Blueprint
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
 
FORM 10-Q
 
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2017
 
OR
☐ TRANSITION REPORT PURSUANT TO 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
 
        For the transition period from ________ to ________
 
Commission File Number: 001-31540
 
FLEXIBLE SOLUTIONS INTERNATIONAL INC.
 (Exact Name of Issuer as Specified in Its Charter)
 
Nevada
 
91-1922863
(State or other jurisdiction of incorporation
or organization)
 
(I.R.S. Employer Identification No.)
 
 
 
 
#206 – 920 Hillside Ave.
 
 
Victoria, British Columbia, Canada
 
V8T 1Z8
(Address of Issuer's Principal Executive Offices)
 
(Zip Code)
 
Issuer’s telephone number: (250) 477-9969
 
                  NA                 
 (Former name, former address and former fiscal year, if changed since last report)
 
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐ No ☒
 
Indicate by check mark whether the registrant (1) has filed all reports to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes ☒ No ☐
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and "emerging growth company" in Rule 12b-2 of the Exchange Act. (Check one):
 
Large accelerated filer
Accelerated filer
Non-accelerated filer
☐  (Do not check if a smaller reporting company)
Smaller reporting company
☒ 
 
 
Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐  
  
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): ☐ Yes ☒ No
 
Class of Stock
No. Shares Outstanding
Date
Common
11,495,991
August 14, 2017
 

 
 
 
FORM 10-Q
 
Index
 
PART I.
FINANCIAL INFORMATION
 4
 
 
 
Item 1.
Financial Statements.
 4
 
 
 
 
(a)
Unaudited Interim Condensed Consolidated Balance Sheets at June 30, 2017 and December 31, 2016.
 4
 
 
 
 
(b)
Unaudited Interim Condensed Consolidated Statements of Operations for the Three Months Ended June 30, 2017 and 2016.
 5
 
   
 
 
 
(c)
Unaudited Interim Condensed Consolidated Statements of Operations for the Six Months Ended June 30, 2017 and 2016.
 6
 
 
 
 
(d)
Unaudited Interim Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2017 and 2016.
 7
 
 
 
 
(e)
Notes to Unaudited Interim Consolidated Financial Statements for the Period Ended June 30, 2017.
 8
 
 
 
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operation.
 21
 
 
 
Item 4.
Controls and Procedures.
 26
 
 
 
PART II.
OTHER INFORMATION
 26
 
 
 
Item 6.
Exhibits.
 26
 
 
 
SIGNATURES
 
 27
 
 
 
 
2
 
 
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
 
This document contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are “forward-looking statements” for the purposes of the federal and state securities laws, including, but not limited to: any projections of earnings, revenue or other financials items; any statements of the plans, strategies and objectives of management for future operations; any statements concerning proposed new services or developments; any statements regarding future economic conditions or performance; any statements regarding future economic conditions or performance; any statements of belief; and any statements of assumptions underlying any of the foregoing.
 
Forward-looking statements may include the words “may,” “could,” “will,” “estimate,” “intend,” “continue,” “believe,” “expect” or “anticipate” or other similar words. These forward-looking statements present our estimates and assumptions only as of the date of this report. Except for our ongoing obligation to disclose material information as required by the federal securities laws, we do not intend, and undertake no obligation, to update any forward-looking statement.
 
Although we believe that the expectations reflected in any of our forward-looking statements are reasonable, actual results could differ materially from those projected or assumed in any of our forward-looking statements. Our future financial condition and results of operations, as well as any forward-looking statements, are subject to change and inherent risks and uncertainties. The factors impacting these risks and uncertainties include but are not limited to:
 
Increased competitive pressures from existing competitors and new entrants;
 
Increases in interest rates or our cost of borrowing or a default under any material debt agreement;
 
Deterioration in general or regional economic conditions;
 
Adverse state or federal legislation or regulation that increases the costs of compliance, or adverse findings by a regulator with respect to existing operations;
 
Loss of customers or sales weakness;
 
Inability to achieve future sales levels or other operating results;
 
The unavailability of funds for capital expenditures; and
 
Operational inefficiencies in distribution or other systems.
 
For a detailed description of these and other factors that could cause actual results to differ materially from those expressed in any forward-looking statement, please see “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2016.
 
 
3
 
PART I  
FINANCIAL INFORMATION
 
Item 1.    
Financial Statements.
 
FLEXIBLE SOLUTIONS INTERNATIONAL INC.CONDENSED INTERIM CONSOLIDATED BALANCE SHEETS
(U.S. Dollars - Unaudited)
 
 
 
June 30,
 2017
 
 
December 31,
2016
 
Assets
 
 
 
 
 
 
Current
 
 
 
 
 
 
  Cash and cash equivalents
 $6,256,467 
 $2,470,066 
  Accounts receivable (see Note 3)
  3,824,932 
  3,008,153 
  Inventory (see Note 4)
  3,818,601 
  3,786,093 
  Prepaid expenses
  154,990 
  228,699 
Total current assets
  14,054,990 
  9,493,011 
Property, plant and equipment (see Note 5)
  1,695,652 
  3,393,944 
Patents (see Note 6)
  87,671 
  95,890 
Long term deposits (see Note 7)
  26,469 
  26,163 
Investment (see Note 8)
  109,980 
  122,480 
Deferred tax asset
  2,533,573 
  2,026,999 
Total Assets
 $18,508,335 
 $15,158,487 
Liabilities
    
    
Current
    
    
  Accounts payable and accrued liabilities
 $663,082 
 $902,037 
  Deferred revenue
  5,317 
  95,308 
  Taxes payable
  492,348 
  893,867 
  Line of credit (see Note 9)
  600,000 
  250,000 
  Current portion of long term debt (see Note 10)
  201,193 
  201,193 
Total current liabilities
  1,961,940 
  2,342,405 
Long term debt (see Note 10)
  251,492 
  352,089 
Total Liabilities
  2,213,432 
  2,694,494 
 
    
    
Stockholders’ Equity
    
    
Capital stock
    
    
Authorized
    
    
  50,000,000 Common shares with a par value of $0.001 each
    
    
    1,000,000 Preferred shares with a par value of $0.01 each
    
    
Issued and outstanding
    
    
  11,485,991 (December 31, 2016: 11,457,991) common shares
  11,486 
  11,458 
Capital in excess of par value
  14,921,026 
  14,842,863 
Accumulated other comprehensive loss
  (860,779)
  (1,087,208)
Retained earnings (Deficit)
  2,223,170 
  (1,303,120)
Total Stockholders’ Equity
  16,294,903 
  12,463,993 
Total Liabilities and Stockholders’ Equity
 $18,508,335 
 $15,158,487 
 
Commitments (Note 14)
 
    
    
