The company maintains a conservative financial position with a debt-to-equity ratio of 0.31 as of 2026Q1, providing a buffer despite the asset-heavy manufacturing model.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 |
|---|
| Total Current Assets | 34.25M | 32.93M | 34.58M | 30.23M | 30.99M | 23.81M | 19.04M | 17.51M | 21.21M | 13.96M | 9.49M | 7.97M | 6.66M | 5.77M | 6.05M | 5.86M | 6.69M | 6.59M | 7.24M | 6.88M | 3.8M | 3.8M | 3.3M | 5.92M | 6.09M | 496.56K | 436.33K | 309.36K |
| Cash & Short-Term Investments | 6.47M | 8.01M | 10.03M | 7.71M | 6.82M | 6.74M | 4.47M | 3.63M | 7.86M | 6.91M | 2.47M | 2.5M | 747.52K | 568.09K | 361.87K | 506.9K | 2.76M | 2.13M | 1.89M | 3.36M | 450.76K | 526.29K | 1.12M | 5.27M | 5.62M | 190.46K | 192.28K | 59.44K |
| Cash Only | 5.82M | 6.63M | 7.63M | 5.02M | 6.12M | 5.71M | 3.47M | 3.63M | 7.86M | 6.91M | 2.47M | 2.5M | 747.52K | 568.09K | 361.87K | 506.9K | 2.76M | 2.13M | 1.89M | 3.36M | 450.76K | 526.29K | 558.79K | 237.08K | 556.79K | 190.46K | 192.28K | 59.44K |
| Short-Term Investments | 652.81K | 1.39M | 2.4M | 2.69M | 700K | 1.03M | 1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 559.44K | 5.03M | 5.06M | 0 | 0 | 0 |
| Accounts Receivable | 13.39M | 12.62M | 11.7M | 9.84M | 9.45M | 7.13M | 5.89M | 4.47M | 4.42M | 2.11M | 3.01M | 1.95M | 2.32M | 2.01M | 2.2M | 2.33M | 1.2M | 1.54M | 1.64M | 1.05M | 1.32M | 793.69K | 632.9K | 398.07K | 65.3K | 65.11K | 144.38K | 112.84K |
| Days Sales Outstanding | 102.26 | 119.62 | 111.65 | 93.74 | 75.24 | 75.61 | 68.45 | 59.46 | 90.54 | 49.6 | 67.58 | 44.88 | 53.29 | 46.48 | 48.95 | 54.85 | 38.08 | 57.62 | 55.72 | 51.62 | 57.52 | 43.18 | 68.09 | 62.6 | 21.43 | 17.81 | 51.18 | 54.25 |
| Inventory | 12.52M | 10.54M | 10.89M | 11.13M | 14.42M | 9.5M | 8.37M | 9.18M | 8.73M | 4.69M | 3.79M | 3.28M | 3.47M | 3.06M | 3.36M | 2.89M | 2.54M | 2.8M | 3.59M | 2.36M | 1.9M | 2.31M | 1.42M | 212.94K | 203.83K | 181.7K | 93.51K | 136.56K |
| Days Inventory Outstanding | 143.59 | 129.05 | 159.03 | 145.22 | 164.62 | 150.66 | 141.21 | 178.1 | 261.27 | 179.91 | 149.29 | 123.3 | 117.54 | 99.14 | 110.27 | 109.18 | 132.05 | 156.96 | 195.08 | 179.56 | 128.69 | 212.01 | 388.45 | 57.02 | 127.96 | 100.06 | 66.93 | 120.44 |
| Other Current Assets | 1.86M | 1.75M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.92K | 0 | 0 | 118.01K | 0 | 0 | 0 |
| Total Non-Current Assets | 29.68M | 28.91M | 25.39M | 25.24M | 20.59M | 15.74M | 16.05M | 14.87M | 9.99M | 3.81M | 5.67M | 6.17M | 7.57M | 8.71M | 7.69M | 8.64M | 8.3M | 7.67M | 6.12M | 5.02M | 4.69M | 5.17M | 5.52M | 471.09K | 161.07K | 72.75K | 53.06K | 49.78K |
| Property, Plant & Equipment | 21.58M | 19.93M | 17.15M | 13.29M | 9.88M | 5.15M | 5.63M | 4.79M | 2.56M | 1.94M | 3.39M | 3.79M | 4.76M | 5.83M | 7.19M | 8.21M | 7.87M | 7.31M | 5.88M | 4.74M | 4.1M | 4.66M | 5.25M | 167.59K | 128.57K | 72.75K | 53.06K | 49.78K |
