Exhibit 99.2

CPS TECHNOLOGIES CORP.

Statements of Operations (Unaudited)

		Three Months Ended								Six Months Ended
		July 2,				June 26,				July 2,				June 26,
		2022				2021				2022				2021
			------------				------------				------------				------------
Revenues:
Product sales		$	7,070,743			$	5,862,183			$	13,723,457			$	10,727,890
			------------				------------				------------				------------
Total revenues			7,070,743				5,862,183				13,723,457				10,727,890
Cost of product sales			5,242,106				4,510,600				9,931,330				8,432,168
			------------				------------				------------				------------
Gross Margin			1,828,637				1,351,583				3,792,127				2,295,722
Selling, general, and administrative expense			1,159,157				1,098,616				2,575,550				2,007,087
			------------				------------				------------				------------
Income from operations			669,480				252,967				1,216,577				288,635
Interest income (expense), net			1,594				(13,769	)			(319	)			(18,079	)
			------------				------------				------------				------------
Net income before income tax			671,074				239,198				1,216,258				270,556
Income tax provision			215,966				--				341,714				456
			------------				------------				------------				------------
Net income		$	455,108			$	239,198			$	874,544			$	270,101
		=========				=========				=========				=========
Net income per basic common share		$	0.03			$	0.02			$	0.06			$	0.02
			------------				------------				------------				------------
Gross Margin			1,828,637				1,351,583				3,792,127				2,295,722
Selling, general, and administrative expense			1,159,157				1,098,616				2,575,550				2,007,087
			------------				------------				------------				------------
Income from operations			669,480				252,967				1,216,577				288,635
Interest income (expense), net			1,594				(13,769	)			(319	)			(18,079	)
			------------				------------				------------				------------
Net income before income tax			671,074				239,198				1,216,258				270,556
Income tax provision			215,966				--				341,714				456
			------------				------------				------------				------------
Net income		$	455,108			$	239,198			$	874,544			$	270,101
		=========				=========				=========				=========
Net income per basic common share		$	0.03			$	0.02			$	0.06			$	0.02
			------------				------------				------------				------------

CPS TECHNOLOGIES CORP.

Balance Sheet (Unaudited)

		July 2,				December 25,
		2022				2021
ASSETS			-------------				-------------
Current assets:
Cash and cash equivalents		$	5,076,282			$	5,050,312
Accounts receivable-trade, net			4,536,973				4,870,021
Inventories, net			4,665,719				3,911,602
Prepaid expenses and other current assets			313,501				225,873
			-------------				-------------
Total current assets			14,592,475				14,057,808
			-------------				-------------
Net property and equipment			1,412,923				1,322,494
Right-of-use lease asset			528,000				586,000
Deferred taxes, net			2,482,720				2,823,978
			-------------				-------------
Total Assets		$	19,016,118			$	18,800,719
		=========				=========
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Note payable, current portion		$	47,321				55,906
Accounts payable			1,621,278				2,100,251
Accrued expenses			648,180				1,086,429
Deferred revenue			1,752,543				1,707,138
Lease liability, current portion			157,000				155,000
			-------------				-------------
Total current liabilities			4,226,322				5,104,724
			-------------				-------------
Note payable less current portion			77,120				98,684
Long term lease liability			371,000				431,000
			-------------				-------------
Total liabilities			4,674,442				5,634,408
Total stockholders’ equity			14,341,676				13,166,311
			-------------				-------------
Total liabilities and stockholders’ equity		$	19,016,118			$	18,800,719
		==========				==========