Flexible Solutions International, Inc. (FSI) Cash Flow Statement
Where FSI’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $3.8M −32.1% vs 2024
- Capital expenditures
- $4.4M 11.4% of revenue
- Free cash flow
- −$591,710 −1.5% margin
- Returned to shareholders
- $1.3M
- Change in cash
- −$1.0M cash at year-end $6.6M
Drawn to scale: where the cash came from and how it was used. Hover for values.
FSI operating cash flow, capex and free cash flow
FSI cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $1.8M2016 | $3.8M2025 | +8.8%/yr | |
| Capital expenditures | $114,2702016 | $4.4M2025 | +49.9%/yr | |
| Free cash flow | $1.7M2016 | −$591,7102025 | — | |
| Free cash flow margin | 10.2%2016 | −1.5%2025 | −11.8 pts | |
| Operating cash flow / net income | 0.992016 | 1.602025 | +0.61 | |
| Stock-based compensation | $66,3182016 | $555,2672025 | +26.6%/yr | |
| Dividends paid | $299,1352016 | $1.3M2025 | +17.5%/yr | |
| Share buybacks (net) | $1.6M2016 | $02024 | −100.0% | |
| Capex / revenue | 0.7%2016 | 11.4%2025 | +10.7 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
FSI cash flow by activity
FSI net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
FSI cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $2.4M | $4.1M | $2.8M | $7.7M | $4.3M | $3.6M | $2.3M | $2.5M | $1.8M | $1.8M |
| Depreciation & amortization | $2.0M | $2.0M | $1.7M | $1.3M | $1.2M | $1.2M | $620,264 | $342,561 | $286,616 | $540,079 |
| Stock-based compensation | $555,267 | $673,130 | $395,080 | $399,148 | $210,112 | $156,012 | $246,444 | $111,192 | $116,092 | $66,318 |
| Change in working capital | −$1.5M | −$1.4M | $1.9M | −$7.2M | −$503,324 | $1.2M | −$476,069 | −$3.5M | −$89,625 | −$943,384 |
| Other non-cash items | $431,636 | $254,212 | $225,701 | −$721,335 | −$697,080 | −$422,511 | −$317,874 | −$1.7M | −$1.0M | $318,879 |
| Cash from operating activities | $3.8M | $5.6M | $7.0M | $1.5M | $4.5M | $5.7M | $2.4M | −$2.2M | $1.0M | $1.8M |
| Investing activities | ||||||||||
| Capital expenditures | −$4.4M | −$5.0M | −$5.0M | −$2.0M | −$782,219 | −$1.1M | −$1.8M | −$180,830 | −$426,480 | −$114,270 |
| Investments (net) | $1.5M | −$2.5M | −$5.7M | −$2.2M | −$140,700 | −$2.2M | −$835,458 | $1.7M | $3.4M | −$217,695 |
| Acquisitions & other investing | $3.8M | $5.0M | $5.0M | $2.0M | $263,380 | $35,509 | $147 | −$4.1M | $7,980 | $114,270 |
| Cash from investing activities | $890,863 | −$2.5M | −$5.7M | −$2.2M | −$659,539 | −$3.2M | −$2.7M | −$2.6M | $3.0M | −$217,695 |
| Financing activities | ||||||||||
| Dividends paid | −$1.3M | −$1.3M | −$626,777 | $0 | — | $0 | −$2.4M | −$229,135 | −$299,135 | −$299,135 |
| Share repurchases & issuance (net) | — | $184,850 | $13,600 | $140,620 | $140,440 | $39,750 | $1.1M | $102,360 | $156,020 | −$1.6M |
| Net borrowing (repayment) | −$4.2M | $886,592 | $952,747 | $1.4M | −$1.0M | −$1.8M | −$379,499 | $6.3M | −$201,193 | −$151,193 |
| Shares issued | $550,960 | $184,850 | $13,600 | $140,620 | $140,440 | $39,750 | $363,260 | $102,360 | $0 | $0 |
| Other financing | −$991,708 | −$979,572 | −$791,119 | −$830,054 | −$944,443 | −$1.0M | −$1.8M | −$102,360 | $299,135 | $331,735 |
| Cash from financing activities | −$5.9M | −$978,333 | −$437,949 | $848,326 | −$1.7M | −$2.7M | −$3.1M | $6.1M | −$45,173 | −$1.7M |
| Summary | ||||||||||
| Net change in cash | −$1.0M | $2.3M | $892,725 | $79,525 | $2.3M | −$161,894 | −$3.2M | $945,798 | $4.4M | −$28,672 |
| Cash at end of period | $6.6M | $10.0M | $7.7M | $6.8M | $6.7M | $4.5M | $4.6M | $7.9M | $6.9M | $2.5M |
| Free cash flow | −$591,710 | $603,610 | $2.0M | −$504,404 | $3.8M | $4.6M | $538,631 | −$2.3M | $615,945 | $1.7M |
| Free cash flow margin | −1.5% | 1.6% | 5.2% | −1.1% | 10.9% | 14.8% | 2.0% | −13.1% | 4.0% | 10.2% |
| Capex / revenue | 11.4% | 13.0% | 13.0% | 4.3% | 2.3% | 3.4% | 6.7% | 1.0% | 2.8% | 0.7% |
| Operating cash flow / net income | 1.60 | 1.36 | 2.52 | 0.19 | 1.06 | 1.59 | 1.03 | −0.90 | 0.59 | 0.99 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −$1.9M | −$283,357 | −$460,930 | −$503,358 | $2.1M | −$264,041 | $679,649 | $1.1M | $1.3M | $516,209 | $1.8M | −$503,751 |
| Depreciation & amortization | $562,929 | $509,495 | $520,673 | $484,922 | $494,895 | $465,198 | $516,127 | $488,131 | $516,855 | $422,669 | $484,339 | $476,648 |
