CERAMICS PROCESS SYSTEMS CORP/DE/
10-K, 1997-05-12
POTTERY & RELATED PRODUCTS
Previous: CERAMICS PROCESS SYSTEMS CORP/DE/, 10-Q, 1997-05-12
Next: CHUBB INVESTMENT FUNDS INC, 497J, 1997-05-12



<PAGE> 37

<PAGE> 1                                                               


                         UNITED STATES
              SECURITIES AND EXCHANGE COMMISSION
                    Washington, D.C.  20549
                           FORM 10-K
(Mark One)
[X] Annual Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

For the fiscal year ended December 28, 1996
- -------------------------------------------
or
[ ] Transition Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934, for the transition period from
to

Commission file number:       0-16088

             CERAMICS PROCESS SYSTEMS CORPORATION
    (Exact name of registrant as specified in its charter)

<TABLE>
<S>                                          <C>
           Delaware                          04-2832509
- ------------------------------------         ----------------
(State or other jurisdiction                 (I.R.S. Employer
Identification No.)
of incorporation or organization)

111 South Worcester Street, P.O. Box 338
Chartley, Massachusetts                      02712
(Address of principal executive offices)     (Zip Code)
</TABLE>

Registrant's telephone no., including area code:  508-222-0614
Securities registered pursuant to Section 12(b) of the Act:
None
Securities registered pursuant to Section 12(g) of the Act:

Common Stock, par value, $0.01 per share
- ----------------------------------------
                                 (Title of class)
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
Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of Regulation S-K is not contained herein,
and will not be contained, to the best of the registrant's
knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any
amendment to the Form 10-K. [ ]

The aggregate market value of the voting Common Stock held by
non-affiliates of the Registrant was $2,157,614 based on the
average of the reported closing bid and asked prices for the
Common Stock on January 23, 1997 as reported on the OTC
Bulletin Board.

Number of shares of Common Stock outstanding as of January 23,
1997: 7,917,504 shares.

Documents incorporated by reference.

<PAGE> 2


Part I
- -----------------------------------------------------------------------
Item 1.  Business.
     
     Ceramics Process Systems Corporation  (the "Company" or
"CPS") develops, manufactures, and markets advanced metal-
matrix composite and ceramic components used to house and
interconnect microelectronic devices.  These components are
typically in the form of housings, packages, lids, substrates,
thermal planes, or heat sinks.  The Company's products are used
in applications where thermal management is important such as
power amplifiers for wireless communications, power modules for
motor controllers, and transmit and receive modules for radar
and electronic warfare.

     The Company's products are manufactured by proprietary
processes the Company has developed such as the
QuicksetTMInjection Molding Process ("Quickset Process") and
the QuickCastTM Pressure Infiltration Process ("QuickCast
Process").
     
     Although the Company's focus is the microelectronics
market, the Company participates in other markets through
licensing its technology to corporations who  manufacture and
sell products in these other markets.

     In fiscal 1996, 96% of the Company's total revenue was
derived from manufactured products, and 4% from licensing fees,
versus fiscal 1995 and fiscal 1994 in which 99%, 0%, and less
than 1%, and 97%, 3%, and less than 1%, respectively,  of total
revenues was derived from manufactured products, research
contracts, and licensing fees, respectively.
     
     The Company  was incorporated in Massachusetts in 1984.
The Company reincorporated in Delaware in April 1987, through
merger into its wholly-owned Delaware subsidiary organized for
purposes of the reincorporation.  In July 1987, the Company
completed its initial public offering of 1.5 million shares of
its Common Stock.

Markets and Products
- --------------------

     The manufacture of microelectronic systems is comprised of
three key steps: (1) the integration of transistors into
integrated circuits ("ICs"), (2) the integration of ICs on
boards or modules, and (3) the integration of boards and
modules into systems.  The Company produces products for the
second and third steps described above - products used to
integrate ICs on boards, and used to integrate boards and
modules into systems.
     
     The Company believes that as the complexity, speed, and
density of electronic devices continues to increase, the market
will grow for advanced packaging and interconnecting products
which have a thermal coefficient of expansion match to ICs, and
which provide for the efficient removal of heat from the system
while providing the necessary mechanical and electrical
properties.
     
     The metal-matrix composite aluminum silicon carbide ("Al-
SiC"), manufactured using the Company's proprietary processes,
is a material system which meets all these requirements and
which is finding acceptance in the marketplace as a replacement
for copper, copper-tungsten, copper-moly, and graphite.  The
Company's aluminum nitride ("AlN") ceramic components, and high-
purity aluminum oxide ("Al2O3") ceramic components are used in
applications where high thermal conductivity and high circuit
density are required, respectively.

<PAGE> 3


     In fiscal 1996, Motorola Corporation, Olin Aegis, and
Texas Instruments accounted for 56%, 16%, and 13% of total
revenues, respectively.  In fiscal 1995 and fiscal 1994, these
same companies accounted for 27%, 8%, and 21%, and 1%, 4%, and
23% respectively, of total revenue. In fiscal 1996, 36% of the
Company's total revenue resulted from defense-related business
and 64% was from commercial or non-defense related business.

Strategic Partnerships In Other Market Areas
- --------------------------------------------
     
     In addition to its primary focus in the microelectronics
market, the Company participates in other markets through
licensing its technology to corporations who  manufacture and
sell products in these other markets.
     
     Companies who are licensees of CPS technology include
Texas Instruments, Carpenter Technology Corporation
("CarTech"), Aluminum Corporation of America ("Alcoa"), and
Vesuvius International ("Vesuvius").  In fiscal 1996, CPS
recognized $.085 million from license agreements with these
companies.
     
     In 1991, CPS and Sopretac, a subsidiary of Vallourec of
Boulogne, France, established a joint venture, Metals Process
Systems ("MPS") to market on a worldwide basis licenses to use
the Quickset Process for metal injection molding.  At December
30, 1995 the Company owned 40% of the voting stock in MPS (see
Patents and Trade Secrets), and Sopretac owned 60%.  The
Company accounted for its investment in MPS under the equity
method and did not recognize any income or dividends from the
joint venture in 1996.  In 1996, the Company's ownership
interest in MPS was reduced to less than 1%, based on
additional investment in MPS by Sopretac.
     
Research and Development
- ------------------------
     
     All of the research, development and engineering costs
incurred for the years 1994 through 1996 pertained to partially
externally funded research and development contracts.  In
fiscal 1996 and fiscal 1995, the Company did not incur any
costs for research and development.  In fiscal 1994, the
Company incurred research, development and engineering costs in
the amounts of $0.04 million.

Availability of Raw Materials
- -----------------------------

     The Company uses a variety of raw materials from numerous
domestic and foreign suppliers.  These materials are primarily
ceramic and metal powders and chemicals.  Other than certain
precious metals, of which little is used by the Company, the
raw materials used by the Company are available from domestic
and foreign sources and none is believed to be scarce or
restricted for national security reasons.

Patents and Trade Secrets
- -------------------------

     As of December 28, 1996 the Company had 17 United States
patents.  The Company also had several international patent
applications pending.  The Company's licensees have rights to
use certain patents as defined in their respective license
agreements.  The Company has granted co-ownership of five of
its patents and licensing rights to MPS in exchange for its
equity ownership in MPS.  Under terms of the agreement, MPS has
the exclusive right to use such patents in the area of metal
powders and the Company has the exclusive right to use such
patents in all other areas, provided, however, that MPS has
granted to the Company a non-exclusive license to use the
patents in the area of metal powders.

<PAGE> 4


     The Company intends to continue to apply for domestic and
foreign patent protection in appropriate cases.  In other
cases, the Company believes it may be better served by reliance
on trade secret protection.  In all cases, the Company intends
to seek protection for its technological developments to
preserve its competitive position.

Backlog and Contracts
- ---------------------

     As of December 28, 1996, the Company had a product backlog
of $2.07 million, compared with a product backlog of $0.9
million at December 30, 1995.  The Company shipped 54% of the
year-end 1995 product backlog in 1996.

Competition
- -----------

     The Company has developed and expects to continue to
develop products for a number of different markets and will
encounter competition from different producers of ceramic and
non-ceramic products.  PCC Composites, Lanxide Electronic
Products, and Alcoa are the Company's primary competitors in
the metal matrix composite business.  Kyocera Corporation and
Toshiba Corporation of Japan are the primary competitors in the
aluminum nitride component business.  Kyocera Corporation and
ACX Corporation are the primary competitors in the aluminum
oxide component business.

     The Company believes that the principal competitive
factors in its markets include technical competence, product
performance, quality, reliability, price, corporate reputation,
and strength of sales and marketing resources.  The Company
believes its proprietary processes, reputation, and the price
at which it can offer products for sale will enable it to
compete successfully in the advanced microelectronics markets.
However, many of the American and foreign companies now
producing or developing products for the advanced ceramic
market have far greater financial and sales and marketing
resources than the Company, which may enable them to develop
and market products which would compete against those developed
by the Company.

Government Regulation
- ---------------------

     The Company produces non-nuclear, non-medical hazardous
waste in its development and manufacturing operations.  The
disposal of such waste is governed by state and federal
regulations.

     Various customers, vendors, and collaborative development
agreement partners of the Company may reside abroad, thereby
possibly involving export and import of raw materials,
intermediate products, and finished products, as well as
potential technology transfer abroad under the respective
collaborative development agreements.  These types of
activities are regulated by the Bureau of Export Administration
of the United States Department of Commerce.

     The Company performs and solicits various contracts from
the United States government agencies and also sells to other
government contractors.


<PAGE> 5

Employees
- ---------

     As of year-end 1996, the Company and its wholly-owned
subsidiary, CPS Superconductor Corporation ("CPSS"), had 25
full-time employees, of whom 21 were engaged in manufacturing
and engineering, and 4 in administration.  The Company also
employs temporary employees as needed to support production and
program requirements.

     None of the Company's employees is covered by a collective
bargaining agreement.  The Company considers its relations with
its employees to be excellent.

Item 2.  Properties.

     In February, 1994, the Company relocated its corporate
headquarters, manufacturing operations, engineering activities,
and research and development laboratories to a leased facility
in Chartley, Massachusetts.  The Company is operating at the
Chartley facility as a tenant at will.  Prior to its relocation
to Chartley, the Company was headquartered in a leased facility
in Milford, Massachusetts.

     During 1993, the Company also entered into a five year
lease for a facility in Hopkinton, Massachusetts.  In 1994, the
Company used the Hopkinton facility for storage and
warehousing.  In 1995, the Company reached an agreement with
the lessor to terminate the lease effective January 31, 1995.

