-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
 MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
 TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
 IGL7ASBB7rthh/i/tB3qyACJcQZQXczdRDAYgsJRr8pKWr7G5ACt/gPVVFk7IdRr
 iKw+Cv3tQSfv4KafE8WU+Q==

<SEC-DOCUMENT>0000814676-05-000007.txt : 20050510
<SEC-HEADER>0000814676-05-000007.hdr.sgml : 20050510
<ACCEPTANCE-DATETIME>20050510115825
ACCESSION NUMBER:		0000814676-05-000007
CONFORMED SUBMISSION TYPE:	10-Q
PUBLIC DOCUMENT COUNT:		1
CONFORMED PERIOD OF REPORT:	20050326
FILED AS OF DATE:		20050510
DATE AS OF CHANGE:		20050510

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			CERAMICS PROCESS SYSTEMS CORP/DE/
		CENTRAL INDEX KEY:			0000814676
		STANDARD INDUSTRIAL CLASSIFICATION:	POTTERY & RELATED PRODUCTS [3260]
		IRS NUMBER:				042832509
		STATE OF INCORPORATION:			DE
		FISCAL YEAR END:			1229

	FILING VALUES:
		FORM TYPE:		10-Q
		SEC ACT:		1934 Act
		SEC FILE NUMBER:	000-16088
		FILM NUMBER:		05814772

	BUSINESS ADDRESS:	
		STREET 1:		111 SOUTH WORCESTER STREET
		STREET 2:		PO BOX 338
		CITY:			CHARTLEY
		STATE:			MA
		ZIP:			02712
		BUSINESS PHONE:		508-222-0614

	MAIL ADDRESS:	
		STREET 1:		111 SOUTH WORCESTER STREET
		STREET 2:		PO BOX 338
		CITY:			CHARTLEY
		STATE:			MA
		ZIP:			02712
</SEC-HEADER>
<DOCUMENT>
<TYPE>10-Q
<SEQUENCE>1
<FILENAME>q10510q.htm
<DESCRIPTION>FORM 10-Q
<TEXT>
<HTML>
<HEAD>
<META NAME="Generator" CONTENT="Microsoft Word 97">
<TITLE>                           UNITED STATES</TITLE>
</HEAD>
<BODY TEXT="#0000ff">

<B><FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="CENTER">UNITED STATES<BR>
SECURITIES AND EXCHANGE COMMISSION<BR>
Washington, D.C.  20549</P>
<P ALIGN="CENTER"></P>
<P ALIGN="CENTER">FORM 10-Q</P>
</B><P>(Mark One)<BR>
[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 <BR>
For the period ended March 26, 2005<BR>
or</P>
<P>[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934<BR>
For the transition period from          to</P>

<P>Commission file number   0-16088</P>

<B><P ALIGN="CENTER">CERAMICS PROCESS SYSTEMS CORPORATION</P>
</B><P ALIGN="CENTER">(Exact Name of Registrant as Specified in its Charter)</P>
</FONT>
<P ALIGN="CENTER"><CENTER><TABLE CELLSPACING=0 BORDER=0 CELLPADDING=7 WIDTH=638>
<TR><TD WIDTH="50%" VALIGN="TOP">
<U><FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="CENTER">Delaware<BR>
</U>(State or Other Jurisdiction<BR>
of Incorporation or Organization</FONT></TD>
<TD WIDTH="50%" VALIGN="TOP">
<U><FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="CENTER">04-2832409<BR>
</U>(I.R.S Employer<BR>
Identification No.)</FONT></TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT FACE="Arial" SIZE=2 COLOR="#000000">
<P ALIGN="CENTER">111 South Worcester Street<BR>
P.O. Box 338<BR>
<U>Chartley MA<BR>
</U>(Address of principal executive offices)</P>
</FONT></TD>
<TD WIDTH="50%" VALIGN="TOP">
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>&nbsp;</P>
<U><P ALIGN="CENTER">02712-0338<BR>
</U>(Zip Code)</P>
</FONT></TD>
</TR>
</TABLE>
</CENTER></P>

