UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                             ---------------------


                                  FORM 10-QSB/A
                                (AMENDMENT NO. 1)

(Mark one)

|X|      Quarterly  Report  Pursuant  to Section  13 or 15(D) of the  Securities
         Exchange Act of 1934

         FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2004.

|_|      Transition Report Under Section 13 or 15(D) of the Securities  Exchange
         Act of 1934

         For the transition period from                 to               .
                                        ---------------    --------------

                        Commission File Number 000-29649


                             ---------------------


                     FLEXIBLE SOLUTIONS INTERNATIONAL, INC.
           (Name of Small Business Issuer as Specified in Its Charter)

         NEVADA                                           91-1922863
(State of Incorporation)                       (IRS Employer Identification No.)

          615 DISCOVERY STREET
   VICTORIA, BRITISH COLUMBIA, CANADA                      V8T 5G4
(Address of Principal Executive Offices)                  (Zip Code)

                                 (250) 477-9969
                (Issuer's Telephone Number, Including Area Code)


                             ---------------------


         Check whether the issuer (1) filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 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 |X| No
|_|

         Indicate by check mark whether the registrant is a shell company (as
defined in Rule 12b-2 of the Exchange Act). Yes |_| No |X|

                      APPLICABLE ONLY TO CORPORATE ISSUERS

         State the number of shares outstanding of each of the issuer's classes
of common equity, as of the latest practicable date: The Company had 11,831,916
shares of Common Stock, par value $0.001 per share, outstanding as of June 30,
2004.

         Transitional Small Business Disclosure Format (check one): Yes |_| No
|X|
<PAGE>
                                  FORM 10-QSB/A

                                      Index

PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements.

         (a)  Unaudited Consolidated Balance Sheets at June 30, 2004.          1

         (b)  Unaudited Consolidated Statements of Operations for the
              Six Months Ended June 30, 2004 and 2003.                         2

         (c)  Unaudited Consolidated Statements of Operations for the
              Three Months Ended June 30, 2004 and 2003.                       3

         (d)  Unaudited Consolidated Statements of Cash Flows for the
              Six Months Ended June 30, 2004 and 2003.                         4

         (e)  Notes to Unaudited Consolidated Financial Statements for
              the Period Ended June 30, 2004.                                  5

Item 2.  Management's Discussion and Analysis or Plan of Operation.           13

Item 3.  Controls and Procedures.                                             16

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings.                                                   17

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.         17

Item 3.  Defaults Upon Senior Securities.                                     17

Item 4.  Submission of Matters to a Vote of Security Holders.                 17

Item 5.  Other Information.                                                   18

Item 6.  Exhibits.                                                            18

SIGNATURES                                                                    19













                                        i
<PAGE>
                                EXPLANATORY NOTE
                                ----------------

         Flexible Solutions International, Inc. ("we," "us," and "our") is
filing this Quarterly Report on Form 10-QSB/A to amend and restate in its
entirety its Quarterly Report on Form 10-QSB for the fiscal quarter ended June
30, 2004, which was previously filed with the Securities and Exchange Commission
on August 16, 2004.

         In October 2005, while completing a registration statement for
securities issued in the second quarter of 2005, we determined that certain
disclosures made in connection with our stock-based compensation expense
required adjustment. As such, on October 5, 2005, upon the recommendation of our
management, our board of directors and its audit committee, and our independent
accountants, we determined to restate our consolidated financial statements for
each of the periods ended since September 30, 2002, including each of the years
ended December 31, 2002 through 2004, and for both of the quarters in the six
months ended June 30, 2005 (the "Restated Periods").

         In accordance with this determination to restate the Restated Periods,
we revised the disclosures for stock-based compensation expense as required
under Emerging Issues Task Force ("EITF") No. 96-18, Accounting for Equity
Instruments That are Issued to Other Than Employees for Acquiring, or in
Conjunction with Selling Goods or Services; EITF No. 00-18, Accounting
Recognition for Certain Transactions involving Equity Instruments Granted to
Other Than Employees; and EITF No. 01-9, Accounting for Consideration Given by a
Vendor to a Customer. In particular, we adjusted the stock-based compensation
expense in our financial statements and notes thereto recorded in connection
with our grant of an option to purchase 2,000,000 shares of our common stock in
September 2002 pursuant to the terms of a product distribution agreement.
Additional information on this restatement and its effects on our financial
condition and results of operations can be found in our Notes to Unaudited
Consolidated Financial Statements contained herein.

         This Form 10-QSB/A does not reflect events occurring after the filing
of our Form 10-QSB on August 16, 2004 or modify any of the disclosures contained
therein, or in the accompanying financial statements and notes thereto, in any
way other than by the amendments identified above and as set forth herein.
Notwithstanding the above, and for the convenience of the reader, this entire
report has been amended as a result of, and to reflect, the restatement, as well
as to revise the disclosure of our management's discussion and analysis,
unregistered sales of equity securities, and legal proceedings, as well as to
generally reflect the current disclosure requirements of Form 10-QSB.

         This Form 10-QSB/A should be read in conjunction with our periodic
filings made with the Securities and Exchange Commission subsequent to the date
of their original filings, including any amendments to those filings. In
addition, in accordance with Rule 12b-15 under the Securities Exchange Act of
1934, as amended, and certain other rules, this Form 10-QSB/A includes updated
certifications from our Chief Executive Officer and Chief Financial Officer.

         We are presently unaware of any evidence that the restatements
described above are due to any material noncompliance by us, as a result of
misconduct, with any financial reporting requirement under the federal
securities laws. Our audit committee of the board of directors is working with
our management and our accountants to assure that we are taking the appropriate
approach to resolving the issues related to the restatements, as well as any
further issues that may be identified during the course of its review. The
filing of this Form 10-QSB/A shall not be deemed an admission that the original
filing, when made, included any untrue statement of a material fact or omitted
to state a material fact necessary to make a statement not misleading.

                                       ii
<PAGE>
              CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

         This Quarterly Report on Form 10-QSB/A for the quarter ended June 30,
2004 ("Quarterly Report"), including the Notes to Unaudited Consolidated
Financial Statements, contains forward-looking statements within the meaning of
the Private Securities Litigation Reform Act of 1995. Forward-looking statements
include, without limitation, those statements relating to development of new
products, our financial condition, our ability to increase distribution of our
products, integration of businesses we acquire, and disposition of any of our
current business. Forward-looking statements can be identified by the use of
forward-looking terminology, such as "may," "will," "should," "expect,"
"anticipate," "estimate," "continue," "plans," "intends," or other similar
terminology. These forward-looking statements are not guarantees of future
performance and involve risks, uncertainties and assumptions that are difficult
to predict. Therefore, actual outcomes and results may differ materially from
what is anticipated or forecasted in these forward-looking statements due to
numerous factors, including, but not limited to, our ability to generate or
obtain sufficient working capital to continue our operations, changes in demand
for our products, the timing of customer orders and deliveries, and the impact
of competitive products and pricing. In addition, such statements could be
affected by general industry and market conditions and growth rates, and general
domestic and international economic conditions.

