One Stop SYSTEMS, Inc. (OSS) intrinsic value & 10-year financials
One Stop SYSTEMS, Inc. (OSS) has a Graham intrinsic value of $7.31 per share. At $5.95 on Oct 17, 2026, the stock trades 19% below that value. Over the last 10 fiscal years revenue grew 2.0% a year to $32.2M, with an average return on invested capital of -10.0%.
- Graham intrinsic value
- $7.31
- Share price (Oct 17, 2026)
- $5.95
- Price vs Graham value
- 19% below
- Market cap
- $138.1M
- Revenue (FY2025)
- $32.2M
- Revenue growth (10-yr CAGR)
- 2.0%
- ROIC (10-yr avg)
- -10.0%
- Free cash flow (FY2025)
- -$6.7M
OSS 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $32.2M | $5.1M | $0.22 | -$6.7M | -10.5% | -17.3% |
| FY2024 | $54.7M | -$13.6M | -$0.65 | -$470.8K | -24.4% | -42.9% |
| FY2023 | $60.9M | -$6.7M | -$0.32 | -$1.3M | -13.0% | -18.8% |
| FY2022 | $72.4M | -$2.2M | -$0.11 | -$8.3M | 2.2% | 1.8% |
| FY2021 | $62.0M | $2.3M | $0.12 | $5.1M | 2.8% | 3.8% |
| FY2020 | $51.9M | -$6.5K | $0.00 | -$1.1M | -0.8% | -0.8% |
| FY2019 | $58.3M | -$900.3K | -$0.06 | -$11.4K | -1.3% | -3.0% |
| FY2018 | $37.0M | -$1.1M | -$0.09 | -$4.5M | -8.6% | -9.6% |
| FY2017 | $27.5M | $96.6K | $0.01 | -$807.2K | -1.6% | -3.0% |
| FY2016 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
ONE STOP SYSTEMS, INC. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
ONE STOP SYSTEMS, INC. has historically struggled to out-earn its cost of capital, averaging just -10.0% ROIC.
ONE STOP SYSTEMS, INC. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, ONE STOP SYSTEMS, INC. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $7.31 per share.