One Stop Systems Reports Q3 2025 Results
One Stop Systems (NASDAQ: OSS) reported Q3 2025 consolidated revenue of $18.8M, up 36.9% YoY, driven by OSS segment revenue of $9.26M (+43.4% YoY) and Bressner revenue of $9.49M (+31.1% YoY). Consolidated gross margin improved to 35.7% (Q3 2024: -12.5% impacted by a $6.1M inventory charge). Q3 adjusted EBITDA was $1.2M and GAAP net income was $0.3M. The company raised full‑year 2025 revenue guidance to $63–$65M and expects to be EBITDA positive for 2025. Post-quarter, OSS completed a registered direct offering that generated approximately $12.5M in gross proceeds.
One Stop Systems (NASDAQ: OSS) ha riportato nel terzo trimestre 2025 ricavi consolidati di $18.8M, in crescita del 36.9% YoY, trainati dai ricavi del segmento OSS di $9.26M (+43.4% YoY) e dai ricavi di Bressner di $9.49M (+31.1% YoY). Il margine lordo consolidato è migliorato al 35.7% (Q3 2024: -12.5% influenzato da una svalutazione di inventario di $6.1M). Il Q3 adjusted EBITDA è stato di $1.2M e l'utile netto GAAP è stato di $0.3M. L'azienda ha innalzato la guidance per l'intero 2025 dei ricavi a $63–$65M e si prevede che sarà EBITDA positivo per il 2025. Dopo il trimestre, OSS ha completato un'offerta diretta registrata che ha generato circa $12.5M di proventi lordi.
One Stop Systems (NASDAQ: OSS) informó ingresos consolidado del 3T 2025 de $18.8M, un aumento del 36.9% interanual, impulsados por ingresos del segmento OSS de $9.26M (+43.4% interanual) y por ingresos de Bressner de $9.49M (+31.1% interanual). El margen bruto consolidado mejoró a 35.7% (3T 2024: -12.5% afectado por un cargo de inventario de $6.1M). El EBITDA ajustado del 3T fue de $1.2M y el ingreso neto GAAP fue de $0.3M. La compañía elevó la guía de ingresos para todo 2025 a $63–$65M y espera ser positivo en EBITDA en 2025. Después del trimestre, OSS completó una oferta directa registrada que generó aproximadamente $12.5M de ingresos brutos.
One Stop Systems (NASDAQ: OSS)가 2025년 3분기 연결 매출 1,880만 달러를 보고했고 전년 동기 대비 36.9% 증가, OSS 부문 매출은 $9.26M (+43.4% YoY)이고 Bressner 매출은 $9.49M (+31.1% YoY)으로 증가했습니다. 연결 총이익률은 35.7%로 개선되었으며(3분기 2024년: -12.5%는 재고 충당 610만 달러의 영향), 3분기 수정 EBITDA는 $1.2M이고 GAAP 순이익은 $0.3M였습니다. 회사는 2025년 전체 연간 매출 가이던스를 $63–$65M로 상향했고 2025년 EBITDA가 양전이 될 것으로 기대합니다. 분기 말에 OSS는 약 $12.5M의 총수입을 창출한 등록된 직접 공모를 완료했습니다.
One Stop Systems (NASDAQ: OSS) a annoncé un chiffre d'affaires consolidé au T3 2025 de $18.8M, en hausse de 36.9% YoY, porté par les revenus du segment OSS de $9.26M (+43.4% YoY) et les revenus de Bressner de $9.49M (+31.1% YoY). La marge brute consolidée s'est améliorée à 35.7% (T3 2024: -12.5% imputable à une charge d'inventaire de $6.1M). L'EBITDA ajusté du T3 était de $1.2M et le bénéfice net GAAP était de $0.3M. L'entreprise a relevé ses prévisions de revenus pour l'ensemble de 2025 à $63–$65M et s'attend à être positif en EBITDA pour 2025. Après le trimestre, OSS a conclu une offre directe enregistrée qui a généré environ $12.5M de recettes brutes.
