Exhibit 99.1

 

img56641270_0.gif

 

One Stop Systems Reports Q3 2026 Results

Year-over-year revenue growth for the third quarter of 35.9% driven primarily by expanding commercial customer base across healthcare, aerospace and data center markets

Year-to-date book-to-bill of 1.46x reflects strong demand and robust pipeline
across defense and commercial markets

Management increases revenue growth guidance to approximately 40% for 2026, from its prior guidance of 25% to 30%, as a result of stronger than expected third quarter sales and orders

ESCONDIDO, Calif. – October 28, 2026 – 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, 2026. Third quarter and nine-month comparisons are to the same year-ago periods unless otherwise noted. On December 30, 2025, the Company closed a definitive agreement to sell all assets and operations of Bressner Technology GmbH. All operations, assets, and liabilities associated with the sale of Bressner have been classified as discontinued operations.

“Our third quarter results were better than expected and reflect accelerating momentum across our business, supported by growing demand for our Enterprise Class compute solutions and the expanding diversity of our customer base,” stated OSS President and CEO, Mike Knowles. “We are particularly encouraged by the composition of our third quarter revenue growth, which was primarily driven by higher sales to commercial customers across healthcare, commercial aerospace, and specialized data center applications, complementing our established strength and continued momentum in defense markets. Expanding customer diversification, combined with higher average order values, reflects growing demand for our differentiated compute solutions across multiple end markets.”

“Our pipeline remains robust, with a year-to-date book-to-bill ratio of 1.46x reflecting strong underlying demand for our solutions. While third quarter bookings were influenced by the timing of customer orders, we expect several large, multimillion-dollar orders to close during the fourth quarter and continue to advance what we believe to be potentially transformative opportunities across our core defense and commercial markets. We believe these opportunities reflect our strengthening competitive position and provide a solid foundation for sustained growth,” continued Mr. Knowles.

“Third quarter adjusted EBITDA increased 33.7% year-over-year to $0.3 million. In the quarter, we recognized $0.5 million of bad debt expense related to the bankruptcy filing of a former customer and $0.4 million of legal expenses related to a previously disclosed settlement with a former customer. Excluding these two items, third quarter adjusted EBITDA would have been approximately $1.2 million, or nearly 10% of third quarter total revenue, demonstrating the underlying profitability and operating leverage of our business. We are excited about the opportunities ahead in the fourth quarter and as we enter 2027, and remain confident in our ability to drive sustainable, profitable growth and long-term shareholder value,” concluded Mr. Knowles.

 


 

2026 Third-Quarter Financial Summary

Total revenue from continuing operations increased to $12.6 million, from $9.3 million in the third quarter of 2025. The 35.9% year-over-year increase in total revenue was driven by revenue generated from new customers in 2026 and from higher production volumes with certain existing customers. Key drivers of the revenue increase included initial deliveries to a new customer developing a network of autonomous energy nodes engineered to power compute payloads, higher production deliveries to a commercial aerospace customer for in-flight entertainment systems, and higher sales to a medical imaging OEM to support a breast cancer screening application.

Gross margin from continuing operations was 42.6% for the three months ended September 30, 2026, compared to 45.6% in the prior year quarter. The year-over-year decrease in gross margin percentage was primarily driven by product mix, partially offset by more favorable manufacturing absorption.

Total operating expenses from continuing operations increased 33.7% to $6.2 million. The $1.6 million year-over-year increase in operating expenses was primarily due to $0.5 million of bad debt expense recognized for a receivable with a former customer that entered bankruptcy, $0.4 million of legal fees associated with a previously disclosed legal settlement with a former customer, and $0.5 million of higher stock-based compensation expense due to a higher grant date fair value of RSUs expensed in the current year period. Total operating expenses were partially offset by lower year-over-year R&D expenses.

The Company reported a loss from continuing operations of $0.6 million, or $0.02 per diluted share for the three months ended September 30, 2026, as compared to a loss from continuing operations of $0.4 million, or $0.02 per share, in the prior year period. The Company reported non-GAAP net income from continuing operations of $0.3 million, or $0.01 per diluted share, compared to non-GAAP net income of $31,000, or $0.00 per share, in the prior year period.