 
-- See Notes to Unaudited Interim Condensed Consolidated Financial Statements
 
 
4
 
 
-- FLEXIBLE SOLUTIONS INTERNATIONAL INC.
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME (LOSS)
(U.S. Dollars -- Unaudited)
 
 
 
Three Months Ended June 30,
 
 
 
2017
 
 
2016
 
 
 
 
 
 
 
 
Sales
 $4,722,366 
 $3,733,183 
Cost of sales
  2,841,003 
  1,750,025 
 
    
    
Gross profit
 1,881,363
  1,983,158 
Operating expenses
    
    
  Wages
  438,285 
  394,328 
  Administrative salaries and benefits
  247,121 
  218,772 
  Advertising and promotion
  3,718 
  2,201 
  Investor relations and transfer agent fee
  36,736 
  44,281 
  Office and miscellaneous
  70,547 
  112,700 
  Insurance
  55,928 
  75,525 
  Interest expense
  12,729 
  11,614 
  Rent
  65,494 
  24,218 
  Consulting
  33,650 
  30,997 
  Professional fees
  58,373 
  48,778 
  Travel
  39,263 
  46,004 
  Telecommunications
  7,090 
  7,334 
  Shipping
  4,911 
  6,238 
  Research
  20,394 
  28,277 
  Commissions
 13,512 
  4,193 
  Bad debt expense
  881 
  - 
  Currency exchange
  32,740 
  (7,015)
  Utilities
  4,545 
  5,400 
Total operating expenses
  1,145,847
  1,053,665 
 
    
    
Income before other items and income tax
  735,516 
  929,493 
Gain on sale of equipment
    
  1,914 
Loss on involuntary disposition (net of tax)
  (326,570)
  - 
Write down of inventory
  - 
  - 
Interest income
  49 
  - 
 
    
    
Income before income tax
  408,995 
  931,407 
Deferred tax expense
  - 
  - 
Provision for income taxes
  135,372 
  370,170 
Net income
  273,623 
  561,237 
 
    
    
Other comprehensive income (loss)
  186,762 
  (11,553)
Comprehensive income (loss)
  460,385 
  572,790 
 
    
    
Net income per share (basic and diluted)
 $0.02 
 $0.05 
Weighted average number of common shares (basic)
  11,465,606 
  11,427,991 
Weighted average number of common shares (diluted)
  11,752,945 
  11,577,960 
 
-- See Notes to Unaudited Interim Condensed Consolidated Financial Statements --
 
 
5
 
 
FLEXIBLE SOLUTIONS INTERNATIONAL INC.
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME (LOSS)
(U.S. Dollars -- Unaudited)
 
 
 
Six Months Ended June 30,
 
 
 
2017
 
 
2016
 
 
 
 
 
 
 
 
Sales
 $9,386,074 
 $9,045,818 
Cost of sales
  5,410,678 
  4,823,957 
 
    
    
Gross profit
 3,975,396
  4,221,861 
Operating expenses
    
    
  Wages
  796,702 
  748,418 
  Administrative salaries and benefits
  496,203 
  423,517 
  Advertising and promotion
  13,295 
  11,326 
  Investor relations and transfer agent fee
  74,077 
  63,738 
  Office and miscellaneous
  105,449 
  148,429 
  Insurance
  137,537 
  149,173 
  Interest expense
  24,296 
  22,558 
  Rent
  121,008 
  46,201 
  Consulting
  67,946 
  60,833 
  Professional fees
  115,925 
  68,687 
  Travel
  73,162 
  84,519 
  Telecommunications
  13,386 
  11,925 
  Shipping
  8,773 
  9,632 
  Research
  31,538 
  64,005 
  Commissions
 54,167 
  59,727 
  Bad debt expense
  1,191 
  - 
  Currency exchange
  41,744 
  10,980 
  Utilities
  11,510 
  8,900 
Total operating expenses
  2,187,909 
  1,992,568 
Income before other items and income tax
  1,787,487 
  2,229,293 
Gain on sale of equipment
  - 
  1,914 
Gain on involuntary disposition (net of tax)
  2,245,718 
  - 
Write down of inventory
  (51,346)
  - 
Interest income
  82 
  - 
 
    
    
Income before income tax
  3,981,941 
  2,231,207 
Deferred tax expense
  23,404 
  - 
Provision for income taxes
  432,247 
  928,176 
Net income
  3,526,290 
  1,303,031 
 
    
    
Other comprehensive income (loss)
  226,429 
  (65,848)
Comprehensive income (loss)
  3,752,719 
  1,237,183 
 
    
    
Net income per share (basic)
 $0.31 
 $0.11 
Net income per share (diluted)
 $0.30 
 $0.11 
Weighted average number of common shares (basic)
  11,462,167 
  11,485,683 
Weighted average number of common shares (diluted)
  11,700,631 
  11,558,183 
 
-- See Notes to Unaudited Interim Condensed Consolidated Financial Statements --
 
 
6
 
 
 FLEXIBLE SOLUTIONS INTERNATIONAL INC.
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Six Months Ended June 30, 2017 and 2016
(U.S. Dollars -- Unaudited)
 
 
 
Six Months Ended June 30,
 
 
 2017
 
 
  2016
 
Operating activities
 
 
 
 
 
 
  Net income
 $3,526,290 
 $1,303,031 
  Stock compensation expense
  45,692 
  23,460 
  Depreciation and amortization
  135,537 
  268,695 
  Decrease in deferred tax asset
  23,404 
  104,379 
  Gain on involuntary disposition
  (2,245,718)
  - 
Changes in non-cash working capital items:
    
    
  (Increase) in accounts receivable
  (663,895)
  (540,159)
  Decrease (Increase) in inventory
  (194,020)
  64,148 
  Decrease (Increase) in prepaid expenses
  74,283 
  (80,000)
  Decrease in accounts payable
  (522,328)
  (263,844)
  Increase (Decrease) in taxes payable
  (401,519)
  367,799 
  (Decrease) in deferred revenue
  (185,253)
  - 
 
    
    
Cash (used in) provided by operating activities
  (407,527)
  1,247,509 
 
    
    
Investing activities
    
    
  Long term deposits
  - 
  (350)
  Investment
  12,500 
  - 
  Proceeds from insurance
  3,727,042 
  - 
  Acquisition of property and equipment
  (56,306)
  (79,750)
 
    
    
Cash (used in) provided by investing activities
  3,683,236 
  (80,100)
 
    
    
Financing activities
    
    
  Short term line of credit
  350,000 
  550,000 
  Loan Repayment
  (100,597)
  (100,597)
  Proceeds from sale of common stock
  32,500 
  - 
  Repurchase of common stock
  - 
  (1,575,000)
 
    
    
Cash provided (used) by financing activities
  281,903 
  (1,125,597)
 
    
    
Effect of exchange rate changes on cash
  228,789 
  40,096 
 
    
    