| Fixed Asset Turnover | 2.08x | 1.93x | 2.23x | 2.88x | 4.64x | 6.68x | 5.58x | 5.72x | 6.96x | 7.99x | 4.79x | 4.19x | 3.34x | 2.71x | 2.28x | 1.89x | 1.46x | 1.34x | 1.83x | 1.57x | 2.04x | 1.44x | 0.65x | 13.85x | 8.65x | 18.34x | 19.40x | 15.25x |
| Goodwill | 2.53M | 2.53M | 2.53M | 2.53M | 2.53M | 2.53M | 2.53M | 2.53M | 2.53M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1.92M | 1.96M | 2.12M | 2.28M | 2.44M | 2.61M | 2.81M | 3M | 3.19M | 79.45K | 95.89K | 100.62K | 137.4K | 168.87K | 200.51K | 208.21K | 225.18K | 224.5K | 204.2K | 230.44K | 169.76K | 143.82K | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 10.54M | 2.05M | 3.42M | 6.03M | 5.46M | 5.42M | 4.78M | 1.92M | 776.36K | 13.41K | 122.48K | 0 | 0 | 0 | 0 | 0 | 7.89K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 1.64M | 2.42M | 167.88K | 824.25K | 8.54K | 8.54K | 8.54K | 1.03M | 30.78K | 18.53K | 26.16K | 10.17K | 4.42K | 4.78K | 7.89K | 7.73K | 0 | 7.5K | 32.71K | 48.03K | 416.22K | 369K | 271K | 303.5K | 32.5K | 0 | 0 | 0 |
| Total Assets | 63.93M | 61.83M | 59.97M | 55.47M | 51.59M | 39.55M | 35.09M | 32.38M | 31.2M | 17.77M | 15.16M | 14.14M | 14.23M | 14.47M | 13.74M | 14.51M | 14.99M | 14.25M | 13.36M | 11.91M | 8.49M | 8.97M | 8.82M | 6.39M | 6.25M | 569.31K | 489.39K | 359.14K |
| Asset Turnover | 0.65x | 0.62x | 0.64x | 0.69x | 0.89x | 0.87x | 0.90x | 0.85x | 0.57x | 0.87x | 1.07x | 1.12x | 1.12x | 1.09x | 1.19x | 1.07x | 0.77x | 0.69x | 0.81x | 0.62x | 0.99x | 0.75x | 0.38x | 0.36x | 0.18x | 2.34x | 2.10x | 2.11x |
| Asset Growth % | 11% | 3.11% | 8.11% | 7.53% | 30.43% | 12.72% | 8.36% | 3.8% | 75.52% | 17.25% | 7.18% | -0.65% | -1.65% | 5.37% | -5.3% | -3.26% | 5.19% | 6.73% | 12.18% | 40.3% | -5.42% | 1.71% | 38.05% | 2.15% | 998.66% | 16.33% | 36.27% | - |
| Total Current Liabilities | 13.37M | 10.75M | 11.86M | 10.05M | 10.3M | 9.82M | 7.89M | 6.79M | 6.1M | 2.7M | 2.34M | 1.56M | 2.11M | 2.01M | 2.56M | 2.24M | 1.51M | 975.45K | 771.18K | 395.66K | 443.59K | 691.11K | 3.4M | 165.34K | 53.15K | 38.7K | 103.02K | 103.23K |
| Accounts Payable | 2.59M | 2.22M | 2.05M | 1.98M | 873.9K | 1.28M | 558.11K | 636.26K | 860.8K | 939.12K | 902.04K | 826.32K | 815.14K | 289.27K | 677.97K | 514.89K | 512.38K | 597.31K | 771.18K | 339.27K | 423.03K | 691.11K | 250.13K | 157.64K | 53.15K | 20.59K | 12.42K | 27.01K |
| Days Payables Outstanding | 28.33 | 27.19 | 29.93 | 25.88 | 9.98 | 20.35 | 9.41 | 12.34 | 25.77 | 36.05 | 35.57 | 31.1 | 27.63 | 9.37 | 22.24 | 19.45 | 26.65 | 33.53 | 41.89 | 25.8 | 28.59 | 63.29 | 68.59 | 42.21 | 33.36 | 11.34 | 8.89 | 23.82 |
| Short-Term Debt | 5.68M | 2.84M | 4.19M | 3.09M | 3.54M | 3.09M | 2.96M | 3.59M | 3.57M | 451.19K | 451.19K | 401.19K | 1.11M | 1.7M | 1.52M | 979.39K | 122.73K | 74.15K | 0 | 0 | 0 | 0 | 3.15M | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 370.05K | 124.94K | 78.66K | 148.29K | 387.76K | 349K | 314.28K | 213.22K | 127.17K | 208.61K | 95.31K | 40.45K | 44.59K | 13.55K | 312.56K | 312.39K | 250K | 0 | 0 | 9.87K | 20.56K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 171.1K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.36M | 1.1M | 893.87K | 293.24K | 140.84K | 0 | 0 | 0 | 0 | 0 | 0 | 46.53K | 0 | 0 | 0 | 7.7K | 0 | 18.11K | 90.6K | 0 |