<U><FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="CENTER">(508) 222-0614<BR>
</U>Registrants Telephone Number, including Area Code</P>
<P ALIGN="CENTER"></P>
<U><P ALIGN="CENTER">Not Applicable<BR>
</U>Former Name, Former Address and Former Fiscal Year if Changed since Last Report</P>
<P ALIGN="CENTER"></P>
<P>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.  [X] Yes   [ ]  No</P>

<P>Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). [ ] Yes   [X]   No</P>

<P ALIGN="CENTER">APPLICABLE ONLY TO CORPORATE ISSUERS:</P>
<P>Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.  Number of shares of common stock outstanding as of  May 6, 2005: 12,293,209.</P>

<P>&nbsp;</P>
<P>PART I  &#9;FINANCIAL INFORMATION<BR>
<BR>
ITEM 1 &#9;&#9; FINANCIAL STATEMENTS</P>
<B><P ALIGN="CENTER"><BR>
CERAMICS PROCESS SYSTEMS CORPORATION<BR>
Consolidated Balance Sheets (unaudited)</P>
<P ALIGN="CENTER">(continued on next page)</P>
<P ALIGN="CENTER"></P></B></FONT>
<TABLE CELLSPACING=0 BORDER=0 CELLPADDING=2 WIDTH=536>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">March 26,</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">December 25,</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2005</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2004</FONT></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>ASSETS</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Current assets:</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Cash and cash equivalents</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $  496,306 </FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $  457,947 </FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Accounts receivable-trade</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P> net of allowance for doubtful accounts</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>    of $12,099</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">664,333</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">1,311,851</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Inventories</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">806,065</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">623,095</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Prepaid expenses</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">45,741</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">27,376</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Total current assets</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2,012,445</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2,420,269</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Property and equipment:</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Production equipment</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">3,304,063</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">3,042,139</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Furniture and office equipment</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">216,808</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">211,424</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>     </FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Total cost</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">3,520,871</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">3,253,563</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Accumulated depreciation</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>and amortization</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(2,488,464)</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(2,427,934)</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Property and equipment, net</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">1,032,407</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">825,629</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Total Assets </FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $3,044,852 </FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $3,245,898 </FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">========</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">========</FONT></TD>
</TR>
</TABLE>

<FONT FACE="Arial" SIZE=2 COLOR="#000000">
<P>&nbsp;</P>
<P>&nbsp;</P>
<P ALIGN="CENTER">&nbsp;</P>
<B><P ALIGN="CENTER">CERAMICS PROCESS SYSTEMS CORPORATION<BR>
Consolidated Balance Sheets (unaudited)<BR>
(continued)</P>
</B></FONT>
<TABLE CELLSPACING=0 BORDER=0 CELLPADDING=2 WIDTH=536>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="44%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="44%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>LIABILITIES AND STOCKHOLDERS`</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">March 26,</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">December 25,</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>EQUITY</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2005</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2004</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="44%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P> </FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Current liabilities:</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Accounts payable</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $  329,331 </FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $  498,683 </FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Accrued expenses</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">225,980</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">175,274</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Current portion of obligations</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="44%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>under capital leases</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">81,863</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">86,532</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="44%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Total current liabilities</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">637,174</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">760,489</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="44%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Deferred revenue</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">133,884</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">133,884</FONT></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Obligations under capital</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>leases less current portion</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">88,657</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">109,332</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="44%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Total liabilities</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">859,715</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">1,003,705</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="44%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Stockholders` Equity</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Common stock, $0.01 par value,</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="44%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>authorized 15,000,000 shares;</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="44%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>issued  12,316,092 shares</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">123,161</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">123,161</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Additional paid-in capital</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">32,657,584</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">32,657,584</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Accumulated deficit</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(30,534,773)</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(30,477,717)</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Less cost of 22,883 common shares</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="44%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>repurchased</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(60,835)</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(60,835)</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="44%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Total stockholders` equity</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2,185,137</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2,242,193</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="44%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Total liabilities and stockholders`</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="48%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>equity </FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $3,044,852 </FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $3,245,898 </FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="44%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">========</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">========</FONT></TD>
</TR>
</TABLE>

