Flexible Solutions International, Inc.
AMEX:FSI
1.58 (USD) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5.018 | 6.115 | 5.71 | 3.473 | 3.635 | 7.858 | 6.912 | 2.47 | 2.499 | 0.748 | 0.568 | 0.362 | 0.507 | 2.763 | 2.126 | 1.894 | 3.356 | 0.451 | 0.526 | 0.559 | 0.237 | 0.557 | 0.19 | 0.192 | 0.059 |
Kortetermijnbeleggingen
| 2.69 | 0.7 | 1.025 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.559 | 5.034 | 5.062 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 7.708 | 6.815 | 6.736 | 4.473 | 3.635 | 7.858 | 6.912 | 2.47 | 2.499 | 0.748 | 0.568 | 0.362 | 0.507 | 2.763 | 2.126 | 1.894 | 3.356 | 0.451 | 0.526 | 1.118 | 5.271 | 5.619 | 0.19 | 0.192 | 0.059 |
Nettovorderingen
| 9.843 | 9.45 | 7.129 | 5.89 | 4.47 | 4.423 | 2.105 | 3.008 | 1.955 | 2.322 | 2.012 | 2.199 | 2.332 | 1.199 | 1.544 | 1.642 | 1.051 | 1.32 | 0.794 | 0.633 | 0.312 | 0.065 | 0.065 | 0.144 | 0.113 |
Voorraad
| 11.135 | 14.419 | 9.502 | 8.372 | 9.183 | 8.728 | 4.687 | 3.786 | 3.275 | 3.467 | 3.062 | 3.362 | 2.891 | 2.539 | 2.796 | 3.591 | 2.361 | 1.904 | 2.315 | 1.417 | 0.213 | 0.204 | 0.182 | 0.094 | 0.137 |
Overige vlottende activa
| 1.541 | 1.01 | 0.442 | 0.302 | 0.219 | 0.2 | 0.255 | 0.229 | 0.243 | 0.124 | 0.127 | 0.127 | 0.135 | 0 | 0.121 | 0.109 | 0.115 | 0.124 | 0.029 | 0.131 | 0.086 | 0.118 | 0.059 | 0.006 | 0.001 |
Totaal vlottende activa
| 30.227 | 30.995 | 23.809 | 19.038 | 17.506 | 21.209 | 13.96 | 9.493 | 7.972 | 6.661 | 5.769 | 6.05 | 5.865 | 6.694 | 6.588 | 7.237 | 6.884 | 3.799 | 3.801 | 3.299 | 5.918 | 6.094 | 0.497 | 0.436 | 0.309 |
Niet-vlottende activa: | |||||||||||||||||||||||||
Materiële vaste activa, netto
| 13.287 | 9.877 | 5.149 | 5.625 | 4.795 | 2.563 | 1.939 | 3.394 | 3.791 | 4.765 | 5.831 | 7.186 | 8.206 | 7.868 | 7.315 | 5.882 | 4.743 | 4.101 | 4.657 | 5.25 | 0.168 | 0.129 | 0.073 | 0.053 | 0.05 |
Goodwill
| 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 2.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 2.28 | 2.44 | 2.614 | 2.806 | 2.999 | 3.191 | 0.079 | 0.096 | 0.101 | 0.137 | 0.169 | 0.201 | 0.208 | 0.225 | 0.225 | 0.204 | 0.23 | 0.17 | 0.144 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 4.814 | 4.974 | 5.148 | 5.34 | 5.533 | 5.725 | 0.079 | 0.096 | 0.101 | 0.137 | 0.169 | 0.201 | 0.208 | 0.225 | 0.225 | 0.204 | 0.23 | 0.17 | 0.144 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 6.034 | 5.459 | 5.424 | 4.776 | 1.916 | 0.776 | 0.013 | 0.122 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.285 | 0.274 | 0.013 | 0.3 | 1.6 | 0.892 | 1.764 | 2.027 | 2.268 | 2.667 | 2.701 | 0.292 | 0.219 | 0.199 | 0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0.824 | 0.009 | 0.009 | 0.009 | 1.031 | 0.031 | 0.019 | 0.026 | 0.01 | 0.004 | 0.005 | 0.008 | 0.008 | -0 | 0.007 | 0.033 | 0.048 | 0.416 | 0.369 | 0.271 | 0.304 | 0.033 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 25.244 | 20.593 | 15.742 | 16.05 | 14.874 | 9.987 | 3.814 | 5.665 | 6.17 | 7.574 | 8.705 | 7.686 | 8.64 | 8.3 | 7.666 | 6.119 | 5.022 | 4.687 | 5.17 | 5.521 | 0.471 | 0.161 | 0.073 | 0.053 | 0.05 |
Totaal activa
| 55.471 | 51.587 | 39.551 | 35.087 | 32.38 | 31.196 | 17.773 | 15.158 | 14.143 | 14.235 | 14.474 | 13.736 | 14.505 | 14.994 | 14.254 | 13.356 | 11.905 | 8.486 | 8.971 | 8.82 | 6.389 | 6.255 | 0.569 | 0.489 | 0.359 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||
Crediteuren
| 1.985 | 0.874 | 1.283 | 0.558 | 0.636 | 1.051 | 0.939 | 0.902 | 0.826 | 0.815 | 0.57 | 0.678 | 0.515 | 0.512 | 0.597 | 0 | 0.339 | 0.423 | 0.691 | 0.25 | 0.158 | 0.053 | 0.021 | 0.012 | 0.027 |
Kortlopende schulden
