019Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
218638 usd
CY2018Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
200306 usd
CY2019Q4 us-gaap Assets Current
AssetsCurrent
17506309 usd
CY2018Q4 us-gaap Assets Current
AssetsCurrent
21208696 usd
CY2019Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
4005676 usd
CY2018Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
2563261 usd
CY2019Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
30630 usd
CY2018Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
30777 usd
CY2019Q4 us-gaap Assets
Assets
32380417 usd
CY2018Q4 us-gaap Assets
Assets
31196115 usd
CY2019Q4 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
213221 usd
CY2018Q4 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
127168 usd
CY2019Q4 us-gaap Taxes Payable Current
TaxesPayableCurrent
1770105 usd
CY2018Q4 us-gaap Taxes Payable Current
TaxesPayableCurrent
1357299 usd
CY2019Q4 us-gaap Long Term Debt Current
LongTermDebtCurrent
1196722 usd
CY2018Q4 us-gaap Long Term Debt Current
LongTermDebtCurrent
771359 usd
CY2019Q4 us-gaap Liabilities Current
LiabilitiesCurrent
6793194 usd
CY2018Q4 us-gaap Liabilities Current
LiabilitiesCurrent
6104630 usd
CY2019Q4 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
3183671 usd
CY2018Q4 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
3580384 usd
CY2019Q4 us-gaap Liabilities
Liabilities
11919041 usd
CY2018Q4 us-gaap Liabilities
Liabilities
11674583 usd
CY2019Q4 us-gaap Common Stock Value
CommonStockValue
12216 usd
CY2018Q4 us-gaap Common Stock Value
CommonStockValue
11700 usd
CY2019Q4 us-gaap Stockholders Equity
StockholdersEquity
17911227 usd
CY2018Q4 us-gaap Stockholders Equity
StockholdersEquity
17059301 usd
CY2017Q4 us-gaap Stockholders Equity
StockholdersEquity
14921961 usd
CY2019Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.01
CY2018Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.01
CY2019Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2018Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2019Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2018Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2019Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
50000000 shares
CY2018Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
50000000 shares
CY2019Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
12215545 shares
CY2018Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
11699657 shares
CY2019Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
12215545 shares
CY2018Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
11699657 shares
CY2019 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
18819572 usd
CY2018 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
12192684 usd
CY2019 us-gaap Gross Profit
GrossProfit
8620538 usd
CY2018 us-gaap Gross Profit
GrossProfit
5636834 usd
CY2019 us-gaap Salaries And Wages
SalariesAndWages
2225400 usd
CY2018 us-gaap Salaries And Wages
SalariesAndWages
1729467 usd
CY2019 us-gaap Officers Compensation
OfficersCompensation
891481 usd
CY2018 us-gaap Officers Compensation
OfficersCompensation
1082991 usd
CY2019 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
159690 usd
CY2018 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
68492 usd
CY2019 FSI Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
90296 usd
CY2018 FSI Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
132694 usd
CY2019 us-gaap Other General Expense
OtherGeneralExpense
257780 usd
CY2018 us-gaap Other General Expense
OtherGeneralExpense
247424 usd
CY2019 us-gaap General Insurance Expense
GeneralInsuranceExpense
462184 usd
CY2018 us-gaap General Insurance Expense
GeneralInsuranceExpense
312275 usd
CY2019 us-gaap Interest Expense
InterestExpense
428371 usd
CY2018 us-gaap Interest Expense
InterestExpense
93653 usd
CY2019 us-gaap Professional Fees
ProfessionalFees
444735 usd
CY2018 us-gaap Professional Fees
ProfessionalFees
282654 usd
CY2019 us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
318844 usd
CY2018 us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
137902 usd
CY2019 us-gaap Communications And Information Technology
CommunicationsAndInformationTechnology
44451 usd
CY2018 us-gaap Communications And Information Technology
CommunicationsAndInformationTechnology
32315 usd
CY2019 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
123660 usd
CY2018 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
135930 usd
CY2019 us-gaap Sales Commissions And Fees
SalesCommissionsAndFees
76302 usd
CY2018 us-gaap Sales Commissions And Fees
SalesCommissionsAndFees
46993 usd
CY2019 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-187250 usd
CY2018 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
445443 usd
