TTENK/calls
The BriefMarketsAll StocksNewsScreenerCommunity

Get the Brief in your inbox

A daily, SEC-grounded read on the market — movers, earnings, and our boldest calls. Free.

TTENK/calls

SEC-grounded equity research — opinionated calls reasoned over real filings.

Research

  • The Brief
  • Markets
  • All Stocks
  • Screener
  • Discover
  • Research
  • The Flip Side
  • Track record

Tools

  • Compare
  • Congress trades
  • Events
  • Filing search
  • Groups
  • Trending
  • News

More

  • Pricing
  • Community
  • Newsletter
  • Developers / API
  • Account
DisclosuresTermsPrivacy

Research & education only — not financial advice.TENK is not a registered investment adviser; calls are impersonal, generated from SEC filings and a delayed/third-party price feed, and may be wrong or out of date. The operator and an affiliated trading operation may hold or trade the securities TENK rates — see Disclosures. Do your own research.

EDGAR® is a registered trademark of the U.S. Securities and Exchange Commission. TENK/calls is an independent service and is not affiliated with, endorsed by, or approved by the U.S. Securities and Exchange Commission.

TTENK/calls
The BriefMarketsAll StocksNewsScreenerCommunity

Pulling SEC filings + quote and writing the call…

TTENK/calls
The BriefMarketsAll StocksNewsScreenerCommunity
← New search
Home›Stocks›FSI
FSI logo

FSI

FLEXIBLE SOLUTIONS INTERNATIONAL INC

Next earnings Aug 12, 2026 · consensus $0.06 EPS, $12.9M rev

Hold
$6.25
▼ -8.22%
$6.25▲ +26.26%
over 1Y
L $4.78H $11.25
Earnings Dividend Split Congress buy Congress sellGrouped by date · hover a pin to expand
Today-8.2%
1W-2.1%
1M-3.8%
3M+17.5%
YTD-8.2%
1Y+26.3%
OverviewFinancialsValuationQualityTimelineFilings
Rating
Hold
Quality
D
Valuation
Overvalued
Filings
Flagged
Hold
Conviction
Horizon
Medium (3–12mo)
12-mo target
$•••
Street · 6 analysts
Buy

Strong balance sheet and one-time-driven earnings collapse, but flat revenue and a full price leave no reason to add.

Revenue $38.5M · FY2025

The read

Middling fundamentals and a rich price (~93% above fair value) leave little margin of safety — a wait-and-see.

FSI is a profitable but no-growth specialty-chemical micro-cap whose headline numbers look alarming and whose underlying business looks merely tired. Revenue of $38.5M was flat (+0.7%) and has now stagnated near $38M for three straight years after peaking at $45.8M/$7.02M net income in FY2022 — the trend is sideways-to-down, not up. The eye-watering 113.5x P/E is misleading: net income cratered 74% to $787K largely on one-time items the MD&A spells out — impairment of the Lygos investment, a loss on write-down of property held for sale, plus higher professional fees and SG&A tied to the new Panama location and scaling new products. Operating income still came in at $4.60M (11.9% margin), so the core remains cash-generative; normalized against FY2024's $3.04M net income the multiple is closer to ~28x — full, but not absurd.

The balance sheet is the real attraction and the reason this isn't a sell. Liabilities/equity is just 0.49x, long-term debt was cut 38.9% to $4.04M with the current portion down 81.5%, equity stands at $38.9M (~$3.06/share book), and the company holds cash while paying a dividend ($1.27M) and historically buying back stock. Working capital of ~$22M and the $3.75M sale of the 317 Mendota building give ample liquidity. This is not a company at risk of distress.

AI-generated analysis, produced by our proprietary engine from SEC filing data.

Investment recommendation produced by TENK/calls (tenkcalls.com), Luxembourg. Completed Jun 30, 2026, 8:21 AM ET. Ratings & methodology: definitions · All recommendations to date: track record · Conflicts: disclosures. Not investment advice.

Is FSI a buy? The one-page verdict, explained →

Financials · annual, by fiscal year

Line itemFY21FY22FY23FY24FY25
Revenue$34.4M$45.8M$38.3M$38.2M$38.5M
Gross profit$11.4M$13.9M$10.4M$13.2M$12.5M
Operating income$5.48M$7.05M$3.50M$5.52M$4.60M
Net income$3.45M$7.02M$2.78M$3.04M$787K
Diluted EPS$0.28$0.56$0.22$0.24$0.06
Net margin10.0%15.3%7.2%7.9%2.0%

Annual figures from SEC 10-K XBRL filings. Open the filing links below for full statement detail.