(Outflow) Inflow of cash
  3,786,401 
  81,908 
Cash and cash equivalents, beginning
  2,470,066 
  2,498,738 
 
    
    
Cash and cash equivalents, ending
 $6,256,467 
 $2,580,646 
 
    
    
Supplemental disclosure of cash flow information:
    
    
Income taxes paid
 $833,766 
 $452,654 
Interest paid
 $24,296 
 $22,558 
 
-- See Notes to Unaudited Interim Condensed Consolidated Financial Statements --
 
 
7
 
 
FLEXIBLE SOLUTIONS INTERNATIONAL, INC.
NOTES TO CONDENSED UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the Period Ended June 30, 2017
(U.S. Dollars)
 
1.        
Basis of Presentation.
 
These condensed consolidated interim financial statements include the accounts of Flexible Solutions International, Inc. (the “Company”, “we”, or “our”), and its wholly-owned subsidiaries Flexible Fermentation Ltd. (“Flexible Ltd.”), NanoChem Solutions Inc. (“NanoChem”), Flexible Solutions Ltd., Flexible Biomass LP, and FS Biomass Inc. All inter-company balances and transactions have been eliminated. The Company was incorporated May 12, 1998 in the State of Nevada and had no operations until June 30, 1998.
 
Flexible Solutions International Inc. and its subsidiaries develop, manufacture and market specialty chemicals which slow the evaporation of water. One product, HEATSAVR®, is marketed for use in swimming pools and spas where its use, by slowing the evaporation of water, allows the water to retain a higher temperature for a longer period of time and thereby reduces the energy required to maintain the desired temperature of the water in the pool. Another product, WATERSAVR®, is marketed for water conservation in irrigation canals, aquaculture, and reservoirs where its use slows water loss due to evaporation. In addition to the water conservation products, the Company also manufactures and markets water-soluble chemicals utilizing thermal polyaspartate biopolymers (hereinafter referred to as “TPAs”), which are beta-proteins manufactured from the common biological amino acid, L-aspartic. TPAs can be formulated to prevent corrosion and scaling in water piping within the petroleum, chemical, utility and mining industries. TPAs are also used as proteins to enhance fertilizers in improving crop yields and as additives for household laundry detergents, consumer care products and pesticides.
 
These unaudited interim condensed consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States for interim financial statements. These financial statements are condensed and do not include all disclosures required for annual financial statements.  The organization and business of the Company, accounting policies followed by the Company and other information are contained in the notes to the Company’s audited consolidated financial statements filed as part of the Company’s December 31, 2016 Annual Report on Form 10-K.  This quarterly report should be read in conjunction with such annual report.
 
In the opinion of the Company’s management, these consolidated financial statements reflect all adjustments necessary to present fairly the Company’s consolidated financial position at June 30, 2017, the consolidated results of operations for the three and six months ended June 30, 2017 and 2016, and the consolidated statements of cash flows for the six months ended June 30, 2017 and 2016. The results of operations for the three and six months ended June 30, 2017 are not necessarily indicative of the results to be expected for the entire fiscal year.
 
2.        
Significant Accounting Policies.
 
These consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States applicable to a going concern and reflect the policies outlined below.
 
(a)         
Cash and Cash Equivalents.
 
The Company considers all highly liquid investments purchased with an original or remaining maturity of less than three months at the date of purchase to be cash equivalents. Cash and cash equivalents are maintained with several financial institutions.
 
 
 
8
 
 
(b)        
Inventories and Cost of Sales
 
The Company has three major classes of inventory: finished goods, work in progress and raw materials and supplies. In all classes, inventory is valued at the lower of cost or market. Cost is determined on a first-in, first-out basis. Cost of sales includes all expenditures incurred in bringing the goods to the point of sale. Inventory costs and costs of sales include direct costs of the raw material, inbound freight charges, warehousing costs, handling costs (receiving and purchasing) and utilities and overhead expenses related to the Company’s manufacturing and processing facilities.
 
 (c)           Allowance for Doubtful Accounts
 
The Company provides an allowance for doubtful accounts when management estimates collectability to be uncertain. Accounts receivable are continually reviewed to determine which, if any, accounts are doubtful of collection. In making the determination of the appropriate allowance amount, the Company considers current economic and industry conditions, relationships with each significant customer, overall customer credit-worthiness and historical experience.
 
 (d)           Property, Equipment and Leaseholds.
 
The following assets are recorded at cost and depreciated using the methods and annual rates shown below:
 
Computer hardware
 
30% Declining balance
Furniture and fixtures
 
20% Declining balance
Manufacturing equipment
 
20% Declining balance
Office equipment
 
20% Declining balance
Boat
 
20% Declining balance
Building and improvements
 
10% Declining balance
Technology
 
20% Declining balance
Leasehold improvements
 
Straight-line over lease term
 
Property and equipment are written down to net realizable value when management determines there has been a change in circumstances which indicates its carrying amount may not be recoverable. No write-downs have been necessary to date.
 
(e)           Impairment of Long-Lived Assets.
 
In accordance with FASB Codification Topic 360, “Property, Plant and Equipment (ASC 360), the Company reviews long-lived assets, including, but not limited to, property and equipment, patents and other assets, for impairment annually or whenever events or changes in circumstances indicate the carrying amounts of assets may not be recoverable. The carrying value of long-lived assets is assessed for impairment by evaluating operating performance and future undiscounted cash flows of the underlying assets. If the expected future cash flows of an asset is less than its carrying value, an impairment measurement is indicated. Impairment charges are recorded to the extent that an asset’s carrying value exceeds its fair value. Accordingly, actual results could vary significantly from such estimates. There were no impairment charges during the periods presented.
 
(f)       
Foreign Currency.
 
The functional currency of three of the Company’s subsidiaries is the Canadian Dollar. The translation of the Canadian Dollar to the reporting currency of the Company, the U.S. Dollar is performed for assets and liabilities using exchange rates in effect at the balance sheet date. Revenue and expense transactions are translated using average exchange rates prevailing during the year. Translation adjustments arising on conversion of the Company’s financial statements from the subsidiary’s functional currency, Canadian Dollars, into the reporting currency, U.S. Dollars, are excluded from the determination of income (loss) and are disclosed as other comprehensive income (loss) in the condensed interim consolidated statements of operations and comprehensive income (loss).
 
 
9
 
 
Foreign exchange gains and losses relating to transactions not denominated in the applicable local currency are included in operating income (loss) if realized during the year and in comprehensive income (loss) if they remain unrealized at the end of the year.
 
(g)       
Revenue Recognition.
 
Revenue from product sales is recognized at the time the product is shipped since title and risk of loss is transferred to the purchaser upon delivery to the carrier. Shipments are made F.O.B. shipping point. The Company recognizes revenue when there is persuasive evidence of an arrangement, delivery to the carrier has occurred, the fee is fixed or determinable, collectability is reasonably assured and there are no significant remaining performance obligations. When significant post-delivery obligations exist, revenue is deferred until such obligations are fulfilled. To date, there have been no such significant post-delivery obligations.
 