         Although we believe that the expectations reflected in these
forward-looking statements are reasonable and achievable, such statements
involve risks and uncertainties and no assurance can be given that the actual
results will be consistent with these forward-looking statements. Except as
otherwise required by Federal securities laws, we undertake no obligation to
publicly update or revise any forward-looking statements, whether as a result of
new information, future events, changed circumstances or any other reason, after
the date of this Quarterly Report.

























                                       iii
<PAGE>
PART I   FINANCIAL INFORMATION

Item 1.  Financial Statements.

                     FLEXIBLE SOLUTIONS INTERNATIONAL, INC.
                           CONSOLIDATED BALANCE SHEETS
                                AT JUNE 30, 2004
                                 (U.S. DOLLARS)

<TABLE>
<CAPTION>
                                                                            JUNE 30,
                                                                              2004                DECEMBER 31,
                                                                          AS RESTATED                 2003
                                                                            (NOTE 7)              AS RESTATED
                                                                          (UNAUDITED)               (NOTE 7)
                                                                       -------------------      -----------------
<S>                                                                    <C>                      <C>
ASSETS
CURRENT
  Cash and cash equivalents                                            $          738,337       $        237,080
  Short-term investments                                                        1,334,649              5,033,837
  Accounts receivable                                                             533,220                294,238
  Income tax receivable                                                            84,003                 86,243
  Loan receivable                                                                  17,540                 17,585
  Inventory                                                                       841,398                212,938
  Prepaid expenses                                                                 69,820                 36,101
                                                                       -------------------      -----------------
                                                                                3,618,967              5,918,022

PROPERTY AND EQUIPMENT                                                          5,252,053                167,589
INVESTMENT                                                                        303,500                303,500
                                                                       -------------------      -----------------
                                                                       $        9,174,520       $      6,389,111
                                                                       -------------------      -----------------

LIABILITIES
CURRENT
  Due to shareholders                                                  $               --       $          7,700
  Short-term loan                                                               3,150,000                     --
  Accounts payable and accrued liabilities                                        189,195                157,643
                                                                       -------------------      -----------------
                                                                                3,339,195                165,343

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
  11,831,916 (2003: 11,794,916) common shares                                      11,832                 11,794
CAPITAL IN EXCESS OF PAR VALUE                                                  7,275,505              7,082,813
OTHER COMPREHENSIVE INCOME (LOSS)                                                      --                  3,023
DEFICIT                                                                        (1,452,012)              (873,862)
                                                                       -------------------      -----------------

TOTAL STOCKHOLDERS' EQUITY                                                      5,835,325              6,223,768
                                                                       -------------------      -----------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                             $        9,174,520       $      6,389,111
                                                                       -------------------      -----------------
</TABLE>

          - See Notes to Unaudited Consolidated Financial Statements -

                                        1
<PAGE>
                     FLEXIBLE SOLUTIONS INTERNATIONAL, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                 FOR THE SIX MONTHS ENDED JUNE 30, 2004 AND 2003
                           (U.S. DOLLARS -- UNAUDITED)

<TABLE>
<CAPTION>
                                                                               SIX MONTHS ENDED JUNE 30,
                                                                       ------------------------------------------
                                                                              2004                    2003
                                                                          AS RESTATED             AS RESTATED
                                                                            (NOTE 7)                (NOTE 7)
                                                                       -------------------      -----------------
<S>                                                                    <C>                      <C>
SALES                                                                  $        1,035,871       $      1,942,562
COST OF SALES                                                                     411,007              1,095,902
                                                                       -------------------      -----------------

GROSS PROFIT                                                                      624,864                846,660
                                                                       -------------------      -----------------

OPERATING EXPENSES
  Wages                                                                           257,716                333,872
  Administrative salaries and benefits                                             57,544                 39,475
  Advertising and promotion                                                        56,792                 29,158
  Investor relations and transfer agent fee                                       122,625                 68,667
  Office and miscellaneous                                                         96,922                 34,775
  Rent                                                                             52,216                 37,522
  Consulting                                                                      188,816                136,731
  Professional fees                                                               107,714                127,873
  Travel                                                                           49,514                 78,419
  Telecommunications                                                               14,714                 24,600
  Shipping                                                                         10,797                  8,279
  Research                                                                         15,842                 19,704
  Bad debt expense (recovery)                                                        (797)                    --
  Currency exchange                                                                 3,324                 62,959
  Utilities                                                                        14,198                 10,227
  Depreciation                                                                    185,547                 15,927
                                                                       -------------------      -----------------
                                                                                1,233,484              1,028,188
                                                                       -------------------      -----------------

INCOME (LOSS) BEFORE INTEREST INCOME AND INCOME TAX                              (608,620)              (181,528)
INTEREST INCOME                                                                    30,470                104,246
                                                                       -------------------      -----------------

INCOME (LOSS) BEFORE INCOME TAX                                                  (578,150)               (77,282)
INCOME TAX (RECOVERY)                                                                  --                 26,094
                                                                       -------------------      -----------------

NET INCOME (LOSS)                                                                (578,150)              (103,376)
DEFICIT, BEGINNING                                                               (873,862)              (396,974)
                                                                       -------------------      -----------------
DEFICIT, ENDING                                                        $       (1,452,012)              (500,350)

NET INCOME (LOSS) PER SHARE                                            $            (0.05)      $          (0.01)
                                                                       -------------------      -----------------

WEIGHTED AVERAGE NUMBER OF SHARES                                              11,819,916             11,677,988
                                                                       -------------------      -----------------
</TABLE>

          - See Notes to Unaudited Consolidated Financial Statements -

                                        2
<PAGE>
                     FLEXIBLE SOLUTIONS INTERNATIONAL, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                FOR THE THREE MONTHS ENDED JUNE 30, 2004 AND 2003
                           (U.S. DOLLARS -- UNAUDITED)

<TABLE>
<CAPTION>
                                                                              THREE MONTHS ENDED JUNE 30,
                                                                       ------------------------------------------
                                                                              2004                    2003
                                                                          AS RESTATED              AS RESTATED
                                                                            (NOTE 7)                (NOTE 7)
                                                                       -------------------       ----------------
<S>                                                                    <C>                       <C>
SALES                                                                  $          547,761        $       661,296
COST OF SALES                                                                     105,088                408,835
                                                                       -------------------       ----------------

GROSS PROFIT                                                                      442,673                252,461
                                                                       -------------------       ----------------

OPERATING EXPENSES
  Wages                                                                           143,246                195,202
  Administrative salaries and benefits                                             32,697                 21,833
  Advertising and promotion                                                        49,062                 13,094
  Investor relations and transfer agent fee                                        57,947                 35,547
  Office and miscellaneous                                                         62,332                  4,817
  Rent                                                                             30,867                 23,124
  Consulting                                                                      114,138                 30,719
  Professional fees                                                                71,206                104,810
  Travel                                                                           25,938                 44,235
  Telecommunications                                                                9,014                 15,838
  Shipping                                                                          7,655                  4,587
  Research                                                                          6,681                  2,173
  Bad debt expense (recovery)                                                        (797)                    --
  Currency exchange                                                                 2,902                 46,792
  Utilities                                                                         8,833                 10,227
  Depreciation                                                                    175,595                  8,116
                                                                       -------------------       ----------------
                                                                                  797,316                561,114