Adjusted EBITDA, from continuing operations, a non-GAAP metric, was $0.3 million for the three months ended September 30, 2026, compared to adjusted EBITDA, from continuing operations, of $0.2 million in the prior year period. Adjusted EBITDA for the third quarter of 2026 included expenses of $0.5 million for a bad debt expense and $0.4 million of legal fees associated with the previously disclosed legal settlement with a former customer. 2026 third quarter adjusted EBITDA excluding these expenses would have been $1.2 million.

Net cash used in continuing operations for the nine months ended September 30, 2026, was $12.4 million, compared to net cash used in continuing operations of $5.9 million in the prior year period. 2026 year-to-date net cash included a $6.25 million legal settlement that occurred in the 2026 second quarter, and a year-to-date increase of $7.8 million in inventories to support expected revenue growth.

As of September 30, 2026, the Company reported cash, cash equivalents, and short-term investments of $18.9 million, and total working capital of $37.9 million, compared to cash, cash equivalents, and short-term investments of $31.2 million, restricted cash of $2.2 million and total working capital of $45.3 million at December 31, 2025.

 

2


 

2026 Nine Month Financial Summary

Total revenue from continuing operations increased to $30.0 million, compared to $20.2 million for the same period last year. The 48.3% year-over-year increase in total revenue was driven by revenue generated from new customers in 2026 and from higher production volume with certain existing customers. Key drivers of the revenue increase included higher sales to support the P-8A Poseidon reconnaissance aircraft, higher sales to a medical imaging OEM to support a breast cancer screening application, higher sales for military applications onboard naval vessels and aircraft, initial deliveries to a new customer developing a network of autonomous energy nodes, and higher revenue from customer-funded development programs.

Gross margin from continuing operations was 43.9%, as compared to 44.4% in the prior year. The slight year-over-year decrease in gross margin percentage was primarily driven by product mix, partially offset by more favorable manufacturing absorption and higher engineering efficiencies on customer funded development programs.

Total operating expenses increased 56.5% to $22.4 million, from $14.3 million for the same period last year. The $8.0 million year-over-year increase in operating expenses included a $6.25 million charge related to the legal settlement in the second quarter, as well as a $0.5 million of bad debt expense, primarily driven by provision for a receivable with a former customer that entered bankruptcy, $0.7 million of legal fees associated with a previously disclosed legal settlement with a former customer, and $0.9 million of higher stock-based compensation expense due to a higher grant date fair value of RSUs expensed in the current year period. Total operating expenses were partially offset by lower year-over-year R&D expenses.

OSS reported a loss from continuing operations of $8.3 million, or $0.33 per share, as compared to a loss from continuing operations of $5.1 million, or $0.24 per share, in the prior year. The Company reported non-GAAP net income from continuing operations of $0.4 million, or $0.02 per share, compared to a non-GAAP net loss from continuing operations of $3.7 million, or $0.17 per share in the prior year.

Adjusted EBITDA income, from continuing operations, a non-GAAP metric, was $0.1 million, compared to an adjusted EBITDA loss, from continuing operations, of $3.2 million in the prior year period. Adjusted EBITDA for the first nine-months of 2026 included $0.5 million for a bad debt expense associated with the bankruptcy of a former customer and $0.7 million of legal fees associated with the previously-disclosed legal settlement with a former customer. 2026 year-to-date adjusted EBITDA excluding these expenses would have been $1.4 million.

Income from Discontinued Operations, net of Income Taxes

Income from discontinued operations consists of income from the Company’s Bressner Technologies subsidiary, which was sold on December 30, 2025. Income from discontinued operations also includes the gain recognized on the sale.

The Company recorded no income or loss from discontinued operations, net of income taxes, for the three months ended September 30, 2026, compared to income of $0.6 million in the prior year. For the nine months ended September 30, 2026, loss from discontinued operations, net of income taxes, was $0.2 million, compared to income from discontinued operations, net of income taxes, of $1.4 million in the prior year. The loss in the current year period was due to post-transaction adjustments to the gain on sale of the Bressner business for final net working capital balances.

