Exhibit 99.2
CPS TECHNOLOGIES CORPORATION Statements of Operations (Unaudited) |
Fiscal Quarters Ended |
||||||||
March 30, 2024 |
April 1, 2023 |
|||||||
Revenues: |
||||||||
Product sales |
$ | 5,912,634 | $ | 7,100,267 | ||||
Total revenues |
5,912,634 | 7,100,267 | ||||||
Cost of product sales |
5,006,324 | 4,855,564 | ||||||
Gross Margin |
906,310 | 2,244,703 | ||||||
Selling, general, and administrative expense |
1,165,922 | 1,550,522 | ||||||
Operating income (loss) |
(259,612 | ) | 694,181 | |||||
Other income, net |
79,171 | 15,590 | ||||||
Income (loss) before taxes |
(180,441 | ) | 709,771 | |||||
Income tax provision |
(37,288 | ) | 250,570 | |||||
Net income (loss) |
$ | (143,153 | ) | $ | 459,201 | |||
Net income (loss) per basic common share |
$ | (0.01 | ) | $ | 0.03 | |||
Weighted average number of basic common shares outstanding |
14,519,215 | 14,452,284 | ||||||
Net income (loss) per diluted common share |
$ | (0.01 | ) | $ | 0.03 | |||
Weighted average number of diluted common shares outstanding |
14,519,215 | 14,639,600 |
CPS TECHNOLOGIES CORP.
Balance Sheets (Unaudited)
March 30, 2024 |
December 30, 2023 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 8,667,728 | $ | 8,813,626 | ||||
Accounts receivable-trade, net |
3,848,635 | 4,389,155 | ||||||
Accounts receivable-other |
27,490 | 83,191 | ||||||
Inventories, net |
4,611,460 | 4,581,930 | ||||||
Prepaid expenses and other current assets |
391,953 | 276,349 | ||||||
Total current assets |
17,547,266 | 18,144,251 | ||||||
Property and equipment: |
||||||||
Production equipment |
11,155,183 | 11,271,982 | ||||||
Furniture and office equipment |
952,883 | 952,883 | ||||||
Leasehold improvements |
985,649 | 985,649 | ||||||
Total cost |
13,093,715 | 13,210,514 | ||||||
Accumulated depreciation and amortization |
(11,581,885 | ) | (11,936,004 | ) | ||||
Construction in progress |
206,250 | 281,629 | ||||||
Net property and equipment |
1,718,080 | 1,556,139 | ||||||
Right-of-use lease asset (note 4, leases) |
297,000 | 332,000 | ||||||
Deferred taxes |
1,609,982 | 1,569,726 | ||||||
Total Assets |
$ | 21,172,328 | 21,602,116 | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
Current liabilities: |
||||||||
Note payable, current portion |
43,478 | 46,797 | ||||||
Accounts payable |
2,409,773 | 2,535,086 | ||||||
Accrued expenses |
843,770 | 1,075,137 | ||||||
Deferred revenue |
207,247 | 251,755 | ||||||
Lease liability, current portion |
160,000 | 160,000 | ||||||
Total current liabilities |
3,664,268 | 4,068,775 | ||||||
Note payable less current portion |
- | 8,090 | ||||||
Deferred revenue – long term |
31,277 | 31,277 | ||||||
Long term lease liability |
137,000 | 172,000 | ||||||
Total liabilities |
3,832,545 | 4,280,142 | ||||||
Commitments & Contingencies |
||||||||
Stockholders’ equity: |
||||||||
Common stock, $0.01 par value, authorized 20,000,000 shares; issued 14,601,487 and 14, 601,487 shares; outstanding 14,519,215 and 14,519,215 shares; at March 30, 2024 and December 30, 2023, respectively |
146,015 | 146,015 | ||||||
Additional paid-in capital |
40,341,855 | 40,180,893 | ||||||
Accumulated deficit |
(22,897,949 | ) | (22,754,796 | ) | ||||
Less cost of 82,272 and 82,272 common shares repurchased at March 30, 2024 and December 30, 2023, respectively |
(250,138 | ) | (250,138 | ) | ||||
Total Stockholders’ Equity |
17,339,783 | 17,321,974 | ||||||
Total Liabilities and Stockholders’ Equity |
$ | 21,172,328 | $ | 21,602,116 |