INCOME (LOSS) BEFORE INTEREST INCOME AND INCOME TAX                              (354,643)              (308,653)
INTEREST INCOME                                                                    27,354                 53,978
                                                                       -------------------       ----------------

INCOME (LOSS) BEFORE INCOME TAX                                                  (327,289)              (254,675)
INCOME TAX (RECOVERY)                                                                  --                (24,598)
                                                                       -------------------       ----------------

NET INCOME (LOSS)                                                                (327,289)              (230,077)
DEFICIT, BEGINNING                                                             (1,124,723)              (270,273)
                                                                       -------------------       ----------------
DEFICIT, ENDING                                                        $       (1,452,012)       $      (500,350)
                                                                       -------------------       ----------------

NET INCOME (LOSS) PER SHARE                                            $            (0.03)       $         (0.02)
                                                                       -------------------       ----------------

WEIGHTED AVERAGE NUMBER OF SHARES                                              11,819,916             11,709,916
                                                                       -------------------       ----------------
</TABLE>

          - See Notes to Unaudited Consolidated Financial Statements -

                                        3
<PAGE>
                     FLEXIBLE SOLUTIONS INTERNATIONAL, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                 FOR THE SIX MONTHS ENDED JUNE 30, 2004 AND 2003
                           (U.S. DOLLARS -- UNAUDITED)

<TABLE>
<CAPTION>
                                                                               SIX MONTHS ENDED JUNE 30,
                                                                       ------------------------------------------
                                                                                                      2003
                                                                                                   AS RESTATED
                                                                              2004                   (NOTE 7)
                                                                       -------------------       ----------------
<S>                                                                    <C>                       <C>
OPERATING ACTIVITIES
  Net income (loss)                                                    $         (578,150)       $      (103,376)
  Stock compensation expense                                                      135,230                110,671
  Depreciation                                                                    185,547                 15,927
Changes in non-cash working capital items:
  Accounts receivable                                                            (238,982)              (490,487)
  Inventory                                                                      (628,460)                57,589)
  Prepaid expenses                                                                (33,719)               (14,124)
  Accounts payable                                                                 31,552                 10,777
  Income tax receivable                                                             2,240                 87,024
  Decrease in due to shareholders                                                  (7,700)                    --
  Unrealized foreign exchange gain/loss                                                --                     --
                                                                       -------------------       ----------------

CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                                (1,132,442)              (325,999)
                                                                       -------------------       ----------------

INVESTING ACTIVITIES
  Acquisition of property and equipment                                        (5,270,011)               (41,799)
  Short-term investments                                                        3,699,188                (91,071)
  Loan receivable                                                                      45                 (1,827)
  Acquisition of investments                                                           --               (271,000)
                                                                       -------------------       ----------------

CASH USED IN INVESTING ACTIVITIES                                              (1,570,778)              (405,697)
                                                                       -------------------       ----------------

FINANCING ACTIVITIES
  Subscriptions received                                                               --                 (4,560)
  Short term loan                                                               3,150,000                     --
  Proceeds from issuance of common stock                                           57,500                325,320
                                                                       -------------------       ----------------

CASH PROVIDED BY FINANCING ACTIVITIES                                           3,207,500                320,760
                                                                       -------------------       ----------------

Effect of exchange rate changes on cash                                            (3,023)                94,933
                                                                       -------------------       ----------------

INFLOW (OUTFLOW) OF CASH                                                          501,257               (316,003)
Cash and cash equivalents, beginning                                              237,080                556,789
                                                                       -------------------       ----------------

CASH AND CASH EQUIVALENTS, ENDING                                      $          738,337        $       240,786
                                                                       -------------------       ----------------

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
  Income taxes paid                                                    $               --        $        78,378
  Interest received                                                    $           30,470        $       104,246
                                                                       -------------------       ----------------
</TABLE>

          - See Notes to Unaudited Consolidated Financial Statements -

                                        4
<PAGE>
                     FLEXIBLE SOLUTIONS INTERNATIONAL, INC.
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                       FOR THE PERIOD ENDED JUNE 30, 2004
                                 (U.S. DOLLARS)

1.       BASIS OF PRESENTATION.

         These unaudited consolidated financial statements of Flexible Solutions
International, Inc (the "Company") have been prepared in accordance with
accounting principles generally accepted in the United States for interim
financial information. 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, 2003 Annual Report on Form 10-KSB. 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, 2004, and the consolidated
results of operations and the consolidated statements of cash flows for the six
months ended June 30, 2004 and 2003. The results of operations for the three
months ended June 30, 2004 are not necessarily indicative of the results to be
expected for the entire fiscal year.

         These consolidated financial statements include the accounts of the
Company, and its wholly-owned subsidiaries Flexible Solutions, Ltd. ("Flexible
Ltd."), NanoChem Solutions Inc. and WaterSavr Global Solutions 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, as described below.

         On June 30, 1998, the Company completed the acquisition of all of the
shares of Flexible Ltd. The acquisition was effected through the issuance of
7,000,000 shares of common stock by the Company, with the former shareholders of
Flexible Ltd. receiving all of the shares then issued and outstanding of the
Company. The transaction has been accounted for as a reverse-takeover. Flexible
Ltd. is accounted for as the acquiring party and the surviving entity. As
Flexible Ltd. is the accounting survivor, the consolidated financial statements
presented for all periods are those of Flexible Ltd. The shares issued by the
Company pursuant to the acquisition have been accounted for as if those shares
had been issued upon the organization of Flexible Ltd.

         On May 2, 2002, the Company established WaterSavr Global Solutions Inc.
through the issuance of 100 shares of its common stock.

         Pursuant to a purchase agreement dated May 26, 2004, the Company
acquired the assets of Donlar Corporation on June 9, 2004 and created a new
company, NanoChem Solutions Inc. The purchase price of the transaction was
$6,150,000, with consideration being a combination of cash and debt. Under the
purchase agreement and as part of the consideration, the Company issued a
promissory note bearing interest at 4% to satisfy $3,150,000 of the purchase
price. This note is due June 2, 2005 and all of the former Donlar assets were
pledged as security.

                                        5
<PAGE>
         The following table summarizes the estimated fair value of the assets
acquired at the date of acquisition:

         As at June 9, 2004:

------------------------------------------------------------ ------------------
Current assets                                               $       1,126,805
Property and equipment                                               5,023,195
                                                             ------------------
                                                                     6,150,000
Acquisition costs assigned to property and equipment                   314,724
------------------------------------------------------------ ------------------
Total assets acquired                                        $       6,464,724
------------------------------------------------------------ ------------------

         The acquisition costs assigned to property and equipment are all direct
costs incurred by the Company to purchase the assets. These costs include due
diligence fees paid to outside parties investigating and identifying the assets,
legal costs directly attributable to the purchase of the assets, plus applicable
transfer taxes. These costs have been assigned to the individual assets based on
their proportional fair values and will be amortized based on the rates
associated with the related assets.