     The Company's rental expense for operating leases was $68
thousand, $68 thousand, and $147 thousand in 1996, 1995 and
1994, respectively.

Item 3.  Legal Proceedings.

     The Company is not a party to any litigation which could
have a material adverse effect on the Company or its business
and is not aware of any pending or threatened material
litigation against the Company.

Item 4.  Submission of Matters to a Vote of Security Holders.

     No matters were submitted to a vote of security holders
during the fourth quarter of the year ended December 28, 1996.

Part II
- ------------------------------------------------------------------
Item 5.  Market for Registrant's Common Stock and Related
Stockholder Matters

<TABLE>
     On January 23, 1997, the Company had 301 shareholders of
record.  The high and low closing bid prices of the Company's
common stock for each quarter during the years ended December
28, 1996 and December 30, 1995 are shown below.
<CAPTION>

- -------------------------------------------------------------
                                1996                1995
                          ---------------      --------------
                          High       Low       High      Low
                          ----       ----      ----      ----
<S>                       <C>        <C>       <C>       <C>
1st Quarter                7/16      5/32       1/2       3/8
2nd Quarter               11/16       1/8       1/2       3/8
3rd Quarter               11/16       3/8       1/2       3/8
4th Quarter                 5/8      5/16      7/16      5/16
- -------------------------------------------------------------
</TABLE>

<PAGE> 6


     The Company has never paid cash dividends on its Common
Stock.  The Company currently plans to reinvest its earnings,
if any, for use in the business and does not intend to pay cash
dividends in the foreseeable future.  Future dividend policy
will depend, among other factors, upon the Company's earnings
and financial condition.

     The Company's Common Stock is traded on the Over-the-
Counter Bulletin Board under the symbol CPSX.

Item 6.  Selected Consolidated Financial Data
<TABLE>
     The following selected financial data of the Company
should be read in conjunction with the consolidated financial
statements and related notes filed as part of this Annual
Report on Form 10-K.

             SELECTED CONSOLIDATED FINANCIAL DATA
<CAPTION>
For the Fiscal Year:       1996    1995     1994     1993     1992
- --------------------------------------------------------------------
<S>                      <C>     <C>      <C>      <C>      <C>
Summary of Operations
- ---------------------

Revenue                  $ 2,007  $ 1,387  $ 1,192  $ 4,164  $ 5,002

Operating Expenses         2,201    2,221    3,071    4,113    7,809
                          ------  -------  -------  -------  -------

Operating Income (Loss)     (194)    (834)  (1,879)      51   (2,807)

Net Other Income (Expense)  (217)    (274)     (38)       0       48
                          ------   ------   ------   ------   ------

Net Income (Loss)        $  (411) $(1,108) $(1,917) $    51  $(2,759)
                          ======   ======   ======   ======   ======
Net Income (Loss)
  Per Common Share       $ (0.05) $ (0.14) $ (0.25) $  0.01  $ (0.40)
                          ======   ======   ======   ======   ======
Weighted Average Number
  of Common Shares
  Outstanding              7,781*   7,675*   7,581*   7,620    6,982*
                          ======   ======   ======   ======   ======

- --------------------------------------------------------------------
Year-end Position
- -----------------

Working Capital(Deficit) $(3,200) $(2,736) $(  165) $    51  $   129

Total Assets             $   795  $   526  $   932  $ 1,112  $ 2,121

Long-term Obligations    $    88  $     0  $ 1,620  $     8  $   224

Stockholders' Equity
  (Deficit)              $(2,905) $(2,493) $(1,458) $   449  $   378

<FN>
* Stock options and stock purchase warrants are not included as
their effect is antidilutive.
</TABLE>

Item 7.  Management's Discussion and Analysis of Financial
Condition               and Results of Operations

     This Annual Report on Form 10-K contains forward-looking
statements that involve a number of risks and uncertainties.
<PAGE> 7


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.

Responsibility For Financial Statements
- ---------------------------------------

     Management has prepared and is responsible for the
consolidated financial statements and information included in
this report.  These financial statements were prepared in
accordance with generally accepted accounting principles which
are consistently applied.  The Company maintains accounting and
control systems to assure its records accurately and
appropriately reflect the operations of the Company, based on
management's best available information and judgment.

     The Company's independent accountants, Coopers & Lybrand
L.L.P. ("Coopers & Lybrand"), provide an independent, objective
assessment of the degree to which management fulfills it
responsibility for fairness in financial reporting.  They
evaluate the Company's financial accounting for operations and
apply such tests and procedures as they deem necessary to reach
and express an opinion on the financial statements.  The report
of Coopers & Lybrand, which includes an explanatory paragraph,
is included in this report.

Risks and Uncertainties
- -----------------------

     The Company manufactures its products to customer
specifications and currently sells it products to a limited
number of customers and in limited industries.  Generally such
customers have not been recurring in recent years. A
significant portion of the Company's revenues has historically
been generated from no greater than three customers and from
customers in the defense industry. As discussed in Notes 2, 7
and 8 to the Notes to Consolidated Financial Statements, the
Company has incurred cumulative losses since its inception.  In
addition, the Company in 1995 and 1996 defaulted on interest
and principal repayments of certain notes payable that have
matured. Although the Company seeks to modify the original
terms of these notes, it is unable to repay the matured
balances at this time and there is no assurance that the notes
will be modified on terms acceptable to the Company.

     The Company financed its 1996 recurring working capital
requirements in large part to (1) payments received from a
license agreement entered into in 1996 by the Company and a
customer; (2) sales to a single customer which accounted for a
substantial portion of the Company's increased product revenues
in 1996; and (3) $0.1 million of capital lease financing
obtained by the Company and used to acquire essential
production equipment.  However, there is no assurance that the
Company will continue to be able to meet its operating cash
requirements in 1997.


Results of Operations
- ---------------------

Revenue
- -------

     Total revenue of $2.01 million in 1996 reflects an
increase of $0.62 million, or 45%, from 1995 total revenue of
$1.4 million.  Ninety-six percent of total revenue in 1996 and

<PAGE> 8


over 97% of total revenue in 1995 consisted of sales of
manufactured products; revenue earned under license agreements
in 1996 and 1995 amounted to $85 thousand and $2 thousand,
respectively.

     The increase in product sales in 1996 versus the prior
year was attributable primarily to an increase in sales to one
customer. Total revenue of $1.4 million in 1995 reflected an
increase of 16% from 1994 total revenue of $1.2 million. The
increase in product sales in 1995 versus 1994 was attributable
primarily to the Company being fully operational in 1995,
whereas the Company was in the process of relocating to
Chartley, Massachusetts, over the first nine months of 1994.
The relocation resulted in a series of operational
inefficiencies and disruptions which had an adverse effect on
product sales and related gross margins in 1994.

Operating Costs
- ---------------

     Total operating costs were $2.2 million, $2.2 million, and
$3.1 million, for the fiscal years 1996, 1995, and 1994,
respectively.  Other operating expenses of $0.4 million,
incurred in the fit-up of a building in connection with the
Company's relocation to Chartley, Massachusetts in February,
1994, were included with total operating costs in 1994.

     Cost of sales for the years 1996, 1995, and 1994, amounted
to $1.7 million, $1.6 million, and $1.8 million, respectively.
Research, development and engineering costs pertaining to
collaborative development revenue amounted to no costs, no
costs and $.04 million, for the years 1996, 1995, and 1994,
respectively, and selling, general and administrative costs
amounted to $0.5 million, $0.6 million, and $0.8 million, for
these same years respectively.

     The $0.1 million increase in cost of sales in 1996 versus
1995 is primarily attributable to higher sales volume in 1996.
The $0.2 million reduction in cost of sales in 1995 versus 1994
is primarily due to the Company being fully operational in
1995, whereas the Company was in the process of relocating to
Chartley, Massachusetts over the first nine months of 1994.

     The Company had no collaborative development agreements in
1996.  The decrease in research, development and engineering
expenses of $0.04 million from 1994 to 1995  reflected reduced
activity under collaborative development agreements over these
respective years.

     The decrease in selling, general and administrative
expenses of $0.1 million from 1995 to 1996 was primarily
attributable to reduced salary costs. Selling, general and
administrative expenses decreased $0.2 million in 1995 compared
to 1994, primarily due to reduced accounting and legal
expenses.

Net Other Expenses
- ------------------

     The Company had net other expense of $217 thousand, $274
thousand, and $38 thousand for the fiscal years 1996, 1995, and
1994, respectively.  The decrease in net other expense in 1996
compared to 1995 is due to higher interest rates on certain
balances in deficit offset by a reduction in amounts paid to
MPS (See Note 12 to the Notes to Consolidated Financial
Statements). The increase in net other expense in 1995 compared
to 1994 was primarily due to an increase in interest expense
accrued on a larger average principal balance of interest
bearing debt agreements and amounts paid to MPS (See Note 12).


<PAGE> 9

Income Taxes
- ------------

     The Company neither paid nor accrued income taxes in 1996,
1995, or 1994, due to its tax losses in those years.

     Certain provisions of the Internal Revenue Code limit the
annual utilization of net operating loss carryforwards if, over
a three-year period, a greater than 50% change in ownership
occurs.  The Company may have exceeded the 50% ownership charge
in 1996 under Section 382 of the Internal Revenue Code,
therefore, the amount of annual net operating losses available
to offset future taxable income may be limited. The Company has
not yet determined the valuation necessary to determine the
limitation, therefore, the amount of the annual limitation is
not yet determinable.

Liquidity and Cash Reserves
- ---------------------------

     Cash on hand at December 28, 1996 totaled $113 thousand,
an increase of $81 thousand from the 1995 year end balance of
$32 thousand.

     In 1994 and 1995, the Company issued notes and convertible
notes in the amount of $2.4 million to finance its working
capital obligations and building fit-up costs (See Notes 7, 8,
and 14 to the Notes to Consolidated Financial Statements).
Certain of these notes and convertible notes matured in 1995
and 1996.  The Company defaulted on principal and interest
repayments of these obligations, and is currently unable to
repay this debt.  Although the Company seeks to modify the
original terms of the notes and convertible notes, there is no
assurance that these obligations can be modified on terms
acceptable to CPS.

     Although the Company was able to finance its operating
cash requirements in 1996, there is no assurance that the
Company will be able to continue to meet its operating cash
requirements in 1997.