| 3.152 | 3.594 | 3.172 | 3.253 | 3.992 | 3.569 | 0.451 | 0.451 | 0.401 | 1.108 | 1.705 | 1.524 | 0.979 | 0.123 | 0.074 | 0 | 0 | 0 | 0 | 3.15 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 4.485 | 4.486 | 4.561 | 2.54 | 1.77 | 1.357 | 1.102 | 0.894 | 0.293 | 0.141 | -0.281 | 0.046 | 0.438 | 0.62 | 0.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.069 |
Uitgestelde opbrengsten
| 0.148 | 0.388 | 0.349 | 0.314 | 0.213 | 0.127 | 0.209 | 0.095 | 0.04 | 0.045 | 0.014 | 0.313 | 0.312 | 0.25 | 0 | 0 | 0.01 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 4.769 | 5.446 | 5.018 | 3.766 | 1.951 | 1.357 | 1.102 | 0.894 | 0.293 | 0.141 | -0.281 | 0.046 | 0.438 | 0.62 | 0.304 | 0.771 | 0 | 0 | 0 | 0 | 0.008 | 0 | 0.018 | 0.091 | 0.076 |
Totaal kortlopende verplichtingen
| 10.054 | 10.302 | 9.823 | 7.891 | 6.793 | 6.105 | 2.701 | 2.342 | 1.561 | 2.109 | 2.007 | 2.56 | 2.245 | 1.505 | 0.975 | 0.771 | 0.349 | 0.444 | 0.691 | 3.4 | 0.165 | 0.053 | 0.039 | 0.103 | 0.103 |
Langlopende verplichtingen: | |||||||||||||||||||||||||
Langetermijnschulden
| 6.833 | 5.546 | 1.713 | 3.194 | 4.067 | 4.58 | 0.151 | 0.352 | 0.553 | 0.754 | 0.993 | 1.407 | 1.648 | 2.206 | 2.211 | 1.547 | 0.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 5.436 | 1.573 | -0.195 | -0.884 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.26 | 0.5 | 0.31 | 0.234 | 1.059 | 0.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0.056 | -5.436 | -1.573 | 0.195 | 0.884 | 1 | 0 | 0 | 0 | 0 | 0 | -1.407 | 0 | 0 | 0 | 0 | 0 | 0.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 7.149 | 6.046 | 2.023 | 3.428 | 5.126 | 5.57 | 0.151 | 0.352 | 0.553 | 0.754 | 0.993 | 1.407 | 1.648 | 2.206 | 2.211 | 1.547 | 0.646 | 0.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 17.203 | 16.348 | 11.846 | 11.319 | 11.919 | 11.675 | 2.851 | 2.694 | 2.114 | 2.863 | 3.001 | 3.968 | 3.892 | 3.711 | 3.187 | 2.318 | 0.995 | 0.444 | 0.691 | 3.4 | 0.165 | 0.053 | 0.039 | 0.103 | 0.103 |
Eigen vermogen: | |||||||||||||||||||||||||
Preferente aandelen
| 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 |
Gewone aandelen
| 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.011 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.012 | 0.012 | 0.012 | 0.009 | 0.009 | 0.009 |
Ingehouden winsten
| 18.053 | 15.904 | 8.882 | 5.433 | 2.456 | 2.942 | 0.452 | -1.303 | -3.096 | -4.601 | -5.004 | -6.826 | -5.742 | -5.925 | -5.735 | -4.991 | -5.322 | -4.473 | -3.308 | -2.355 | -1.098 | -3.101 | -0.019 | 0.215 | 0.076 |
Overige gereserveerde algehele resultaten
| -0.795 | -0.806 | -0.776 | -0.872 | -0.995 | -1.223 | -0.656 | -1.087 | -1.206 | -0.268 | 0.329 | 0.575 | 0.477 | 0.555 | 0.331 | -0.245 | 0.394 | 0.131 | 0.153 | 0.1 | 0.003 | -0.038 | -0.024 | -0.002 | 0.007 |
Overige totale aandeelhoudersvermogen
| 17.932 | 17.523 | 16.984 | 16.633 | 16.437 | 15.328 | 15.115 | 14.843 | 16.317 | 16.227 | 16.136 | 16.007 | 15.864 | 16.638 | 16.457 | 16.26 | 15.824 | 12.37 | 11.422 | 7.663 | 7.307 | 9.329 | 0.564 | 0.164 | 0.164 |
Totaal eigen vermogen van aandeelhouders
| 35.202 | 32.634 | 25.103 | 21.207 | 17.911 | 17.059 | 14.922 | 12.464 | 12.028 | 11.372 | 11.473 | 9.769 | 10.613 | 11.282 | 11.067 | 11.038 | 10.911 | 8.042 | 8.28 | 5.42 | 6.224 | 6.202 | 0.531 | 0.386 | 0.256 |
Totaal eigen vermogen
| 38.268 | 35.239 | 27.705 | 23.768 | 20.461 | 19.522 | 14.922 | 12.464 | 12.028 | 11.372 | 11.473 | 9.769 | 10.613 | 11.282 | 11.067 | 11.038 | 10.911 | 8.042 | 8.28 | 5.42 | 6.224 | 6.202 | 0.531 | 0.386 | 0.256 |
Totaal passiva en aandeelhoudersvermogen
| 55.471 | 51.587 | 39.551 | 35.087 | 32.38 | 31.196 | 17.773 | 15.158 | 14.143 | 14.235 | 14.474 | 13.736 | 14.505 | 14.994 | 14.254 | 13.356 | 11.905 | 8.486 | 8.971 | 8.82 | 6.389 | 6.255 | 0.569 | 0.489 | 0.359 |