2.       SIGNIFICANT ACCOUNTING POLICIES.

         These consolidated financial statements have been prepared in
accordance with generally accepted accounting principles accepted in the United
States of America 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.

         (b)      Inventory and Cost of Sales.

                  Inventory is valued at the lower of cost and net realizable
         value. 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. Inventorial 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)      Property, Equipment and Leaseholds.

                  The following assets are recorded at cost and depreciated
         using the following methods using the following annual rates:

----------------------------------------------- --------------------------------
Computer hardware                               30% Declining balance
Furniture and fixtures                          20% Declining balance
Manufacturing equipment                         20% Declining balance
Office equipment                                20% Declining balance
Trailer                                         30% Declining balance
Building                                        10% Declining balance
Leasehold improvements                          Straight-line over lease term
----------------------------------------------- --------------------------------

                                        6
<PAGE>
                  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.

         (d)      Foreign Currency.

                  The functional currency of the Company is the Canadian Dollar.
         The translation of the Canadian Dollar to the reporting currency of the
         U.S. Dollar is performed for current assets and current liabilities
         using exchange rates in effect at the balance sheet date. Non-monetary
         assets and liabilities are translated using rates prevailing at the
         time of the acquisition of the assets or assumption of the liabilities.
         Revenue and expense transactions are translated using average exchange
         rates prevailing during the year. Translation adjustments arising on
         conversion of the financial statements from the Company's functional
         currency, Canadian Dollars, into the reporting currency, U.S. Dollars,
         are excluded from the determination of income and disclosed as other
         comprehensive income (loss) in stockholders' equity.

                  Foreign exchange gains and losses relating to transactions not
         denominated in the applicable local currency are included in income if
         realized during the year and in comprehensive income if they remain
         unrealized at the end of the year.

         (e)      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 has occurred, the fee is fixed or
         determinable, collectibility 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.

                  Provisions are made at the time the related revenue is
         recognized for estimated product returns. Since the Company's
         inception, product returns have been insignificant; therefore no
         provision has been established for estimated product returns.

         (f)      Stock Issued in Exchange for Services.

                  The valuation of the Company's common stock issued in exchange
         for services is valued at an estimated fair market value as determined
         by officers and directors of the Company based upon trading prices of
         the Company's common stock on the dates of the stock transactions.

         (g)      Stock-based Compensation.

                  The Company applies the fair value based method of accounting
         prescribed by the Statement of Financial Accounting Standards ("FAS")
         No. 123 in accounting for stock issued in exchange for services to
         consultants and non-employees.

                  FAS No. 123 encourages, but does not require, companies to
         record compensation cost for stock-based compensation plans to
         employees at fair value. The Company has chosen to account for
         stock-based compensation to employees and directors using Accounting
         Principles Board Opinion ("APB") No. 25, Accounting for Stock Issued to
         Employees. Accordingly, compensation cost for stock options for
         employees is measured as the excess, if any, of the quoted market price
         of the Company's stock at the date of the grant over the amount an
         employee is required to pay for the stock.

                                        7
<PAGE>
                  The Company adopts the disclosure provisions of FAS No. 123
         for stock options granted to employees and directors. The Company
         discloses on a supplemental basis, the pro-forma effect of accounting
         for stock options awarded to employees and directors, as if the fair
         value based method had been applied, using the Black-Scholes
         option-pricing model.

         (h)      Comprehensive Income.

                  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 is primarily comprised
         of unrealized foreign exchange gains and losses.

         (i)      Income (Loss) Per Share.

                  Income (loss) per share is calculated by dividing net income
         (loss) by the weighted average number of shares outstanding.

         (j)      Use of Estimates.

                  The preparation of consolidated financial statements in
         conformity with accounting principles generally accepted in the United
         States of America 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.

         (k)      Financial Instruments.

                  The fair market value of the Company's financial instruments
         comprising cash, short-term investment, accounts receivable, income tax
         recoverable, loan receivable, accounts payable and accrued liabilities
         and amounts due to shareholders were estimated to approximate their
         carrying values due to immediate or short-term maturity of these
         financial instruments.

                  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.

         (l)      Recent Accounting Pronouncements.

                           (i) In June 2001, the Financial Accounting Standards
                  Board ("FASB") issued FAS No. 142, Goodwill and Other
                  Intangible Assets. Under FAS No. 142, goodwill and intangible
                  assets with indefinite lives are no longer amortized but are
                  reviewed at least annually for impairment. The amortization
                  provisions of FAS No. 142 apply to goodwill and intangible
                  assets acquired after June 30, 2001. With respect to goodwill
                  and intangible assets acquired prior to July 1, 2001, the
                  Company adopted FAS No. 142 effective January 1, 2002.
                  Application of the non-amortization provisions of FAS No. 142
                  for goodwill did not have any impact on the Company's
                  financial reporting.

                           (ii) In October 2001, the FASB issued FAS No. 144,
                  Accounting for the Impairment or Disposal of Long-Lived
                  Assets. FAS No. 144 addresses significant issues relating to
                  the implementation of FAS No. 121, Accounting for the
                  Impairment of Long-Lived Assets and for Long-Lived Assets to
                  be Disposed Of, and develops a single accounting model, based
                  on the framework established in FAS No. 121 for long-lived

                                        8
<PAGE>
                  assets to be disposed of by sale, whether such assets are or
                  are not deemed to be a business. FAS No. 144 also modifies the
                  accounting and disclosure rules for discontinued operations.
                  The standard was adopted on January 1, 2002 and did not have
                  any impact on the Company's financial statements.

                           (iii) In November 2001, the FASB issued Emerging
                  Issues Task Force ("EITF") Issue No. 01-14, Income Statement
                  Characterization of Reimbursements Received for "Out of
                  Pocket" Expenses Incurred. This guidance requires companies to
                  recognize the recovery of reimbursable expenses such as travel
                  costs on service contracts as revenue. These costs are not to
                  be netted as a reduction of cost. This guidance was
                  implemented January 1, 2002. The Company does not expect this
                  guidance to have a material impact on its financial
                  statements.

3.       PROPERTY, EQUIPMENT AND LEASEHOLDS AT JUNE 30, 2004.

<TABLE>
<CAPTION>
        ----------------------------------- ------------------ ------------------- ---------------- -----------------
                                                                  Accumulated           2004              2003
                                                  Cost            Amortization           Net               Net
                                            ------------------ ------------------- ---------------- -----------------
<S>                                         <C>                <C>                 <C>              <C>
        Computer hardware                   $          33,587  $            9,576  $        24,011  $          7,365
        Furniture and equipment                        12,278               2,583            9,695             3,268
        Office equipment                               25,745               8,210           17,535            19,875
        Manufacturing equipment                     1,996,107             197,738        1,798,369           117,344
        Trailer                                         1,740                 475            1,265                --
        Building                                    3,082,956              77,074        3,005,882                --
        Leasehold improvements                         12,918               8,046            4,873             6,585
        Land                                          390,422                  --          390,422                --
        ----------------------------------- ------------------ ------------------- ---------------- -----------------
                                            $       5,555,754  $          303,701  $     5,252,053  $        154,438
        ----------------------------------- ------------------ ------------------- ---------------- -----------------
</TABLE>

4.       STOCKHOLDERS' EQUITY.

         (a) The Company has previously granted stock options to consultants and
has recognized consulting expense applying FAS No. 123 using the Black-Scholes
option-pricing model, which resulted in expense of $68,295 for the period ended
June 30, 2004.