Since the Company’s inception, product returns have been insignificant; therefore, no provision has been established for estimated product returns.
 
Deferred revenues consist of products sold to distributors with payment terms greater than the Company’s customary business terms due to lack of credit history or operating in a new market in which the Company has no prior experience. The Company defers the recognition of revenue until the criteria for revenue recognition has been met, and payments become due or cash is received from these distributors.
 
(h)           Stock Issued in Exchange for Services.
 
The Company’s common stock issued in exchange for services is valued at estimated fair market value based upon trading prices of the Company’s common stock on the dates of the stock transactions. The corresponding expense of the services rendered is recognized over the period that the services are performed.
 
(i)           Stock-based Compensation.
 
The Company recognizes compensation expense for all share-based payments in accordance with FASB Codification Topic 718, Compensation — Stock Compensation, (ASC 718). Under the fair value recognition provisions of ASC 718, the Company recognizes share-based compensation expense, net of an estimated forfeiture rate, over the requisite service period of the award.
 
The fair value at grant date of stock options is estimated using the Black-Scholes-Merton option-pricing model. Compensation expense is recognized on a straight-line basis over the stock option vesting period based on the estimated number of stock options that are expected to vest. Shares are issued from treasury upon exercise of stock options.
 
(j)       
Comprehensive Income (Loss).
 
Other comprehensive income refers to revenues, expenses, gains and losses that under generally accepted accounting principles are included in comprehensive income, but are excluded from net income as these amounts are recorded directly as an adjustment to stockholders’ equity. The Company’s other comprehensive income (loss) is primarily comprised of unrealized foreign exchange gains and losses.
 
 
 
10
 
 
(k)           Income Per Share.
 
Basic earnings per share is computed by dividing income available to common stockholders by the weighted average number of common shares outstanding in the period. Diluted earnings per share are calculated giving effect to the potential dilution of the exercise of options and warrants. Common equivalent shares, composed of incremental common shares issuable upon the exercise of stock options and warrants are included in diluted net income per share to the extent that these shares are dilutive. Common equivalent shares that have an anti-dilutive effect on net income per share have been excluded from the calculation of diluted weighted average shares outstanding for the three and six months ended June 30, 2017 and 2016.
 
(l)        
Use of Estimates.
 
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates and would impact the results of operations and cash flows.
 
Estimates and underlying assumptions are reviewed at each period end. Revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected.
 
Significant areas requiring the use of management estimates include assumptions and estimates relating to the asset impairment analysis, share-based payments and warrants, valuation allowances for deferred income tax assets, determination of useful lives of property, plant and equipment, and the valuation of inventory.
 
(m)         Financial Instruments.
 
The fair market value of the Company’s financial instruments comprising cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities, and short term line of credit were estimated to approximate their carrying values due to immediate or short-term maturity of these financial instruments. The Company maintains cash balances at financial institutions which at times exceed federally insured amounts. The Company has not experienced any material losses in such accounts.
 
The Company is exposed to foreign exchange and interest rate risk to the extent that market value rate fluctuations materially differ from financial assets and liabilities, subject to fixed long-term rates.
 
(n)           Fair Value of Financial Instruments
 
In August 2009, an update was made to Fair Value Measurements and Disclosures — “Measuring Liabilities at Fair Value.” This update permits entities to measure the fair value of liabilities, in circumstances in which a quoted price in an active market for an identical liability is not available, using a valuation technique that uses a quoted price of an identical liability when traded as an asset, quoted prices for similar liabilities or similar liabilities when traded as assets or the income or market approach that is consistent with the principles of Fair Value Measurements and Disclosures. Effective upon issuance, the Company has adopted this guidance with no material impact to the Company’s consolidated financial statements.
 
Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs. The standard describes a fair value hierarchy based on three levels of inputs described below, of which the first two are considered observable and the last unobservable, that may be used to measure fair value.
 
 
11
 
 
Level 1 – Quoted prices in active markets for identical assets or liabilities
Level 2 – Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
 
Level 3 — Unobservable inputs that are supported by little or no market activity which is significant to the fair value of the assets or liabilities.
 
The fair values of cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities and the short term line of credit for all periods presented approximate their respective carrying amounts due to the short term nature of these financial instruments
 
(o)           Contingencies
 
Certain conditions may exist as of the date the financial statements are issued which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company's management and its legal counsel assess such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company's legal counsel evaluates the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.
 
If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, the estimated liability would be accrued in the Company's financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss if determinable and material, would be disclosed.
 
Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed. Legal fees associated with loss contingencies are expensed as incurred.
 
(p)          Income Taxes
 
Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the expected future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred tax assets are reduced by a valuation allowance so that the assets are recognized only to the extent that when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will be realized.
 
Per FASB ASC 740 “Income taxes” under the liability method, it is the Company’s policy to provide for uncertain tax positions and the related interest and penalties based upon management’s assessment of whether a tax benefit is more likely than not to be sustained upon examination by tax authorities. At June 30, 2017, the Company believes it has appropriately accounted for any unrecognized tax benefits. To the extent the Company prevails in matters for which a liability for an unrecognized benefit is established or is required to pay amounts in excess of the liability, the Company’s effective tax rate in a given financial statement period may be affected. Interest and penalties associated with the Company’s tax positions are recorded as interest expense in the condensed interim consolidated statements of operations and comprehensive income (loss).
 
 
12
 
 
(q)          Risk Management.
 
The Company’s credit risk is primarily attributable to its accounts receivable. The amounts presented in the accompanying consolidated balance sheets are net of allowances for doubtful accounts, estimated by the Company’s management based on prior experience and the current economic environment. The Company is exposed to credit-related losses in the event of non-payment by customers. Credit exposure is minimized by dealing with only credit worthy counterparties. Accounts receivable for the Company’s three primary customers totaled $2,669,711 (70%) at June 30, 2017 (December 31, 2016 - $2,032,646 or 67%). 
 
The credit risk on cash and cash equivalents is limited because the Company limits its exposure to credit loss by placing its cash and cash equivalents with major financial institutions.
 
In order to manage its exposure to foreign exchange risks, the Company is closely monitoring the fluctuations in the foreign currency exchange rates and the impact on the value of cash and cash equivalents, accounts receivable, and accounts payable. The Company has not hedged its exposure to currency fluctuations.
 
