Exhibit 99.2

CPS TECHNOLOGIES CORPORATION

Statements of Operations (Unaudited)

	Three Months Ended					Year Ended
	December 31,		December 25,			December 31,		December 25,
	2022		2021			2022		2021
Revenues:
Product sales	$	6,115,352	$	6,206,303		$	26,586,926	$	22,449,065
Total revenues	$	6,115,352	$	6,206,303		$	26,586,926	$	22,449,065
Cost of product sales		4,489,640		4,851,502			19,285,846		17,659,347
Gross Margin		1,625,712		1,354,801			7,301,080		4,789,718
Selling, general, and administrative expense		1,316,530		1,042,407			5,066,660		4,276,751
Income from operations		309,182		312,394			2,234,420		512,967
Interest/Other income (expense)		9,866		(2,021	)		635,248		(4,068	)
Net income before income tax		319,048		310,373			2,887,668		508,899
Income tax provision (benefit)		50,057		92,563			756,268		(2,706,978	)
Net income	$	268,991	$	217,810		$	2,131,400	$	3,215,877
Wtd. Avg. basic common shares outstanding - diluted		14,649,719		14,727,442			14,675,646		14,590,725
Net income per basic common share	$	0.02	$	0.01		$	0.15	$	0.22

CPS TECHNOLOGIES CORPORATION

BALANCE SHEET (UNAUDITED)

	December 31,		December 25,
	2022		2021
ASSETS
Current assets:
Cash and cash equivalents	$	8,266,753	$	5,050,312
Accounts receivable-trade, net		3,777,975		4,870,021
Accounts Receivable - other		685,668		--
Inventories, net		4,875,901		3,911,602
Prepaid expenses and other current assets		211,242		225,873
Total current assets		17,817,539		14,057,808
Net property and equipment		1,326,968		1,332,933
Right-of-use lease asset		466,000		586,000
Deferred taxes, net		2,069,436		2,823,978
Total Assets	$	21,679,943	$	18,800,719
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Note payable, current portion		43,711		55,906
Accounts payable		1,836,865		2,100,251
Accrued expenses		820,856		1,086,429
Deferred revenue		2,521,128		1,707,138
Lease liability, current portion		157,000		155,000
Total current liabilities		5,379,560		5,104,724
Note payable less current portion		54,847		98,684
Deferred revenue – long term		231,020		--
Long term lease liability		309,000		431,000
Total liabilities		5,974,427		5,634,408
Total stockholders’ equity		15,705,516		13,166,311
Total liabilities and stockholders’ equity	$	21,679,943	$	18,800,719