 

3


 

2026 Full Year Outlook

The Company is executing a strategic plan targeting both commercial and defense markets, 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.

Based on its current performance and business outlook, OSS is increasing its full-year 2026 revenue growth guidance. We believe that the Company’s expectations for 2026 reflect better than expected growth across its core defense and commercial markets and expected higher customer-funded development revenue compared with 2025. The Company also continues to monitor potential supply chain constraints affecting certain components, including memory, and the current outlook for the federal government budget. Changes in these assumptions could positively or negatively affect OSS’s 2026 results.

For the full year of 2026, OSS expects:

-
Revenue growth of approximately 40%, compared to prior guidance of 25% to 30%
-
Gross margin of approximately 40%-42%
-
Adjusted EBITDA of $0.5 million to $1.0 million

Conference Call

OSS will hold a conference call to discuss its results for the third quarter of 2026, followed by a question-and-answer period.

Date: Wednesday, October 28, 2026

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: 32264 (required for entry)
Webcast:
https://viavid.webcasts.com/starthere.jsp?ei=1773205&tp_key=3a8ee0805b

A replay of the call will be available after 1:00 p.m. ET on October 28, 2026, through November 11, 2026.

Toll-free replay: 1-844-512-2921

International replay: 1-412-317-6671

Passcode: 1132264

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

 

4


 

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 one of the fastest growing segments 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 also excludes the impact of the legal settlement agreement.

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.

 

5


 

EBITDA from Continuing Operations

 

 

 

 

For the Three Months Ended

September 30,

 

 

 

For the Nine Months Ended

September 30,

 

 

 

 

2026

 

 

 

2025

 

 

 

2026

 

 

 

2025

 

Loss from continuing operations

 

$

(593,734

)

 

$

(380,719

)

 

$

(8,275,982

)

 

$

(5,134,263

)

Legal settlement

 

$

-

 

 

$

-

 

 

 

6,250,000

 

 

 

-

 

Depreciation

 

$

183,195

 

 

$

192,841

 

 

 

549,811

 

 

 

583,278

 

Amortization of right-of-use assets net of change in operating lease liability

 

$

(6,223

)

 

$

(2,595

)

 

 

(16,376

)

 

 

(6,660

)

Stock-based compensation expense

 

$

909,622

 

 

$

411,687

 

 

 

2,425,963

 

 

 

1,473,442

 

Interest expense

 

$

-

 

 

$

2,424

 

 

 

-

 

 

 

2,424

 

Interest income

 

$

(242,570

)

 

$

(36,433

)

 

 

(853,398

)

 

 

(159,795

)

Adjusted EBITDA

 

$

250,290

 

 

$

187,205

 

 

$

80,018

 

 

$

(3,241,573

)

 

EBITDA from Discontinued Operations

 

 

 

 

For the Three Months Ended

September 30,

 

 

 

For the Nine Months Ended

September 30,

 

 

 

 

2026

 

 

 

2025

 

 

 

2026

 

 

 

2025

 

Income (loss) from discontinued operations, net of income taxes

 

$

-

 

 

$

644,206

 

 

$

(157,274

)

 

$

1,359,387

 

Post-closing adjustments to gain on sale

 

$

-

 

 

$

-

 

 

 

157,274

 

 

 

-

 

Depreciation

 

$

-

 

 

$

32,927

 

 

 

-

 

 

 

93,499

 

Amortization of right-of-use assets net of change in operating lease liability

 

$

-

 

 

$

(113

)

 

 

 

 

 

 

53,796

 

Stock-based compensation expense

 

$

-

 

 

$

32,934

 

 

 

-

 

 

 

99,514

 

Interest expense

 

$

-

 

 

$

12,641

 

 

 

-

 

 

 

40,517

 

Interest income

 

$

-

 

 

$

-

 

 

 

-

 

 

 

555

 

Provision for income taxes

 