One Stop Systems (NASDAQ: OSS) meldete im Q3 2025 konsolidierte Umsatzerlöse von $18.8M, ein Anstieg um 36.9% YoY, getragen von OSS-Segment-Umsätzen von $9.26M (+43.4% YoY) und Bressner-Umsätzen von $9.49M (+31.1% YoY). Die konsolidierte Bruttomarge stieg auf 35.7% (Q3 2024: -12.5% bedingt durch eine Lagerbestandsbuchung von $6.1M). Das Q3 adjustierte EBITDA betrug $1.2M und der GAAP-Nettoeinkommen betrug $0.3M. Das Unternehmen hat die Gesamtumsatzerwartung für 2025 auf $63–$65M angehoben und erwartet, 2025 EBITDA-positiv zu sein. Nach dem Quartal hat OSS eine registrierte Direktangebot abgeschlossen, das brutto ca. $12.5M einbrachte.
One Stop Systems (NASDAQ: OSS) أبلغت عن الإيرادات الموحدة للربع الثالث من عام 2025 قدرها $18.8M، بارتفاع 36.9% YoY، مدفوعة بإيرادات قطاع OSS البالغة $9.26M (+43.4% YoY) وبإيرادات Bressner البالغة $9.49M (+31.1% YoY). تحسن الهامش الإجمالي الموحد إلى 35.7% (الربع الثالث 2024: -12.5% تأثرًا بموقف مخزون بقيمة $6.1M). كان EBITDA المعدل للربع الثالث $1.2M وصافي الدخل وفق GAAP كان $0.3M. رفعت الشركة توجيهات الإيرادات الكلية لعام 2025 إلى $63–$65M وتتوقع أن تكون EBITDA موجبة لعام 2025. بعد الربع، أكملت OSS عرضًا مباشرًا مسجلاً حقق عائدات إجمالية تقارب $12.5M.
- Consolidated revenue +36.9% to $18.8M in Q3 2025
- OSS segment revenue +43.4% to $9.26M in Q3 2025
- Consolidated gross margin improved to 35.7% in Q3 2025
- Adjusted EBITDA of $1.2M for Q3 2025
- Raised 2025 revenue guidance to $63–$65M
- Registered direct offering generated ~$12.5M gross proceeds
- Total operating expenses +22.0% to $6.1M in Q3 2025
- Nine-month GAAP net loss of $3.8M through Sep 30, 2025
- Cash and short-term investments declined to $6.5M at Sep 30, 2025 from $10.0M at Dec 31, 2024
- Adjusted EBITDA loss of $1.0M for the nine months ended Sep 30, 2025
Insights
OSS posted strong Q3 results: revenue up sharply, positive EBITDA and raised full-year guidance.
Consolidated revenue rose to
The business mechanism appears to be a mix shift toward higher‑margin custom and defense programs, supported by increased R&D and sales investment and a completed registered direct offering that generated ~
Concrete items to watch are the company's execution against its stated platform opportunities, the realization of the raised full-year revenue guidance of
Third quarter of 2025 consolidated revenue increased
OSS Segment revenue increased
Revenue growth, combined with consolidated gross margin of
Company raises 2025 full year consolidated revenue guidance to
ESCONDIDO, Calif., Nov. 05, 2025 (GLOBE NEWSWIRE) -- One Stop Systems, Inc. ("OSS" or the "Company") (Nasdaq: OSS), a leader in rugged Enterprise Class compute for artificial intelligence (AI), machine learning (ML), autonomy and sensor processing at the edge, reported results for the third quarter ended September 30, 2025. Third-quarter and nine-month comparisons are to the same year-ago periods unless otherwise noted.
“OSS delivered a strong third quarter with significant consolidated revenue growth, higher gross margin, and positive EBITDA and net income,” stated OSS President and CEO, Mike Knowles. “Since repositioning the Company in 2023, we believe we have built a powerful foundation for growth by strengthening our sales pipeline, investing in R&D, and pursuing platform opportunities designed to create a more predictable and scalable business model. The results this quarter mark an important inflection point for OSS, reflecting the success of our multi-year growth plan, the strength of our product portfolio, and the dedication of our team.”