<FONT FACE="Arial" SIZE=2 COLOR="#000000">
<P>See accompanying notes to consolidated financial statements.</P>
<P ALIGN="CENTER"></P>
<B><P ALIGN="CENTER">CERAMICS PROCESS SYSTEMS CORPORATION<BR>
Consolidated Statements of Operations (Unaudited)<BR>
</P>
</B></FONT>
<TABLE CELLSPACING=0 BORDER=0 CELLPADDING=2 WIDTH=536>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="47%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="CENTER">Fiscal Quarters Ended</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">March 26,</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">March 27,</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2005</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2004</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Total revenue</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $1,424,480 </FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $1,664,391 </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Cost of product sales</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">1,138,899</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">1,230,356</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Gross margin</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">285,581</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">434,035</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Selling, general, and</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> </FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>administrative</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">336,869</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">256,635</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Operating income (loss)</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(51,288)</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">177,400 </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Other expense, net</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(5,768)</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(8,711)</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Net income (loss) </FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $  (57,056)</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $  168,689 </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">========</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">========</FONT></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Net income (loss) per basic and</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>diluted common share </FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">$   (0.00)</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $     0.01 </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Weighted average number of</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>basic common shares</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>outstanding</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">12,293,209</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">12,293,209</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">========</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">========</FONT></TD>
</TR>
<TR><TD WIDTH="53%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Weighted average number of</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>diluted common shares</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>outstanding</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">12,293,209</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">12,725,544</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">========</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">========</FONT></TD>
</TR>
</TABLE>

<FONT FACE="Arial" SIZE=2 COLOR="#000000">
<P>See accompanying notes to consolidated financial statements.</P>
<P ALIGN="CENTER"></P>
<B><P ALIGN="CENTER">CERAMICS PROCESS SYSTEMS CORPORATION<BR>
Consolidated Statements of Cash Flows (Unaudited)<BR>
</P></B></FONT>
<TABLE CELLSPACING=0 BORDER=0 CELLPADDING=2 WIDTH=536>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="45%" VALIGN="TOP" COLSPAN=2 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="CENTER">Fiscal Quarter Ended</FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">March 26,</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">March 27,</FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2005</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2004</FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">---------</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">---------</FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14><P></P></TD>
</TR>
<TR><TD WIDTH="75%" VALIGN="TOP" COLSPAN=6 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Cash flows from operating activities:</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14><P></P></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" COLSPAN=4 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Net income (loss)</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $ (57,056)</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $ 168,689 </FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" COLSPAN=4 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Adjustments to reconcile net income</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14><P></P></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" COLSPAN=3 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>(loss) to cash provided by operating</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14><P></P></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" COLSPAN=3 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>activities:</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14><P></P></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="46%" VALIGN="TOP" COLSPAN=2 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Depreciation &amp; amortization</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">60,530 </FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">76,938 </FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="72%" VALIGN="TOP" COLSPAN=5 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Changes in operating assets and liabilities:</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14><P></P></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" COLSPAN=3 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Accounts receivable - trade</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">647,518 </FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(384,530)</FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" COLSPAN=3 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Inventories</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(182,970)</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">52,690 </FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" COLSPAN=3 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Prepaid expenses</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(18,365)</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(1,346)</FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" COLSPAN=3 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Accounts payable</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(169,352)</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">40,315 </FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="49%" VALIGN="TOP" COLSPAN=3 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Accrued expenses</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">50,706 </FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">67,898 </FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">---------</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">---------</FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="46%" VALIGN="TOP" COLSPAN=2 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Net cash provided by operating</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">  331,011 </FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">  20,654 </FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>activities</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14><P></P></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">---------</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">---------</FONT></TD>
</TR>
<TR><TD WIDTH="75%" VALIGN="TOP" COLSPAN=6 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Cash flows from investing activities:</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14><P></P></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" COLSPAN=4 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Purchases of property and equipment</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(267,308)</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(63,402)</FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">---------</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">---------</FONT></TD>
</TR>
<TR><TD WIDTH="75%" VALIGN="TOP" COLSPAN=6 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Cash flows from financing activities:</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14><P></P></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" COLSPAN=4 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Payment of capital lease obligations</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(25,344)</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(24,150)</FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">---------</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">---------</FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" COLSPAN=5 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Net increase (decrease) in cash and cash</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14><P></P></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" COLSPAN=4 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>equivalents</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">38,359 </FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(66,898)</FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14><P></P></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" COLSPAN=5 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Cash and cash equivalents at beginning of period</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">457,947 </FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">189,533 </FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">---------</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">---------</FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" COLSPAN=5 HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Cash and cash equivalents at end of period</FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $ 496,306 </FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $ 122,635 </FONT></TD>
</TR>
<TR><TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="43%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">=========</FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" HEIGHT=14>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">=========</FONT></TD>
</TR>
</TABLE>