$

-

 

 

$

266,881

 

 

 

-

 

 

 

600,535

 

Adjusted EBITDA

 

$

-

 

 

$

989,476

 

 

$

-

 

 

$

2,247,802

 

 

Consolidated EBITDA

 

 

 

 

For the Three Months Ended

September 30,

 

 

 

For the Nine Months Ended

September 30,

 

 

 

 

2026

 

 

 

2025

 

 

 

2026

 

 

 

2025

 

Net (loss) income

 

$

(593,734

)

 

$

263,488

 

 

$

(8,433,256

)

 

$

(3,774,876

)

Legal settlement

 

$

-

 

 

$

-

 

 

 

6,250,000

 

 

 

-

 

Post-closing adjustments to gain on sale

 

$

-

 

 

$

-

 

 

 

157,274

 

 

 

-

 

Depreciation

 

$

183,195

 

 

$

225,768

 

 

 

549,811

 

 

 

676,777

 

Amortization of right-of-use assets net of change in operating lease liability

 

$

(6,223

)

 

$

(2,708

)

 

 

(16,376

)

 

 

47,136

 

Stock-based compensation expense

 

$

909,622

 

 

$

444,621

 

 

 

2,425,963

 

 

 

1,572,956

 

Interest expense

 

$

-

 

 

$

15,065

 

 

 

-

 

 

 

42,941

 

Interest income

 

$

(242,570

)

 

$

(36,433

)

 

 

(853,398

)

 

 

(159,240

)

Provision for income taxes

 

$

-

 

 

$

266,881

 

 

 

-

 

 

 

600,535

 

Adjusted EBITDA

 

$

250,290

 

 

$

1,176,682

 

 

$

80,018

 

 

$

(993,771

)

 

 

6


 

(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. Non-GAAP income (loss) also excludes the impact of the legal settlement agreement. 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:

Non-GAAP Adjusted EPS from Continuing Operations

 

 

 

For the Three Months Ended

September 30,

 

 

For the Nine Months Ended

September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Loss from continuing operations

 

$

(593,734)

 

 

$

(380,719)

 

 

$

(8,275,982

)

 

$

(5,134,263

)

Legal settlement

 

 

-

 

 

 

-

 

 

 

6,250,000

 

 

 

-

 

Stock-based compensation expense

 

 

909,622

 

 

 

411,687

 

 

 

2,425,963

 

 

 

1,473,442

 

Non-GAAP net income (loss) from continuing operations

 

$

315,888

 

 

$

30,968

 

 

$

399,981

 

 

$

(3,660,821

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income (loss) from continuing operations per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.01

 

 

$

0.00

 

 

$

0.02

 

 

$

(0.17

)

Diluted

 

$

0.01

 

 

$

0.00

 

 

$

0.02

 

 

$

(0.17

)

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

24,993,832

 

 

 

21,952,963

 

 

 

24,839,830

 

 

 

21,675,802

 

Diluted

 

 

25,899,044

 

 

 

22,840,761

 

 

 

25,933,329

 

 

 

21,675,802

 

 

 

7


 

Non-GAAP Adjusted EPS from Discontinued Operations

 

 

 

For the Three Months Ended

September 30,

 

 

For the Nine Months Ended

September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Income (loss) from discontinued operations, net of income taxes

 

$

-

 

 

$

644,206

 

 

$

(157,274

)

 

$

1,359,387

 

Post-closing adjustments to gain on sale

 

 

-

 

 

 

-

 

 

 

157,274

 

 

 

-

 

Stock-based compensation expense

 

 

-

 

 

 

32,934

 

 

 

-

 

 

 

99,514

 

Non-GAAP net income from discontinued operations

 

$

-

 

 

$

677,140

 

 

$

-

 

 

$

1,458,901

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income from discontinued operations per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

-

 

 

$

0.03

 

 

$

-

 

 

$

0.07

 

Diluted

 

$

-

 

 

$

0.03

 

 

$

-

 

 

$

0.07

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

24,993,832

 

 

 

21,952,963

 

 

 

24.839,830

 