“As we execute against our growth initiatives, we aim to capitalize on favorable demand across our commercial and defense markets. To support and accelerate these opportunities, we proactively strengthened our balance sheet after the end of the third quarter through a registered direct offering that added approximately
“Looking ahead, our solid execution and year-to-date performance gives us the confidence to raise our full year 2025 consolidated revenue guidance range from
2025 Third-Quarter Financial Summary
Consolidated revenue increased
OSS segment revenue increased
Bressner segment revenue increased
The following table sets forth net revenue by segment for the three months ended September 30, 2025, and September 30, 2024 (Dollars may not calculate due to rounding):
| Three Months Ended | ||||||||||||||
| Entity: | September 30, 2025 | % of Net Revenue | September 30, 2024 | % of Net Revenue | % Change | |||||||||
| OSS | $ | 9,262,517 | 49.4 | % | $ | 6,460,290 | 47.2 | % | 43.4 | % | ||||
| Bressner | 9,493,682 | 50.6 | % | 7,240,807 | 52.8 | % | 31.1 | % | ||||||
| Total net revenue | $ | 18,756,199 | 100.0 | % | $ | 13,701,097 | 100.0 | % | 36.9 | % | ||||
Consolidated gross margin was
Total operating expenses increased
The Company reported net income of
Adjusted EBITDA, a non-GAAP metric, was
As of September 30, 2025, the Company reported cash and short-term investments of
On October 1, 2025, OSS completed a registered direct offering with participation from certain new and existing institutional investors, resulting in gross proceeds of approximately
2025 Nine Months Financial Summary
Consolidated revenue was
The following table sets forth net revenue by product category for the nine months ended September 30, 2025, and September 30, 2024, by segment:
| Nine Months Ended | ||||||||||||||
| Entity: | September 30, 2025 | % of Net Revenue | September 30, 2024 | % of Net Revenue | % Change | |||||||||
| OSS | $ | 20,230,038 | 44.8 | % | $ | 17,516,196 | 44.3 | % | 15.5 | % | ||||
| Bressner | 24,893,833 | 55.2 | % | 22,038,017 | 55.7 | % | 13.0 | % | ||||||
| Total net revenue | $ | 45,123,871 | 100.0 | % | $ | 39,554,213 | 100.0 | % | 14.1 | % | ||||
Consolidated gross margin was
Total operating expenses increased
OSS reported a net loss of
Adjusted EBITDA, a non-GAAP metric, was a loss of
2025 Full Year Outlook
The Company is executing a strategic plan targeting both commercial and defense markets within its OSS segment, aiming to provide integrated solutions and establish OSS as a platform incumbent on large, multi-year programs. This approach is expected to drive long-term value by increasing predictable, recurring revenue and building a strong, multi-year backlog.
As a result of stronger than expected bookings over the trailing-twelve months, the Company has increased its previously disclosed 2025 full-year financial guidance. OSS now anticipates consolidated revenue of
The Company believes it will be EBITDA positive on a consolidated basis for the full year of 2025.
Conference Call
OSS will hold a conference call to discuss its results for the third quarter of 2025, followed by a question-and-answer period.
Date: Wednesday, November 5, 2025
Time: 10:00 a.m. ET (7:00 a.m. PT)
Toll-free dial-in: 1-800-717-1738
International dial-in: 1-646-307-1865
Conference ID: 26561 (required for entry)
Webcast: https://viavid.webcasts.com/starthere.jsp?ei=1731362&tp_key=85431bf52f
A replay of the call will be available after 1:00 p.m. ET on November 5, 2025, through November 19, 2025.