CY2019 us-gaap Utilities Operating Expense
UtilitiesOperatingExpense
15886 usd
CY2018 us-gaap Utilities Operating Expense
UtilitiesOperatingExpense
16775 usd
CY2019 us-gaap Operating Expenses
OperatingExpenses
6712784 usd
CY2018 us-gaap Operating Expenses
OperatingExpenses
4329810 usd
CY2019 us-gaap Investment Income Interest
InvestmentIncomeInterest
80731 usd
CY2018 us-gaap Investment Income Interest
InvestmentIncomeInterest
36843 usd
CY2019 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
619857 usd
CY2018 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
533130 usd
CY2019 us-gaap Net Income Loss
NetIncomeLoss
1912392 usd
CY2018 us-gaap Net Income Loss
NetIncomeLoss
2490268 usd
CY2019 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
2140355 usd
CY2018 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
1923788 usd
CY2019 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
11945636 shares
CY2018 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
11630136 shares
CY2019 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
12085798 shares
CY2018 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
11816054 shares
CY2019 us-gaap Profit Loss
ProfitLoss
2297185 usd
CY2018 us-gaap Profit Loss
ProfitLoss
2421717 usd
CY2019 us-gaap Share Based Compensation
ShareBasedCompensation
246444 usd
CY2018 us-gaap Share Based Compensation
ShareBasedCompensation
111192 usd
CY2019 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
319843 usd
CY2018 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
1048290 usd
CY2019 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
478343 usd
CY2018 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
2185462 usd
CY2019 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
18332 usd
CY2018 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
-53275 usd
CY2019 us-gaap Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
567097 usd
CY2018 us-gaap Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
243276 usd
CY2019 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
2369950 usd
CY2018 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-2230155 usd
CY2019 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-2666630 usd
CY2018 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-2557498 usd
CY2019 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
363260 usd
CY2018 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
102360 usd
CY2019 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-3087922 usd
CY2018 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
6128305 usd
CY2019 us-gaap Interest Paid Net
InterestPaidNet
429789 usd
CY2018 us-gaap Interest Paid Net
InterestPaidNet
94775 usd
CY2019 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
207501 usd
CY2018 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
288653 usd
CY2019Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
4470215 usd
CY2018Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
4422745 usd
CY2019Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
10166757 usd
CY2018Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
8305439 usd
CY2019Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
6161081 usd
CY2018Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
5742178 usd
CY2019Q4 us-gaap Finite Lived Patents Gross
FiniteLivedPatentsGross
204102 usd
CY2018Q4 us-gaap Finite Lived Patents Gross
FiniteLivedPatentsGross
194320 usd
CY2019Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
157526 usd
CY2018Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
131306 usd
CY2019Q4 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
2389982 usd
CY2018Q4 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
2798131 usd
CY2019Q4 us-gaap Long Term Debt
LongTermDebt
4380393 usd
CY2018Q4 us-gaap Long Term Debt
LongTermDebt
4351743 usd
CY2017Q4 us-gaap Long Term Debt
LongTermDebt
352089 usd
CY2019 us-gaap Payments For Proceeds From Deposit On Loan
PaymentsForProceedsFromDepositOnLoan
-1071350 usd
CY2018 us-gaap Payments For Proceeds From Deposit On Loan
PaymentsForProceedsFromDepositOnLoan
-307267 usd
CY2019 us-gaap Operating Income Loss
OperatingIncomeLoss
1907754 usd
CY2018 us-gaap Operating Income Loss
OperatingIncomeLoss
1307024 usd
CY2019 us-gaap Depreciation And Amortization
DepreciationAndAmortization
620264 usd
CY2018 us-gaap Depreciation And Amortization
DepreciationAndAmortization
342561 usd
CY2019 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Award Vesting Rights Percentage
SharebasedCompensationArrangementBySharebasedPaymentAwardAwardVestingRightsPercentage
1.00 pure
CY2019 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
315888 shares
CY2018 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
101666 shares
