showing the working

← Materials

FSI

Flexible Solutions International

Materials · fiscal year ending 2025-12-31

BasisPayoutWhy
GAAP earnings156.3%
why
A single year's earnings for a commodity producer can be several times the through-cycle average. This ratio computed in a trough looks alarming and in a peak looks trivial; neither describes whether the dividend is affordable across a cycle.
Operating cash flow33.7%
why
Before capital spending.
Free cash flownegative
why
Operating cash flow was $592k short of capital spending, so no ratio exists. The dividend was not funded from free cash flow this year.
Nothing is marked as applying, deliberately. The basis that governs here is free cash flow, and this year it yields no ratio at all. The figure above is shown for completeness; treating it as the answer is the substitution this page exists to prevent.

Spread between highest and lowest: 122.6 percentage points. Same filings, different denominators.

Coverage rating 32 / 100 — Strained. ? Peer standing 2/50Direction 30/30Stability 0/20

Free cash flow payout, last 3 years

Fiscal yearPayout
2024-12-31207.9%
2023-12-3155.7%
2019-12-31445.2%
Coverage worsened sharply this year, 55.7% to 207.9%, after no clear trend before it. One year is not a trend, but it is worth knowing which direction the last one moved.

4% of the 47 materials here pay out more — at the demanding end.

The arithmetic

  • GAAP earnings — dividends declared per share $0.0938 ÷ diluted EPS $0.0600
  • Operating cash flow — dividends paid $1.27m ÷ operating cash flow $3.78m
  • Free cash flow — dividends paid $1.27m ÷ (operating cash flow $3.78m − capex $4.37m)

Where the figures came from

Every one is public at sec.gov and free to check. That is the point — you should not have to take our word for any of it.

Caveats on this company

  • DPS derived from dividends paid ($0.09); no per-share tag filed

Computed by an open pipeline reading SEC XBRL directly. If any number here looks wrong to you, tell us — that is more useful to us than agreement.

Who else looks like this

Every figure above is computed from Flexible Solutions International’s own filing, and every company here is measured the same way. Screen all of them on any of these twelve measures, or on the rules two investors published — free, and nothing you screen leaves your browser.

Screen every company →