<B><FONT FACE="Arial" SIZE=2 COLOR="#000000">
</B><P>See accompanying notes to consolidated financial statements.</P>
<P ALIGN="CENTER"></P>
<B><P ALIGN="CENTER">CERAMICS PROCESS SYSTEMS CORPORATION<BR>
Notes to Consolidated Financial Statements</P>
<P ALIGN="CENTER">Quarters Ended March 26, 2005 and March 27, 2004<BR>
(Unaudited)</P>
</B><U><P>(1)  Nature of Business</P>
</U><P>Ceramics Process Systems Corporation  (the `Company` or `CPS`) serves the wireless communications infrastructure market, high-performance microprocessor market, motor controller market, and other microelectronic markets by developing, manufacturing, and marketing advanced metal-matrix composite components to house, interconnect and thermally manage microelectronic devices.  The Company`s products are typically in the form of housings, packages, lids, substrates, thermal planes, or heat sinks, and are used in applications where thermal management and/or weight are important considerations.<BR>
</P>
<P>The Company`s products are manufactured by proprietary processes the Company has developed including the QuicksetTM Injection Molding Process (`Quickset Process`) and the QuickCastTM Pressure Infiltration Process (`QuickCast Process`).<BR>
</P>
<U><P>(2)  Interim Consolidated Financial Statements</P>
</U><P>As permitted by the rules of the Securities and Exchange Commission applicable to quarterly reports on Form 10-Q, these notes are condensed and do not contain all disclosures required by generally accepted accounting principles.<BR>
</P>
<P>The accompanying financial statements for the fiscal quarters ended March 26, 2005 and March 27, 2004 are unaudited.  In the opinion of management, the unaudited consolidated financial statements of CPS reflect all normal recurring adjustments which are necessary to present fairly the financial position and results of operations for such periods.</P>

<P>The Company`s balance sheet at December 25, 2004 has been derived from the audited consolidated financial statements at that date, but does not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements.</P>

<P>For further information, refer to the consolidated financial statements and footnotes thereto included in the Registrant`s Annual Report on Form 10-K for the year ended December 25, 2004.<BR>
</P>
<P>The consolidated financial statements include the accounts of CPS and its wholly-owned subsidiary, CPS Superconductor Corporation.  All significant intercompany balances and transactions have been eliminated.   The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year.</P>
<P> </P>
<U><P>(3)  Recent Accounting Pronouncements</P>
</U><P>&#9;On December 16, 2004, the FASB issued SFAS No. 123 (Revised 2004), "Share-Based</P>
<P>Payment", (SFAS No. 123(R)), which is an Amendment of FASB Statements Nos. 123</P>
<P>and 95. In March 2005, the SEC issued Staff Accounting Bulletin No. 107 (SAB 107) that provides interpretive guidance regarding the interaction between SFAS 123(R) and certain SEC rules and regulations and provides the SEC staff`s views regarding the valuation of share-based payment arrangements for public companies. The fair-value-based method of expense recognition in SFAS No. 123(R) is similar to the fair-value-based method described in SFAS No. 123 in most respects. Pursuant to rules adopted by the SEC in April 2005, the effective date for SFAS No. 123(R) has been deferred to the first quarter of fiscal year 2006. If we had included the fair value of employee stock options in our financial statements, our net income for the quarters ended March 26, 2005 and March 27, 2004 would have been as disclosed in Note 4.</P>