         (b) The following table summarizes the Company's stock option activity
for the period:

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------
                                                    2004
                                                                             Weighted
                                     Number               Exercise            Average
                                       of                  Price             Exercise
                                     Shares              Per Share             Price
                                 --------------------------------------------------------
<S>                              <C>                   <C>                 <C>
Balance, March 31, 2004               1,669,000        $1.20 to $4.55      $        3.18
-----------------------------------------------------------------------------------------
   Granted During the Period             77,000        $4.25 to $4.55               4.37
   Exercised                            (12,000)      $(1.00 to $1.50)             (1.42)
-----------------------------------------------------------------------------------------
Balance, June 30, 2004                1,734,000        $1.00 to $4.25      $        3.06
-----------------------------------------------------------------------------------------
</TABLE>

5.       ACQUISITION OF ASSETS OF DONLAR CORPORATION.

         Pursuant to a purchase agreement dated May 26, 2004, the Company
acquired the assets of Donlar Corporation on June 9, 2004.

         The purchase price of the transaction was $6,150,000 with consideration
being a combination of cash and debt. Under the purchase agreement and as part
of the consideration, the Company issued a

                                        9
<PAGE>
promissory note bearing interest at the prime rate to the vendor to satisfy
$3,150,000 of the purchase price.

         The following table summarizes the estimated fair value of the assets
acquired at the date of acquisition:


         As at June 9, 2004:

----------------------------------------------------------- --------------------

Current assets                                              $         1,126,805
Property and equipment                                      $         5,023,195
                                                            --------------------
                                                            $         6,150,000
Acquisitions costs assigned to property and equipment       $           219,475
----------------------------------------------------------- --------------------
Total assets acquired                                       $         6,369,475
----------------------------------------------------------- --------------------

6.       CONTINGENCIES.

         (a) On November 13, 2003, Patrick Grant filed a lawsuit in the Circuit
Court of Cook County, Illinois against the Company, WaterSavr Global Solutions
Inc. ("WGS"), the wholly-owned subsidiary of the Company, and Daniel B. O'Brien
, the Company's Chief Executive Officer. The plaintiff claims damages for breach
of contract, tortious interference with an agreement and various wrongful
discharge claims. The plaintiff seeks monetary damages in excess of $1,020,000
for the breach of contract and tortious interference claims and unspecified
compensatory and punitive damages in the wrongful discharge claims. The Company
considers the case without merit and is planning to dispute the matter
vigorously. In addition, the Company intends to file counterclaims against the
plaintiff for failure to repay financial obligations owed to the Company of
almost $40,000, as well as unspecified damages arising out of the plaintiff's
disclosure of confidential information to a client during his employment at WGS.
No amounts have been recorded as receivable and no accrual has been made for any
loss in the Company's consolidated financial statements as the outcome of the
claim filed by Mr. Grant is not determinable.

         (b) On May 1, 2003, the Company filed a lawsuit in the Supreme Court of
British Columbia, Canada, against John Wells and Equity Trust, S.A. seeking
return of 100,000 shares of the Company's common stock and repayment of a
$25,000 loan, which were provided to defendants for investment banking services
consisting of securing a $5 million loan and a $25 million stock offering. Such
services were not performed and in the proceeding, the Company seeks return of
such shares after defendant's failure to both return the shares voluntarily and
repay the note. On May 7, 2003, the Company obtained an injunction freezing the
transfer of the shares. The proceeding is still in a discovery phase. On the
date of issuance, the share transaction was recorded as shares issued for
services at fair market value, a value of $0.80 per share. No amounts have been
recorded as receivable in the Company's consolidated financial statements as the
outcome of this claim is not determinable.

7.       RESTATEMENTS AS A RESULT OF CORRECTING STOCK COMPENSATION EXPENSE.

         In October 2005, while completing a registration statement for
securities issued in the second quarter of 2005, the Company determined that
certain disclosures made in connection with its stock-based compensation expense
required adjustment. In September 2002, the Company entered into a distribution
agreement with Ondeo Nalco Company ("Ondeo") whereby Ondeo agreed to serve as
the exclusive distributor of the Company's WATER$AVR(R) products for so long as
Ondeo maintained a certain threshold sales level as defined in the agreement. As
consideration for signing the agreement, Ondeo was granted an option to purchase
2,000,000 shares of the Company's common stock. Half of the option for

                                       10
<PAGE>
one million shares was exercisable immediately at an exercise price of $4.25 for
each common share. The remaining half of the option for 1,000,000 shares was
exercisable after certain threshold sales targets were achieved at a price of
$5.50 for each common share.

         In determining the stock-based compensation expense for the nine months
ended September 30, 2002, the Company expensed the entire fair value of the
stock option believing that the option fully vested upon the signing of the
agreement. In its October 2005 review, however, the Company determined that: (i)
first, as stated above, half of the option to purchase 1,000,000 shares of
common stock did not vest and was not exercisable until the threshold sales
target had been met, which would not be until five years after the signing of
the distribution agreement; and (ii) second, the Company did not consider
Emerging Issues Task Force ("EITF") No. 96-18, Accounting for Equity Instruments
That are Issued to Other Than Employees for Acquiring, or in Conjunction with
Selling Goods or Services; EITF No. 00-18, Accounting Recognition for Certain
Transactions involving Equity Instruments Granted to Other Than Employees; and
EITF No. 01-9, Accounting for Consideration Given by a Vendor to a Customer.

         To correctly account for the stock options granted to Ondeo, the
stock-based compensation expense, included in consulting expenses, should have
been measured at the date the performance obligation was complete and then
recognized on a rational and systematic manner in relation to the sales achieved
by Ondeo. Had the Company correctly accounted for these stock options,
stock-based compensation expense for the quarter would have been nil as no sales
had yet been achieved. Instead, the Company recorded a stock-based compensation
expense of $2,704,000 for the quarter.

         During the three months ended March 31, 2003, Ondeo achieved the first
threshold sales target, and, accordingly, the Company should have recorded a
corresponding stock-based compensation expense of $54,080. However, since the
entire stock-based compensation expense had been recorded in the September 30,
2002 interim financial statements and in the year ended December 31, 2002, the
Company did not record any additional stock-based compensation expense as a
result of the attained first threshold level.

         In the fourth quarter of the year ended December 31, 2003, it was
determined that Ondeo was not going to attain the minimum sales targets
stipulated in the exclusive distributorship agreement. Consequently the
exclusive distributorship agreement and corresponding stock options were
cancelled. The Company accounted for the cancellation of the stock options in
accordance with FAS No. 123 similar to a forfeiture of stock options and
reversed $2,480,200 of the stock compensation expense previously recorded in
2002. Had the Company accounted for the cancellation of the stock options
correctly, it would have reversed the stock-based compensation expense of
$54,080 that was recorded in the first quarter ended March 31, 2003.