| Current Ratio | 2.56x | 3.06x | 2.91x | 3.01x | 3.01x | 2.42x | 2.41x | 2.58x | 3.47x | 5.17x | 4.05x | 5.11x | 3.16x | 2.87x | 2.36x | 2.61x | 4.45x | 6.75x | 9.38x | 17.40x | 8.56x | 5.50x | 0.97x | 35.79x | 114.66x | 12.83x | 4.24x | 3.00x |
| Quick Ratio | 1.62x | 2.08x | 2.00x | 1.90x | 1.61x | 1.46x | 1.35x | 1.23x | 2.04x | 3.43x | 2.44x | 3.01x | 1.51x | 1.35x | 1.05x | 1.33x | 2.76x | 3.89x | 4.73x | 11.43x | 4.27x | 2.15x | 0.55x | 34.50x | 110.83x | 8.14x | 3.33x | 1.67x |
| Cash Conversion Cycle | 217.52 | 221.47 | 240.76 | 213.08 | 229.88 | 205.92 | 200.25 | 225.22 | 326.04 | 193.46 | 181.31 | 137.07 | 143.19 | 136.25 | 136.98 | 144.58 | 143.49 | 181.05 | 208.9 | 205.39 | 157.62 | 191.89 | 387.95 | 77.4 | 116.03 | 106.53 | 109.23 | 150.87 |
| Total Non-Current Liabilities | 7.93M | 8.25M | 6.74M | 7.15M | 6.05M | 2.02M | 3.43M | 5.13M | 5.57M | 150.9K | 352.09K | 553.28K | 754.48K | 993.27K | 1.41M | 1.65M | 2.21M | 2.21M | 1.55M | 452.02K | 423.03K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Debt | 3.93M | 4.04M | 6.62M | 6.83M | 5.44M | 1.57M | 3M | 3.68M | 4.58M | 150.9K | 352.09K | 553.28K | 754.48K | 993.27K | 1.41M | 1.65M | 2.21M | 2.21M | 1.55M | 452.02K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 7.65M | 3.92M | 0 | 55.77K | 109.14K | 139.55K | 195.21K | 383.54K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 798.87K | 277.42K | 122.02K | 260.05K | 500.46K | 310.16K | 233.75K | 1.06M | 989.57K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 423.03K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 21.3M | 19M | 18.6M | 17.2M | 16.35M | 11.85M | 11.32M | 11.92M | 11.67M | 2.85M | 2.69M | 2.11M | 2.86M | 3M | 3.97M | 3.89M | 3.71M | 3.19M | 2.32M | 994.75K | 443.59K | 691.11K | 3.4M | 165.34K | 53.15K | 38.7K | 103.02K | 103.23K |
| Total Debt | 13.33M | 10.81M | 10.81M | 10.04M | 9.14M | 4.88M | 6.45M | 8.06M | 8.15M | 602.09K | 803.28K | 954.48K | 1.86M | 2.7M | 2.93M | 2.63M | 2.33M | 2.29M | 1.55M | 645.62K | 0 | 0 | 3.15M | 0 | 0 | 0 | 0 | 0 |
| Net Debt | 7.51M | 4.19M | 3.18M | 5.02M | 3.02M | -825.54K | 2.97M | 4.42M | 291.94K | -6.31M | -1.67M | -1.54M | 1.12M | 2.13M | 2.57M | 2.12M | -434.62K | 159.16K | -347.21K | -2.71M | -450.76K | -526.29K | 2.59M | -237.08K | -556.79K | -190.46K | -192.28K | -59.44K |
| Debt / Equity | 0.31x | 0.25x | 0.26x | 0.26x | 0.26x | 0.18x | 0.27x | 0.39x | 0.42x | 0.04x | 0.06x | 0.08x | 0.16x | 0.24x | 0.30x | 0.25x | 0.21x | 0.21x | 0.14x | 0.06x | - | - | 0.58x | - | - | - | - | - |