Toll-free replay: 1-844-512-2921
International replay: 1-412-317-6671
Passcode: 1126561
About One Stop Systems
One Stop Systems, Inc. (Nasdaq: OSS) is a leader in AI enabled solutions for the demanding ‘edge.’ OSS designs and manufactures Enterprise Class compute and storage products that enable rugged AI, sensor fusion and autonomous capabilities without compromise. These hardware and software platforms bring the latest data center performance to harsh and challenging applications, whether they are on land, sea or in the air.
OSS products include ruggedized servers, compute accelerators, flash storage arrays, and storage acceleration software. These specialized compact products are used across multiple industries and applications, including autonomous trucking and farming, as well as aircraft, drones, ships and vehicles within the defense industry.
OSS solutions address the entire AI workflow, from high-speed data acquisition to deep learning, training and large-scale inference, and have delivered many industry firsts for industrial OEM and government customers.
As the fastest growing segment of the multi-billion-dollar edge computing market, AI enabled solutions require—and OSS delivers—the highest level of performance in the most challenging environments without compromise.
OSS products are available directly or through global distributors. For more information, go to www.onestopsystems.com. You can also follow OSS on X, YouTube, and LinkedIn.
Non-GAAP Financial Measures
We believe that the use of adjusted earnings before interest, taxes, depreciation and amortization, or adjusted EBITDA, is helpful for an investor to assess the performance of the Company. The Company defines adjusted EBITDA as income (loss) before interest, taxes, depreciation, amortization, acquisition expense, impairment of long-lived assets, financing costs, government funded programs, fair value adjustments from purchase accounting, stock-based compensation expense, and expenses related to discontinued operations.
Adjusted EBITDA is not a measurement of financial performance under generally accepted accounting principles in the United States, or GAAP. Because of varying available valuation methodologies, subjective assumptions and the variety of equity instruments that can impact a company’s non-cash operating expenses, we believe that providing a non-GAAP financial measure that excludes non-cash and non-recurring expenses allows for meaningful comparisons between our core business operating results and those of other companies, as well as providing us with an important tool for financial and operational decision making and for evaluating our own core business operating results over different periods of time.
Our adjusted EBITDA measure may not provide information that is directly comparable to that provided by other companies in our industry, as other companies in our industry may calculate non-GAAP financial results differently, particularly related to non-recurring and unusual items. Our adjusted EBITDA is not a measurement of financial performance under GAAP and should not be considered as an alternative to operating income or as an indication of operating performance or any other measure of performance derived in accordance with GAAP. We do not consider adjusted EBITDA to be a substitute for, or superior to, the information provided by GAAP financial results.
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net income (loss) | $ | 263,487 | $ | (6,815,384 | ) | $ | (3,774,876 | ) | $ | (10,499,551 | ) | |||||
| Depreciation | 225,768 | 252,142 | 676,777 | 815,420 | ||||||||||||
| Amortization of right-of-use assets net of change in lease liability | (2,708 | ) | (10,739 | ) | 47,136 | 32,373 | ||||||||||
| Stock-based compensation expense | 444,621 | 458,011 | 1,572,956 | 1,423,949 | ||||||||||||
| Interest expense | 15,065 | 16,465 | 42,941 | 70,910 | ||||||||||||
| Interest income | (36,433 | ) | (116,596 | ) | (159,240 | ) | (376,940 | ) | ||||||||
| Provision for income taxes | 266,881 | 167,086 | 600,535 | 569,382 | ||||||||||||
| Adjusted EBITDA | $ | 1,176,681 | $ | (6,049,015 | ) | $ | (993,771 | ) | $ | (7,964,457 | ) | |||||
(Dollars may not calculate due to rounding)
Adjusted EPS excludes the impact of certain items and, therefore, has not been calculated in accordance with GAAP. We believe that exclusion of certain selected items assists in providing a more complete understanding of our underlying results and trends and allows for comparability with our peer company index and industry. We use this measure along with the corresponding GAAP financial measures to manage our business and to evaluate our performance compared to prior periods and the marketplace. The Company defines non-GAAP income (loss) as income or (loss) before amortization, government funded programs, impairment of long lived assets, stock-based compensation, expenses related to discontinued operations, and acquisition costs. Adjusted EPS expresses adjusted income (loss) on a per share basis using weighted average diluted shares outstanding.
