Exhibit 99.2
CPS TECHNOLOGIES CORP.
Statements of Operations (Unaudited)
Fiscal Quarters Ended |
||||||||
April 2, |
March 27, |
|||||||
2022 |
2021 |
|||||||
Revenues: |
||||||||
Product sales |
$ | 6,652,714 | $ | 4,865,708 | ||||
Total revenues |
6,652,714 | 4,865,708 | ||||||
Cost of product sales |
4,689,224 | 3,921,568 | ||||||
Gross Margin |
1,963,490 | 944,140 | ||||||
Selling, general, and administrative expense |
1,416,393 | 908,471 | ||||||
Income from operations |
547,097 | 35,669 | ||||||
Other income (expense), net |
(1,913 | ) | (4,310 | ) | ||||
Income before taxes |
545,184 | 31,359 | ||||||
Income tax provision |
125,748 | 456 | ||||||
Net income |
$ | 419,436 | $ | 30,903 | ||||
Net income per basic common share |
$ | 0.03 | $ | 0.00 |
111 South Worcester Street, Norton, Massachusetts 02766-2102 Tel: 508-222-0614 Fax: 508-222-0220
CPS is Certified to the ISO 9001 Standard
Visit us on the Web: www.cpstechnologysolutions.com
Page 2
CPS TECHNOLOGIES CORP.
Balance Sheet (Unaudited)
April 2, |
December 25, |
|||||||
2022 |
2021 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 4,699,694 | $ | 5,050,312 | ||||
Accounts receivable-trade, net |
4,902,518 | 4,870,021 | ||||||
Inventories, net |
4,705,526 | 3,911,602 | ||||||
Prepaid expenses and other current assets |
334,963 | 225,873 | ||||||
Total current assets |
14,642,701 | 14,057,808 | ||||||
Net property and equipment |
1,322,494 | 1,322,494 | ||||||
Right-of-use lease asset |
558,000 | 586,000 | ||||||
Deferred taxes, net |
2,698,686 | 2,823,978 | ||||||
Total Assets |
$ | 19,221,881 | $ | 18,800,719 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
Current liabilities: |
||||||||
Note payable, current portion |
51,620 | 55,906 | ||||||
Accounts payable |
2,251,122 | 2,100,251 | ||||||
Accrued expenses |
717,482 | 1,086,429 | ||||||
Deferred revenue |
1,707,138 | 1,707,138 | ||||||
Lease liability, current portion |
157,000 | 155,000 | ||||||
Total current liabilities |
4,879,361 | 5,104,724 | ||||||
Note payable less current portion |
87,988 | 98,684 | ||||||
Long term lease liability |
401,000 | 431,000 | ||||||
Total liabilities |
5,373,350 | 5,634,408 | ||||||
Total stockholders’ equity |
13,848,531 | 13,166,311 | ||||||
Total liabilities and stockholders’ equity |
$ | 19,221,881 | $ | 18,800,719 |