 

 

21,675,802

 

Diluted

 

 

25,899,044

 

 

 

22,840,761

 

 

 

25,933,329

 

 

 

22,308,957

 

 

Consolidated Non-GAAP Adjusted EPS

 

 

 

For the Three Months Ended

September 30,

 

 

For the Nine Months Ended

September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Net (loss) income

 

$

(593,734

)

 

$

263,488

 

 

$

(8,433,256

)

 

$

(3,774,876

)

Legal settlement

 

 

-

 

 

 

-

 

 

 

6,250,000

 

 

 

-

 

Post-closing adjustments to gain on sale

 

 

-

 

 

 

-

 

 

 

157,274

 

 

 

-

 

Stock-based compensation expense

 

 

909,622

 

 

 

 

 

 

 

2,425,963

 

 

 

1,572,956

 

Non-GAAP net income (loss)

 

$

315,888

 

 

$

708,109

 

 

$

399,981

 

 

$

(2,201,920

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.01

 

 

$

0.03

 

 

$

0.02

 

 

$

(0.10

)

Diluted

 

$

0.01

 

 

$

0.03

 

 

$

0.02

 

 

$

(0.10

)

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

24,993,832

 

 

 

21,952,963

 

 

 

24.839,830

 

 

 

21,675,802

 

Diluted

 

 

25,899,044

 

 

 

22,840,761

 

 

 

25,933,329

 

 

 

21,675,802

 

 

(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 include but are not limited to statements regarding the Company's anticipated financial performance and outlook for 2026, including expected revenue growth, gross margin and adjusted EBITDA; anticipated customer orders and the timing and likelihood of converting sales opportunities into bookings and revenue; expected demand for the Company's products across defense and commercial markets; anticipated customer-funded development activity; the Company's ability to expand its customer base and market opportunities; and its ability to execute

 

8


 

its strategic plan, secure positions on large, multi-year programs and achieve sustainable growth and profitability.

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, as well as those relating to current geopolitical conditions, defense spending changes, the Company’s ability to successfully scale production, manage program execution, and meet customer delivery schedules, semiconductor supply constraints, and customer concentration. 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

 

9


 

ONE STOP SYSTEMS, INC. (OSS)

CONSOLIDATED BALANCE SHEETS

 

 

 

Unaudited

September 30,

2026

 

 

Audited

December 31,

2025

 

ASSETS

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

5,637,841

 

 

$

31,174,880

 

Restricted cash

 

 

-

 

 

 

2,200,096

 

Short-term investments

 

 

13,246,688

 

 

 

-

 

Accounts receivable, net

 

 

12,743,025

 

 

 

11,549,718

 

Inventories, net

 

 

13,724,600

 

 

 

5,420,439

 

Prepaid expenses and other current assets

 

 

567,705

 

 

 

472,884

 

Total current

 

 

45,919,865

 

 

 

50,818,017

 

Property and equipment, net

 

 

292,229

 

 

 

674,654

 

Operating lease right-of-use assets

 

 

1,086,582

 

 

 

1,216,871

 

Deposits and other

 

 

36,555

 

 

 

38,093

 

Intangible assets, net

 

 

85,695

 

 

 

73,908

 

Total assets

 

$

47,420,926

 

 

$

52,821,543

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCK HOLDER

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

$

2,114,154

 

 

 

1,716,389

 

Accrued expenses and other current liabilities

 

 

5,679,614

 

 

 

3,630,130

 

Current portion of operating lease liabilities

 

 

267,693

 

 

 

219,097

 

Total current liabilities

 

 

8,061,461

 

 

 

5,565,616

 

Operating lease liabilities, net of current portion

 

 

1,054,602

 

 

 

1,249,862

 

Total liabilities

 

 

9,116,063

 

 

 

6,815,478

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

Common stock, $0.0001 par value; 500,000,000 shares authorized; 25,037,445 and 24,583,775 shares issued and outstanding at September 30, 2026 and December 31, 2025, respectively

 

 

2,505

 

 

 

2,458

 

Additional paid-in capital

 