CY2019 us-gaap Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
P1Y6M
CY2019Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
635000 shares
CY2018Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
660000 shares
CY2017Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
713000 shares
CY2019 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
347000 shares
CY2018 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
110000 shares
CY2019Q4 us-gaap Equity Method Investments
EquityMethodInvestments
1915585 usd
CY2018Q4 us-gaap Equity Method Investments
EquityMethodInvestments
776357 usd
CY2019 us-gaap Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
1001000 usd
CY2018 us-gaap Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
700000 usd
CY2019 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
-602421 usd
CY2018 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
100000 usd
CY2019 dei Entity Registrant Name
EntityRegistrantName
FLEXIBLE SOLUTIONS INTERNATIONAL INC
CY2019 dei Entity Central Index Key
EntityCentralIndexKey
0001069394
CY2019 dei Document Type
DocumentType
10-K
CY2019 dei Document Period End Date
DocumentPeriodEndDate
2019-12-31
CY2019 dei Amendment Flag
AmendmentFlag
false
CY2019 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
CY2019 dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
CY2019 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
FY
CY2019 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
1831319 usd
CY2018 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
180830 usd
CY2019Q4 us-gaap Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
16438 usd
CY2019Q4 us-gaap Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
16438 usd
CY2019Q4 us-gaap Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
13700 usd
CY2019 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Expiration Period
SharebasedCompensationArrangementBySharebasedPaymentAwardExpirationPeriod
P5Y
CY2018Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-1222573 usd
CY2019 FSI Shipping Cost
ShippingCost
18750 usd
CY2018 FSI Shipping Cost
ShippingCost
19790 usd
CY2019 us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
usd
CY2018 us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
1714261 usd
CY2019Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-994610 usd
CY2019 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P3Y
CY2018 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P3Y
CY2019 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2019
CY2019 dei Entity Small Business
EntitySmallBusiness
true
CY2019 dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
false
CY2019 us-gaap Gain Loss On Investments
GainLossOnInvestments
323824 usd
CY2018 us-gaap Gain Loss On Investments
GainLossOnInvestments
-3281 usd
CY2019 us-gaap Number Of Reporting Units
NumberOfReportingUnits
2 segments
CY2019Q4 us-gaap Goodwill
Goodwill
2534275 usd
CY2018Q4 us-gaap Goodwill
Goodwill
2534275 usd
CY2019Q4 us-gaap Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
500000 usd
CY2018Q4 us-gaap Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
1000000 usd
CY2019Q4 us-gaap Minority Interest
MinorityInterest
2550149 usd
CY2018Q4 us-gaap Minority Interest
MinorityInterest
2462231 usd
CY2019Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
2456148 usd
CY2018Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
2941889 usd
CY2019Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
32380417 usd
CY2018Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
31196115 usd
CY2019 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
2314621 usd
CY2018 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
3054847 usd
CY2019 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-312701 usd
CY2018 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-351508 usd
CY2019 us-gaap Depreciation
Depreciation
603826 usd
CY2018 us-gaap Depreciation
Depreciation
326123 usd
CY2019Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
2952000 usd
CY2018Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
3128000 usd
CY2019Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
46576 usd
CY2018Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
63014 usd
CY2019 us-gaap Proceeds From Loans
ProceedsFromLoans
1100000 usd
CY2018 us-gaap Proceeds From Loans
ProceedsFromLoans
4100000 usd
CY2019 FSI Proceeds From Acquisition
ProceedsFromAcquisition
usd
CY2018 FSI Proceeds From Acquisition
ProceedsFromAcquisition
206921 usd
CY2019 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
56112 shares
CY2018 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
61334 shares
CY2019Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
16437473 usd
CY2018Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
15328285 usd