| Debt / EBITDA | 2.41x | 1.95x | 1.98x | 2.12x | 1.09x | 0.73x | 1.22x | 2.85x | 4.94x | 0.33x | 0.22x | 0.33x | 1.28x | 6.67x | 2.40x | 1.60x | 2.72x | - | 1.68x | - | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | 1.36x | 0.76x | 0.58x | 1.06x | 0.36x | -0.12x | 0.56x | 1.57x | 0.18x | -3.51x | -0.46x | -0.53x | 0.77x | 5.27x | 2.10x | 1.29x | -0.51x | - | -0.38x | - | - | - | - | - | - | - | -0.86x | -0.32x |
| Interest Coverage | 6.82x | 5.82x | 9.12x | 8.27x | 27.83x | 34.27x | 20.91x | 6.40x | 33.62x | 39.01x | 77.88x | 42.39x | 7.96x | -5.61x | 0.76x | 14.67x | 7.48x | -6.08x | 26.31x | -86.06x | -315.09x | -17.82x | -17.12x | - | - | - | - | - |
| Total Equity | 42.63M | 42.83M | 41.37M | 38.27M | 35.24M | 27.71M | 23.77M | 20.46M | 19.52M | 14.92M | 12.46M | 12.03M | 11.37M | 11.47M | 9.77M | 10.61M | 11.28M | 11.07M | 11.04M | 10.91M | 8.04M | 8.28M | 5.42M | 6.22M | 6.2M | 530.61K | 386.37K | 255.92K |
| Equity Growth % | 21.2% | 3.55% | 8.1% | 8.6% | 27.19% | 16.56% | 16.16% | 4.81% | 30.82% | 19.72% | 3.62% | 5.77% | -0.89% | 17.45% | -7.96% | -5.93% | 1.94% | 0.27% | 1.17% | 35.67% | -2.88% | 52.77% | -12.91% | 0.36% | 1068.77% | 37.33% | 50.98% | - |
| Book Value per Share | 3.35 | 3.15 | 3.26 | 3.06 | 2.83 | 2.22 | 1.93 | 1.69 | 1.65 | 1.27 | 1.07 | 0.90 | 0.86 | 0.87 | 0.74 | 0.79 | 0.81 | 0.79 | 0.79 | 0.79 | 0.62 | 0.66 | 0.46 | 0.43 | 0.59 | 0.06 | 0.04 | 0.03 |
| Total Shareholders' Equity | 38.81M | 38.91M | 38.03M | 35.2M | 32.63M | 25.1M | 21.21M | 17.91M | 17.06M | 14.92M | 12.46M | 12.03M | 11.37M | 11.47M | 9.77M | 10.61M | 11.28M | 11.07M | 11.04M | 10.91M | 8.04M | 8.28M | 5.42M | 6.22M | 6.2M | 530.61K | 386.37K | 255.92K |
| Common Stock | 12.74K | 25.45K | 12.52K | 12.44K | 12.43K | 12.36K | 12.26K | 12.22K | 11.7K | 11.6K | 11.46K | 13.18K | 13.17K | 13.17K | 13.17K | 13.17K | 13.96K | 13.96K | 14.06K | 14.06K | 13.06K | 12.98K | 11.83K | 11.79K | 11.57K | 9.27K | 9.13K | 9.13K |
| Retained Earnings | 19.11M | 19.35M | 19.84M | 18.05M | 15.9M | 8.88M | 5.43M | 2.46M | 2.94M | 451.62K | -1.3M | -3.1M | -4.6M | -5M | -6.83M | -5.74M | -5.92M | -5.73M | -4.99M | -5.32M | -4.47M | -3.31M | -2.36M | -1.1M | -3.1M | -18.53K | 215.43K | 76.45K |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -434.17K | -347.89K | -606.99K | -795.15K | -805.8K | -775.73K | -872.12K | -994.61K | -1.22M | -656.09K | -1.09M | -1.21M | -267.55K | 328.69K | 574.83K | 477.14K | 554.87K | 331.21K | -244.79K | 394.29K | 131K | 153.25K | 100.18K | 3.02K | -37.57K | -23.84K | -1.84K | 6.68K |
| Minority Interest | 3.81M | 3.92M | 3.33M | 3.07M | 2.61M | 2.6M | 2.56M | 2.55M | 2.46M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Working capital volatility
According to quarterly balance sheet data, FSI has grown total assets from $55.5M in 2023Q4 to $63.9M in 2026Q1, yet this expansion has not translated into consistent top-line growth, suggesting that capital deployment is currently failing to drive meaningful improvements in the company's underlying business quality.