(r)           Equity Method Investment
 
The Company accounts for investments using the equity method of accounting if the investment provides the Company the ability to exercise significant influence, but not control, over the investee. Significant influence is generally deemed to exist if the Company's ownership interest in the voting stock of the investee ranges between 20% and 50%, although other factors, such as representation on the investee's board of directors, are considered in determining whether the equity method of accounting is appropriate. Under the equity method of accounting, the investment is recorded at cost in the consolidated balance sheets under other assets and adjusted for dividends received and the Company’s share of the investee's earnings or losses together with other-than-temporary impairments which are recorded through interest and other loss, net in the consolidated statements of operations and comprehensive income (loss).
 
(s)           Adoption of new accounting principles
 
In July 2015, the FASB issued ASU 2015-11, Simplifying the Measurement of Inventory. The standard will require inventory to be measured at the lower of cost or net realizable value. The guidance will not apply to inventories for which cost is determined using the last-in, first-out method or the retail inventory method. The standard is effective for annual and interim reporting periods beginning after December 15, 2016. Adoption of this standard had no effect on our consolidated financial statements.
 
In March 2016, the FASB issued Accounting Standards Update No. 2016-09, Improvements to Employee Share-Based Payment Accounting ("ASU 2016-09"). This standard was issued as part of the FASB's Simplification Initiative that involve several aspects of the accounting for share based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities and classification on the statement of cash flows. Some of the areas for simplification apply only to nonpublic entities. For public business entities, ASU 2016-09 is effective for annual periods beginning after December 15, 2016 and interim periods within those annual periods. The method of adoption is dependent on the specific aspect of accounting addressed in this new guidance. Early adoption is permitted in any interim or annual period. Adoption of this standard had no effect on our consolidated financial statements.
 
(t)           Accounting Pronouncements Not Yet Adopted
 
In January 2017, the FASB issued ASU 2017-04, Simplifying the Test for Goodwill Impairment. The standard eliminates step two in the current two-step impairment test under ASC 350. Under the new standard, a goodwill impairment will be recorded for any excess of a reporting unit's carrying value over its fair value. A prospective transition approach is required. The standard is effective for annual and interim reporting periods beginning after December 15, 2019 with early adoption permitted for annual and interim goodwill impairment testing dates after January 1, 2017. We do not expect the standard to have a material impact on our consolidated financial statements.
 
 
13
 
 
In February 2016, the FASB issued ASU 2016-02, Leases. The standard will require lessees to recognize most leases on their balance sheet and makes selected changes to lessor accounting. The standard is effective for annual and interim reporting periods beginning after December 15, 2018. A modified retrospective transition approach is required, with certain practical expedients available. We are currently evaluating the impact the adoption of this standard will have on our consolidated financial statements.
 
In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers, which has been updated through several revisions and clarifications since its original issuance. The standard will require revenue recognized to represent the transfer of promised goods or services to customers at an amount that reflects the consideration which a company expects to receive in exchange for those goods or services. The standard also requires new, expanded disclosures regarding revenue recognition. The standard will be effective January 1, 2018 with early adoption permissible beginning January 1, 2017. We are currently evaluating the transition method we will elect and the effect on our consolidated financial statements.
 
3.      
Accounts Receivable
 
 
 
June 30,
2017
 
 
December 31,
2016
 
Accounts receivable
 $3,863,923 
 $3,044,652 
Allowances for doubtful accounts
  (38,991)
  (36,499)
 
 $3,824,932 
 $3,008,153 
 
4.           Inventory
 
 
 
June 30,
2017
 
 
December 31,
2016
 
Completed goods
 $1,648,392 
 $1,646,465 
Work in progress
  - 
  2,572 
Raw materials
  2,170,209 
  2,137,056 
 
 $3,818,601 
 $3,786,093 
 
In February 2017, the Company lost $367,331CAD ($277,482USD) in inventory in a fire at the Taber, AB location. Insurance was in place. See Note 5
 
 
14
 
 
5. Property, Plant & equipment
 
 
 
June 30, 2017
 
 
Accumulated
 
 
June 30, 2017
 
 
 
Cost
 
 
Depreciation
 
 
Net
 
Buildings
 $3,164,847 
 $2,354,745 
 $810,102 
Computer hardware
  40,904 
  39,075 
  1,829 
Furniture and fixtures
  17,673 
  10,341 
  7,332 
Office equipment
  419 
  21 
  398 
Manufacturing equipment
  2,448,856 
  2,028,461 
  420,395 
Trailer
  9,245 
  693 
  8,552 
Boat
  34,400 
  12,109 
  22,291 
Leasehold Improvements
  85,432 
  23,963 
  61,469 
Land
  363,284 
  - 
  363,284 
 
 $6,165,060 
 $4,469,408 
 $1,695,652 
 
 
 
December 31, 2016
 
 
Accumulated
 
 
December 31, 2016
 
 
 
Cost
 
 
Depreciation
 
 
Net
 
Buildings
 $4,762,094 
 $2,967,370 
 $1,794,724 
Computer hardware
  89,480 
  85,784 
  3,696 
Furniture and fixtures
  32,439 
  23,142 
  9,297 
Office equipment
  17,745 
  16,788 
  957 
Manufacturing equipment
  5,236,404 
  4,102,635 
  1,133,769 
Trailer
  12,859 
  12,250 
  609 
Boat
  34,400 
  9,632 
  24,768 
Leasehold improvements
  85,432 
  15,419 
  70,013 
Technology
  101,748 
  101,748 
  - 
Land
  356,111 
  - 
  356,111 
 
 $10,728,712 
 $7,334,768 
 $3,393,944 
 
Amount of depreciation expense for the six months ended June 30, 2017: $127,318 (2016: $261,072) and is included in cost of sales in the unaudited interim condensed consolidated statements of comprehensive income (loss).
 
In February 2017, the Company lost a net carrying value total of $2,196,722CAD ($1,659,404USD) in building and manufacturing equipment along with $367,331CAD ($277,482USD) in inventory in a fire at the Taber, AB location.  During the six months ended June 30, 2017, the Company received interim insurance proceeds of $5,570,000CAD ($4,207,578USD) and incurred fire related clean up costs in the amount of $642,936CAD ($480,536USD).  An after-tax gain of $2,245,718 is included as other income in the Condensed Interim Consolidated Statement of Operations and Comprehensive Income (Loss).
 
6.  
Patents
 
 
 
June 30, 2017
Cost
 
 
Accumulated
Amortization
 
 
June 30, 2017
Net
 
Patents
 $204,288 
 $116,616 
 $87,671 
 
 
 
December 31, 2016
Cost
 
 
Accumulated
Amortization
 
 
December 31, 2016
Net
 
Patents
 $197,448 
 $101,558 
 $95,890 
 
 
15
 
 
Increase in 2017 cost was due to currency conversion. June 30, 2017 cost in Canadian dollars - $265,102 (December 31, 2016 - $265,102 in Canadian dollars).
 
Amount of amortization for the six months ended June 30, 2017 - $8,219 (2016 - $7,623) and is included in cost of sales in the consolidated statements of operations and comprehensive income (loss).
 