CY2019 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
27440110 usd
CY2018 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
17829518 usd
CY2019Q4 us-gaap Noncurrent Assets
NoncurrentAssets
10327732 usd
CY2018Q4 us-gaap Noncurrent Assets
NoncurrentAssets
8288550 usd
CY2019 us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
86053 usd
CY2018 us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
-205936 usd
CY2019Q4 us-gaap Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
1058641 usd
CY2018Q4 us-gaap Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
989569 usd
CY2019 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
0.16
CY2018 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
0.21
CY2019 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
384793 usd
CY2018 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
-68551 usd
CY2019Q4 us-gaap Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
46576 usd
CY2018Q4 us-gaap Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
63014 usd
CY2019Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
20461376 usd
CY2018Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
19521532 usd
CY2019 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
16438 usd
CY2018 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
16438 usd
CY2020Q1 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
12240545 shares
CY2019Q4 us-gaap Restricted Cash Noncurrent
RestrictedCashNoncurrent
1000000 usd
CY2018Q4 us-gaap Restricted Cash Noncurrent
RestrictedCashNoncurrent
usd
CY2019Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
372000 shares
CY2019Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
405670 usd
CY2018Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
usd
CY2019Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
383535 usd
CY2018Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
usd
CY2019 us-gaap Operating Lease Expense
OperatingLeaseExpense
462193 usd
CY2018 us-gaap Operating Lease Expense
OperatingLeaseExpense
249051 usd
CY2019 us-gaap Payments Of Dividends
PaymentsOfDividends
2398133 usd
CY2018 us-gaap Payments Of Dividends
PaymentsOfDividends
usd
CY2019Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
789205 usd
CY2018 us-gaap Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
1855237 usd
CY2019 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
227963 usd
CY2018 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
-566480 usd
CY2019Q4 us-gaap Operating Lease Liability
OperatingLeaseLiability
789205 usd
CY2019 dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
CY2018Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
usd
CY2019Q2 us-gaap Dividends Payable Amount Per Share
DividendsPayableAmountPerShare
0.075
CY2019Q4 us-gaap Dividends Payable Amount Per Share
DividendsPayableAmountPerShare
0.075
CY2019Q1 us-gaap Dividends Payable Amount Per Share
DividendsPayableAmountPerShare
0.15
CY2019 us-gaap Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
2525148 usd
CY2019 dei Entity Interactive Data Current
EntityInteractiveDataCurrent
Yes
CY2019 dei Entity Shell Company
EntityShellCompany
false
CY2019 us-gaap Proceeds From Sale Of Insurance Investments
ProceedsFromSaleOfInsuranceInvestments
usd
CY2018 us-gaap Proceeds From Sale Of Insurance Investments
ProceedsFromSaleOfInsuranceInvestments
2407325 usd
CY2019 us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
161336 usd
CY2018 us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
-394854 usd
CY2019 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-3223266 usd
CY2018 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
945798 usd
CY2019Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
4634670 usd
CY2018Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
7857936 usd
CY2017Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
6912138 usd
CY2019 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
227963 usd
CY2018 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-566480 usd
CY2019 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
863260 usd
CY2018 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
102360 usd
CY2019 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
246444 usd
CY2018 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
111192 usd
CY2019 us-gaap Equity Method Investment Description Of Principal Activities
EquityMethodInvestmentDescriptionOfPrincipalActivities
Significant influence is generally deemed to exist if the Company's ownership interest in the voting stock of the investee ranges between 20% and 50%, although other factors, such as representation on the investee's board of directors, are considered in determining whether the equity method of accounting is appropriate.