Adjusted EPS is a non-GAAP financial measure and should not be considered in isolation or as a substitute for financial information provided in accordance with GAAP. These non-GAAP financial measures may not be computed in the same manner as similarly titled measures used by other companies. We expect to continue to incur expenses similar to the adjusted income from continuing operations and adjusted EPS financial adjustments described above, and investors should not infer from our presentation of these non-GAAP financial measures that these costs are unusual, infrequent or non-recurring.
The following table reconciles non-GAAP net income and basic and diluted earnings per share:
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net income (loss) | $ | 263,487 | $ | (6,815,384 | ) | $ | (3,774,876 | ) | $ | (10,499,551 | ) | |||||
| Stock-based compensation expense | 444,621 | 458,011 | 1,572,956 | 1,423,949 | ||||||||||||
| Non-GAAP net income (loss) | $ | 708,108 | $ | (6,357,373 | ) | $ | (2,201,920 | ) | $ | (9,075,602 | ) | |||||
| Non-GAAP net income (loss) per share: | ||||||||||||||||
| Basic | $ | 0.03 | $ | (0.30 | ) | $ | (0.10 | ) | $ | (0.43 | ) | |||||
| Diluted | $ | 0.03 | $ | (0.30 | ) | $ | (0.10 | ) | $ | (0.43 | ) | |||||
| Weighted average common shares outstanding: | ||||||||||||||||
| Basic | 21,952,963 | 21,049,270 | 21,675,802 | 20,897,324 | ||||||||||||
| Diluted | 22,840,761 | 21,049,270 | 21,675,802 | 20,897,324 | ||||||||||||
(Dollars may not calculate due to rounding)
Forward-Looking Statements
One Stop Systems cautions you that statements in this press release that are not a description of historical facts are forward-looking statements. Words such as, but not limited to, "anticipate," "aim," "believe," "contemplate," "continue," "could," "design," "estimate," "expect," "intend," "may," "might," "plan," "possible," "potential," "predict," "project," "seek," "should," "suggest," "strategy," "target," "will," "would," and similar expressions or phrases, or the negative of those expressions or phrases, are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. These statements are based on the Company's current beliefs and expectations. The inclusion of forward-looking statements should not be regarded as a representation by One Stop Systems or its partners that any of its plans or expectations will be achieved, including but not limited to expected increases in sales, revenues and profitability, non-GAAP financial measures, our multi-year strategy, expected market growth, continued or new demand for our products, increase in margins, and operating expenses. These statements are based on the company's current beliefs and expectations. Actual results may differ from those set forth in this press release due to the risk and uncertainties inherent in our business, including risks described in our prior press releases and in our filings with the Securities and Exchange Commission (SEC), including under the heading "Risk Factors" in our latest Annual Report on Form 10-K and any subsequent filings with the SEC. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof, and the company undertakes no obligation to revise or update this press release to reflect events or circumstances after the date hereof. All forward-looking statements are qualified in their entirety by this cautionary statement, which is made under the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.
Media Contacts:
Robert Kalebaugh
One Stop Systems, Inc.
Tel (858) 518-6154
Email contact
Investor Relations:
Andrew Berger
Managing Director
SM Berger & Company, Inc.