Estimated amortization expense over the next five years is as follows:
 
2017
 $16,438 
2018
  16,438 
2019
  16,438 
2020
  16,438 
2021
  16,438 
 
7.    
Long Term Deposits
 
The Company has reclassified certain security deposits to better reflect their long term nature. Long term deposits consist of damage deposits held by landlords and security deposits held by various vendors.
 
 
 
June 30, 2017
 
 
December 31, 2016
 
 
 
 
 
 
 
 
Long term deposits
 $26,469 
 $26,163 
 
8.     
Equity Method Investment
 
The Company has a 42% ownership interest in ENP Peru Investments LLC (“ENP Peru”), which we acquired in fiscal 2016. ENP Peru is located in tIllinois and leases warehouse space. We account for this investment using the equity method of accounting. A summary of our investment is as follows:
 
Balance, January 1, 2016
  - 
Capital contributions
 $150,066 
Return of equity
  (12,500)
Loss in equity method investment
  (15,086)
Balance, December 31, 2016
 $122,480 
Return of equity
  (12,500)
Balance, June 30 2017
 $109,980 
 
9.     
Short-Term Line of Credit
 
In May 2017, the Company signed a new agreement with Harris Bank (“the Bank”) to renew the expiring credit line. The revolving line of credit is for an aggregate amount of up to the lesser of (i) $3,000,000, or (ii) 75% of eligible domestic accounts receivable and certain foreign accounts receivable plus 40% of inventory. The loan has an annual interest rate of 4.75%.
 
The Revolving Line of Credit contains customary affirmative and negative covenants, including the following: compliance with laws, provision of financial statements and periodic reports, payment of taxes, maintenance of inventory and insurance, maintenance of operating accounts at the Bank, the Bank’s access to collateral, formation or acquisition of subsidiaries, incurrence of indebtedness, dispositions of assets, granting liens, changes in business, ownership or business locations, engaging in mergers and acquisitions, making investments or distributions and affiliate transactions. The covenants also require that the Company maintain a minimum ratio of qualifying financial assets to the sum of qualifying financial obligations. As of June 30, 2017, Company was in compliance with all loan covenants.
 
 
16
 
 
To secure the repayment of any amounts borrowed under the Revolving Line of Credit, the Company granted the Bank a security interest in substantially all of the assets of NanoChem Solutions Inc., exclusive of intellectual property assets.
 
Short-term borrowings outstanding under the Revolving Line as of June 30, 2017 were $600,000 (December 31, 2016 - $250,000).
 
10.     
Long Term Debt
 
In September 2014, NanoChem Solutions Inc. signed a $1,005,967 promissory note with Harris Bank with a rate of prime plus 0.5% to be repaid over 5 years with equal monthly installments plus interest. This money was used to retire the previously issued and outstanding debt obligations. The balance owing at June 30, 2017 was $452,685 (December 31, 2016 - US$553,282).
 
The Company has committed to the following repayments:
 
2017
 $100,597 
2018
 $201,193 
2019
 $150,895 
 
As of June 30, 2017, Company was in compliance with all loan covenants.
 
 
 
June 30, 2017
 
 
December 31, 2016
 
Continuity
 
 
 
 
 
 
Balance, beginning of period
 $553,282 
 $754,475 
Plus: Proceeds from loans
  -- 
  - 
Less: Payments on loan
  100,597 
  201,193 
Balance, end of period
 $452,685 
 $553,282 
 
Outstanding balance at:
 
 
 
 
 
 
Long term debt – Harris
  452,685 
  553,282 
Long term debt
 $452,685 
 $553,282 
Less: current portion
  (201,193)
  (201,193)
Balance
 $251,492 
 $352,089 
 
11.   
Stock Options
 
The Company adopted a stock option plan ("Plan").  The purpose of this Plan is to provide additional incentives to key employees, officers, directors and consultants of the Company and its subsidiaries in order to help attract and retain the best available personnel for positions of responsibility and otherwise promote the success of its business.  It is intended that options issued under this Plan constitute non-qualified stock options. The general terms of awards under the option plan are that 100% of the options granted will vest the year following the grant.  The maximum term of options granted is 5 years.
 
The Company may issue stock options to provide incentives to directors, key employees and other persons who contribute to the success of the Company. The exercise price of all incentive options are issued for not less than fair market value at the date of grant.
 
 
17
 
 
The following table summarizes the Company’s stock option activity for the year ended December 31, 2016 and the six month period ended June 30, 2017:
 
 
 
Number of shares
 
 
Exercise price
per share
 
 
Weighted average exercise price
 
 
 
 
 
 
 
 
 
 
 
Balance, December 31, 2015
  1,190,000 
 $0.75 - $2.45 
 $1.34 
Granted
  168,000 
 $1.42 
 $1.42 
Cancelled or expired
  (515,000)
 $0.75 – 2.45 
 $1.61 
Exercised
  (30,000)
 $1.00 – 1.21 
 $1.09 
Balance, December 31, 2016
  813,000 
 $0.75 – 2.22 
 $1.19 
Cancelled or expired
  (87,000)
 $1.00 - 2.22 
 $1.97 
Exercised
  (28,000)
 $0.75 – 1.21 
 $1.16 
Balance, June 30, 2017
  698,000 
 $0.75 – 2.00 
 $1.10 
Exercisable, June 30, 2017
  535,000 
 $0.75 – 2.00 
 $1.00 
 
The fair value of each option grant is calculated using the following weighted average assumptions:
 
 
 
2016
 
 
 
 
 
Expected life – years
  3 
Interest rate
  1.37%
Volatility
  75.64%
Dividend yield
  --%
Weighted average fair value of options granted
 $0.71 
 
The Company did not grant any options during the six months ended June 30, 2017. Vesting of options granted in previous years resulted in expenses in the amount of $11,317 for consultants (2016 - $5,940) and $34,375 for employees (2016 - $17,250) during the six months ended June 30, 2017. There were 28,000 employee stock options exercised during the six months ended June 30, 2017.
 
As of June 30, 2017, there was approximately $46,116 of compensation expense related to non-vested awards. This expense is expected to be recognized over a weighted average period of 0.5 years.
 
The aggregate intrinsic value of vested options outstanding at June 30, 2017 is $533,750.
 
12.      
Capital Stock.
 
During the six months ended June 30, 2017, the Company issued the following shares upon the exercise of employee stock options:
 
 
Date Issued
 
Number of
Shares Issued
 
March 10, 2017
  3,000 
June 6, 2017
  5,000 
June 15, 2017
  20,000 
 
On January 6, 2016, the Company repurchased 1,750,000 shares of its common stock at $0.90 per share for a total purchase price of $1,575,000. The shares were returned to treasury and cancelled.
 