     In February, 1997, the Financial Accounting Standards
Board issued Statement No. 128 ("SFAS 128"), "Earnings per
Share", which is effective for fiscal years ending after
December 15, 1997, including interim periods.  SFAS 128
requires the presentation of basic and diluted earnings per
share (EPS). Basic EPS, which replaces primary EPS, excludes
dilution and is computed by dividing income available to common
stockholders by the weighted-average number of common shares
outstanding for the period.  Diluted EPS reflects the potential
dilution that could occur if securities or other contracts to
issue common stock were exercised or converted into common
stock or resulted in the issuance of common stock that then
shared in the earnings of the entity. Diluted EPS is computed
similarly to fully diluted EPS under the existing rules.  SFAS
128 requires restatement of all prior-period earnings per share
data presented after the effective date.  The Company will
adopt SFAS 128 in 1997 and has not yet determined the impact of
adoption.

Inflation
- ---------

     Inflation had no material effect on the results of
operations or financial condition during 1996, 1995, or 1994.
There can be no assurance, however, that inflation will not
affect the Company's operations or business in the future.

Item 8.  Financial Statements and Supplementary Data

     See Index to the Company's Financial Statements and the
accompanying financial statements and notes which are filed as
part of this Annual Report on Form 10-K.

<PAGE> 10
Item 9.  Changes in and Disagreements with Accountants on Accounting
              and Financial Disclosure
         None.

Part III
- --------------------------------------------------------------------
Item 10.  Directors and Executive Officers of the Registrant

     Directors of the Company are elected annually and hold
office until the next annual meeting of stockholders and until
their respective successors are duly elected and qualified.
The executive officers of the Company are appointed by the
Board of Directors and hold office until their respective
successors are duly elected and qualified.

<TABLE>
     The Directors and executive officers of the Company are as
follows:
<CAPTION>
Name                     Age                 Position
- ----                     ---                 --------
<S>                      <C>                 <C>
Grant C. Bennett         41                  President,
                                             Chief Executive
                                             Officer,
                                             Treasurer
                                             and Director

H. Kent Bowen            54                  Director

Francis J. Hughes, Jr.   46                  Director
</TABLE>

     Mr. Grant C. Bennett has held the positions of President,
Chief Executive Officer and Director of the Company since
September, 1992.  Prior to that time, he served as Vice
President-Marketing and Sales of the Company from November,
1985 to September, 1992.  Before joining CPS, Mr. Bennett was a
consultant at Bain & Company, a Boston-based management
consulting firm.

     Dr. H. Kent Bowen has served as a Professor at Harvard
Business School since July, 1992.  Prior to that time, he held
the position of Ford Professor of Engineering at the
Massachusetts Institute of Technology ("MIT") from 1981 to
1992.  Dr. Bowen served as Co-Director of the Leaders for
Manufacturing Program at MIT from 1991 through July, 1992.  Dr.
Bowen has been a Director of the Company since 1984 and served
as Chairman of the Board of Directors of the Company from 1984
to August, 1988.

     Mr. Francis J. Hughes, Jr. has served as President of
American Research and Development Corporation ("ARD"), a
venture capital firm, since 1992.  Mr. Hughes joined ARD's
predecessor organization in 1982, and became Chief Operating
Officer in 1990.  Mr. Hughes served as General Partner (or
general partner of the general partner) of the following
venture capital funds:  ARD I, L.P., ARD II, L.P. (since July,
1985), ARD III, L.P. (since April, 1988) and Hospitality
Technology Fund, L.P. (since June, 1991).  Mr. Hughes has
served as a Director of the Company since 1993.  Mr. Hughes is
also a director of RF Monolithics, Inc., and Texas Micro, Inc.

     There are no family relationships between or among any
executive officers or Directors of the Company.


<PAGE> 11

Item 11.  Executive Compensation

<TABLE>
     The following table sets forth certain information with
respect to the annual and long-term compensation of the
Company's Chief Executive Officer for the three fiscal years
ended December 28, 1996.  No other executive officer of the
Company serving on the last day of fiscal year 1996 received
total annual salary and bonus in excess of $100,000.

<CAPTION>
                     SUMMARY COMPENSATION TABLE

                            Annual Compensation      Long Term Compensation
                                             Other                    All Other
                                             Compen- Options/ LTIP    Compensa-
Name & Principal Position Year Salary  Bonus sation  SAR's    Payouts tion
- ------------------------- ---- ------  ----- ------- -------- ------- ---------
                               ($)     ($)   ($)     (#)      ($)     ($)
<S>                       <C>  <C>     <C>   <C>     <C>      <C>     <C>
Grant C. Bennett..........1996 $95,550 $ 0   $ 0     $ 0      $ 0     $ 0
 President and Chief      1995 $92,925 $ 0   $ 0     $ 0      $ 0     $ 0
 Executive Officer        1994 $91,000 $ 0   $ 0     $ 0      $ 0     $ 0
</TABLE>

     The Company's President and Chief Executive Officer did
not receive option grants during fiscal year 1996.  During
fiscal year 1996 no options were exercised by him, and at the
end of the fiscal year 1996 no options were held by him.  The
following table summarizes option exercises by him and the
value of options held by him at the end of the fiscal year
1996.

Directors' Fees
- ---------------

     Under the terms of the Company's 1992 Director Option Plan
(the "Director Plan"), Directors who are neither officers nor
employees of the Company (the "Outside Directors") are entitled
to receive stock options as compensation for their services as
Directors.  A non-statutory stock option (the "initial option")
to purchase up to 4,000 shares of Common Stock was granted on
May 1, 1992 to each eligible Director who was then serving as a
Director, and shall be granted to each other eligible Director
upon his or her initial election as a Director.  Also, each
eligible Director is entitled to receive a non-statutory stock
option (the "reelection option") to purchase up to 2,000 shares
of Common Stock on each subsequent date that he or she is
reelected as a Director of the Company.  In addition, under the
terms of the Plan, the Director serving as Chairman of the
Board and each Director serving on a standing committee of the
Board is entitled to receive an option to an additional 500
shares as part of his initial option and each reelection
option.  Options vest in 12 equal monthly installments
beginning one month from the date of grant, provided that 2,000
shares of each initial option vest immediately.  No options
were granted to Directors under the Director Plan in 1994.  At
December 28, 1996, options to purchase 35,500 shares of Common
Stock were outstanding under the Director Plan.

     Outside Directors may receive expense reimbursements for
attending Board and Committee Meetings.  Directors who are
officers or employees of the Company do not receive any
additional compensation for their services as Directors.

Severance Benefit Program
- -------------------------

     Effective June 1, 1989, the Board of Directors adopted the
Company's Severance Benefit Program (the "Severance Program")
for certain employees and officers selected from time to time
by the Compensation Committee.  The Severance Program, which

<PAGE> 12

extends through May, 1998, provides that upon "Involuntary
Termination" of a participating employee (a "Participant"),
such Participant will (i) continue to receive 50% of his then
current annual base salary for a period of six months from the
termination date, (ii) receive a lump sum payment at the time
of termination equal to the Participant's unused vacation pay,
and (iii) for a period not to exceed six months, continue to
receive benefits in all group benefit plans of the Company in
which such Participant participated immediately prior to
termination, at a cost to the Participant no greater than the
cost at the time of termination.  "Involuntary Termination" is
defined in the Severance Program as the (a) involuntary
termination of employment, other than for "cause" or due to
disability or death, or (b) voluntary termination of employment
as a result of reduction in the Participant's salary, other
than a reduction which is related primarily to the economic
performance or prospects of the Company, and which is not
applied to an individual Participant.  "Cause" is defined in
the Severance Program as willful engaging of a Participant in
conduct that is materially injurious to the Company.

     In order to receive benefits under the Severance Program,
the Participant may not (i) become employed by, render any
services for, act on behalf of, or have any interest, direct or
indirect, in any business which competes, directly or
indirectly, with the Company, or (ii) recruit or solicit any
employee of the Company to terminate his or her employment or
relationship with the Company.

     Mr. Bennett is currently participating in the Severance
Program.  No amounts were paid under the Severance Program in
1996.

Item 12.  Security Ownership of Certain Beneficial Owners and
Management

     The following table sets forth certain information, as of
January 23, 1997, with respect to the beneficial ownership of
the Company's Common Stock by (i) each person known by the
Company to own beneficially more than 5% of the outstanding
shares of Common Stock, (ii) each Director of the Company,
(iii) each Executive Officer of the Company named above in the
Summary Compensation Table, and (iv) all Directors and Officers
as a group:


<PAGE> 13
<TABLE>
<CAPTION>
                                                   Percentage of
                                   Common Stock    Shares of
Name and Address                   Beneficially    Common Stock
of Beneficial Owner                Owned (1)       Outstanding
- -------------------                ------------    -------------
<S>                                <C>             <C>
Ampersand Specialty Materials
 Ventures Limited Partnership
 ("ASMV")
 55 William Street, Suite 240
 Wellesley, MA  02181              1,668,666 (2)   17.4%

Waco Partners
 c/o Wechsler & Co., Inc.
 105 South Bedford Road, Suite 310
 Mount Kisco, NY  10549            1,950,423 (3)   20.4%

American Research and
 Development III, L.P.
 ("ARD III")
 45 Milk Street
 Boston, MA  02109                 1,181,899 (4)   14.3%

American Research and
 Development I, L.P.
 ("ARD I")
 45 Milk Street
 Boston, MA  02109                   990,802 (5)   12.1%

Techno Venture Management Corp.
 ("TVM")
 101 Arch Street, Suite 1950
 Boston, MA  02110                   501,726 (6)    6.1%

Grant C. Bennett                   1,646,167       20.8%

H. Kent Bowen                           None          *

Francis J. Hughes, Jr.             2,177,201 (7)   25.4%

All Directors and Officers as a
 group (four persons)              3,825,185 (8)   44.5%

<FN>
*Less than 1% of the total number of outstanding shares of
Common Stock.


(1)  The inclusion herein of any shares of Common Stock deemed
beneficially owned does not constitute an admission of
beneficial ownership of those shares.  Unless otherwise
indicated, each stockholder referred to above has sole voting
and investment power respect to the shares listed.

(2)  Includes an aggregate of 1,668,666 shares of Common Stock
issuable upon conversion of the Convertible Notes held by
Ampersand Specialty Materials Ventures Limited Partnership
("ASMV")(including principal and interest thereon), convertible
within 60 days after January 23, 1997 (See "Certain
Transactions").  Includes options, exercisable within 60 days
after January 23, 1997, to purchase an aggregate of 15,000
shares held by General Partners of a partnership that controls
ASMV, as to which shares the General partners disclaim
beneficial ownership.

<PAGE> 14

(3)  Includes an aggregate of 1,620,822 shares of Common Stock
issuable upon conversion of the Convertible Notes held by Waco
Partners (including principal and interest thereon),
convertible within 60 days after January 23, 1997.