The increase in asset base appears largely driven by rising PPE and inventory levels rather than organic revenue scaling. Investors should monitor whether this asset accumulation represents a strategic investment in capacity or merely an inefficient build-up of working capital that fails to generate adequate returns.
Based on reported financial figures, FSI maintains a conservative capital structure with a debt-to-equity ratio of 0.31 as of 2026Q1, which provides a necessary buffer against the company's inherent operational volatility and thin net margins in the specialty chemical sector.
The company's reliance on minimal debt suggests a defensive posture that insulates it from interest rate sensitivity. While this low leverage profile is prudent, it also indicates that management may be prioritizing solvency over aggressive growth, potentially limiting the firm's ability to capture market share through debt-funded expansion.
As reported in recent filings, FSI maintains a current ratio of 2.56 in 2026Q1, providing a seemingly robust liquidity cushion; however, this metric must be interpreted alongside the company's erratic cash flow generation and seasonal working capital requirements that frequently pressure available cash reserves.
While the current ratio suggests an ability to meet short-term obligations, the absolute cash position of $5.8M remains modest relative to the company's scale. This liquidity profile warrants close monitoring, as any sustained period of negative operating cash flow could rapidly erode the current safety buffer.
Financial statements indicate that PPE has grown to $21.6M in 2026Q1, representing a significant portion of the total asset base, which underscores the company's asset-heavy manufacturing model and its ongoing requirement for capital expenditure to maintain production capabilities for its biodegradable polymer portfolio.
The concentration of assets in PPE suggests that FSI is inherently tied to the physical production of chemicals, which limits its ability to pivot quickly without significant capital investment. The stability of goodwill at $2.5M implies that the company has not engaged in aggressive M&A, keeping the balance sheet relatively free from impairment risk.
Quick answers to the most common questions about buying FSI stock.
As of 2025, Flexible Solutions International, Inc. (FSI) had total assets of $61.8M including $32.9M in current assets.
Flexible Solutions International, Inc. (FSI) carries total debt of $10.8M, offset by $8.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Flexible Solutions International, Inc. (FSI) has total shareholders' equity (book value) of $38.9M ($3.15 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Flexible Solutions International, Inc. (FSI) reported a current ratio of 3.06x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.