 
18
 
 
13.     
Segmented, Significant Customer Information and Economic Dependency.
 
The Company operates in two segments:
 
(a) Energy and water conservation products (as shown under the column heading “EWCP” below), which consists of a (i) liquid swimming pool blanket which saves energy and water by inhibiting evaporation from the pool surface, and (ii) food-safe powdered form of the active ingredient within the liquid blanket and which is designed to be used in still or slow moving drinking water sources.
 
(b) Biodegradable polymers and chemical additives used within the petroleum, chemical, utility and mining industries to prevent corrosion and scaling in water piping (as shown under the column heading “BPCA” below). These chemical additives are also manufactured for use in laundry and dish detergents, as well as in products to reduce levels of insecticides, herbicides and fungicides.
 
The accounting policies of the segments are the same as those described in Note 2, Significant Accounting Policies. The Company evaluates performance based on profit or loss from operations before income taxes, not including nonrecurring gains and losses and foreign exchange gains and losses.
 
The Company’s reportable segments are strategic business units that offer different, but synergistic products and services. They are managed separately because each business requires different technology and marketing strategies.
 
Six months ended June 30, 2017:
 
 
 
EWCP
 
 
BPCA
 
 
Total
 
Revenue
 $475,018 
 $8,911,056 
 $9,386,074 
Interest expense
  53 
  24,243 
  24,296 
Depreciation and amortization
  38,730 
  96,807 
  135,537 
Segment profit (loss)
  2,335,153 
  1,191,137 
  3,526,290 
Segment property, equipment, leaseholds, and patents
  349,454 
  1,433,869 
  1,783,323 
Expenditures for segment assets
  (48,900)
  (7,406)
  (56,306)
 
Six months ended June 30, 2016:
 
 
 
EWCP
 
 
BPCA
 
 
Total
 
Revenue
 $618,806 
 $8,427,012 
 $9,045,818 
Interest expense
  58 
  22,500 
  22,558 
Depreciation and amortization
  162,083 
  106,612 
  268,695 
Segment profit (loss)
  (356,091)
  1,659,122 
  1,303,031 
Segment property, equipment, leaseholds, and patents
  2,203,389 
  1,652,939 
  3,856,328 
Expenditures for segment assets
  - 
  (79,750)
  (79,750)
 
 
19
 
 
The sales generated in the United States and Canada are as follows:
 
 
 
Six Months Ended
June 30, 2017
 
 
Six Months Ended
June 30, 2016
 
Canada
 $218,915 
 $236,288 
United States and abroad
  9,167,159 
  8,809,530 
Total
 $9,386,074 
 $9,045,818 
 
The Company’s property, equipment, leasehold and patents are located in Canada and the United States as follows:
 
 
 
June 30, 2017
 
 
December 31, 2016
 
Canada
 $349,454 
 $1,966,564 
United States
  1,433,869 
  1,523,270 
Total
 $1,783,323 
 $3,489,834 
 
    
    
 
 Three customers accounted for $5,527,771 (59%) of sales during the six months ended June 30, 2017 (2016 - $5,208,367 or 58%). Three customers accounted for $2,669,711 of accounts receivable (70%) at June 30, 2017 (December 31, 2016 – $2,032,646 or 67%).
 
14.    
Commitments.
 
The Company is committed to minimum rental payments for property and premises aggregating approximately $830,235 over the term of two leases, the last expiring on December 31, 2020.
 
Commitments in the next five years are as follows:
 
2017
 $102,315 
2018
 $201,840 
2019
 $205,580 
2020
 $209,400 
2021
 $111,100 
 
15.     
Subsequent Events
 
The Company issued 10,000 shares in July 2017 upon the exercise of employee stock options.
 
16.     
Comparative Figures.
 
Certain of the comparative figures have been reclassified to conform with the current year’s presentation.
 
 
20
 
 
Item 2. 
Management’s Discussion and Analysis of Results of Operation and Financial Condition.
 
Overview
 
The Company manufactures and markets biodegradable polymers which are used in the oil, gas and agriculture industries. The Company also develops, manufactures and markets specialty chemicals that slow the evaporation of water.
 
Results of Operations
 
The Company has two product lines:
 
Energy and Water Conservation products - The Company’s HEAT$AVR® product is used in swimming pools and spas.  The product forms a thin, transparent layer on the water’s surface.  The transparent layer slows the evaporation of water, allowing the water to retain a higher temperature for a longer period of time and thereby reducing the energy required to maintain the desired temperature of the water.  WATER$AVR®, a modified version of HEAT$AVR®, can be used in reservoirs, potable water storage tanks, livestock watering ponds, canals, and irrigation ditches.
 
BCPA products - The second product, TPA’s (i.e. thermal polyaspartate biopolymers), are biodegradable polymers used by the petroleum, chemical, utility and mining industries to prevent corrosion and scaling in water piping. TPA’s can also be used in detergents to increase biodegradability and in agriculture to increase crop yields by enhancing fertilizer uptake.
 
Material changes in the Company’s Statement of Operations for the six and three months ended June 30, 2017 are discussed below:
 
 
21
 
 
Six Months ended June 30, 2017
 
Item
 
Increase (I) or Decrease (D)
 
Reason
Sales
   EWCP products
 
    D 
 
 
Loss of Taber, AB manufacturing facility to fire.
  BCPA products
 
    I 
 
Increased sales across all market verticals due to increased success in sales activity.
Gross Profit, as a % of sales
 
    D 
 
Temporary increase in costs after loss of the EWCP manufacturing plant to fire along with increased aspartic acid costs.
 
 
       
 
 
Wages
 
    I 
 
Increased wages to retain employees.
Administrative salaries and benefits
 
 
    I 
 
Increased wages to retain employees.
Office and miscellaneous
 
    D 
 
Lump payment of property taxes in 2016 that did not occur in 2017.
Rent
 
    I 
 
Additional storage and capacity space for BCPS products.
Professional fess
 
    I 
 
Increased legal fees related to IP and general legal representation along with increased accounting costs.
 
 
       
 
 
Research
 
    D 
 
Reduced new product regulatory costs.
 
 
22
 
 
Three months ended June 30, 2017
 
Item
 
Increase (I) or Decrease (D)
 
Reason  
Sales
    EWCP products
 
    D 
 
Loss of Taber, AB manufacturing facility to fire.
    BPCA products
 
    I 
 
Increased sales across all market verticals due to increased success in sales activity.
Gross Profit, as a % of sales
 
    D 
 
Temporary increase in costs after loss of the EWCP manufacturing plant to fire along with increased aspartic acid costs.
Wages
 
    I 
 
Increased wages to retain employees.
Administrative salaries and benefits
 
    I 
 
Increased wages to retain employees.
Office and miscellaneous
 
    D 
 
Lump payment of property taxes in 2016 that did not occur in 2017.
 