(4)  Excludes 688,500 shares of Common Stock owned by American
Research & Development I, L.P. ("ARD I"), an entity under
common control with American Research and Development III, L.P.
("ARD III").  Excludes an option to purchase 4,500 shares of
Common Stock, exercisable within 60 days after January 23,
1997, held by Francis J. Hughes, Jr. a Director of the Company
and General Partner of a partnership which controls ARD III.
Includes an aggregate of 360,430 shares of Common Stock
issuable upon conversion of the Convertible Notes held by ARD
III (including principal and interest thereon), convertible
within 60 days after January 23, 1997 (See "Certain
Transactions").  Includes options to purchase 4,800 shares of
Common Stock exercisable within 60 days after January 23, 1997.

(5)  Excludes 821,469 shares of Common Stock owned by ARD III,
an entity under common control with ARD I.  Excludes an option
to purchase 4,500 shares of Common Stock, exercisable within 60
days after January 23, 1997, held by Mr. Hughes, a Director of
the Company and former General Partner of a partnership which
controls ARD I.  Includes an aggregate of 302,302 shares of
Common Stock issuable upon conversion of the Convertible Notes
held by ARD I (including principal and interest thereon),
convertible within 60 days after January 23, 1997 (See "Certain
Transactions").  Includes options to purchase 4,200 shares of
Common Stock exercisable within 60 days after January 23, 1997.

(6)  Includes an aggregate of 251,726 shares of Common Stock
issuable upon conversion of the Convertible Notes held by
Techno Venture Management Corp. ("TVM")(including principal and
interest thereon), convertible within 60 days after January 23,
1997 (See "Certain Transactions").

(7)  Includes 688,500 shares of Common Stock owned by ARD I and
821,469 shares of Common Stock owned by ARD III, as to which
shares Mr. Hughes disclaims beneficial ownership.  Mr. Hughes,
a Director of the Company, is a General Partner of partnerships
which control ARD I and ARD III.  Includes an aggregate of
662,732 shares of Common Stock issuable upon conversion of the
Convertible Notes held by ARD I and ARD III (including
principal and interest thereon), convertible within 60 days
after January 23, 1997 (See "Certain Transactions"); Mr. Hughes
disclaims beneficial ownership of these shares. Includes
options to purchase 4,500 shares of Common Stock held by Mr.
Hughes which are exercisable within 60 days after January 23,
1997.  Includes options to purchase an aggregate of 9,000
shares of Common Stock, exercisable within 60 days after
January 23, 1997, held by ARD I and ARD III.

(8)  Includes (a) an aggregate of 1,509,969 shares of Common
Stock owned by affiliates of  Directors, as to which shares
they disclaim beneficial ownership, (b) includes an aggregate
of 662,732 shares of Common Stock issuable upon conversion of
the Convertible Notes held by affiliates of Directors
(including principal and interest thereon), convertible within
60 days January 23, 1997 (See "Certain Transactions"), as to
which shares the Directors disclaim beneficial ownership, and
(c) an aggregate of 6,317 shares of Common Stock which officers
and Directors have the right to acquire under outstanding stock
options exercisable within 60 days after January 23, 1997, and
(d) an aggregate of 9,000 shares of Common Stock which a
Director has the right to acquire under outstanding stock
options exercisable within 60 days after January 23, 1997, as
to which shares the Director disclaims beneficial ownership.

</TABLE>

<PAGE> 15

Item 13.  Certain Relationships and Related Transactions

     In February, 1991, the Company transferred to Metals
Process Systems ("MPS"), a French societe anonyme, certain
licensing rights and a co-ownership interest in certain of the
Company's patents, for 49% of the voting stock of MPS. Under
the terms of the transfer agreement, MPS shall have the
exclusive right to use such patents in the area of metal
powders and the Company shall have the exclusive right to use
such patents in all other areas, provided, however that MPS has
granted to the Company a non-exclusive license to use the
patents in the area of metal powders.  In 1993, this equity
position was adjusted to 40%, based on additional capital
contributions to MPS by the Company and Sopretac, the co-owner
of the joint venture. The Company's investment was recorded
under the equity method.  To date the Company's investments in
MPS have been written down to zero as the Company's share of
MPS' losses have exceeded its investment. In 1995 the Company
contributed approximately $60,000 to MPS, which, based on CPS'
share of MPS' losses, was also charged to operations in 1995.
In 1996, CPS' equity interest was reduced to 1% based upon
additional investment by Vallourec in MPS.

<TABLE>
     In 1994, the Company issued convertible subordinated notes
to affiliates of Directors and other persons known by the
Company to beneficially own more than 5% of the outstanding
shares of the Company.  Below is a summary of the notes,
including shares of the Company's Common Stock issuable upon
conversion, within 60 days after January 23, 1997, of the note
principal and related interest.
<CAPTION>
                            Per
                            Annum      Shares Issuable Upon Conversion
                 Principal  Principal  Within 60 Days After
                 Amount     Amount     January 23, 1997
                                       -------------------------------
                                       Principal     Interest
                                       ---------     --------
Noteholder       ($)          (#)      (#)           (#)

<S>              <C>          <C>      <C>           <C>
ASMV             $660,000     10%      1,320,000     333,666

Waco Partners    $750,000     10%      1,500,000     120,822

ARD III          $141,440     10%        282,880      72,750

ARD I            $118,560     10%        237,120      60,982

TVM              $100,000     10%        200,000      51,726

Affiliates of
 Directors as
 a group         $260,000     10%        520,000     133,732
</TABLE>


<PAGE> 16

Part IV
- ------------------------------------------------------------------------
Item 14.  Exhibits, Financial Statement Schedules, and Reports on
          Form 8-K.

(a)  Documents filed as part of this Form 10-K.

     1.   Financial Statements
          --------------------
          The financial statements filed as part of this
          Form 10-K are listed on the Index to Consolidated
          Financial Statements on page 21 of this Form 10-K.

     2.a. Exhibits
          --------
          The exhibits to this Form 10-K are listed on the
          Exhibit Index on pages 18-20 of this Form 10-K.

     2.b. Reports on Form 8-K
          -------------------
          None.

<PAGE> 17

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

CERAMICS PROCESS SYSTEMS CORPORATION

By:  /s/ Grant C. Bennett
     --------------------------
     Grant C. Bennett
     President
     Date: May 12, 1997

Pursuant to the Requirements of the Securities Act of 1934,
this report has been signed by the following persons on behalf
of the registrant and in the capacities and on the dates
indicated.

Signature                  Title                                Date
- --------------------       ------------------------             --------------



/s/ Grant C. Bennett         President, Treasurer and Director}
- --------------------------   (Principal Executive Officer)    }
Grant C. Bennett                                              }
                                                              }
                                                              }
                                                              }
/s/ H. Kent Bowen            Director                         }
- --------------------------                                    }
H. Kent Bowen                                                 } May 12,
                                                              } 1997
                                                              }
                                                              } 
/s/ Francis J. Hughes, Jr.   Director                         }
- --------------------------                                    }
Francis J. Hughes, Jr.                                        }
                                                              }

<PAGE> 18


             CERAMICS PROCESS SYSTEMS CORPORATION
<TABLE>
                         EXHIBIT INDEX
<CAPTION>

Exhibit
No.            Description                                         Page
- -------        -----------                                         ----    
<S>            <C>                                                 <C>
  3.1**        Restated Certificate of Incorporation of the
               Company, as amended, is incorporated herein by
               reference to Exhibit 3 to the Company's
               Registration Statement on Form 8-A
               (File No. 0-16088)                                  --

  3.2**        By-laws of the Company, as amended, are
               incorporated herein by reference to Exhibit 3.2
               to the Company's Registration Statement on Form
               S-1 (File No. 33-14616)(the "1987 S-1Registration
               Statement")                                         --

  4.1**        Specimen certificate for shares of Common Stock of
               the Company is incorporated herein by reference to
               Exhibit 4 to the 1987 S-1 Registration Statement    --

  4.2**        Description of Capital Stock contained in the
               Restated Certificate of Incorporation of the
               Company, as amended, filed as Exhibit 3.1           --

(1)10.1**      1984 Stock Option Plan of the Company, as amended,
               is incorporated herein by reference to Exhibit
               10(b) to the Company's Annual Report on Form 10-K
               for the year ended December 31, 1988                --

(1)10.2**      1989 Stock Option Plan of the Company, is
               incorporated by reference to Exhibit 10.6 to the
               Company's 1989 S-1 Registration Statement           --

(1)10.3**      1992 Director Stock Option Plan is incorporated by
               reference to Exhibit 10.5 to the Company's Annual
               Report on Form 10-K for the fiscal year ended
               December 28, 1991                                   --

  10.4**       Participation Agreement, dated February 14, 1991,
               between the Company and Sopretac, a French societe
               anonyme, is incorporated by reference to Exhibit
               10.10 to the Company's Annual Report on Form 10-K
               for the year ended December 28, 1991                --

(1)10.5**      Retirement Savings Plan, effective September 1,
               1987 is incorporated by reference to Exhibit 10.35
               to the Company's 1989 S-1 Registration Statement    --

(1)10.6**      Severance Benefit Program, effective June 1, 1989,
               is incorporated by reference to Exhibit 10.36 to
               the Company's S-1 Registration Statement            --
</TABLE>


<PAGE> 19

<TABLE>
<S>            <C>                                                 <C>
  10.7**       Research and Development Agreement, dated as of
               June 26, 1991, between the Company and Carpenter
               Technology Corporation ("CarTech") is
               incorporated by reference to Exhibit 10.17 to the
               Company's Annual Report on Form 10-K for the year
               ended December 28, 1991                             --

  10.8**       Option and License Agreement, dated as of June 26,
               1991, between the Company and CarTech is
               incorporated by reference to Exhibit 10.19 to the
               Company's Annual Report on Form 10-K for the year
               ended December 28, 1991                             --

  10.9**       License Agreement, dated as of December 11, 1992,
               between the Company and CarTech is incorporated by
               reference to Exhibit 10.19 to the Company's Annual
               Report on Form 10-K for the fiscal year ended
               January 2, 1993                                     --

  10.10**      Amendment to Research and Development Agreement,
               dated as of December 11, 1992, between the Company
               and CarTech is incorporated by reference to Exhibit
               10.20 to the Company's Annual Report on Form 10-K
               for the fiscal year ended January 2, 1993           --

  10.11**      Amendment to Option and License Agreement, dated as
               of December 11, 1992, between the Company and
               CarTech is incorporated by reference to Exhibit
               10.21 to the Company's Annual Report on Form 10-K
               for the fiscal year ended January 2, 1993           --

