10-Q/A

                        UNITED STATES                              
             SECURITIES AND EXCHANGE COMMISSION
                   Washington, D.C.  20549

                          FORM 10-Q/A

AMENDMENT NO. 1 TO QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)OF 
THE SECURITIES EXCHANGE ACT OF 1934

    
For the period ended April 1, 1995		Commission File No. 0-16088     
                 

             CERAMICS PROCESS SYSTEMS CORPORATION
  (Exact Name of Registrant as Specified in its Charter)

        Delaware                 		    04-2832509          
(State or Other Jurisdiction     	       (I.R.S. Employer
of Incorporation or Organization)	       Identification No.)						  
111 South Worcester Street, P.O. Box 338,
Chartley, Massachusetts             		02712  
(Address of Principal Executive Offices)      (Zip Code)                  
           
Registrant's Telephone Number, including Area Code:
508-222-7282

Securities registered pursuant to Section 12(b) of the Act:
None.

Securities registered pursuant to Section 12(g) of the Act:
Title of each class:	Common Stock, $0.01 par value

Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period than the registrant was required
to file such reports), and (2) has been subject to the filing
requirements for the past 90 days.  
     [ ]  No                                     [X] Yes       
     
              APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares outstanding of each of the
issuer's classes of common stock, as of the latest practicable 
date.  Number of shares of common stock outstanding as of 
May 1, 1995:  7,690,613.





Ceramics Process Systems Corporation hereby states its Financial Data 
Schedule required by Item 601(c) of Regulation S-K in its entirety as 
follows:

EX-27

 

<ARTICLE>	5
       	
							
<PERIOD-TYPE>					3-MOS
<FISCAL-YEAR-END>					DEC-30-1995		
<PERIOD-END>					APR-1-1995
<CASH>						   259,244
<SECURITIES>						   0
<RECEIVABLES>					   233,192
<ALLOWANCES>						   0
<INVENTORY>						    55,447
<CURRENT-ASSETS>					   592,585
<PP&E>						 1,007,096
<DEPRECIATION>					    76,946
<TOTAL-ASSETS>					   895,842
<CURRENT-LIABILITIES>				 1,037,640
<BONDS>							   0
<COMMON>						    77,135
<PREFERRED-MANDATORY>					   0
<PREFERRED>							   0
<OTHER-SE>						(1,718,933)
<TOTAL-LIABILITY-AND-EQUITY>			   895,842
<SALES>						   402,795
<TOTAL-REVENUES>					   402,795
<CGS>							   430,092
<TOTAL-COSTS>					   591,517
<OTHER-EXPENSES>  				    42,300
<LOSS-PROVISION>					         0
<INTEREST-EXPENSE>  				    47,178
<INCOME-PRETAX>					  (231,022)
<INCOME-TAX>						   0
<INCOME-CONTINUING>				  (231,022)
<DISCONTINUED>						   0
<EXTRAORDINARY>						   0
<CHANGES>							   0
<NET-INCOME>					  (231,022)
<EPS-PRIMARY>					  (   0.03)	
<EPS-DILUTED>					  (   0.03)