<U><P>(4)  Net Income (Loss) Per Common and Common Equivalent Share</P>
</U>
<P>Basic net income or net loss per common share is calculated by dividing net income or loss by the weighted average number of common shares outstanding during the period.  Diluted net income per common share is calculated by dividing net income by the sum of the weighted average number of common shares plus additional common shares that would have been outstanding if potential dilutive common shares had been issued for granted stock option and stock purchase rights.  Common stock equivalents are excluded from the diluted calculations if a net loss is incurred as they would be anti-dilutive.<BR>
</P>
<P>The following table presents the calculation of both basic and diluted EPS:</P>
</FONT>
<TABLE CELLSPACING=0 BORDER=0 CELLPADDING=2 WIDTH=530>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="44%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="CENTER">For periods ended</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">March 26,</FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">March 27,</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2005</FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2004</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Basic EPS Computation:</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Numerator:</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P> Net income (loss) </FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $   (57,056)</FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $   168,689 </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Denominator:</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Weighted average</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>common shares</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>outstanding</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">  12,293,209 </FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">  12,293,209 </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Basic EPS</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">    $     (0.00)</FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $      0.01 </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Diluted EPS Computation:</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Numerator:</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Net income (loss)</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(57,056)</FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">168,689 </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Denominator:</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Weighted average</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>common shares </FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>outstanding</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">  12,293,209 </FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">  12,293,209 </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Stock options</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">         -   </FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">     432,335 </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Total Shares</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">  12,293,209 </FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">  12,725,544 </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Diluted EPS</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">$  (0.00)</FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $      0.01 </FONT></TD>
</TR>
</TABLE>

<FONT FACE="Arial" SIZE=2 COLOR="#000000">
<P>&nbsp;</P>
<P>Options to purchase 1,327,363 shares of common stock at a weighted-average exercise price of $0.59 were outstanding at March 26, 2005.  Options to purchase 1,156,913 shares of common stock at a weighted-average exercise price of $0.57 were outstanding at March 27, 2004.  The Company incurred a net loss for the quarter ended March 26, 2005, therefore stock options were not used to compute diluted loss per share since the effect would have been antidilutive.  </P>

<P>The Company accounts for its stock-based compensation plans under Accounting Principles Board (APB) Opinion No. 25, &quot;Accounting for Stock Issued to Employees&quot;.  Accordingly, no stock-based employee compensation cost is reflected in net income as all options granted had an exercise price equal to or greater than the market value of the underlying common stock on the date of grant.  The following table illustrates the effect on net income and earnings per share as if the Company had applied the fair value recognition provisions of SFAS No. 123, &quot;Accounting for Stock-based Compensation,&quot; to stock-based employee compensation for the fiscal quarters ended March 26, 2005 and March 27, 2004:</P>
</FONT>
<TABLE CELLSPACING=0 BORDER=0 CELLPADDING=2 WIDTH=530>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">March 26,</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">March 27,</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2005</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2004</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Net income (loss), as reported</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">    (57,056)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">     168,689 </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Deduct: Total stock-base employee</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>compensation expense determined</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>under fair value method for all awards</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">23,750</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">21,262 </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">------------</FONT></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Pro forma net income (loss)</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">(80,806)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">     147,427 </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">=======</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">=======</FONT></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="TOP" COLSPAN=2 HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Earnings per share:</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Basic and diluted - as reported</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">$   (0.01)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $      0.01 </FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="52%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Basic and diluted - pro forma</FONT></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">$  (0.01)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $      0.01 </FONT></TD>
</TR>
</TABLE>

<FONT FACE="Arial" SIZE=2 COLOR="#000000">
<U><P>(5)  Inventories</P>
</U><P>Inventories consist of the following:</P>
</FONT>
<TABLE CELLSPACING=0 BORDER=0 CELLPADDING=2 WIDTH=530>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">March 26,</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">December 25,</FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2005</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2004</FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P> </FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Raw materials</FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $   26,512 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $   40,831 </FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Work in process</FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">    158,408 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">    146,715 </FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Finished Goods</FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">    621,145 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">    435,549 </FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>  Inventories, net</FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $  806,065 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $  623,095 </FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">========</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">========</FONT></TD>
</TR>
</TABLE>

<FONT FACE="Arial" SIZE=2 COLOR="#000000">
<U><P>(6)&#9;Accrued Expenses</P>
</U><P>Accrued expenses consist of the following:</P>
</FONT>
<TABLE CELLSPACING=0 BORDER=0 CELLPADDING=2 WIDTH=530>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">March 27,</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">December 25,</FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2005</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">2004</FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P> </FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Accrued legal and accounting</FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $   31,637 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $   43,151 </FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Accrued payroll</FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">    182,643 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">    109,233 </FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>Accrued other</FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">     11,700 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">     22,890 </FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P>   </FONT></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">-------------</FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $  225,980 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT"> $  175,274 </FONT></TD>
</TR>
<TR><TD WIDTH="55%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">========</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="22%" VALIGN="TOP" HEIGHT=17>
<FONT FACE="Arial" SIZE=2 COLOR="#000000"><P ALIGN="RIGHT">========</FONT></TD>
</TR>
</TABLE>