Key statistics

Valuation

Enterprise value$76.5M
EV / EBITDA11.6
EV / Sales2.0
EV / FCF—
P / FCF—
PEG (trailing)—
Earnings yield1.0%
FCF yield-0.7%

Quality & risk

ROIC (est.)8.4%
Free cash flow-$592K
Total debt$4.44M
Net cash$3.19M
Altman Z-Score4.25 safe
Piotroski F-Score5/9

Capital returns

Buyback yield2.0%
Dividend yield (est.)1.6%
Shareholder yield3.6%
Shares Δ YoY+0.7%

Computed from SEC XBRL annual figures + the current quote. EV and ROIC use long-term + current debt where filed; estimates, not investment advice.

Disclosure timeline

SEC · 8-Ks + reports
Recent disclosure tone has skewed negative — read the flagged items.
  1. 8-K Material agreement2026-07-01
  2. 8-K Auditor change2026-06-08

    Changed certifying accountant (Item 4.01) — auditor switch right after the late 10-K

  3. 8-K Other event2026-05-18

    Other-events disclosure with exhibit (Item 8.01); routine update, no financial change

  4. 10-Q Quarterly report2026-05-15

    Q1-FY26 report; results stay in the flat-revenue, margin-pressured recent trend

  5. 8-K Other event2026-04-20

    Other-events press release with exhibit (Item 8.01); routine corporate update

  6. 10-K Annual report2026-04-15

    FY25 net income fell 74% to $787K on margin squeeze, Lygos impairment, property write-down

  7. NT 10-K Late filing notice2026-03-31

    Late-filing notice for the FY25 10-K — annual report delayed (filed ~2 weeks later)

  8. S-3 Shelf registration (potential raise)2026-02-24

    Filed shelf registration enabling future equity/debt raises — potential dilution overhang

  9. 8-K Shareholder vote2025-11-21

    Annual meeting voting results (Item 5.07) — directors and proposals approved

Recent filings

all on EDGAR ↗
8-KPeriod ending 2026-06-302026-07-01open ↗424B5Filing2026-07-01open ↗8-KPeriod ending 2026-06-032026-06-08open ↗8-KPeriod ending 2026-05-152026-05-18open ↗10-QPeriod ending 2026-03-312026-05-15open ↗8-KPeriod ending 2026-04-172026-04-20open ↗10-KPeriod ending 2025-12-312026-04-15open ↗NT 10-KPeriod ending 2025-12-312026-03-31open ↗EFFECTFiling2026-03-05open ↗S-3Filing2026-02-24open ↗4Period ending 2026-01-192026-02-18open ↗SCHEDULE 13D/AFiling2026-02-11open ↗

Quality score

D
ValueGrowthProfitHealthMom.
ValueD
GrowthF
ProfitabilityC-
Financial healthA-
MomentumF
  • ✓Revenue growing year-over-year
  • ✓Profitable (positive net income)
  • ✗Net margin above 10%
  • ✗Return on equity above 15%
  • ✓Liabilities below 2× equity
  • ✗P/E below 25

Fair value est.

$0.44

Overvalued -93% vs price

cheapfair valueexpensive

Modified Graham: EPS $0.06 × (8.5 + 1.5 × 0.0% growth) × 0.85 quality = 7.3× multiple. An estimate, not a price target.

4.7852-week11.25
Revenue
$38.5M
+0.7% YoY
Net margin
2.0%
ROE
2.0%
P/E
104.2

SEC fundamentals · FY 2025

'21'22'23'24'25

■ revenue · ■ net income, by fiscal year

Revenue$38.5M+0.7%
Net income$787K-74.1%
Gross profit$12.5M-5.3%
Operating income$4.60M-16.6%
Diluted EPS$0.06-75.0%
Cash & equivalents$7.63M+52.1%
Total assets$61.8M+3.1%
Total liabilities$19.0M+2.1%
Stockholders' equity$38.9M+2.3%
Gross: 32.6%Op.: 11.9%L/E: 0.49x

Frequently asked

Is FLEXIBLE SOLUTIONS INTERNATIONAL INC (FSI) a buy?
FSI currently carries a Hold rating with 3/5 conviction, derived from its latest SEC filings. Strong balance sheet and one-time-driven earnings collapse, but flat revenue and a full price leave no reason to add.
What is FSI's fair value?
A Modified-Graham model based on FSI's SEC fundamentals estimates a fair value of about $0.44. It is an estimate from reported earnings, not a price target.
Is FSI overvalued or undervalued?
Against a Modified-Graham fair-value estimate, FSI currently appears overvalued relative to its SEC-grounded earnings power.
What is FLEXIBLE SOLUTIONS INTERNATIONAL INC's quality score?
FSI scores 49.90214578978546/100 (grade D) on a SEC-grounded quality model spanning value, growth, profitability, financial health and momentum.