         The following presents the effect on the Company's previously issued
financial statements for the six months ended June 30, 2004 and 2003, and the
year ended December 31, 2003.

         Balance sheet as at June 30, 2004 -

<TABLE>
<CAPTION>
           --------------------------------------------------------------------------------------------------------
                                                          PREVIOUSLY             INCREASE
                                                           REPORTED             (DECREASE)            RESTATED
                                                      --------------------  -------------------   -----------------
<S>                                                   <C>                   <C>                   <C>
           Capital in excess of par value             $         7,499,305)  $         (223,800)   $      7,275,505
           Accumulated deficiency                              (1,675,812)             223,800          (1,452,012)
           --------------------------------------------------------------------------------------------------------
</TABLE>


                                       11
<PAGE>
         Statement of operations for the six months ended June 30, 2004 -

<TABLE>
<CAPTION>
           --------------------------------------------------------------------------------------------------------
                                                          PREVIOUSLY             INCREASE
                                                           REPORTED             (DECREASE)            RESTATED
                                                      --------------------  -------------------   -----------------
<S>                                                   <C>                   <C>                   <C>
           Deficit, beginning                         $        (1,097,662)  $          223,800    $       (873,862)
           Deficit, ending                                     (1,675,812)             223,800          (1,452,012)
           --------------------------------------------------------------------------------------------------------
</TABLE>

          Statement of operations for the three months ended June 30, 2004 -

<TABLE>
<CAPTION>
           --------------------------------------------------------------------------------------------------------
                                                          PREVIOUSLY             INCREASE
                                                           REPORTED             (DECREASE)            RESTATED
                                                      --------------------  -------------------   -----------------
<S>                                                   <C>                   <C>                   <C>
           Deficit, beginning                         $        (1,348,523)  $          223,800    $     (1,124,723)
           Deficit, ending                                     (1,675,812)             223,800          (1,452,012)
           --------------------------------------------------------------------------------------------------------
</TABLE>

         Statement of operations for the six months ended June 30, 2003 -

<TABLE>
<CAPTION>
           --------------------------------------------------------------------------------------------------------
                                                          PREVIOUSLY             INCREASE
                                                           REPORTED             (DECREASE)            RESTATED
                                                      --------------------  -------------------   -----------------
<S>                                                   <C>                   <C>                   <C>
           Expenses                                   $           974,108)  $           54,080    $      1,028,188
           Income (loss) before other item
              and income tax                                     (127,448)             (54,080)           (181,528)
           Income (loss) before income tax                        (23,202)             (54,080)            (77,282)
           Net income (loss)                                      (49,296)             (54,080)           (103,376)
           Net income (loss) per share                               0.00                (0.01)              (0.01)
           Deficit, beginning                                   3,100,974           (2,704,000)            396,974
           Deficit, ending                                      3,150,270           (2,649,920)            500,350
           --------------------------------------------------------------------------------------------------------
</TABLE>

         Statement of cash flows for the six months ended June 30, 2003 -

<TABLE>
<CAPTION>
           --------------------------------------------------------------------------------------------------------
                                                          PREVIOUSLY             INCREASE
                                                           REPORTED             (DECREASE)            RESTATED
                                                      --------------------  -------------------   -----------------
<S>                                                   <C>                   <C>                   <C>
           Net income (loss)                          $           (49,296)  $          (54,080)   $       (103,376)
           Stock option compensation                              110,670               54,080             110,670
           --------------------------------------------------------------------------------------------------------
</TABLE>

          Statement of operations for the three months ended June 30, 2003 -

<TABLE>
<CAPTION>
           --------------------------------------------------------------------------------------------------------
                                                          PREVIOUSLY             INCREASE
                                                           REPORTED             (DECREASE)            RESTATED
                                                      --------------------  -------------------   -----------------
<S>                                                   <C>                   <C>                   <C>
           Deficit, beginning                         $        (2,920,193)  $        2,649,920    $       (270,273)
           Deficit, ending                                     (3,150,270)           2,649,920            (500,350)
           --------------------------------------------------------------------------------------------------------
</TABLE>

          Balance sheet as at December 31, 2003 -

<TABLE>
<CAPTION>
           --------------------------------------------------------------------------------------------------------
                                                          PREVIOUSLY             INCREASE
                                                           REPORTED             (DECREASE)            RESTATED
                                                      --------------------  -------------------   -----------------
<S>                                                   <C>                   <C>                   <C>
           Capital in excess of par value             $         7,306,613   $         (223,800)   $      7,082,813
           Accumulated deficiency                              (1,097,662)             223,800            (873,862)
           --------------------------------------------------------------------------------------------------------
</TABLE>

                                       12
<PAGE>
Item 2.  Management's Discussion and Analysis or Plan of Operation.

OVERVIEW

         Flexible Solutions International, Inc. ("we," "us," and "our")
develops, manufactures and markets specialty chemicals which slow down the
evaporation of water. Our initial product, HEAT$AVR(R), is marketed for use in
swimming pools and spas where its use, by slowing the evaporation of water,
allows the water to retain a higher temperature for a longer period of time and
thereby reduces the energy required to maintain the desired temperature of the
water in the pool. Our newest product, WATER$AVR(R), is marketed for water
conservation in irrigation canals, aquaculture, and reservoirs where its use
slows down water loss due to evaporation. We also make and sell dispensers which
automate the deployment of our chemical products.

         During the three months ended June 30, 2004, we experienced a net loss
of $327,289, as compared to a net loss of $230,077 for the three months ended
June 30, 2003. The loss resulted from a continued loss from operations including
wages, travel and overhead in our WATER$AVR(R) products division required by our
worldwide sales effort, startup expenses for our new ECO$AVR(TM) marketing
office in Richmond, British Columbia, and a large increase in depreciation
($175,595 for the three months ended June 30, 2004, as compared to $8,116 for
the three months ended June 30, 2003) resulting from the acquisition of
depreciable assets from the bankruptcy estate of Donlar Corporation ("Donlar")
on June 9, 2004. Our gross profit margin increased from 38.2% for the three
months ended June 30, 2003 to 80.8% for the three months ended June 30, 2004.
This ratio was positively affected by the increased efficiency in our Calgary
factory, the increase in revenue per unit sold resulting from taking over the
distribution of the ECO$AVR(TM) residential swimming pool product and the
addition of some low-cost sales from our new NanoChem division.

         Total sales in the swimming pool division were less than the previous
year as a result of excess product in the retail pipeline from product purchased
in the quarters ended March 31, 2004 and December 31, 2003 by our former
distributor working its way through the retail channels. We believe that this
excess product is now in the hands of end users and residential sales will soon
return to historical levels.

RESULTS OF OPERATIONS

         The following analysis and discussion pertains to our results of
operations for the three month and six month periods ended June 30, 2004, as
compared to the results of operations for the three month and six month periods
ended June 30, 2003, and to changes in our financial condition from December 31,
2003 to June 30, 2004.