Tel (216) 464-6400
Email contact
| ONE STOP SYSTEMS, INC. (OSS) CONSOLIDATED BALANCE SHEETS | ||||||||
| Unaudited | Audited | |||||||
| September 30, | December 31, | |||||||
| 2025 | 2024 | |||||||
| ASSETS | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 6,508,020 | $ | 6,794,093 | ||||
| Short-term investments (Note 3) | - | 3,217,065 | ||||||
| Accounts receivable, net (Note 4) | 12,024,553 | 8,177,371 | ||||||
| Inventories, net (Note 5) | 15,326,919 | 13,176,156 | ||||||
| Prepaid expenses and other current assets | 2,138,861 | 836,364 | ||||||
| Total current assets | 35,998,353 | 32,201,048 | ||||||
| Property and equipment, net | 1,519,045 | 1,669,026 | ||||||
| Operating lease right-of use assets | 4,012,747 | 1,536,094 | ||||||
| Deposits and other | 38,093 | 38,093 | ||||||
| Goodwill | 1,489,722 | 1,489,722 | ||||||
| Total Assets | $ | 43,057,960 | $ | 36,933,982 | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| Current liabilities | ||||||||
| Accounts payable | $ | 6,033,999 | $ | 2,068,017 | ||||
| Accrued expenses and other liabilities (Note 6) | 4,145,292 | 4,806,675 | ||||||
| Current portion of operating lease obligation (Note 9) | 513,093 | 285,937 | ||||||
| Borrowing on bank lines of credit (Note 7) | 1,000,000 | - | ||||||
| Current portion of notes payable (Note 7) | 1,173,116 | 1,035,050 | ||||||
| Total current liabilities | 12,865,500 | 8,195,679 | ||||||
| Deferred tax liability, net | 39,781 | 52,574 | ||||||
| Operating lease obligation, net of current portion (Note 9) | 3,812,931 | 1,513,684 | ||||||
| Total liabilities | 16,718,212 | 9,761,937 | ||||||
| Commitments and contingencies (Note 9) | ||||||||
| Stockholders’ equity | ||||||||
| Common stock, | 2,201 | 2,115 | ||||||
| Additional paid-in capital | 51,168,618 | 49,082,737 | ||||||
| Accumulated other comprehensive income | 996,867 | 140,254 | ||||||
| Accumulated deficit | (25,827,938 | ) | (22,053,061 | ) | ||||
| Total stockholders’ equity | 26,339,748 | 27,172,045 | ||||||
| Total Liabilities and Stockholders' Equity | $ | 43,057,960 | $ | 36,933,982 | ||||
| ONE STOP SYSTEMS, INC. (OSS) UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars may not calculate due to rounding) | ||||||||||||||||
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Revenue: | ||||||||||||||||
| Product | $ | 18,460,660 | $ | 12,682,241 | $ | 44,032,955 | $ | 36,722,411 | ||||||||
| Customer funded development | 295,539 | 1,018,856 | 1,090,916 | 2,831,802 | ||||||||||||
| 18,756,199 | 13,701,097 | 45,123,871 | 39,554,213 | |||||||||||||
| Cost of revenue: | ||||||||||||||||
| Product | 11,967,908 | 14,601,408 | 29,325,649 | 32,123,488 | ||||||||||||
| Customer funded development | 95,919 | 817,427 | 696,580 | 2,091,907 | ||||||||||||
| 12,063,827 | 15,418,835 | 30,022,229 | 34,215,395 | |||||||||||||
| Gross profit (loss) | 6,692,372 | (1,717,738 | ) | 15,101,642 | 5,338,818 | |||||||||||
| Operating expenses: | ||||||||||||||||
| General and administrative | 2,344,776 | 2,057,092 | 7,097,346 | 6,558,807 | ||||||||||||
| Marketing and selling | 2,328,973 | 2,008,824 | 6,872,293 | 6,184,065 | ||||||||||||
| Research and development | 1,448,521 | 950,373 | 4,330,713 | 2,846,852 | ||||||||||||
| Total operating expenses | 6,122,270 | 5,016,289 | 18,300,352 | 15,589,724 | ||||||||||||
| Income (loss) from operations | 570,102 | (6,734,027 | ) | (3,198,710 | ) | (10,250,906 | ) | |||||||||
| Other (expense) income, net: | ||||||||||||||||