CY2019Q4 us-gaap Lessee Operating Lease Liability Payments Due After Year Five
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive
usd
CY2019Q4 us-gaap Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
70925 usd
CY2019Q4 us-gaap Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
93155 usd
CY2019Q4 us-gaap Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
313496 usd
CY2019Q4 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
270652 usd
CY2018Q4 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
37088 usd
CY2019Q4 us-gaap Accounts Receivable Gross
AccountsReceivableGross
4740867 usd
CY2018Q4 us-gaap Accounts Receivable Gross
AccountsReceivableGross
4459833 usd
CY2019Q4 us-gaap Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
4946960 usd
CY2018Q4 us-gaap Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
4807305 usd
CY2019Q4 us-gaap Inventory Work In Process
InventoryWorkInProcess
416950 usd
CY2018Q4 us-gaap Inventory Work In Process
InventoryWorkInProcess
150333 usd
CY2019Q4 us-gaap Inventory Finished Goods
InventoryFinishedGoods
3818876 usd
CY2018Q4 us-gaap Inventory Finished Goods
InventoryFinishedGoods
3770071 usd
CY2019Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue
67720 usd
CY2018Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue
43190 usd
CY2019Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
2.31
CY2018Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
1.35
CY2017Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
1.21
CY2019 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
2.99
CY2018 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
1.74
CY2019 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
1.41
CY2018 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
1.09
CY2019 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
1.15
CY2018 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
1.01
CY2019Q4 us-gaap Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Exercisable Options Weighted Average Exercise Price1
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageExercisePrice1
2.39
CY2019 us-gaap Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
384793 usd
CY2018 us-gaap Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
-68551 usd
CY2019Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
181234 usd
CY2018Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
189875 usd
CY2019Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
636260 usd
CY2018Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
860798 usd
CY2019 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
231696 usd
CY2018 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
usd
CY2019 FSI Lease Right Of Use Financing
LeaseRightOfUseFinancing
376675 usd
CY2018 FSI Lease Right Of Use Financing
LeaseRightOfUseFinancing
usd
CY2019 us-gaap Proceeds From Lease Payments
ProceedsFromLeasePayments
-376675 usd
CY2018 us-gaap Proceeds From Lease Payments
ProceedsFromLeasePayments
usd
CY2019 dei Entity Voluntary Filers
EntityVoluntaryFilers
No
CY2019 us-gaap Use Of Estimates
UseOfEstimates
<p style="margin: 0pt"></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0 0.5in; text-align: justify">(l)&#160;<i>Use of Estimates</i>.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <p style="font: 10pt 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 Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 35.45pt">&#160;</p> <p style="font: 10pt 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 Times New Roman, Times, Serif; margin: 0 0 0 0.5in; text-align: justify">&#160;</p> <p style="font: 10pt 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 valuation of goodwill and intangible assets, 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 intangible assets, and the valuation of inventory.</p>
CY2018 us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
usd
CY2019 us-gaap Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
<p style="margin: 0pt"></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in; background-color: white">(q) <i>Risk Management.</i></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0">&#160;</p> <p style="font: 10pt 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 $2,708,825 (61%) at December 31, 2019 (December 31, 2018 - $1,280,406 or 29%).</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">&#160;</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 24.5pt; background-color: white">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 Times New Roman, Times, Serif; margin: 0; text-align: justify; background-color: white">&#160;</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 24.5pt; background-color: white">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 Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 24.5pt; background-color: white">&#160;</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 24.5pt; background-color: white">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> <p style="margin: 0pt"></p>