 
       
 
 
Rent
 
    I 
 
Additional storage and capacity space for BCPS products.
Professional fess
 
    I 
 
Increased legal fees related to IP and general legal representation along with increased accounting costs.
 
 
       
 
 
Research
 
    D 
 
Reduced new product regulatory costs.
 
Three customers accounting for 61% of our sales during the three months ended June 30, 2017 (2016 – 52%) and 59% of our sales during the six months ended June 30, 2017 (2016 – 58%). The amount of revenue (all from the sale of BPCA products) attributable to each customer is shown below.
 
 
 
 
 
Three months ended
June 30,
 
 
Six months ended
June 30,
 
 
Customer
 
 
2017
 
 
2016
 
 
2017
 
 
2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  A 
 $1,591,641 
 $1,041,237 
 $3,049,993 
 $2,464,655 
  B 
 $741,395 
 $519,026 
 $1,445,770 
 $1,830,558 
  C 
 $551,762 
 $374,287 
 $1,032,009 
 $913,154 
 
 
 
23
 
 
Customers with balances greater than 10% of our receivables as of June 30, 2017 and 2016 are shown below:
 
 
 
June 30,
 
 
 
  2017
 
 
2016
 
 
 
 
 
 
 
 
Company A
  1,647,726 
  565,317 
Company B
  741,395 
  296,407 
Company C
  280,590 
  -- 
Company D
  -- 
  297,944 
 
In 2007, we began construction of a plant in Taber, AB, Canada. The plant came on line during 2012 and we began depreciating the plant and related equipment effective January 2012.
 
In February 2014, we suspended production of aspartic acid at our Taber plant. The suspension was due to the fact that since construction of the plant began in 2008, economic conditions in Alberta and worldwide have changed significantly. In particular, plant operating costs have risen and the price of aspartic acid derived from oil was less than forecast. On February 11, 2017, the Taber plant was destroyed in a fire. The building and contents with a carrying value of $1,936,886 are a total loss. Insurance was in place.
 
Other factors that will most significantly affect future operating results will be:
 
the sale price of crude oil which is used in the manufacture of aspartic acid we import from China. Aspartic acid is a key ingredient in our BCPA product;
 
activity in the oil and gas industry, as we sell our BCPA product to oil and gas companies; and
 
● 
drought conditions, since we also sell our BCPA product to farmers.
 
Other than the foregoing we do not know of any trends, events or uncertainties that have had, or are reasonably expected to have, a material impact on our revenues or expenses.
 
 
24
 
 
Capital Resources and Liquidity
 
The Company’s sources and (uses) of cash for the six months ended June 30, 2017 and 2016 are shown below:
 
 
 
2017
 
 
2016
 
Cash provided by (used in) operations
 (407,527)
  1,247,509 
Long term deposits
  - 
 (350)
Investment
  12,500 
  - 
Insurance proceeds from fire loss
  3,727,042 
  - 
Sale (purchase) of equipment
 (56,306)
 (79,750)
Advances from (repayments of) short term line of credit
  350,000 
  550,000 
Repayment of loans
 (100,597)
 (100,597)
Proceeds from sale of common stock
  32,500 
  - 
Repurchase of common stock
  - 
 (1,575,000)
Changes in exchange rates
  228,789 
  40,096 
 
The Company has sufficient cash resources to meets its future commitments and cash flow requirements for the coming year. As of June 30, 2017 working capital was $12,093,050 (December 31, 2016 - $7,150,606) and the Company has no substantial commitments that require significant outlays of cash over the coming fiscal year.
 
We are committed to minimum rental payments for property and premises aggregating approximately $830,235 over the term of two leases, the last expiring on December 31, 2020.
 
Commitments in the next five years are as follows:
 
2017
 $102,315 
2018
 $201,840 
2019
 $205,580 
2020
 $209,400 
2021
 $111,100 
 
Other than as disclosed above, the Company does not anticipate any capital requirements for the twelve months ending December 31, 2017.
 
Other than as disclosed in Item 2 of this report, the Company does not know of any trends, demands, commitments, events or uncertainties that will result in, or that are reasonable likely to result in, its liquidity increasing or decreasing in any material way.
 
Other than as disclosed in Item 2 of this report, the Company does not know of any significant changes in its expected sources and uses of cash.
 
The Company does not have any commitments or arrangements from any person to provide it with any equity capital.
 
See Note 2 to the financial statements included as part of this report for a description of the Company’s significant accounting policies.
 
 
25
 
 
Item 4.
CONTROLS AND PROCEDURES
 
Evaluation of Disclosure Controls and Procedures
 
Under the direction and with the participation of our management, including our Principal Executive and Financial Officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of June 30, 2017. We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our periodic reports with the Securities and Exchange Commission is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and regulations, and that such information is accumulated and communicated to our management, including our principal executive and financial officer, as appropriate, to allow timely decisions regarding required disclosure. Our disclosure controls and procedures are designed to provide a reasonable level of assurance of reaching desired disclosure control objectives. Based on the evaluation, our Principal Executive and Financial Officer concluded that these disclosure controls and procedures are effective as of June 30, 2017.
 
Changes in Internal Control over Financial Reporting
 
Our management, with the participation of our Principal Executive and Financial Officer, evaluated whether any change in our internal control over financial reporting occurred during the three and six months ended June 30, 2017. Based on that evaluation, it was concluded that there has been no change in our internal control over financial reporting during the three and six months ended June 30, 2017 that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
 
PART II
 
Item 6.
Exhibits.
 
Number
 
Description
3.1
 
Amended and Restated Certificate of Incorporation of the registrant. (1)
3.2
 
Bylaws of the registrant. (1)
31.1
 
Certification of Principal Executive Officer Pursuant to §302 of the Sarbanes-Oxley Act of 2002.*
31.2
 
Certification of Principal Financial Officer Pursuant to §302 of the Sarbanes-Oxley Act of 2002.*
32.1
 
Certification of Principal Executive and Financial Officer Pursuant to 18 U.S.C. §1350 and §906 of the Sarbanes-Oxley Act of 2002.*
 
 
 
______________
*         Filed with this report.
 
(1) 
Incorporated by reference to the registrant’s Registration Statement on Form 10-SB (SEC File. No. 000-29649) filed February 22, 2000.
 
 
 
26
 
 
SIGNATURES
 
 
In accordance with the requirements of Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
Flexible Solutions International, Inc.
 
 
 
 
 
August 14, 2017
By:  
/s/  Daniel B. O’Brien
 
 
 
Daniel B. O’Brien
 
 
 
President and Principal Executive Officer 
 
 
 
 
 
 
 
 
August 14, 2017
By:  
/s/  Daniel B. O’Brien
 
 
 
Daniel B. O’Brien 
 
 
 
Principal Financial and Accounting Officer 
 
 
 
 
 
 
 

 
 
 
 
27