<FONT FACE="Arial" SIZE=2 COLOR="#000000">
<P>&nbsp;</P>
<P>ITEM 2&#9;&#9;MANAGEMENT`S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS<BR>
</P>
<P>The following discussion and analysis of financial condition and results of operations is based upon and should be read in conjunction with the consolidated financial statements of the Company and notes thereto included in this report and the Company`s Annual Report on Form 10-K for the year ended December 25, 2004.</P>

<U><P>Forward-Looking Statements</P>
</U><P>This Quarterly Report on Form 10-Q contains forward-looking statements  that involve a number of risks and uncertainties. There are a number of factors that could cause the Company`s actual results to differ materially from those forecasted or projected in such forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements which speak only as of the date hereof.  The Company undertakes no obligation to publicly release the results of any revisions to these forward-looking statements which may be made to reflect events or changed circumstances after the date hereof or to reflect the occurrence of unanticipated events.</P>

<U><P>Critical Accounting Policies</P>
</U><P>&#9;The critical accounting policies utilized by the Company in preparation of the accompanying consolidated financial statements are set forth in Part 2, Item 7 of the Company`s Annual Report on Form 10-K for the year ended December 25, 2004, under the heading &quot;Management`s Discussion and Analysis of Financial Condition and Results of Operations&quot;.  There have been no material changes to these policies since December 25, 2004.</P>

<U><P>Results of Operations: First Quarter of 2005 Compared to First Quarter of 2004</P>
</U><P>&#9;Revenues in Q1 2005 of $1.424 million were 14% lower than revenues in Q1 2004 of $1.664 million.   Management believes this decline in revenues relates primarily to timing rather than changes in underlying demand.    In the preceding quarter,  Q4 2004, revenues reached $1.956 million as the Company`s largest customers purchased more product than they had forecast, particularly towards the end of the quarter.   These same customers purchased less than forecast in Q1 2005, particularly in the beginning of the quarter.    In short, customers pulled Q1 2005 demand into Q4 2004.  By the end of Q1 2005, management believes major customers` purchasing patterns have returned to reflect underlying demand.</P>
<P><BR>
&#9;Gross margins in Q1 2005 of  20% compare with gross margins in Q1 2004 of 26%.  This decline in gross margins is primarily due to three reasons: 1) an increase in direct labor costs resulting from higher employment levels in Q1 2005 than Q1 2004; 2) fixed costs being spread over a smaller production volume, and 3) price reductions in certain products which took effect in Q4 2004 and Q1 2005 as a result of annual price negotiations with certain customers.</P>

<P>&#9;Sales, General and Administrative expenses (SG&amp;A) increased to $337 thousand in Q1 2005 from $257 thousand in Q1 2004, a 31% increase.  This increase in SG&amp;A expenses is primarily attributable to salary expense which increased by $47 thousand, sales commissions which increased by $7 thousand because of changes in product mix, and sales promotions expense which increased by $6 thousand.</P>

<P>Total operating expenses in Q1 2005 were $1.476 million, a reduction of less than one percent from total operating expenses in Q1 2004 of $1.487 million.    As described above, direct labor and SG&amp;A expenses were higher compared to Q1 2004, while direct material expenses were lower because of lower production volume.<BR>
</P>
<P>In Q1 2005, other expense was $6 thousand compared to $9 thousand in Q1 2004, the difference is primarily a reduction in interest costs.</P>

<P>The Company recorded no tax provision during the quarter ended March 26, 2005 due to the net operating losses being carried forward and a valuation reserve against deferred tax assets.<BR>
</P>
<P>The cumulative effect of these revenues and costs resulted in a net loss of $57 thousand or $0.00 per basic and dilutive common share in Q1 2005 compared with net income of $169 thousand or $0.01 per basic and dilutive common share in Q1 2004.</P>