CY2019 FSI Distribution To Noncontrolling Interests
DistributionToNoncontrollingInterests
usd
CY2018 FSI Distribution To Noncontrolling Interests
DistributionToNoncontrollingInterests
usd
CY2019 FSI Consulting Expenses
ConsultingExpenses
273815 usd
CY2018 FSI Consulting Expenses
ConsultingExpenses
186847 usd
CY2019 us-gaap Proceeds From Bank Debt
ProceedsFromBankDebt
1100000 usd
CY2018 us-gaap Proceeds From Bank Debt
ProceedsFromBankDebt
4100000 usd
CY2019 us-gaap Payments Of Capital Distribution
PaymentsOfCapitalDistribution
296875 usd
CY2018 us-gaap Payments Of Capital Distribution
PaymentsOfCapitalDistribution
229135 usd
CY2019 us-gaap Repayments Of Bank Debt
RepaymentsOfBankDebt
1071350 usd
CY2018 us-gaap Repayments Of Bank Debt
RepaymentsOfBankDebt
307266 usd
CY2019Q4 us-gaap Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
94041 usd
CY2019 dei Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
No
CY2019Q2 dei Entity Public Float
EntityPublicFloat
33602409 usd
CY2019 us-gaap Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
2312 usd
CY2018 us-gaap Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
usd
CY2019 us-gaap Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
165542 usd
CY2018 us-gaap Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
27813 usd
CY2019Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
shares
CY2018Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
shares
CY2019Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
shares
CY2018Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
shares
CY2019 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
172000 shares
CY2018 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
261000 shares
CY2019 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P3Y8M2D
CY2019Q4 us-gaap Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
145196 usd
CY2019Q4 us-gaap Restricted Cash Current
RestrictedCashCurrent
1000000 usd
CY2018Q4 us-gaap Restricted Cash Current
RestrictedCashCurrent
usd
CY2019 FSI Cumulative Effect On Retained Earnings Net Of Tax
CumulativeEffectOnRetainedEarningsNetOfTax
-2398133 usd
CY2019 us-gaap Gain Loss On Sale Of Equity Investments
GainLossOnSaleOfEquityInvestments
323824 usd
CY2018 us-gaap Gain Loss On Sale Of Equity Investments
GainLossOnSaleOfEquityInvestments
-3281 usd
CY2019 us-gaap Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
usd
CY2018 us-gaap Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
4110560 usd
CY2019 FSI Proceeds From Disposal Of Long Term Deposits
ProceedsFromDisposalOfLongTermDeposits
147 usd
CY2018 FSI Proceeds From Disposal Of Long Term Deposits
ProceedsFromDisposalOfLongTermDeposits
-1246 usd
CY2019Q4 us-gaap Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
405670 usd
CY2019 us-gaap Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
-408149 usd
CY2018 us-gaap Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
2462346 usd
CY2019 us-gaap Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
391476 usd
CY2018 us-gaap Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
221758 usd
CY2019 us-gaap Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
177096 usd
CY2018 us-gaap Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
82806 usd
CY2019 us-gaap Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
51285 usd
CY2018 us-gaap Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
112449 usd
CY2019 us-gaap Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
619857 usd
CY2018 us-gaap Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
417013 usd
CY2019 us-gaap Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
-132908 usd
CY2018 us-gaap Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
usd
CY2019 us-gaap Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
-293796 usd
CY2018 us-gaap Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
usd
CY2019 FSI Income Loss Before Taxes
IncomeLossBeforeTaxes
2314621 usd
CY2018 FSI Income Loss Before Taxes
IncomeLossBeforeTaxes
3747910 usd
CY2019 us-gaap Deferred Foreign Income Tax Expense Benefit
DeferredForeignIncomeTaxExpenseBenefit
