One Stop Systems Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	31.17	6.79	4.05	3.11	5.1
Short-Term Investments	-	3.22	7.77	10.12	14.54
Cash & Short-Term Investments	31.17	10.01	11.82	13.24	19.64
Cash Growth	211.40%	-15.31%	-10.69%	-32.60%	210.86%
Accounts Receivable	11.55	8.18	8.32	11.33	5.09
Inventory	5.42	13.18	21.69	20.78	12.28
Other Current Assets	2.67	0.84	0.61	0.5	0.58
Total Current Assets	50.82	32.2	42.44	45.84	37.59
Net Property, Plant & Equipment	1.89	3.21	4.29	3.3	3.09
Other Intangible Assets	0.07	-	-	0.04	0.11
Goodwill	-	1.49	1.49	7.12	7.12
Other Long-Term Assets	0.04	0.04	0.04	0.06	3.69
Total Assets	52.82	36.93	48.27	56.36	51.59
Accounts Payable	1.72	2.07	1.2	4.59	2.06
Accrued Expenses	3.63	4.81	3.2	3.01	3.85
Current Portion of Long-Term Debt	-	1.04	2.08	2.95	3.73
Current Portion of Leases	0.22	0.29	0.39	0.54	-
Total Current Liabilities	5.57	8.2	6.87	11.1	9.63
Long-Term Debt	-	-	-	0.41	-
Long-Term Leases	1.25	1.51	1.77	0.4	-
Other Long-Term Liabilities	-	0.05	0.04	0.14	-
Total Long-Term Liabilities	1.25	1.57	1.81	0.95	-
Total Liabilities	6.82	9.76	8.68	12.04	9.63
Common Stock	0	0	0	0	0
Additional Paid-in Capital	62.97	49.08	47.32	45.51	41.23
Accumulated Other Comprehensive Income	-	0.14	0.68	0.51	0.15
Retained Earnings	-16.97	-22.05	-8.42	-1.7	0.57
Shareholders' Equity	46.01	27.17	39.58	44.32	41.96
Total Liabilities & Equity	52.82	36.93	48.27	56.36	51.59
Total Debt	1.47	2.83	4.23	4.3	3.73
Net Cash (Debt)	29.71	7.18	7.59	8.94	15.91
Net Cash Growth	313.93%	-5.40%	-15.14%	-43.81%	1607.43%
Net Cash Per Share	1.28	0.34	0.36	0.45	0.82
Book Value	46.01	27.17	39.58	44.32	41.96
Book Value Per Share	1.98	1.30	1.90	2.25	2.15
Tangible Book Value	45.93	25.68	38.09	37.16	34.73
Tangible Book Value Per Share	1.98	1.23	1.83	1.88	1.78

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q