<U><P>Liquidity and Capital Resources</P>
</U><P>The Company`s cash balance and cash equivalents at March 26, 2005 was $496 thousand compared to cash balance and cash equivalents at December 25, 2004 of $458 thousand, an increase of $38 thousand or 8%.  This increase is due to cash flows from operating activities of $331 thousand which was in excess of cash expended for capital equipment and payments of capital lease obligations.</P>

<P>Accounts receivable decreased to $664 thousand at March 26, 2005 from $1,312 thousand at December 24, 2004.   This change is primarily due to higher shipments in Q4 2004 than Q1 2005.</P>

<P>Inventories increased to $806 thousand at March 26, 2005 from $623 thousand at December 25, 2004.  This increase is primarily due to increases in consigned inventory held at customers` locations pursuant to consigned inventory agreements the Company has entered into with key customers.</P>

<P>The Company financed its working capital during Q1 2005 with existing cash balances and funds generated by operations.  The Company expects it will continue to be able to fund its working capital requirements for the remainder of 2005 from these same sources, although the Company intends to finance certain capital equipment purchases with lease financing, and to enter into a line of credit agreement to provide additional liquidity.</P>

<U><P>Contractual Obligations</P>
</U><P>As of March 26, 2005, there have been no significant changes in the Company`s contractual obligations, consisting principally of various operating and capital leases, as disclosed at December 25, 2004.</P>

<P>ITEM 3&#9;&#9;QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK</P>
<P ALIGN="CENTER"></P>
<P>The Company is not significantly exposed to the impact of interest rate changes and foreign currency fluctuations.  The Company has not used derivative financial instruments.</P>

<P>ITEM 4&#9;&#9;CONTROLS AND PROCEDURES</P>

<P>(a)&#9;As of the end of the period covered by this quarterly report, the Company`s Chief Executive Officer and Principal Financial Officer conducted an evaluation of the Company`s disclosure controls and procedures.  Based on this evaluation, the Company`s Chief Executive Officer and Principal Financial Officer has concluded that the Company`s disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the applicable Securities and Exchange Commission rules and forms.</P>

<P>(b)&#9;Changes in Internal Controls.  Since the evaluation date, there have not been any significant changes in the Company`s internal controls or in other factors that could significantly affect such controls.</P>
<P ALIGN="CENTER"></P>
<B><P ALIGN="CENTER">PART II OTHER INFORMATION<BR>
</P>
</B><P>ITEM 1&#9;&#9;LEGAL PROCEEDINGS</P>
<P>&#9;None.</P>

<P>ITEM 2&#9;&#9;UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS</P>
<P>&#9;None.</P>

<P>ITEM 3&#9;&#9;DEFAULTS UPON SENIOR SECURITIES</P>
<P>&#9;None.</P>

<P>ITEM 4&#9;&#9;SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS</P>
<P>&#9;Not applicable.</P>

<P>ITEM 5&#9;&#9;OTHER INFORMATION</P>
<P>&#9;Not applicable.</P>

<P>ITEM 6&#9;&#9;EXHIBITS AND REPORTS ON FORM 8-K: <BR>
(a)&#9;Exhibits:   None</P>
<P>(b)&#9;Reports on Form 8-K</P>
<DIR>
<DIR>

<P>On February 16, 2005, the Company filed a report on Form 8 K/A relating to the engagement of Wolf &amp; Company, P.C. as its independent public accountants.</P>

<P>On March 24, 2005, the Company filed a report on Form 8-K relating to the announcement of its financial results for the fiscal year ended December 25, 2004.</P>
<B><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">&nbsp;</P></DIR>
</DIR>

<P ALIGN="CENTER">SIGNATURES</P>
<P ALIGN="CENTER"></P>
</B><P>Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.</P>

<B><U><P>Ceramics Process Systems Corporation</B><BR>
</U>(Registrant)</P>
<P ALIGN="CENTER"></P>
<P>Date:&#9;May 10, 2005<BR>
/s/&#9;Grant C. Bennett<BR>
Grant C. Bennett<BR>
President<BR>
</P>
<B><P ALIGN="CENTER">CERTIFICATION PURSUANT TO<BR>
18 U.S.C. SECTION 1350,<BR>
AS ADOPTED PURSUANT TO<BR>
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002<BR>
</P>
</B><P>I, Grant C. Bennett, certify that:</P>