-175717 usd
CY2018 us-gaap Deferred Foreign Income Tax Expense Benefit
DeferredForeignIncomeTaxExpenseBenefit
759493 usd
CY2019 FSI Tax From Gain On Involuntary Disposition
TaxFromGainOnInvoluntaryDisposition
usd
CY2018 FSI Tax From Gain On Involuntary Disposition
TaxFromGainOnInvoluntaryDisposition
693063 usd
CY2019 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.3050 pure
CY2018 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.2851 pure
CY2019 FSI Expected Income Tax Recovery
ExpectedIncomeTaxRecovery
705960 usd
CY2018 FSI Expected Income Tax Recovery
ExpectedIncomeTaxRecovery
1068342 usd
CY2019 us-gaap Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
-41419 usd
CY2018 us-gaap Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
354548 usd
CY2019 us-gaap Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
27893 usd
CY2018 us-gaap Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
183529 usd
CY2019 us-gaap Income Tax Reconciliation Change In Enacted Tax Rate
IncomeTaxReconciliationChangeInEnactedTaxRate
-263686 usd
CY2018 us-gaap Income Tax Reconciliation Change In Enacted Tax Rate
IncomeTaxReconciliationChangeInEnactedTaxRate
usd
CY2019 us-gaap Income Tax Reconciliation Foreign Income Tax Rate Differential
IncomeTaxReconciliationForeignIncomeTaxRateDifferential
-400593 usd
CY2018 us-gaap Income Tax Reconciliation Foreign Income Tax Rate Differential
IncomeTaxReconciliationForeignIncomeTaxRateDifferential
-393794 usd
CY2019 us-gaap Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
-10719 usd
CY2018 us-gaap Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
-36119 usd
CY2019 us-gaap Other Income Tax Expense Benefit Continuing Operations
OtherIncomeTaxExpenseBenefitContinuingOperations
17436 usd
CY2018 us-gaap Other Income Tax Expense Benefit Continuing Operations
OtherIncomeTaxExpenseBenefitContinuingOperations
1176506 usd
CY2019Q4 FSI Operating Loss Carryforwards Year One
OperatingLossCarryforwardsYearOne
401480 usd
CY2019Q4 FSI Operating Loss Carryforwards Year Two
OperatingLossCarryforwardsYearTwo
1659491 usd
CY2019Q4 FSI Operating Loss Carryforwards Year Three
OperatingLossCarryforwardsYearThree
1286932 usd
CY2019Q4 us-gaap Operating Loss Carryforwards
OperatingLossCarryforwards
3347903 usd
CY2018Q4 us-gaap Operating Loss Carryforwards
OperatingLossCarryforwards
2060971 usd
CY2019Q4 us-gaap Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
1600161 usd
CY2018Q4 us-gaap Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
891735 usd

Files In Submission

Name View Source Status
0001493152-20-005195-index-headers.html Edgar Link pending
0001493152-20-005195-index.html Edgar Link pending
0001493152-20-005195.txt Edgar Link pending
0001493152-20-005195-xbrl.zip Edgar Link pending
ex23-1.htm Edgar Link pending
ex23-1_001.jpg Edgar Link pending
ex23-1_002.jpg Edgar Link pending
ex23-1_003.jpg Edgar Link pending
ex23-1_004.jpg Edgar Link pending
ex23-1_01.jpg 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-k.htm Edgar Link pending
form10k_001.jpg Edgar Link pending
form10k_002.jpg Edgar Link pending
fsi-20191231.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
FilingSummary.xml Edgar Link unprocessable
fsi-20191231_def.xml Edgar Link unprocessable
fsi-20191231_lab.xml Edgar Link unprocessable
fsi-20191231_pre.xml Edgar Link unprocessable
fsi-20191231.xml Edgar Link completed
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
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
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.htm Edgar Link pending
R61.htm Edgar Link pending
R62.htm Edgar Link pending
R63.htm Edgar Link pending
R64.htm Edgar Link pending
R65.htm Edgar Link pending
R66.htm Edgar Link pending
R67.htm Edgar Link pending
R68.htm Edgar Link pending
R69.htm Edgar Link pending
R7.htm Edgar Link pending
R70.htm Edgar Link pending
R71.htm Edgar Link pending
R72.htm Edgar Link pending
R73.htm Edgar Link pending
R74.htm Edgar Link pending
R75.htm Edgar Link pending
R76.htm Edgar Link pending
R77.htm Edgar Link pending
R78.htm Edgar Link pending
R79.htm Edgar Link pending
R8.htm Edgar Link pending
R80.htm Edgar Link pending
R81.htm Edgar Link pending
R82.htm Edgar Link pending
R83.htm Edgar Link pending
R84.htm Edgar Link pending
R85.htm Edgar Link pending
R86.htm Edgar Link pending
R87.htm Edgar Link pending
R88.htm Edgar Link pending
R89.htm Edgar Link pending
R9.htm Edgar Link pending
R90.htm Edgar Link pending
R91.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
fsi-20191231_cal.xml Edgar Link unprocessable