One Stop Systems, Inc. (OSS)

One Stop Systems Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	54.3	54.69	60.9	72.42	61.98	51.9
Revenue Growth (YoY)	-4.34%	-10.18%	-15.91%	16.84%	19.44%	-11.00%
Cost of Revenue	46.31	46.98	42.94	52.02	42.34	35.46
Gross Profit	7.99	7.72	17.95	20.4	19.64	16.43
Selling, General & Admin	17.55	16.98	15.92	14.09	13.86	12.54
Research & Development	4.48	4.1	4.33	4.74	4.03	4.32
Operating Expenses	22.03	21.08	20.25	18.83	17.89	16.86
Operating Income	-14.04	-13.36	-2.29	1.57	1.75	-0.42
Interest Expense	-0.05	-0.07	-0.12	-0.16	-0.53	-0.55
Interest & Investment Income	0.41	0.48	0.54	0.24	0.24	0.42
Other Non Operating Income (Expenses)	0.02	0.05	-0.01	-0.02	0.04	-0.04
EBT Excluding Unusual Items	-13.67	-12.91	-1.87	1.62	1.5	-0.6
Impairment of Goodwill	-	-	-5.63	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	0.07	-0.08	-0.01
Other Unusual Items	-	-	1.72	0.5	1.51	-
Pretax Income	-13.67	-12.91	-5.79	2.19	2.94	-0.61
Income Tax Expense	0.64	0.73	0.93	4.42	0.61	-0.6
Earnings From Continuing Operations	-14.31	-13.63	-6.72	-2.23	2.33	-0.01
Net Income	-14.31	-13.63	-6.72	-2.23	2.33	-0.01
Net Income to Common	-14.31	-13.63	-6.72	-2.23	2.33	-0.01
Shares Outstanding (Basic)	21	21	21	20	18	17
Shares Outstanding (Diluted)	21	21	21	20	20	17
Shares Change (YoY)	0.73%	0.47%	5.70%	1.16%	18.12%	9.00%
EPS (Basic)	-0.68	-0.65	-0.32	-0.11	0.13	-0.00
EPS (Diluted)	-0.68	-0.65	-0.32	-0.11	0.12	-0.00
Free Cash Flow	-3.5	-0.47	-1.26	-8.34	5.06	-1.07
Free Cash Flow Per Share	-0.17	-0.02	-0.06	-0.42	0.26	-0.07
Gross Margin	14.72%	14.11%	29.48%	28.17%	31.69%	31.67%
Operating Margin	-25.86%	-24.42%	-3.76%	2.17%	2.82%	-0.82%
Profit Margin	-26.36%	-24.93%	-11.03%	-3.08%	3.76%	-0.01%
Free Cash Flow Margin	-6.44%	-0.86%	-2.07%	-11.51%	8.16%	-2.06%
EBITDA	-13.06	-12.31	-1.21	2.62	3.23	1.18
EBITDA Margin	-24.06%	-22.52%	-1.99%	3.62%	5.21%	2.28%
D&A For EBITDA	0.98	1.04	1.08	1.05	1.48	1.61
EBIT	-14.04	-13.36	-2.29	1.57	1.75	-0.42
EBIT Margin	-25.86%	-24.42%	-3.76%	2.17%	2.82%	-0.82%
Effective Tax Rate	-	-	-	201.57%	20.61%	-
Advertising Expenses	-	0.62	0.55	0.51	0.36	0.38

Updated May 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q