CPS TECHNOLOGIES CORP.
Statements of Operations (Unaudited)
| | | | | | | | | | | | | | | | |
| | | Three Months Ended | | | | Six Months Ended | |
| | | June 26, | | | | June 27, | | | | June 26, | | | | June 27, | |
| | | 2021 | | | | 2020 | | | | 2021 | | | | 2020 | |
| | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | |
Product sales | | $ | 5,862,183 | | | $ | 5,758,015 | | | $ | 10,727,890 | | | $ | 12,269,586 | |
| | | | | | | | | | | | | | | | |
Total revenues | | | 5,862,183 | | | | 5,758,015 | | | | 10,727,890 | | | | 12,269,586 | |
| | | | | | | | | | | | | | | | |
Cost of product sales | | | 4,510,600 | | | | 4,574,686 | | | | 8,432,168 | | | | 9,536,047 | |
| | | | | | | | | | | | | | | | |
Gross Margin | | | 1,351,583 | | | | 1,183,329 | | | | 2,295,722 | | | | 2,733,539 | |
| | | | | | | | | | | | | | | | |
Selling, general, and | | | | | | | | | | | | | | | | |
administrative expense | | | 1,098,616 | | | | 852,773 | | | | 2,007,087 | | | | 1,781,362 | |
| | | | | | | | | | | | | | | | |
Income from operations | | | 252,967 | | | | 330,556 | | | | 288,635 | | | | 952,176 | |
| | | | | | | | | | | | | | | | |
Interest income (expense), net | | | (13,769) | | | | (31,325) | | | | (18,079) | | | | (51,291) | |
| | | | | | | | | | | | | | | | |
Net income before | | | | | | | | | | | | | | | | |
income tax | | | 239,198 | | | | 299,231 | | | | 270,556 | | | | 900,885 | |
Income tax provision | | | — | | | | — | | | | 456 | | | | — | |
| | | | | | | | | | | | | | | | |
Net income | | $ | 239,198 | | | $ | 299,231 | | | $ | 270,100 | | | $ | 900,885 | |
| | | | | | | | | | | | | | | | |
Net income per | | | | | | | | | | | | | | | | |
basic common share | | $ | 0.02 | | | $ | 0.02 | | | $ | 0.02 | | | $ | 0.07 | |
| | | | | | | | | | | | | | | | |
CPS TECHNOLOGIES CORP.
BALANCE SHEET (UNAUDITED)
| | | June 26, | | | | June 27, | |
| | | 2021 | | | | 2020 | |
ASSETS | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 3,015,760 | | | $ | 195,203 | |
Accounts receivable-trade, net | | | 4,432,310 | | | | 2,914,800 | |
Inventories, net | | | 3,989,435 | | | | 3,709,471 | |
Prepaid expenses and other current assets | | | 273,523 | | | | 71,506 | |
Total current assets | | | 11,711,028 | | | | 6,890,980 | |
| | | | | | | | |
Net property and equipment | | | 1,172,862 | | | | 1,287,947 | |
| | | | | | | | |
Right-of-use lease asset | | | 638,000 | | | | 25,000 | |
Deferred taxes, net | | | 117,000 | | | | 117,000 | |
Total Assets | | $ | 13,638,890 | | | $ | 8,320,927 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
Current liabilities: | | | | | | | | |
Note payable, current portion | | $ | 59,438 | | | $ | 58,134 | |
Accounts payable | | | 1,522,336 | | | | 909,291 | |
Accrued expenses | | | 997,755 | | | | 804,091 | |
Deferred revenue | | | 400,874 | | | | 12,177 | |
Lease liability, current portion | | | 151,000 | | | | 25,000 | |
Total current liabilities | | | 3,131,403 | | | | 1,808,693 | |
Note payable less current portion | | | 124,566 | | | | 154,570 | |
Long term lease liability | | | 487,000 | | | | — | |
Total liabilities | | | 3,742,969 | | | | 1,963,263 | |
Total stockholders’ equity | | | 9,895,921 | | | | 6,357,664 | |
Total liabilities and stockholders’ equity | | $ | 13,638,890 | | | $ | 8,320,927 | |