<OL>

<LI>I have reviewed this quarterly report on Form 10-Q;<BR>
</LI>
<LI>Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;<BR>
</LI>
<LI>Based on my knowledge, the consolidated financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;<BR>
</LI>
<LI>The registrant`s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e) for the registrant and have:<BR>
</LI></OL>
<DIR>
<DIR>

<P>a)&#9;Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;<BR>
</P>
<P>b)&#9;Evaluated the effectiveness of the registrant`s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this quarterly report based on such evaluation (the &quot;Evaluation Date&quot;); and<BR>
</P>
<P>c)&#9;Disclosed in this quarterly report any change in the registrant`s internal control over financial reporting that occurred during the registrant`s most recent fiscal quarter that has materially affected or is reasonably like to materially affect, the registrant`s internal control over financial reporting; and<BR>
</P></DIR>
</DIR>

<OL START=5>

<LI>The registrant`s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant`s auditors and the audit committee of the registrant`s board of directors (or persons performing the equivalent functions):<BR>
</LI></OL>
<DIR>
<DIR>

<P>a)&#9;All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant`s ability to record, process, summarize and report financial information; and<BR>
</P>
<P>b)&#9;Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant`s internal control over financial reporting.</P>
</DIR>
</DIR>

<P>Date:&#9;May 10, 2005<BR>
/s/&#9;Grant C. Bennett<BR>
Grant C. Bennett<BR>
Treasurer<BR>
</P>
<B><P ALIGN="CENTER">CERTIFICATION PURSUANT TO<BR>
18 U.S.C. SECTION 1350,<BR>
AS ADOPTED PURSUANT TO<BR>
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002<BR>
</P>
</B><P>I, Grant C. Bennett, certify that:</P>

<OL>

<LI>I have reviewed this quarterly report on Form 10-Q;<BR>
</LI>
<LI>Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;<BR>
</LI>
<LI>Based on my knowledge, the consolidated financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;<BR>
</LI>
<LI>The registrant`s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e) for the registrant and have:<BR>
</LI></OL>
<DIR>
<DIR>

<P>a)&#9;Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;<BR>
</P>
<P>b)&#9;Evaluated the effectiveness of the registrant`s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this quarterly report based on such evaluation (the &quot;Evaluation Date&quot;); and<BR>
</P>
<P>c)&#9;Disclosed in this quarterly report any change in the registrant`s internal control over financial reporting that occurred during the registrant`s most recent fiscal quarter that has materially affected or is reasonably like to materially affect, the registrant`s internal control over financial reporting; and<BR>
</P></DIR>
</DIR>

<OL START=5>

<LI>The registrant`s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant`s auditors and the audit committee of the registrant`s board of directors (or persons performing the equivalent functions):<BR>
</LI></OL>
<DIR>
<DIR>

<P>a)&#9;All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant`s ability to record, process, summarize and report financial information; and<BR>
</P>
<P>b)&#9;Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant`s internal control over financial reporting.</P>
</DIR>
</DIR>

<P>Date:&#9;May 10, 2005<BR>
/s/&#9;Grant C. Bennett<BR>
Grant C. Bennett<BR>
President and Treasurer<BR>
</P>
<B><P ALIGN="CENTER">CERTIFICATION PURSUANT TO<BR>
18 U.S.C. SECTION 1350,<BR>
AS ADOPTED PURSUANT TO<BR>
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002<BR>
</P>
</B><P>In connection with the Quarterly Report of Ceramics Process Systems Corporation (the &quot;Company&quot;) on Form 10-Q for the three month period ended March 26, 2005 as filed with the Securities and Exchange Commission on the date hereof (the &quot;Report&quot;), I, Grant C. Bennett, President and Treasurer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:</P>

<OL>

<LI>The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and<BR>
</LI>
<LI>The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.</LI></OL>


<P>Date:&#9;May 10, 2005<BR>
/s/&#9;Grant C. Bennett<BR>
Grant C. Bennett<BR>
President and Treasurer<BR>
</P>
<U>
</U><P ALIGN="CENTER">&nbsp;</P></FONT></BODY>
</HTML>
</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
-----END PRIVACY-ENHANCED MESSAGE-----