 

63,751,064

 

 

 

62,968,973

 

Accumulated other comprehensive loss

 

 

(50,884

)

 

 

-

 

Accumulated deficit

 

 

(25,398,622

)

 

 

(16,965,367

)

Total stockholders’ equity

 

 

38,304,863

 

 

 

46,006,064

 

Total liabilities and stockholders’ equity

 

$

47,420,926

 

 

$

52,821,543

 

 

 

10


 

ONE STOP SYSTEMS, INC. (OSS)

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars may not calculate due to rounding)

 

 

For the Three Month Ended

September 30,

 

 

For the Nine Months Ended

September 30,

 

 

 

 

2026

 

 

 

2025

 

 

2026

 

 

2025

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

12,353,277

 

 

$

8,966,978

 

 

$

27,822,538

 

 

$

19,139,122

 

Customer funded development

 

 

230,241

 

 

 

295,539

 

 

 

2,179,141

 

 

 

1,090,916

 

 

 

12,583,518

 

 

 

9,262,517

 

 

 

30,001,679

 

 

 

20,230,038

 

Cost of Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

 

7,135,004

 

 

 

4,944,908

 

 

 

15,765,085

 

 

 

10,560,688

 

Customer funded development

 

 

90,355

 

 

 

95,919

 

 

 

1,059,839

 

 

 

696,579

 

 

 

7,225,359

 

 

 

5,040,827

 

 

 

16,824,924

 

 

 

11,257,267

 

Gross Profit

 

 

5,358,159

 

 

 

4,221,690

 

 

 

13,176,755

 

 

 

8,972,771

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

3,190,639

 

 

 

1,728,012

 

 

 

8,089,248

 

 

 

5,543,820

 

Legal settlement

 

 

-

 

 

 

-

 

 

 

6,250,000

 

 

 

-

 

Marketing and selling

 

 

1,892,397

 

 

 

1,632,506

 

 

 

5,235,314

 

 

 

4,898,135

 

Research and development

 

 

1,109,833

 

 

 

1,271,637

 

 

 

2,779,972

 

 

 

3,838,849

 

Total operating expenses

 

 

6,192,869

 

 

 

4,632,155

 

 

 

22,354,534

 

 

 

14,280,804

 

Loss from operations

 

 

(834,710

)

 

 

(410,465

)

 

 

(9,177,779

)

 

 

(5,308,034

)

Other income (expense), net:

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

242,570

 

 

 

36,433

 

 

 

853,398

 

 

 

159,795

 

Interest expense

 

 

-

 

 

 

(2,424

)

 

 

-

 

 

 

(2,424

)

Other (expense) income, net

 

 

(1,594

)

 

 

(4,263

)

 

 

48,399

 

 

 

16,400

 

Total other income, net

 

 

240,976

 

 

 

29,746

 

 

 

901,797

 

 

 

173,771

 

Loss Before Income Taxes

 

 

(593,734

)

 

 

(380,719

)

 

 

(8,275,982

)

 

 

(5,134,263

)

Provision for income taxes

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Loss from continuing operations

 

 

(593,734

)

 

 

(380,719

)

 

 

(8,275,982

)

 

 

(5,134,263

)

Income (loss) from discontinued operations, net of income taxes

 

 

-

 

 

 

644,206

 

 

 

(157,274

)

 

 

1,359,387

 

Net (Loss) Income

 

 

(593,734

)

 

 

263,487

 

 

 

(8,433,256

)

 

 

(3,774,876

)

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Basis:

 

 

 

 

 

 

 

 

 

 

 

 

Basis:

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.02

)

 

$

(0.02

)

 

$

(0.33

)

 

$

(0.24

)

Discontinued operations

 

$

-

 

 

$

0.03

 

 

$

(0.01

)

 

$

0.06

 

Basic (loss) income per share

 

$

(0.02

)

 

$

0.01

 

 

$

(0.34

)

 

$

(0.17

)

Diluted:

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.02

)

 

$

(0.02

)

 

$

(0.33

)

 

$

(0.24

)

