COMP <GO>

OSS vs XNDU // 10Y YIELD & FRED MACRO BETA

One Stop Systems Inc. (NASDAQ) VS. Xanadu Quantum Technologies Limited Class B Subordinate Voting Shares (NASDAQ) • 15-METRIC TALLY: OSS 1 — XNDU 1

■ METRIC PARITY

OSS — One Stop Systems Inc. ROARABLE D- • RQD 42/100

LAST: $5.82 (-6.88%) • MKT CAP: $145.7M

DES <GO> FA <GO> 10-K RED <GO>

macro-sensitivity

—

XNDU — Xanadu Quantum Technologies Limited Class B Subordinate Voting Shares ROARABLE D • RQD 44/100

LAST: $3.11 (-3.11%) • MKT CAP: $946.1M

DES <GO> FA <GO> 10-K RED <GO>

macro-sensitivity

—

15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (OSS VS. XNDU) EMERALD CELL = QUANTITATIVE EDGE

INSTITUTIONAL METRIC	OSS	XNDU	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	49.60%	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	-18.00%	—	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation	—	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	—	—	—	TIE	/fcf-yield <GO>
Operating Margin	-10.50%	—	—	TIE	/operating-margins <GO>
Net Profit Margin	15.80%	—	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	31.20%	—	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	13.81	—	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	5/9	—	—	TIE	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	36.8	35.2	+1.60	OSS	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta ACTIVE	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	24.0x	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$145.7M	$946.1M	-$800.4M	XNDU	/market-cap <GO>

5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY

FISCAL YEAR	OSS REV	XNDU REV	OSS GROSS %	XNDU GROSS %	OSS FCF	XNDU FCF
FY 2025	$32.2M	$0	49.6%	—	—	—
FY 2024	$24.6M	—	2.5%	—	-$336.4K	—
FY 2023	$60.9M	—	—	—	-$439.7K	—

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

OSS // BETA —

XNDU // BETA —