| Stock-based compensation | $109,773 | $109,773 | $261,508 | $97,919 | $97,920 | $97,920 | $159,747 | $134,123 | $125,903 | $253,357 | −$147,394 | $175,948 |
| Change in working capital | $6.4M | −$2.3M | −$4.3M | $1.0M | $2.6M | −$779,446 | −$5.4M | $1.8M | $5.6M | −$1.6M | −$5.4M | $2.1M |
| Other non-cash items | $109,100 | $140,627 | $1.0M | $921,227 | −$21,735 | −$63,925 | $378,911 | $409,041 | $27,174 | −$182,975 | $165,440 | −$95,785 |
| Cash from operating activities | $5.3M | −$1.8M | −$3.0M | $2.0M | $5.3M | −$544,294 | −$3.7M | $4.0M | $7.6M | −$604,819 | −$3.1M | $2.2M |
| Investing activities | ||||||||||||
| Capital expenditures | −$745,792 | −$2.2M | −$1.1M | −$2.0M | −$976,921 | −$354,121 | −$2.1M | −$1.2M | −$1.2M | −$478,123 | −$664,467 | −$542,015 |
| Investments (net) | $0 | $733,340 | $0 | −$464,360 | −$976,921 | −$354,121 | −$572,982 | $1.1M | −$2.8M | −$172,901 | −$787,156 | −$466,979 |
| Acquisitions & other investing | $0 | $0 | — | $2.0M | $976,921 | $354,121 | $2.1M | −$490,669 | $1.2M | $499,901 | — | $542,015 |
| Cash from investing activities | −$745,792 | −$1.5M | — | −$464,360 | −$976,921 | −$354,121 | −$572,982 | −$644,347 | −$2.8M | −$151,123 | — | −$466,979 |
| Financing activities | ||||||||||||
| Dividends paid | — | — | $0 | −$1.3M | −$1.3M | — | −$1.3M | −$1.3M | −$1.3M | −$626,777 | $0 | −$626,777 |
| Share repurchases & issuance (net) | — | — | — | $467,030 | $393,890 | $381,690 | $184,850 | $26,250 | — | — | — | — |
| Net borrowing (repayment) | −$3.2M | $2.5M | −$1.0M | −$598,794 | −$3.9M | $1.3M | $1.5M | $473,679 | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $158,600 | $0 | $0 | $26,250 | $0 | $0 |
| Other financing | $56,100 | $54,494 | −$578,143 | $803,394 | −$633,859 | $0 | $641,122 | $1.2M | −$2.7M | $1.9M | $1.9M | $281,756 |
| Cash from financing activities | −$3.2M | $2.6M | −$1.6M | −$603,120 | −$5.4M | $1.7M | $1.2M | $422,889 | −$4.0M | $1.3M | $1.9M | −$345,021 |
| Summary | ||||||||||||
| Net change in cash | $1.4M | −$803,969 | −$1.9M | −$131,530 | −$1.0M | $994,442 | −$3.0M | $3.8M | $1.5M | $618,887 | −$2.2M | $1.5M |
| Cash at end of period | $7.2M | $5.8M | $6.6M | $8.5M | $10.0M | $11.0M | $10.0M | $13.0M | $6.8M | $8.3M | $7.7M | $10.0M |
| Free cash flow | $4.6M | −$4.1M | −$4.0M | $39,440 | $4.3M | −$898,415 | −$5.8M | $2.8M | $6.4M | −$1.1M | −$3.8M | $1.7M |
| Free cash flow margin | 60.0% | −48.8% | −44.3% | 0.4% | 37.9% | −12.0% | −63.2% | 29.5% | 60.9% | −11.7% | −40.3% | 19.0% |
| Capex / revenue | 9.8% | 26.9% | 11.7% | 18.7% | 8.6% | 4.7% | 22.8% | 13.0% | 11.3% | 5.2% | 7.0% | 6.2% |
| Operating cash flow / net income | — | — | — | — | 2.46 | — | −5.45 | 3.63 | 5.89 | −1.17 | −1.74 | — |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
FSI cash generation
In fiscal 2025 (ended December 31, 2025), Flexible Solutions International generated $3.8 million of cash from operations (down 32.1%) and spent $4.4 million on capital expenditures, leaving free cash flow of -$0.6 million, −1.5% of revenue. It returned $1.3 million to shareholders through dividends ($1.3 million) and net share buybacks ($0). Cash and equivalents fell by $1.0 million over the year.
Related: FSI income statement, FSI balance sheet, FSI dividend history. See the FSI stock overview for the latest quote and news.
FSI cash flow FAQ
What is Flexible Solutions International's free cash flow?
Flexible Solutions International's free cash flow was -$0.6 million in fiscal 2025: $3.8 million of operating cash flow minus $4.4 million of capital expenditures It was $0.6 million a year earlier..
How much cash does Flexible Solutions International generate from operations?
Flexible Solutions International generated $3.8 million of cash from operating activities in fiscal 2025, 1.60 times its net income of $2.4 million.
How much does Flexible Solutions International spend on capital expenditures?
Flexible Solutions International spent $4.4 million on capital expenditures in fiscal 2025, 11.4% of revenue, compared with $5.0 million the year before.
How much does Flexible Solutions International pay in dividends?
Flexible Solutions International paid $1.3 million in dividends in fiscal 2025.