  10.12**      BancBoston lease line of credit, dated December 23,
               1991, between the Company and The First National
               Bank of Boston is incorporated by reference to
               Exhibit 10.20 to the Company's Annual Report on
               Form 10-K for the year ended December 28, 1991      --

  10.13**      Amendment to BancBoston lease line of credit, dated
               December 31, 1992, between the Company and the
               First National Bank of Boston is incorporated by
               reference to Exhibit 10.21 to the Company's Annual
               Report on Form 10-K for the fiscal year ended
               January 2, 1993                                     --

  10.14**      Form of 10% Convertible Subordinated Note Due June
               30, 1995 and related Common Stock Purchase Warrant
               between the Company and noteholder is incorporated
               by reference to Exhibit 10.22 to the Company's
               Annual Report for the fiscal year ended January 1,
               1994                                                --

  10.15**      10% Convertible Subordinated Note Due April 21,
               2001 between the Company and Waco Partners and
               related Subordinated Convertible Note Purchase
               Agreement between the Company and Wechsler & Co.,
               Inc. is incorporated by reference to Exhibit 10.21
               to the Company's Annual Report for the fiscal year
               ended December 31, 1994                             --
</TABLE>

<PAGE> 20


<TABLE>
<S>            <C>                                                 <C>
  10.16**      10% Convertible Subordinated Note Due January 31,
               1996 and related Common Stock Purchase Warrant
               between the Company and Ampersand Specialty
               Materials Ventures Limited Partnership is
               incorporated by reference to Exhibit 10.22 to the
               Company's Annual Report for the fiscal year ended
               December 31, 1994                                   --

  10.17**      Form of 10% Convertible Subordinated Note Due April
               24, 1996 and related Common Stock Purchase Warrant
               between the Company and noteholder is incorporated
               by reference to Exhibit 10.23 to the Company's
               Annual Report for the fiscal year ended December
               31, 1994                                            --

  10.18**      Senior Secured Promissory Note Due March 30, 1996
               and related Security Agreement between the Company
               and Aavid Thermal Technologies, Inc. is
               incorporated by reference to Exhibit 10.24 to the
               Company's Annual Report for the fiscal year ended
               December 31, 1994                                   --

  10.19**      Secured Line of Credit Note Due June 30, 1996 and
               related Security Agreement between the Company and
               Kilburn Isotronics, Inc.                            --

  10.20**      Amended and Restated Promissory Note dated July
               31, 1996 between the Company and Texas Instruments
               Incorporated                                        --

  11.1         Computation of Earnings (Loss) Per Share            38

  21**         Subsidiaries of the Registrant are incorporated
               herein by reference to Exhibit 22 to the Company's
               Annual Report on Form 10-K for the year ended
               December 31, 1988                                   --

  23.1         Consent of Independent Accountants                  39

<FN>
**   Incorporated herein by reference.

(1)  Management Contract or compensatory plan or arrangement
filed as an exhibit to this Form pursuant to Items 14(a) and
14(c) of Form 10-K.
</TABLE>

<PAGE> 21

                               
          INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
                              OF
             CERAMICS PROCESS SYSTEMS CORPORATION



                                                        Page
- ------------------------------------------------------------

Report of Independent Accountants                         22

Consolidated Balance Sheets as of December 28, 1996 and
     December 30, 1995                                    23

Consolidated Statements of Operations for the years ended
     December 28, 1996, December 30, 1995,
     and December 31, 1994                                25

Consolidated Statements of Stockholders' Deficit for
     the years ended December 28, 1996,
     December 30, 1995, and December 31, 1994             26

Consolidated Statements of Cash Flows for the years ended
     December 28, 1996, December 30, 1995,
     and December 31, 1994                                27

Notes to Consolidated Financial Statements                28



All schedules are omitted because they are not applicable or
the required information is included in the financial
statements or notes thereto.


<PAGE> 22


REPORT OF INDEPENDENT ACCOUNTANTS
- -----------------------------------------------------------------------



The Board of Directors and Stockholders
Ceramics Process Systems Corporation


We have audited the consolidated financial statements of
Ceramics Process Systems Corporation listed in the index on
page 21 of this Form 10-K.  These financial statements are the
responsibility of the Company's management.  Our responsibility
is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with generally accepted
auditing standards.  These standards require that we plan and
perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement.  An
audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An
audit also includes assessing the accounting principles used
and significant estimates made by management, as well as
evaluating the overall financial statement presentation.  We
believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the financial statements referred to above
present fairly, in all material respects, the consolidated
financial position of Ceramics Process Systems Corporation as
of December 28, 1996 and December 30, 1995, and the
consolidated results of its operations and cash flows for each
of the three years in the period ended December 28, 1996, in
conformity with generally accepted accounting principles.

The accompanying consolidated financial statements have been
prepared assuming that the Company will continue as a going
concern.  As discussed in Note 2 to the consolidated financial
statements, the Company's need for additional capital and its
cumulative losses from operations raise substantial doubt about
its ability to continue as a going concern.  Management's plans
in regard to these matters are also described in Note 2.  The
consolidated financial statements do not include any
adjustments that might result from the outcome of this
uncertainty.







                                   COOPERS & LYBRAND L.L.P.


Boston, Massachusetts
March 27, 1997

<PAGE> 23


<TABLE>
CONSOLIDATED BALANCE SHEETS
Ceramics Process Systems Corporation
- ---------------------------------------------------------------------------



<CAPTION>
                            ASSETS




                                        December 28,      December 30,
                                           1996               1995
                                        ------------      ------------
<S>
Current Assets:                         <C>               <C>
  Cash                                  $ 113,331         $   32,127
  Accounts receivable, trade              141,035            211,575
  Inventories (Note 2)                    156,445             29,026
  Prepaid expenses                          1,340             10,824
  Other current assets                          0                475
                                        ---------         ----------
     Total current assets                 412,151            284,027
                                        ---------         ----------


 Property and equipment (Notes 2 & 4):
  Production equipment                  1,018,055            941,512
  Office equipment                         60,403             65,529
  Leased Equipment                        126,948                  0
                                        ---------          ---------
                                        1,205,406          1,007,041
  Less accumulated depreciation and
   amortization                           819,377            765,635
  Less accumulated amortization
   of leased equipment                      5,290                  0
                                        ---------          ---------
     Net property and equipment           380,739            241,406
                                        ---------          ---------


 Deposits                                   2,337                953
                                        ---------          ---------


     Total Assets                       $ 795,227          $ 526,386
                                        =========          =========

</TABLE>






The accompanying notes are an integral part of the consolidated
financial statements.

<PAGE> 24


<TABLE>
CONSOLIDATED BALANCE SHEETS (continued)
Ceramics Process Systems Corporation
- -------------------------------------------------------------------------
<CAPTION>
             LIABILITIES AND STOCKHOLDERS' DEFICIT

                                     December 28,        December 30,
                                         1996               1995
                                     ------------        ------------
<S>                                  <C>                 <C>
 Current Liabilities:
 Accounts payable                    $  128,762           $  176,494
 Accrued expenses (Note 9)              789,766              473,257
 Customer deposits                      355,987                   --
 Notes payable (Note 7)                 450,000              500,000
 Current portion of convertible notes
  payable (Note 8):
   Related parties                      260,000              920,000
   Other                              1,610,000              950,000
 Current portion of obligations under
  capital leases (Note 4)                17,383                   --
                                    -----------          -----------
     Total current liabilities        3,611,898            3,019,751

Obligations under capital leases
 less current portion                    87,999                   --
                                    -----------          -----------

     Total Liabilities                3,699,897            3,019,751
                                    -----------          -----------

Commitments (Notes 2,4,7 and 8)

Stockholders' Deficit
 (Notes 5 and 8):
  Common stock, $0.01 par value.
   Authorized 15,000,000 shares; issued
   7,780,766 shares in 1996 and
   7,780,766 shares in 1995              77,808               77,808

  Preferred stock, $0.01 par value.
   Authorized 5,000,000 shares; 
   no shares issued and outstanding          --                   --

  Additional paid-in capital         30,457,384           30,457,384

  Accumulated deficit               (33,379,027)         (32,967,722)
                                    -----------          -----------
                                     (2,843,835)          (2,432,530)
  Less treasury stock, at cost,
   22,883 common shares in 1996
   and 22,883 common shares in 1995     (60,835)             (60,835)
                                    -----------          -----------

     Total Stockholders' Deficit     (2,904,670)          (2,493,365)
                                    -----------          -----------

     Total Liabilities and 
       Stockholders' Deficit          $ 795,227            $ 526,386
                                    ===========          ===========
</TABLE>
The accompanying notes are an integral part of the consolidated
financial statements.


<PAGE> 25


<TABLE>
CONSOLIDATED STATEMENTS OF OPERATIONS
Ceramics Process Systems Corporation
<CAPTION>
                                              Years Ended
                              -------------------------------------------
                              December 28,    December 30,   December 31,
                                 1996            1995           1994
                              ------------    ------------   ------------
<S>                           <C>             <C>             <C>
 Revenue:

  Product Sales               $1,922,006      $ 1,385,022     $ 1,156,912
  Collaborative development
     agreements (Note 6)              --               --          32,143
  License agreements              85,000            2,000           2,500
                              ----------      -----------     -----------
     Total Revenue             2,007,006        1,387,022       1,191,555
                              ----------      -----------     -----------

 Costs and expenses:

  Cost of sales                1,686,148        1,635,592       1,767,300
  Research, development and
   engineering                        --               --          36,065
  Selling, general and
   administrative                515,346          585,129         834,337
  Other operating expenses
   (Note 14)                          --               --         432,850
                              ----------      -----------     -----------
     Total costs and expenses  2,201,494        2,220,721       3,070,552
                              ----------      -----------     -----------

 Operating income (loss)        (194,488)        (833,699)     (1,878,997)
                              ----------      -----------     -----------

 Other income (expense):

  Interest income                     --            1,289           1,556
  Interest expense              (248,500)        (216,347)        (89,998)
  Gain (loss) on disposal of
   equipment                      27,043             (666)         50,696
  Other income (expense)           4,640          (58,098)             --
                              ----------      -----------     -----------
     Net other income (expense) (216,817)        (273,822)        (37,746)
                              ==========      ===========     ===========

 Net loss                     $ (411,305)     $(1,107,521)    $(1,916,743)
                              ==========      ===========     ===========

 Net loss per common
  share                         $  (0.05)     $     (0.14)    $     (0.25)
                              ==========      ===========     ===========

 Weighted average number of
  common shares outstanding    7,780,766        7,674,534       7,581,000
                              ==========      ===========     ===========
</TABLE>

The accompanying notes are an integral part of the consolidated
financial statements.