Sources: SEC EDGAR (CIK 0001069394, latest 10-Q filed 2026-05-15) · EODHD · Proprietary analysis · as of 6/30/2026, 12:21:44 PM.

Research and education only — not financial advice. TENKis not a registered investment adviser or broker-dealer and gives no personalized advice. Every call is impersonal — identical for all users, generated on a schedule from SEC filings plus a delayed/third-party price feed — may be wrong or out of date, and is not a recommendation to buy or sell any security. The operator and an affiliated trading operation may hold or trade the securities TENK rates; see Disclosures. Past performance does not guarantee future results. Do your own research.

Insider activity

Form 4 · SEC
2026-02-03
O BRIEN DANIEL B
Chief Executive Officer
Sell12.5K @ $5.88$73.5K
2026-01-29
O BRIEN DANIEL B
Chief Executive Officer
Sell4.00K @ $5.89$23.6K
2026-01-28
O BRIEN DANIEL B
Chief Executive Officer
Sell45.5K @ $5.84$266K
2026-01-27
O BRIEN DANIEL B
Chief Executive Officer
Sell56.0K @ $5.90$330K
2026-01-19
Helina Robert Thomas
Director
Award10.0K @ $6.14$61.4K
2023-11-16
O BRIEN DANIEL B
Chief Executive Officer
Sell94.6K @ $1.57$148K
2023-07-21
O BRIEN DANIEL B
Chief Executive Officer
Sell9.31K @ $2.64$24.6K
2023-07-20
O BRIEN DANIEL B
Chief Executive Officer
Sell20.1K @ $2.65$53.2K
2023-07-19
O BRIEN DANIEL B
Chief Executive Officer
Sell17.6K @ $2.65$46.8K
2023-06-22
O BRIEN DANIEL B
Chief Executive Officer
Sell5.00K @ $2.80$14.0K
2023-06-21
O BRIEN DANIEL B
Chief Executive Officer
Sell4.11K @ $2.80$11.5K

Dividends

Irregular
Yield (TTM)
—
Annual / share
—
Last ex-date
2025-05-19
Last amount
$0.10
ex 2025-05-19paid 2025-05-28$0.10
ex 2024-04-29paid 2024-05-16$0.10
ex 2023-04-27paid 2023-05-16$0.05
ex 2019-09-30paid 2019-10-15$0.08
ex 2019-03-28paid 2019-04-15$0.08
ex 2019-03-05paid 2019-03-15$0.05

Source: EODHD. Yield = trailing-12-month dividends ÷ price.

Earnings history

beat/miss · move
2024-04-25—▲ 0.00%8-K ↗
2023-11-15—▼ -2.21%8-K ↗
2023-08-16—▲ +1.94%8-K ↗
2023-05-16—▲ +0.70%8-K ↗
2022-05-17—▲ +3.80%8-K ↗
2022-04-01—▼ -2.70%8-K ↗

Dates from 8-K (Item 2.02); beat/miss = reported EPS vs consensus (Finnhub, recent quarters); move = prior close → close on/after.

Recent news

market news →
FSI ANNOUNCES THE COMPANY HAS TRADED EQUITY IN THE FLORIDA LLC FOR EXCLUSIVE PRODUCT RIGHTSBullish
globenewswire.com· 2026-07-03
Quant snapshot: Baozun, Sohu among top-rated names as Sol Strategies, Arqit Quantum lagBullish
seekingalpha.com· 2026-05-17
Hawkins (HWKN) Q4 Earnings Miss EstimatesBullish
finance.yahoo.com· 2026-05-13
Green Plains Renewable Energy (GPRE) Surpasses Q1 Earnings EstimatesBullish
finance.yahoo.com· 2026-05-07
Celanese (CE) Lags Q1 Earnings EstimatesBullish
finance.yahoo.com· 2026-05-05
Axalta Coating Systems (AXTA) Q1 Earnings and Revenues Surpass EstimatesBullish
finance.yahoo.com· 2026-04-30

Vs tracked universe

compare →

1195 tracked peers · median

TENK Score50 vs 67
Revenue growth0.7% vs 7.5%
Net margin2.0% vs 10.0%
Return on equity2.0% vs 12.0%
P/E104.2 vs 26.2

News sentiment

EODHD · 5d
Bullish
+0.17
vs typical · 5 articles
↑ improving

Recent news tone vs the market's typical (which skews positive). A soft signal, not a recommendation.