THREE MONTHS ENDED JUNE 30, 2004 AND 2003

         For the quarter ended June 30, 2004, sales were $547,761, as compared
to $661,296 for the quarter ended June 30, 2003. The small decrease in sales was
a direct result of a one-time switch in our residential swimming pool division
from sales through external distribution to internal distribution by our own
employees. Our previous distributor, Sun Solar Energy Technologies Inc. ("Sun
Solar"), whose contract ended on February 29, 2004, preordered significant
quantities of product in anticipation of the lapse of the contract. This
purchase prevented us from realizing the dollar value of sales normally expected
in the second quarter. Sales from our newly formed NanoChem division mitigated
this somewhat and we expect that unit sales in our residential swimming pool
products will return to historical levels in the quarter ending September 30,
2004.

                                       13
<PAGE>
         Operating expenses were $797,316 for the quarter ended June 30, 2004,
an increase from $561,114 for the quarter ended June 30, 2003. Wages decreased
from $195,202 for the quarter ended June 30, 2003 to $143,246 for the quarter
ended June 30, 2004, as a result of reorganization and efficiency increases in
our WATER$AVR(R) products division. We also experienced reductions in operating
expenses in travel (from $44,235 for the quarter ended June 30, 2003 to $25,938
for the quarter ended June 30, 2004), in telecommunications (from $15,838 for
the quarter ended June 30, 2003 to $9,014 for the quarter ended June 30, 2004)
and in professional fees (from $104,810 for the quarter ended June 30, 2003 to
$71,206 for the quarter ended June 30, 2004) as we gained better control of
marketing costs in our WATER$AVR(R) products division. On the other hand, our
costs for consulting increased to $114,138 for the quarter ended June 30, 2004,
as compared to $30,719 for the quarter ended June 30, 2003, and advertising
increased to $49,062 for the quarter ended June 30, 2004, as compared to $13,094
for the quarter ended June 30, 2003, as we became responsible for our own
distribution of ECO$AVR(TM). Depreciation also increased from $8,116 for the
quarter ended June 30, 2003 to $175,595 for the quarter ended June 30, 2004, as
a result of our acquisition of depreciable assets for cash from the estate of
Donlar.

         Our net loss of $327,289 for the quarter ended June 30, 2004 represents
an increase over our net loss of $230,077 for the quarter ended June 30, 2003.
The increased loss can be attributed to the depreciation of assets acquired from
the estate of Donlar. The loss per share was $0.03 for the three months ended
June 30, 2004, as compared to $0.02 for the three months ended June 30, 2003.

SIX MONTHS ENDED JUNE 30, 2004 AND 2003

         Sales in the six months ended June 30, 2004 were $1,035,871, as
compared to $1,942,562 for the six months ended June 30, 2003. The large
decrease in sales was due to the following factors. In the six months ended June
30, 2003, we had sales of $473,000 in our WATER$AVR(R) products division that
did not reoccur this year because we terminated a distributor for failing to
meet contractual quotas. The residential swimming pool product distributor,
whose contract ended on February 29, 2004, preordered large amounts of product
in the quarter ended December 31, 2003, in order to sell in the first six months
of fiscal 2004. Our obligation to produce as requested shifted revenue from the
first half of fiscal 2004 into fiscal 2003. Finally, our acquisition of the
assets of Donlar, which assets now comprise our NanoChem division, was not
complete until June 9, 2004. Therefore, only a small portion of NanoChem's sales
for the three month and six month periods ended June 30, 2004 were consolidated
into our sales.

         Our operating expenses were $1,233,484 for the six months ended June
30, 2004, an increase from $1,028,188 for the six months ended June 30, 2003.
Our increased operating expenses are a result of increased depreciation,
advertising, consulting fees, investor relations, research and development and
expansion of sales and marketing for commercial swimming pool products and water
conservation products.

         Our net loss for the six months ended June 30, 2004 was $578,150, as
compared to a net loss of $103,376 for the six months ended June 30, 2003. The
loss was due to reduced sales in our WATER$AVR(R) products and swimming pool
divisions, combined with the reduced interest income resulting from using
capital to purchase assets and the large increase in depreciation resulting from
substituting depreciable assets for cash. Cost of goods sold decreased to 39.7%
for the six months ended June 30, 2004, as compared to 56.4% for the six months
ended June 30, 2003, as our swimming pool products factory became more efficient
and our price per unit increased. The loss per share was $0.05 for the six
months ended June 30, 2004, as compared to $0.01 for the six months ended June
30, 2003.

                                       14
<PAGE>
LIQUIDITY AND CAPITAL RESOURCES

         As of June 30, 2004, we had working capital of $279,772, which
represented a decrease of $5,752,679 as compared to our working capital as of
December 31, 2003. The decrease was entirely related to our purchase of assets
from the bankruptcy estate of Donlar that closed on June 9, 2004. We used
$3,000,000 in cash from our working capital and signed a promissory note for a
further $3,150,000 that is set against current assets because it has a term of
less than one year as of this Quarterly Report. The note is due on June 9, 2005.

         We have no external sources of liquidity in the form of credit lines
from banks.

         We believe that our available cash will be sufficient to fund our
working capital requirements through December 31, 2004. We further believes that
available cash will be sufficient to implement our expansion plans. We have no
investment banking agreements in place and there is no guarantee that we will be
able to raise capital in the future should that become necessary.

RESTATEMENT OF FINANCIAL STATEMENTS

         The accompanying financial statements have been restated to revise
certain stock-based compensation expense. In October 2005, while completing a
registration statement for securities issued in the second quarter of 2005, we
determined that certain disclosures made in connection with our stock-based
compensation expense required adjustment. In September 2002, we entered into a
distribution agreement with Ondeo Nalco Company ("Ondeo") whereby Ondeo agreed
to serve as the exclusive distributor of our WATER$AVR(R) products for so long
as Ondeo maintained a certain threshold sales level as defined in the agreement.
As consideration for signing the agreement, Ondeo was granted an option to
purchase 2,000,000 shares of our common stock. Half of the option for one
million shares was exercisable immediately at an exercise price of $4.25 for
each common share. The remaining half of the option for 1,000,000 shares was
exercisable after certain threshold sales targets were achieved at a price of
$5.50 for each common share.

         In determining the stock-based compensation expense for the nine months
ended September 30, 2002, we expensed the entire fair value of the stock option
believing that the option fully vested upon the signing of the agreement. In our
October 2005 review, however, we determined that: (i) first, as stated above,
half of the option to purchase 1,000,000 shares of common stock did not vest and
was not exercisable until the threshold sales target had been met, which would
not be until five years after the signing of the distribution agreement; and
(ii) second, we did not consider Emerging Issues Task Force ("EITF") No. 96-18,
Accounting for Equity Instruments That are Issued to Other Than Employees for
Acquiring, or in Conjunction with Selling Goods or Services; EITF No. 00-18,
Accounting Recognition for Certain Transactions involving Equity Instruments
Granted to Other Than Employees; and EITF No. 01-9, Accounting for Consideration
Given by a Vendor to a Customer.