Discontinued operations

 

$

-

 

 

$

0.03

 

 

$

(0.01

)

 

$

0.06

 

Diluted (Loss) Income per Share

 

$

(0.02

)

 

$

0.01

 

 

$

(0.34

)

 

$

(0.17

)

Weighted average common Shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

24,993,832

 

 

 

21,952,963

 

 

 

24,839,830

 

 

 

21,675,802

 

Diluted

 

 

24,993,832

 

 

 

22,840,761

 

 

 

24,839,830

 

 

 

22,308,957

 

 

 

11


 

ONE STOP SYSTEMS, INC. (OSS)

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

For the Nine Months Ended

September 30,

 

 

 

2026

 

 

2025

 

Cash flows from continuing operating activities:

 

 

 

 

 

 

 

 

Loss from continuing operations

 

$

(8,275,982

)

 

$

(5,134,263

)

Adjustments to reconcile loss from continuing operations to net cash (used in) continuing operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

549,811

 

 

 

583,278

 

Provision for (recovery from) credit losses

 

 

573,596

 

 

 

(100

)

Amortization of right-of-use assets

 

 

130,289

 

 

 

169,723

 

Stock-based compensation expense

 

 

2,425,963

 

 

 

1,473,442

 

Change in warranty reserves

 

 

20,000

 

 

 

30,000

 

Change in inventories reserves

 

 

(548,999

)

 

 

(632,783

)

Loss on disposal of property and equipment

 

 

11,698

 

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(1,766,903

)

 

 

(2,696,476

)

Inventories

 

 

(7,755,167

)

 

 

671,968

 

Prepaid expenses and other current assets

 

 

(96,301

)

 

 

(135,855

)

Security deposits

 

 

3,019

 

 

 

-

 

Accounts payable

 

 

397,765

 

 

 

1,060,189

 

Accrued expenses and other current liabilities

 

 

2,029,484

 

 

 

(1,152,416

)

Operating lease liabilities

 

 

(146,665

)

 

 

(176,383

)

Net cash used in continuing operating activities

 

 

(12,448,392

)

 

 

(5,939,676

)

 

 

 

 

 

 

 

 

 

Cash flows from continuing investing activities:

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(190,872

)

 

 

(108,630

)

(Purchase) sale of marketable securities

 

 

(13,296,773

)

 

 

3,212,492

 

Net cash (used in) provided by continuing investing activities

 

 

(13,487,645

)

 

 

3,103,862

 

 

 

 

 

 

 

 

 

 

Cash flows from continuing financing activities:

 

 

 

 

 

 

 

 

Proceeds from exercise of stock options

 

 

206,122

 

 

 

1,022,988

 

Payment of withholding taxes on stock-based awards

 

 

(1,849,946

)

 

 

(509,977

)

Proceeds from bank lines of credit

 

 

-

 

 

 

1,000,000

 

Net cash (used in) provided by continuing financing financing activities

 

 

(1,643,824

)

 

 

1,513,011

 

 

 

 

 

 

 

 

 

 

Net change in cash, cash equivalents, and restricted cash from continuing operations

 

 

(27,579,861

)

 

 

(1,322,803

)

 

 

 

 

 

 

 

 

 

Net cash flow from discontinued operating activities

 

 

(157,274

)

 

 

1,014,062

 

Net cash flow from discontinued investing activities

 

 

-

 

 

 

(359,249

)

Net cash flow from discontinued financing activities

 

 

-

 

 

 

-

 

Net change in cash, cash equivalents, and restricted cash from discontinued operations

 

 

(157,274

)

 

 

654,812

 

Effect of exchange rate changes on cash

 

 

-

 

 

 

381,918

 

Net change in cash, cash equivalents, and restricted cash

 

 

(27,737,135

)

 

 

(286,073

)

Cash, cash equivalents, and restricted cash, beginning of period:

 

 

33,374,976

 

 

 

6,794,093

 

Cash, cash equivalents, and restricted cash, end of period

 

$

5,637,841

 

 

$

6,508,020

 

 

 

12