| Interest income | 36,433 | 116,596 | 159,240 | 376,940 | ||||||||||||
| Interest expense | (15,065 | ) | (16,465 | ) | (42,941 | ) | (70,910 | ) | ||||||||
| Other (expense) income, net | (61,102 | ) | (14,402 | ) | (91,930 | ) | 14,707 | |||||||||
| Total other (expense) income, net | (39,734 | ) | 85,729 | 24,369 | 320,737 | |||||||||||
| Income (loss) before income taxes | 530,368 | (6,648,298 | ) | (3,174,341 | ) | (9,930,169 | ) | |||||||||
| Provision for income taxes | 266,881 | 167,086 | 600,535 | 569,382 | ||||||||||||
| Net income (loss) | $ | 263,487 | $ | (6,815,384 | ) | $ | (3,774,876 | ) | $ | (10,499,551 | ) | |||||
| Net income (loss) per share: | ||||||||||||||||
| Basic | $ | 0.01 | $ | (0.32 | ) | $ | (0.17 | ) | $ | (0.50 | ) | |||||
| Diluted | $ | 0.01 | $ | (0.32 | ) | $ | (0.17 | ) | $ | (0.50 | ) | |||||
| Weighted average common shares outstanding: | ||||||||||||||||
| Basic | 21,952,963 | 21,049,270 | 21,675,802 | 20,897,324 | ||||||||||||
| Diluted | 22,840,761 | 21,049,270 | 21,675,802 | 20,897,324 | ||||||||||||
| ONE STOP SYSTEMS, INC. (OSS) UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| For the Nine Months Ended September 30, | ||||||||
| 2025 | 2024 | |||||||
| Cash flows from operating activities: | ||||||||
| Net loss | $ | (3,774,876 | ) | $ | (10,499,551 | ) | ||
| Adjustments to reconcile net loss to net cash (used in) provided by operating activities: | ||||||||
| Deferred income taxes | (534,594 | ) | (551,567 | ) | ||||
| Loss on disposal of property and equipment | - | 354 | ||||||
| Provision for bad debt | 48,375 | 40,000 | ||||||
| Warranty reserves | 30,000 | (45,000 | ) | |||||
| Depreciation | 676,777 | 815,420 | ||||||
| Amortization of right-of-use assets | 154,509 | 312,396 | ||||||
| Inventory reserves | (553,702 | ) | 7,351,278 | |||||
| Stock-based compensation expense | 1,572,956 | 1,423,949 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | (3,334,841 | ) | (1,003,287 | ) | ||||
| Inventories | (543,527 | ) | (888,972 | ) | ||||
| Prepaid expenses and other current assets | (697,773 | ) | (348,364 | ) | ||||
| Accounts payable | 3,689,669 | 2,823,183 | ||||||
| Accrued expenses and other liabilities | (1,551,215 | ) | 2,993,729 | |||||
| Operating lease liabilities | (107,373 | ) | (280,023 | ) | ||||
| Net cash (used in) provided by operating activities | (4,925,615 | ) | 2,143,545 | |||||
| Cash flows from investing activities: | ||||||||
| Redemption of short-term investment grade securities | 3,212,492 | 4,592,052 | ||||||
| Purchases of property and equipment, including capitalization of labor costs for test equipment and ERP | (467,879 | ) | (298,789 | ) | ||||
| Net cash provided by investing activities | 2,744,613 | 4,293,263 | ||||||
| Cash flows from financing activities: | ||||||||
| Proceeds from exercise of stock options and warrants | 1,022,988 | 237,748 | ||||||
| Payment of payroll taxes on net issuance of employee stock options | (509,977 | ) | (422,564 | ) | ||||
| Proceeds (repayments) from bank lines of credit | 1,000,000 | (959,373 | ) | |||||
| Net cash provided by (used in) financing activities | 1,513,011 | (1,144,189 | ) | |||||
| Net change in cash and cash equivalents | (667,991 | ) | 5,292,619 | |||||
| Effect of exchange rates on cash | 381,918 | 61,041 | ||||||
| Cash and cash equivalents, beginning of period | 6,794,093 | 4,048,948 | ||||||
| Cash and cash equivalents, end of period | $ | 6,508,020 | $ | 9,402,608 | ||||