         During the three months ended March 31, 2003, Ondeo achieved the first
threshold sales target, and accordingly, we should have recorded a corresponding
stock-based compensation expense of $54,080. However, since the entire
stock-based compensation expense had been recorded in the September 30, 2002
interim financial statements and in the year ended December 31, 2002, we did not
record any additional stock-based compensation expense as a result of the
attained first threshold level.

         In the fourth quarter of the year ended December 31, 2003, we
determined that Ondeo was not going to attain the minimum sales targets
stipulated in the agreement. Consequently, the agreement and corresponding stock
option was cancelled. We accounted for the cancellation of the stock option in
accordance with Statement of Financial Accounting Standard No. 123 similar to a
forfeiture of stock

                                       15
<PAGE>
options and reversed $2,480,200 of the stock compensation expense previously
recorded in fiscal 2002. Had we accounted for the cancellation of the stock
option correctly, we would have reversed the amended stock-based compensation
expense of $54,080 that was recorded in the first quarter ended March 31, 2003.

         In light of the above, the net effect of the adjustments to the
financial statements is as follows:

         1. Approximately $2,704,000 in stock compensation expense recorded in
September 2002 has been reversed;

         2. Approximately $54,080 in stock-based compensation expense has been
recorded in the quarter ended March 31, 2003, as Ondeo met the first sales
threshold under the agreement;

         3. Approximately $54,080 in stock-based compensation expense has been
reversed in the year ended December 31, 2003, as Ondeo failed to meet subsequent
sales thresholds under the agreement, resulting in the cancellation of the stock
option;

         4. As stated above, we recorded a stock-based compensation expense of
$2,704,000 in December 2002. As a result of canceling the stock option, we
previously recorded a recovery of $2,480,000 of stock compensation expense at
December 31, 2003. This $2,480,000 recovery has been reversed, in conjunction
with the reversal of $2,704,000 in stock compensation expense originally
recorded; and

         5. For the periods ended March 31, 2004 to June 30, 2005, the net
effect of these adjustments is to decrease capital in excess of par value by
approximately $223,800 and increase retained earnings by approximately $223,800.

         We are presently unaware of any evidence that the restatements
described above are due to any material noncompliance by us, as a result of
misconduct, with any financial reporting requirement under the federal
securities laws. Our audit committee of the board of directors is working with
our management and our accountants to assure that we are taking the appropriate
approach to resolving the issues related to the restatements, as well as any
further issues that may be identified during the course of its review.

Item 3.  Controls and Procedures.

         Disclosure Controls and Procedures

         We maintain disclosure controls and procedures that are designed to
ensure that information required to be disclosed in our periodic reports to the
Securities and Exchange Commission ("SEC") 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 officer and principal 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 our desired disclosure control
objectives.

         As of the end of the period covered by this Quarterly Report, we
carried out an evaluation, under the supervision and with the participation of
management, including our principal executive officer and principal financial
officer, of the effectiveness of the design and operation of our disclosure
controls and procedures (as defined under Rules 13a-15(e) and 15d-15(e) under
the Securities Exchange Act of 1934, as amended). Based upon that evaluation,
our principal executive officer and principal financial officer

                                       16
<PAGE>
concluded that our disclosure controls and procedures are effective in timely
alerting them to material information relating to us (including our consolidated
subsidiaries) that is required to be included in our periodic reports.

         The prior accounting treatment of our stock-based compensation expense
was done in consultation and in accordance with the advice of our independent
accountants. Accordingly, management does not believe that this restatement of
our Quarterly Report indicates or results from a material weakness with respect
to our disclosure controls and procedures or our internal controls over
financial reporting.

         Changes in Internal Control Over Financial Reporting

         There was no change in our internal control over financial reporting
that occurred during the period covered by this report that has materially
affected, or is reasonably likely to materially affect, our internal control
over financial reporting.

PART II  OTHER INFORMATION

Item 1.  Legal Proceedings.

         On May 28, 2004, Sun Solar filed a lawsuit in the Federal Court of
Canada, against us, Flexible Solutions, Ltd., our wholly-owned subsidiary, and
our Chief Executive Officer, Daniel B. O'Brien. Sun Solar is seeking: (a) a
declaration that the trademark Tropical Fish is available for use by Sun Solar;
(b) injunctive relief against our further use of the Tropical Fish trademark;
and (c) monetary damages exceeding $7,000,000 for the alleged infringement by
us, Flexible Solutions, Ltd. and Mr. O'Brien of the Tropical Fish trademark, as
well as any other "confusingly similar trademarks" or proprietary trade dresses.
No amounts have been recorded as receivable in our consolidated financial
statements and no amounts have been accrued as potential losses as the outcome
of this claim is not determinable.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.

         During the quarter ended June 30, 2004, our employees and consultants
exercised options to purchase 12,000 shares of our common stock, for an
aggregate exercise price of $17,000.00. The capital raised from these exercises
was used for working capital purposes.

Item 3.  Defaults Upon Senior Securities.

         None.

Item 4.  Submission of Matters to a Vote of Security Holders.

         On May 26, 2004, we held our 2004 Annual Meeting of Shareholders in
Victoria, British Columbia. The results of voting on the three proposals before
the shareholders are presented below:

         (a) The following directors were elected at the Annual Meeting with a
majority of the outstanding shares voting "FOR" their election to the board of
directors: Daniel B. O'Brien, Dr. Robert N. O'Brien, Dale Friend, John Bientjes,
and Eric Hodges.

         (b) The proposal to ratify the selection of the firm Cinnamon Jang
Willoughby & Company, an independent registered public accounting firm, to serve
as our auditors for the year ending December 31, 2004, was passed with a
majority of the outstanding shares voting "FOR" the proposal.

                                       17
<PAGE>
         (c) The proposal to ratify the granting of certain stock option
compensation to our employees, directors and executive officers was passed with
a majority of the outstanding shares voting "FOR" the proposal.

Item 5.  Other Information.

         None.

Item 6.  Exhibits.

         The following exhibits are attached hereto and filed herewith:

NUMBER                     DESCRIPTION
------                     -----------
31.1          Certification of Principal Executive Officer Pursuant to ss.302 of
              the Sarbanes-Oxley Act of 2002.
31.2          Certification of Principal Financial Officer Pursuant to ss.302 of
              the Sarbanes-Oxley Act of 2002.
32.1          Certification of Principal Executive Officer Pursuant to 18 U.S.C.
              ss.1350 and ss.906 of the Sarbanes-Oxley Act of 2002.
32.2          Certification of Principal Financial Officer Pursuant to 18 U.S.C.
              ss.1350 and ss.906 of the Sarbanes-Oxley Act of 2002.





































                                       18
<PAGE>
                                   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.

Dated:  December 5, 2005.

                                    FLEXIBLE SOLUTIONS INTERNATIONAL, INC.


                                    By:/s/ DANIEL B. O'BRIEN
                                       -----------------------------------------

                                    Name:  Daniel B. O'Brien
                                    Title: President and Chief Executive Officer














































                                       19