<PAGE> 26


<TABLE>
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
For the years ended December 28, 1996, December 30, 1995
and December 31, 1994
Ceramics Process Systems Corporation

<CAPTION>

                        Common stock
                        ---------------   Additional                           Total                      
                        Number    Par     paid-in     Accumulated   Treasury   Stockholders'        
                        of shares Value   capital     deficit       stock      deficit           
                        --------- -----   ----------  -----------   --------   -------------

<S>                     <C>       <C>     <C>         <C>           <C>        <C>
Balance at
 January 1, 1994        7,590,076 $75,901 $30,377,018 $(29,943,458) $(60,835)  $   448,626

Stock options exercised    20,710     207      10,148           --        --        10,355
Net loss                       --      --          --   (1,916,743)       --    (1,916,743)
                        --------- ------- ----------- ------------  --------   -----------

Balance at December 31,
 1994                   7,610,786  76,108  30,387,166  (31,860,201)  (60,835)   (1,457,762)

Common stock issued in
 settlement of
 interest obligation      169,980   1,700      70,218           --        --        71,918
Net loss                       --      --          --   (1,107,521)       --    (1,107,521)
                        --------- ------- ----------- ------------  --------   -----------

Balance at December 30,
 1995                   7,780,766  77,808  30,457,384  (32,967,722)  (60,835)   (2,493,365)

Net loss                       --      --          --     (411,305)       --      (411,305)
                        --------- ------- ----------- ------------  --------   -----------
Balance at December 28,
 1996                   7,780,766 $77,808 $30,457,384 $(33,379,027) $(60,835)  $(2,904,670)
                        ========= ======= =========== ============  ========   ===========
</TABLE>






The accompanying notes are an integral part of the consolidated
financial statements.

<PAGE> 27


<TABLE>
CONSOLIDATED STATEMENTS OF CASH FLOWS
Ceramics Process Systems Corporation

<CAPTION> 
                                                    Years Ended
                                     ------------------------------------------
                                     December 28,  December 30,  December 31,
                                        1996          1995         1994
                                     ------------  ------------  -------------- 
<S>                                   <C>          <C>           <C>
Cash flows from operating 
activities:
 Net loss                             $(411,304)   $(1,107,521)  $(1,916,743)
 Adjustments to reconcile
  net loss to cash provided 
  by (used in) used in
  operating activities: 
   Depreciation                         108,070        104,531       105,820
  Amortization                            5,290         11,517        43,217
  Loss(gain)on disposal of
  equipment                             (27,043)           666       (50,696)
  Loss on investment                         --         65,893            --
  Changes in assets and liabilities: 
   Accounts receivable, trade            70,540         31,553       264,393
   Inventories                         (127,419)        27,100        27,406
   Prepaid expenses                       9,484         17,319        (1,519)
   Other current assets                     475         24,044       (24,519)
   Accounts payable                     (47,732)         7,871       (34,030)
   Accrued expenses                     214,558        257,993        95,027
   Due to customer                       51,950             --      (176,528)
   Deferred revenue                     355,987         (6,300)           --
                                      ---------    -----------   -----------
     Net cash provided by (used in)
      operating activities              202,856       (565,334)   (1,668,166)
                                      ---------    -----------   -----------

Cash flows from investing activities:
 Proceeds from sale of assets            27,500          8,040        50,696
 Additions to property and equipment   (147,768)       (41,327)     (100,995)
 Investment in joint venture                 --        (65,893)           --
 Deposits                                (1,384)         1,670        29,971
                                      ---------    -----------   -----------
     Net cash used in investing
      activities                       (121,652)       (97,510)      (20,328)
                                      ---------    -----------   -----------

Cash flows from financing activities:
 Principal payments for capital lease
  obligations                                --         (7,532)      (28,691)
 Proceeds from issuance of notes
  payable                                    --        450,000     1,870,000
 Proceeds from issuance of common
  stock                                      --             --        10,355
                                      ---------    -----------   -----------
     Net cash provided by
      financing activities                   --        442,468     1,851,664
                                      ---------    -----------   -----------

Net increase (decrease) in cash          81,204       (220,376)      163,170
Cash at beginning of year                32,127        252,503        89,333
                                      ---------    -----------   -----------
Cash at end of year                   $ 113,331    $    32,127   $   252,503
                                      =========    ===========   ===========
</TABLE>

The accompanying notes are an integral part of the consolidated
financial statements.


<PAGE> 28


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Ceramics Process Systems Corporation
- --------------------------------------------------------------------------

(1)  Nature of Business
     ------------------

     Ceramics Process Systems Corporation develops,
     manufactures, and markets advanced metal-matrix composite
     and ceramic components used to house and interconnect
     microelectronic devices.

(2)  Summary of Significant Accounting Policies
     ------------------------------------------

     (a)  Principles of Consolidation
          ---------------------------
          The consolidated financial statements
          include the accounts of Ceramics Process Systems
          Corporation and its wholly-owned subsidiary, CPS
          Superconductor Corporation ("CPSS").  All significant
          intercompany balances and transactions have been
          eliminated in consolidation.

     (b)  Basis of Presentation
          ---------------------
          The accompanying financial statements
          have been presented on a going concern basis which
          contemplates the realization of assets and the
          satisfaction of liabilities in the normal course of
          business.

          The Company has continued to incur
          losses from operations and has experienced cumulative
          losses from operations since its inception.  In
          addition, as discussed in Notes 7 and 8,
          substantially all of the Company's notes and
          convertible notes payable obligations have matured,
          and in 1995 and 1996, the Company defaulted on the
          related principal repayments and interest
          obligations.

          In 1996, the Company entered into a
          license agreement which provides for the use of
          certain of its patented technology and the sale of
          its products.  Also, sales to a single customer
          contributed to a significant portion of product
          revenue in 1996.  Amounts received from this
          customer, payments received under the license
          agreement, and capital lease financing obtained by
          the Company funded working capital requirements in
          1996.  Additionally, the Company continues to
          aggressively market the products it manufactures, and
          seeks to modify the original terms of its notes and
          convertible notes payable.


<PAGE> 29



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Ceramics Process Systems Corporation
- ---------------------------------------------------------------------------

          There is no assurance that revenues from the license
          agreement or sales to the significant customer noted
          above will continue.  Also, there is no assurance
          that the notes and convertible notes payable can be
          modified on terms acceptable to the Company.
          
     (c)  Inventories
          -----------
<TABLE>
          Inventories are stated at the lower of
          cost or market.  Cost is determined using the first-
          in, first-out (FIFO) method.  Year end inventory
          balances consisted of the following:
<CAPTION>
                                    December 28,    December 30,
                                       1996            1995
                                    ------------    ------------
          <S>                         <C>              <C>
          Raw materials               $ 39,412         $ 7,399
          Work-in-process               85,933           8,970
          Finished goods                31,100          12,657
                                      --------         -------  
                                      $156,445         $29,026
                                      ========         =======
</TABLE>

     (d)  Property and Equipment
          ----------------------
          Property and equipment are stated at
          cost.  Depreciation of equipment is calculated on a
          straight-line basis over the estimated useful life,
          generally five years.  Amortization under capital
          leases is calculated on a straight-line basis over
          the life of the lease.  Depreciation of leasehold
          improvements is calculated using the straight-line
          method over the lease term or the estimated useful
          lives, whichever is shorter.  Upon retirement, the
          cost and related accumulated depreciation or
          amortization are removed from their respective
          accounts.  Any gains or losses are included in the
          results of operations in the period in which they
          occur.

     (e)  Revenue Recognition
          -------------------
          The Company recognizes product revenue
          generally upon shipment.  Revenue related to research
          and development contracts is recognized on the
          percentage-of-completion basis, which is generally
          based on the relationship of incurred costs to total
          estimated costs on each contract.  Revenue related to
          license agreements is recognized upon receipt of the
          license payment or over the license period, if the
          Company has continuing obligations under the
          agreement.  Advance payments in excess of revenue
          recognized are recorded as customer deposits.

     (f)  Research and Development Costs
          ------------------------------
          There were no research and development costs in
          fiscal year 1996 and 1995.  In prior periods research
          and development costs were charged to expense as
          incurred.


<PAGE> 30


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Ceramics Process Systems Corporation
- --------------------------------------------------------------------------

     (g)  Income Taxes
          ------------
          The Company accounts for income taxes
          in accordance with Statement of Financial Accounting
          Standards No. 109 "Accounting for Income Taxes"
          ("SFAS 109").  SFAS 109 proscribes the asset and
          liability method which requires the recognition of
          deferred tax assets and liabilities for the expected
          future tax consequences of temporary differences
          between tax and financial statement basis of assets
          and liabilities, measured using enacted tax rates
          expected to be in effect in the period which the
          temporary differences reverse.

     (h)  Net Loss Per Share
          ------------------
          Net loss per share is calculated based
          on the weighted average number of common shares
          outstanding during the year.  Stock options and stock
          purchase warrants are not considered in the
          calculations of net loss per share since their effect
          would be antidilutive.

          In February, 1997, the Financial Accounting Standards
          Board issued Statement No. 128 ("SFAS 128"),
          "Earnings per Share", which is effective for fiscal
          years ending after December 15, 1997, including
          interim periods.  SFAS 128 requires the presentation
          of basic and diluted earnings per share (EPS).  Basic
          EPS, which replaces primary EPS, excludes dilution
          and is computed by dividing income available to
          common stockholders by the weighted-average number of
          common shares outstanding for the period.  Diluted
          EPS reflects the potential dilution that could occur
          if securities or other contracts to issue common
          stock were exercised or converted into common stock
          or resulted in the issuance of common stock that then
          shared in the earnings of the entity.  Diluted EPS is
          computed similarly to fully diluted EPS under the
          existing rules.  SFAS 128 requires restatement of all
          prior-period earnings per share data presented after
          the effective date.  The Company will adopt SFAS 128
          in 1997 and has not yet determined the impact of
          adoption.

     (i)  Use of Estimates in the Preparation of
          Financial Statements
          --------------------------------------
          The preparation of financial statements in 
          conformity with generally accepted accounting 
          principles requires management to make
          estimates and assumptions that affect the reported
          amounts of assets and liabilities and disclosure of
          contingent assets and liabilities at the date of the
          financial statements and the reported amounts of
          revenues and expenses during the reporting period.
          Actual results could differ from these estimates.


<PAGE> 31



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Ceramics Process Systems Corporation
- ---------------------------------------------------------------------------

     (j)  Risks and Uncertainties
          -----------------------
          The Company manufactures its products
          to customer specifications and currently sells its
          products to a limited number of customers in a
          limited number of industries.  Generally such
          customers have not been recurring in recent years.  A
          significant portion of the Company's revenues has
          historically been generated from no greater than
          three customers and from customers in the defense
          industry.  Financial instruments which potentially
          subject the  Company to concentrations of credit risk
          consist of trade accounts receivable.  The Company
          has not incurred significant losses on its accounts
          receivable in the past.

     (k)  Financial Instruments
          ---------------------
          A substantial portion of the Company's
          borrowings have been financed by significant
          stockholders of the Company, some of which have
          reduced their ownership interest in 1996.  In
          addition, the Company is in default of a significant
          portion of its notes payable and convertible notes
          payable.  As a result of the Company's defaults and
          the uncertainties surrounding the Company's ability
          to continue as a going concern, it is not practicable
          to estimate the fair value of the Company's notes
          payable and convertible notes payable.

     (l)  Fiscal Year-End
          ---------------
          The Company's fiscal year end is the
          last Saturday in December or the first Saturday in
          January, which results in a 52- or 53-week year.
          Fiscal years 1996, 1995, and 1994, consisted of 52
          weeks.

     (m)  Dividend Policy
          ---------------
          Dividends are declared at the
          discretion of the Company's Board of Directors.  To
          date, no cash dividends have been declared.  Any
          earnings are reinvested in the Company.

(3)  Supplemental Cash Flow Information
     ----------------------------------

     The Company acquired equipment through capital lease
     obligations in 1996 in the amount of $111,079, and did not
     acquire equipment through capital lease obligations in
     1995 or 1994.  Additionally, the Company paid interest
     amounting to $5,891, $3,901, and $10,687 in 1996, 1995 and
     1994, respectively.

(4)  Leases
     ------

     At December 28, 1996 the Company had production
     equipment with a cost of $126,948 and accumulated
     amortization of $5,290 under capital leases.  At December
     30, 1995 the Company had no property under capital leases.
     At December 31, 1994, the Company had production equipment
     with a cost of $82,927 and accumulated amortization of
     $71,409 under capital leases.


<PAGE> 32


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Ceramics Process Systems Corporation
- -------------------------------------------------------------------------

<TABLE>
     Future payments required under capital lease obligations
     are as follows at December 28, 1996:

     <S>                                        <C>
     1997                                       $ 28,898
     1998                                       $ 28,898
     1999                                       $ 28,898
     2000                                       $ 28,898
     2001                                       $ 22,923
                                                --------
     Total future minimum lease payments        $138,515
                                                ========
        Less amount representing interest       $ 33,133
                                                --------
     Present value of net future lease payments $105,382

        Less current portion                    $ 17,383
                                                --------
     Long-term obligation under capital leases  $ 87,999
                                                ========
     In 1989, the Company entered into a ten-year lease for a
     facility in Milford, Massachusetts.  In 1993, the Company
     reached an agreement with the lessor to terminate its
     lease effective January 31, 1994.  In February, 1994, the
     Company relocated its operations to Chartley,
     Massachusetts (See Note 14).  The Company is currently
     operating at the Chartley facility as a tenant at will.

     During 1993, the Company entered into an operating lease
     agreement for an office, manufacturing, and research
     facility in Hopkinton, Massachusetts.  The Company did not
     relocate to this facility, but in 1994 used it for
     purposes of storage and warehousing.  In 1995, the Company
     reached an agreement with the lessor to terminate the
     lease effective January 31, 1995.

     Total rental expense for operating leases was $67,500,
     $67,500, and $146,789, in 1996, 1995 and 1994.

(5)  Stock-Based Compensation Plans
     ------------------------------

     The Company has adopted the disclosure requirements of
     Statements of Financial Accounting Standards (SFAS) No.
     123, "Accounting for Stock-Based Compensation".  The
     Company continues to recognize compensation costs using
     the intrinsic value based method described in Accounting
     Principles Board Opinion No. 25, "Accounting for Stock
     Issued to Employees".  No compensation costs were
     recognized in 1996, 1995, and 1994.

     In 1996, the Company maintained two stock option plans
     affording employees and other persons affiliated with the
     Company, excluding non-employee Directors, the opportunity
     to purchase shares of its common stock.  In August, 1994,
     one of the stock option plans expired and no new grants
     are currently available under it.  Under the remaining
     plan, the Board of Directors may grant incentive stock
     options to officers and other key employees of the
     Company.  Additionally, the remaining plan permits the
     Board of Directors to issue non-qualified stock options to
     officers and other key employees and consultants of the
     Company.


<PAGE> 33


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Ceramics Process Systems Corporation
- -------------------------------------------------------------------------
     
     
     All incentive stock options are granted at the fair market
     value of the stock or in the case of certain optionees, at
     110% of such fair market value at the time of the grant.
     Such options are exercisable in installments following a
     minimum period of employment and expire within ten years
     from the date granted.  All non-qualified stock options
     are granted a price not less than 50% of the fair market
     value at the time of the grant.  Options vest over various
     periods not exceeding 5 years.

     In addition, during 1992 the Company adopted the 1992
     Director Option Plan (the "Director Plan") to compensate
     outside directors for their services.  Under the Director
     Plan, eligible directors are initially granted options to
     purchase up to 4,000 shares of the Company's common stock,
     and are granted options to purchase up to 2,000 shares of
     the Company's common stock upon re-election as a director.
     Additionally, directors serving on standing committees of
     the Board are granted options to purchase up to 500 shares
     of the Company's common stock.  No options to purchase
     shares of the Company's common stock under the Director
     Plan were granted in 1996, 1995 or 1994. At December 28,
     1996, options to purchase 35,500 shares of Common Stock
     were outstanding under the Director Plan.

     In April, 1996 and June 1995 the Company granted 330,461
     and 400,390 options at the then current fair market value
     of $0.18 and $0.44, respectively with similar terms and
     conditions to existing option holders in exchange for the
     previously issued options.
     
     As of December 28, 1996, the total remaining number of
     remaining shares authorized for issuance under these stock
     option plans amounted to 521,532.

<PAGE> 34


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Ceramics Process Systems Corporation
- --------------------------------------------------------------------------


</TABLE>
<TABLE>
     The following is a summary of stock option activity for
     all of the above plans for the fiscal years 1996, 1995 and
     1994.
<CAPTION>

                             1996            1995            1994
                           --------        --------         --------
                           Weighted        Weighted         Weighted
                           Average         Average          Average
                           Exercise        Exercise         Exercise

                         Shares  Price   Shares   Price   Shares   Price
                         ------  -----   ------   -----   ------   -----
     <S>                <C>      <C>    <C>       <C>    <C>       <C>
     Outstanding at 
      beginning of year  447,267 $0.93   565,083  $1.57   626,909  $1.53
       Granted at fair 
        market value     330,461  0.18   400,390   0.44         -      -
       Exercised             -       -         -      -   (20,710)  0.50
       Canceled         (346,767) 0.52  (518,206)  1.24   (41,116)  1.61
                         ------- -----   -------  -----   -------  -----
     Outstanding at end 
      of year            430,961 $0.68   447,267  $0.93   565,083  $1.57
                         ======= =====   =======  =====   =======  =====

     Options exercisable
      at year-end        100,500 $2.34   251,453  $1.32   474,443  $1.51

</TABLE>
<TABLE>
     The following table summarizes information about stock options
     outstanding at December 28, 1996:

<CAPTIONS>
                                 Options Outstanding  Options Exercisable
                                 -------------------  -------------------

                                 Weighted
                                 Average
     Range                       Remaining   Weighted              Weighted
     of                          Contractual Average               Average
     Exercise       Number       Life        Exercise Number       Exercise
     Price          Outstanding  (in years)  Price    Exercisable  Price
     -------------  -----------  ----------- -------- -----------  ---------

     <S>            <C>          <C>         <C>      <C>          <C>
     $0.18          330,461      9.25        $0.18         -           -
      0.75 - 0.875   17,500      6.71         0.79     17,500      $0.79
      1.25 - 3.75    83,000      5.16         2.67     83,000       2.67
                    -------                           -------

     $0.18 - $3.75  430,961      8.36        $0.68    100,500      $2.34
                    =======                           =======
</TABLE>

     Had compensation cost related to the stock options
     granted in fiscal 1996 and 1995 been determined at the
     fair value on the date of grant in accordance with SFAS
     123, the impact on pro forma net loss and pro forma net
     loss per share for both years would have been immaterial.

 (6) Research and Development Agreements
     -----------------------------------

     In 1996 and 1995, the Company recognized no revenue or
     related costs from research and development agreements.
     For fiscal year 1994 the Company recognized revenue from
     research and development agreements in the amounts of
     $32,143, and incurred research and development costs
     relating to this revenue in the amount of $36,065.

<PAGE> 35


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Ceramics Process Systems Corporation
- --------------------------------------------------------------------------


     Substantially all of the revenue and costs associated
     with research and development agreements in 1994 were the
     result of collaborative development agreements with The
     Office of Naval Research ("ONR") and Carpenter Technology
     Corporation ("CarTech").

(7)  Notes Payable
     -------------

     Notes payable consist of the following at December 28, 1996.
<TABLE>
     In 1995, the Company obtained financing under two
     agreements with separate parties, the terms and conditions
     of which are summarized as follows:
<CAPTION>

     <S>                                             <C>
     Note Payable 1                                          
     Note payable dated March 31, 1995 due                   
     March 30, 1996, with interest payable at a              
     rate of 10% per year.  The Company is in                
     default of this note effective March 30,                
     1996 and is accruing interest from that                 
     date at the default rate of 15% per year.       
     The note is collateralized by accounts
     receivable, inventory, property and
     equipment.                                       $250,000
     
     Note Payable 2                                          
     Note payable dated July 19, 1995, as                    
     amended July 31, 1996, with interest                    
     payable at a rate of 10% per year due in                
     installments on September 27, 1996,                     
     December 27, 1996 and March 28, 1997 and                
     unpaid principal and interest is due on
     July 31, 1997.                                   $200,000
                                                      --------
                                                      $450,000
                                                      ========
</TABLE>

(8)  Convertible Notes Payable
     -------------------------

     Convertible notes payable consist of the following at
     December 28, 1996

<TABLE>

     <S>                                              <C>
     Note Payable 1                                          
     Unsecured notes payable dated February 16,              
     1994 with five parties, due June 30, 1995               
     plus interest at 10% per annum.                  $  250,000
     
     Note Payable 2                                          
     Unsecured note payable dated April 21,                  
     1994, due April 21, 2001; interest at 10%               
     per annum is due semi-annually on
     September 30 and March 31.                       $  500,000  
     
     Note Payable 3                                          
     Unsecured note payable dated July 20,                   
     1994, due January 31, 1996 plus interest                
     at 10% per annum.                                $  120,000
     
     Note Payable 4                                          
     Unsecured notes payable dated October 26,               
     1994 with six parties, due April 24, 1996               
     plus interest at 10% per annum.                  $1,000,000
                                                      ----------
                                                      $1,870,000
                                                      ==========
</TABLE>

<PAGE> 36


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Ceramics Process Systems Corporation
- ------------------------------------------------------------------------


     At December 28, 1996, the Company was in default of Notes
     Payable 1, 2, 3 and 4.  $260,000 and $920,000 of the
     principal balance of the convertible notes payable at
     December 28, 1996 and December 30, 1995 respectively
     represent amounts due to holders of greater than 10% of
     the Company's common stock for which the related accrued
     interest and interest expense as of and for the years
     ended December 28, 1996 and December 30, 1995 amounted to
     $60,740 and $25,929 and $120,489 and $92,000 respectively.
     
     Conversion privileges provided in the notes payable allow
     for the conversion of any unpaid principal throughout the
     term of each note, at the option of the note holders, for
     one share of the Company's common stock for each $0.50 of
     unpaid principal.  The convertible notes are subordinated
     to all other indebtedness of the Company.
     
     Conversion privileges provided in Note Payable 1, Note
     Payable 3, and Note Payable 4 allow for the conversion of
     any unpaid interest throughout the note terms, at the
     option of the note holders, for one share of the Company's
     common stock for each $0.50 of unpaid principal.  At the
     option of the Company, interest due under Note Payable 2
     may be paid in shares of the Company's common stock at a
     conversion price of the lesser of $0.50 per share or 90%
     of the average closing bid price of the Company's common
     stock during the twenty consecutive trading days ending
     five business days immediately preceding the date on which
     any interest payment is due (See Note 3).  4,500,736
     shares of common stock at December 28, 1996 are reserved
     for the conversion of convertible notes and related
     interest.
     
     Principal maturities for notes payable and convertible
     notes payable, if these were not in default, are as
     follows at December 28, 1996:
<TABLE>
     <S>                 <C>
     Currently           $1,620,000
     1997                   200,000
     1998                         0
     1999                         0
     2000                         0
     Thereafter             500,000
                         ----------
                         $2,320,000
                         ==========
</TABLE>

(9)  Accrued Expenses
     ----------------
<TABLE>
     Accrued expenses consist of the following:
<CAPTION>
                                     December 28,    December 30,
                                        1996             1995
                                     ------------    ------------
     <S>                             <C>             <C>
     Accrued legal and accounting    $161,267        $150,549
     Accrued interest (Note 3 and 7)  445,450         219,839
     Accrued payroll                   79,170          67,364
     Accrued other                    103,879          35,505
                                     --------        --------
                                     $789,766        $473,257
                                     ========        ========

</TABLE>


<PAGE> 37

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Ceramics Process Systems Corporation
- -------------------------------------------------------------------------


(10) Income Taxes
     ------------
<TABLE>
       Deferred tax assets and liabilities are as follows:
<CAPTION>
                                    December 28,    December 30,
                                       1996             1995
                                    ------------    -------------
     <S>                            <C>             <C>
     Net operating losses           $ 12,180,000     $ 12,000,000
     Vacation and other accrued
      expenses                            78,000           11,000
     Depreciation                        (88,000)         (85,000)

          Total                       12,170,000       11,926,000
     Valuation allowance             (12,170,000)     (11,926,000)
                                    ------------     ------------
                                    $         --     $         --
                                    ============     ============
</TABLE>

     Due to the uncertainty related to the realization of the
     net deferred tax asset, a full valuation allowance has
     been provided.  At December 28, 1996, the Company had net
     operating loss carryforwards of approximately $34,000,000
     available to offset future income for U.S. Federal income
     tax purposes, and $8,000,000 for state income tax
     purposes. These operating loss carryforwards expire at
     various dates from the years 2000 through 2011 for federal
     income tax purposes and the years 1997 through 2001 for
     state income tax purposes.

     Certain provisions of the Internal Revenue Code limit the
     annual utilization of net operating loss carryforwards if,
     over a three-year period, a greater than 50% change in
     ownership occurs. The Company may have exceeded the 50%
     ownership change in 1996 under Section 382 of the Internal
     Revenue Code, therefore, the amount of annual net
     operating losses available to offset future taxable income
     may be limited. The Company has not yet determined the
     valuation necessary to determine the limitation,
     therefore, the amount of the annual utilization

(11) Retirement Savings Plan
     -----------------------

     Effective September 1, 1987, the Company established The
     Retirement Savings Plan (the "Plan") under the provisions
     of Section 401 of the Internal Revenue Code.  Employees,
     as defined in the Plan, are eligible to participate in the
     Plan after 180 days of employment.  Under the terms of the
     Plan, the Company may match employee contributions under
     such method as described in the Plan and as determined
     each year by the Board of Directors.  Through December 28,
     1996, no employer matching contributions had been made to
     the Plan.
     

<PAGE> 38


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Ceramics Process Systems Corporation
- --------------------------------------------------------------------------
     
     
(12) Joint Venture
     -------------

     In February 1991, the Company formed a joint venture
     company, Metals Process Systems ("MPS"), headquartered in
     Boulogne, France, with Sopretac, a Vallourec Group
     Company, to market and license jointly-held technology for
     use with powdered metals to third parties.  The Company
     contributed certain proprietary technology to the venture
     in exchange for a 49% equity position. The Company's
     investment was recorded under the equity method.  To date
     the Company's investments in MPS have been written down to
     zero as the Company's share of MPS' losses have exceeded
     its investment. In 1995 the Company contributed
     approximately $60,000 to MPS, which, based on CPS' share
     of MPS' losses, was also charged to operations in 1995. In
     1996, CPS' equity interest was reduced to 1% based upon
     additional investment by Vallourec in MPS.
     
(13) Significant Customers and Export Sales
     --------------------------------------
<TABLE>
     Significant customers in 1996, 1995, and 1994 were as
     follows:
<CAPTION>
                                   Significant    Significant
                                   Customer       Customer
     <S>                           <C>            <C>
     Year ended December 28, 1996  A              56%
                                   B              16%
                                   C              13%

     Year ended December 30, 1995  A              27%
                                   C              21%
                                   D              11%

     Year ended December 31, 1994  C              23%
                                   D              19%
</TABLE>

     Export sales were 0%, 2%, and 4% of total revenue in 1996,
     1995, and 1994 respectively, and represented sales to
     Europe and Japan.
     
(14) Other Operating Expenses
     ------------------------
     
     In connection with the Company's relocation to Chartley,
     Massachusetts in February, 1994 (See Note 4), costs
     totaling $432,850 were incurred in the fit-up of the
     Chartley building.  These previously capitalized costs
     were expensed in their entirety in the fourth quarter of
     1994.






                                                                    
                                                  EXHIBIT 11.1

<TABLE>
              Computation of Earnings (Loss) Per Share
<CAPTION>

                            Year ended    Year ended    Year ended
                            December 28,  December 30,  December 31,
                            1996          1995          1994
                            ------------  ------------  ------------
<S>                         <C>           <C>           <C>
Weighted average common
 shares outstanding         7,780,766     7,674,534     7,581,000


Common share equivalent
 included in calculation of
 primary earnings per share        --            --            --
                            ---------     ---------     ---------


Primary weighted common shares
 and common share equivalents
 outstanding, using the
 treasury stock method      7,780,766     7,674,534     7,581,000
                            =========     =========     =========


Common share equivalent
 included in calculation of
 fully diluted earnings per
 share                             --            --            --
                            =========     =========     =========


Fully diluted weighted common
 shares and common share
 equivalents outstanding,
 using the treasury stock
 method                     7,780,766     7,674,534     7,581,000
                            =========     =========     =========

</TABLE>



                                                               

                                                  EXHIBIT 23.1





CONSENT OF INDEPENDENT ACCOUNTANTS




We consent to the incorporation by reference in the
Registration Statement on Form S-8 and related prospectus of
Ceramics Process Systems Corporation with respect to the 1987
Employee Stock Purchase Plan (File No. 33-25690), the
Registration on Form S-8 and related prospectus of Ceramics
Process Systems Corporation with respect to the 1989 Stock
Option Plan (File No. 33-18398), the Registration Statement on
Form S-8 and related prospectus of Ceramics Process Systems
Corporation with respect to the 1991 Employee Stock Purchase
Plan (File No. 33-42556), and the Registration Statement on
Form S-8 and related prospectus of Ceramics Process Systems
Corporation with respect to the 1992 Director Option Plan (File
No. 33-47587), of our report dated March 27, 1997, which
includes an explanatory paragraph relating to the Company's
ability to continue as a going concern, on our audits of the
consolidated financial statements of Ceramics Process Systems
Corporation as of December 28, 1996 and December 30, 1995, and
for the three years then ended, which report is included in
this Annual Report on Form 10-K.







                                   COOPERS & LYBRAND L.L.P.



Boston, Massachusetts
May 12, 1997






<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
FROM CONSOLIDATED FINANCIAL STATEMENTS OF CERAMICS PROCESS SYSTEMS
CORPORATION AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
SUCH FORM 10K FOR PERIOD ENDING DECEMBER 28, 1996.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-28-1996
<PERIOD-END>                               DEC-28-1996
<CASH>                                         113,331
<SECURITIES>                                         0
<RECEIVABLES>                                  141,035
<ALLOWANCES>                                         0
<INVENTORY>                                    156,445
<CURRENT-ASSETS>                               412,151
<PP&E>                                         380,739
<DEPRECIATION>                                 824,667
<TOTAL-ASSETS>                                 795,227
<CURRENT-LIABILITIES>                        3,611,898
<BONDS>                                              0
                                0
                                          0
<COMMON>                                     7,780,766
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                   795,227
<SALES>                                      2,007,006
<TOTAL-REVENUES>                             2,007,006
<CGS>                                        1,686,148
<TOTAL-COSTS>                                2,201,499
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             248,500
<INCOME-PRETAX>                              (411,304)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          (411,304)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 (411,304)
<EPS-PRIMARY>                                   (0.05)
<EPS-DILUTED>                                   (0.05)
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission