CERAMICS PROCESS SYSTEMS CORP/DE/
10-K, 1998-04-10
POTTERY & RELATED PRODUCTS
Previous: DELPHI INFORMATION SYSTEMS INC /DE/, DEFS14A, 1998-04-10
Next: MILLENNIA INC, 4, 1998-04-10



<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 27, 1997
- -------------------------------------------
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)
Delaware                                     04-2832509
- ------------------------------------         ----------------
(State or other jurisdiction                 (I.R.S. Employer
of incorporation or organization)          Identification No.)

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

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 $10,416,976 based on the average of the 
reported closing bid and asked prices for the Common Stock on March 13, 
1998 as reported on the OTC Bulletin Board.

Number of shares of Common Stock outstanding as of March 20,
1998: 8,704,543 shares.

Documents incorporated by reference.

<PAGE> 2
Part I
- -----------------------------------------------------------------------
Item 1.  Business.
     
     Ceramics Process Systems Corporation  (the `Company` or `CPS`) 
serves the wireless communications, satellite communications, motor 
controller and other microelectronic markets by developing, 
manufacturing, and marketing advanced metal-matrix composite and ceramic 
components to house, interconnect and thermally manage microelectronic 
devices.  The Company`s products are typically in the form of housings, 
packages, lids, substrates, thermal planes, or heat sinks, and are used 
in applications where thermal management and or weight are important 
considerations.

     The Company`s products are manufactured by proprietary processes the 
Company has developed including the QuicksetTM Injection Molding Process 
(`Quickset Process`) and the QuickCastTM Pressure Infiltration Process 
(`QuickCast Process`).

     Although the Company`s focus is in microelectronics markets, the 
Company participates in other markets through licensing its technology to 
corporations who manufacture and sell products in other markets.  In 
fiscal 1997, 91.5% of the Company`s total revenue was derived from 
manufactured products, and 8.5% from licensing fees. In fiscal 1996, 96% 
of the Company`s total revenue was derived from manufactured products and 
4% from licensing fees. In fiscal 1995, 99% of the Company`s total 
revenue was derived from manufactured products and less than 1% from 
licensing fees.
     
     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
- --------------------
MARKETS
     The Company`s primary markets are original equipment manufacturers 
in the wireless communications, satellite communications, and motor 
controller markets. 

Wireless Communications Market
     The demand for wireless telecommunications services such as cellular 
and Personal Communications Systems (`PCS`) has grown significantly 
during the past decade, driven by reduced costs for wireless handsets, a 
more favorable regulatory environment, increasing competition among 
service providers and a greater availability of services and microwave 
spectrum.  For example, a recent study by Taylor & Associates, a market 
research firm, forecast the number of subscribers of PCS services in the 
United States would grow from 1.5 million at year-end 1997 to 12 million 
at year-end 2000.

     In developing countries wireless telephone networks are being 
installed as an alternative to installing or upgrading traditional 
wireline networks.  The growth in wireless communications has required, 
and will continue to require, substantial investment by service providers 
<PAGE> 3
in infrastructure equipment such as basestations. The Company provides 
components for housing, interconnecting and thermal management of 
microelectronic devices to wireless communications infrastructure 
equipment manufacturers.
	
Satellite Communications Market
     Satellites provide several advantages over earth-based facilities 
for many telecommunications applications.  Satellites enable high-speed 
communications service where there is no earth-based alternative 
available which is often the case for military operations and for 
communications services in developing countries.  Another advantage is 
that the cost to provide services via satellite does not increase with 
the distance between sending and receiving stations.  The cost of 
providing services via satellite can be less than the cost of installing 
copper or fiber optic networks.

     Demand for satellite telecommunications services for both military 
and commercial applications is increasing.  Some satellite applications 
have both military and commercial applications such as the Global 
Positioning System.  Commercial applications include satellite based 
mobile telephone services, direct-to-home television services, and 
direct-to-home internet services.  Three major satellite networks that 
have been announced in recent years and are in various stages of 
development and deployment are Iridium, Teledesic and GlobalStar.  
Military and commercial entities have announced plans to deploy over 
1,000 satellites during the next decade. The Company provides components 
for housing, interconnecting and thermal management of microelectronic 
devices to satellite subsystem and satellite manufacturers.

Motor Controller Market
     The use of power modules to control electric motors of all sizes is 
growing.  This growth is the result of several factors including emerging 
high-power applications which demand power controllers such as hybrid and 
electric vehicles, and cost declines in power modules which increasingly 
make variable speed drives cost effective.  Power semiconductors are a 
very significant portion of the cost of variable speed drives, and the 
cost of the module housing and thermal management system are also 
significant; declines in the costs of all these components is driving 
increased use of variable speed drives.  

     For example, worldwide approximately 50 million AC induction motors 
greater than one-half horsepower are installed every year.  Today only a 
small percentage of these motors use variable speed drives because of 
costs; as costs decline industry observers predict increased use of 
variable speed drives. The Company provides components for housing, 
interconnecting and thermal management of microelectronic devices to 
motor controller manufacturers.

PRODUCTS
     All markets described above have a common need for thermal 
management of electronic devices to improve system performance and 
reliability.  A second element which many segments within these markets 
have in common is the need for lightweight components, particularly for 
applications which are air-borne, space-based, or transportation related.  
Using its proprietary process technology, the Company produces metal-
matrix composites with superior thermal properties and which are very 
lightweight to house and interconnect microelectronic devices.  Each of 
<PAGE> 4
these products is produced to customers` blueprints to meet customers` 
specific requirements.  Typical form factors are housings, packages, 
lids, substrates, thermal planes, and heat sinks.

     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.

     As the complexity, speed, and density of electronic devices 
continues to increase, the market increasingly demands housing 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.  In addition, the Company`s aluminum nitride (`AlN`) 
ceramic components are used in applications where very high thermal 
conductivity is required.

CUSTOMERS
     The Company sells to major United States microelectronics systems 
houses.  The Company`s customers typically purchase prototype and 
evaluation quantities of the Company`s products over a one to three year 
period before entering into recurring production.

     In fiscal 1997, Motorola Corporation, Olin Aegis, and Texas 
Instruments accounted for 63%, 11%, and 10% of total revenues, 
respectively.  In fiscal 1996, these same companies accounted for 56%, 
16%, and 13% of total revenues. In fiscal 1997, 76% of the Company`s 
total revenues were from commercial business, and 24% were from defense-
related business.

Strategic Partnerships In Other Market Areas
- --------------------------------------------
     In addition to its primary focus in microelectronics markets, the 
Company participates in other markets through licensing its technology to 
corporations who manufacture and sell products in these other markets.  
In fiscal 1997, CPS recognized $0.391 million from license related 
agreements.

     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%. In 1996, the Company`s ownership interest in MPS was reduced 
to less than 1%, based on additional investment in MPS by Sopretac. 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 1997.
<PAGE> 5
Research and Development
- ------------------------
     The Company continues to perform product development under prototype 
manufacturing agreements with customers.  The Company had no externally 
funded collaborative research and development agreements in 1997 and 
1996.  The decrease in research, development and  engineering expenses 
from 1995 to 1996 reflected reduced activity under collaborative 
development agreements over these years.

     Prior to 1995, collaborative research and development agreements, 
also known as contract research agreements, were a significant source of 
revenue for the Company.  The Company`s focus has shifted from performing 
contract research to manufacturing products using the proprietary 
processes the Company has developed.

Availability of Raw Materials
- -----------------------------
     The Company uses a variety of raw materials from numerous domestic 
and foreign suppliers.  These materials are primarily aluminum ingots, 
ceramic 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 27, 1997 the Company had 11 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. 

     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 27, 1997, the Company had a product backlog of $2.08 
million, compared with a product backlog of $2.07 million at December 28, 
1996.  The Company shipped 99% of the year-end 1996 product backlog in 
1997. 
<PAGE> 6
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 metal matrix composites and ceramic products.  
Lanxide Electronic Components, PCC Composites, and Ametek Specialty 
Materials are the Company`s primary competitors in the metal-matrix 
composite 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 metal matrix composites 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 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.

Employees
- ---------
     As of year-end 1997, the Company and its wholly-owned subsidiary, 
CPS Superconductor Corporation (`CPSS`), had 40 full-time employees, of 
whom 35 were engaged in manufacturing and engineering, and 5 in sales and 
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. 
<PAGE> 7
     The Company`s rental expense for operating leases was $68 thousand 
each year in 1997, 1996 and 1995.

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 27, 1997.

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

     On December 27, 1997, the Company had 296 shareholders of record.  
The high and low closing bid prices of the Company`s common stock for 
each quarter during the years ended December 27, 1997 and December 28, 
1996 are shown below. 

                                1997                1996
                          ---------------      --------------
                          High       Low       High       Low
                          ----       ----      ----      ----
1st Quarter                1/2      5/16       7/16      5/32
2nd Quarter                7/8     11/32      11/16       1/8
3rd Quarter              1 1/2       5/8      11/16       3/8
4th Quarter              2 5/8     1 3/8        5/8      5/16

     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

     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. 
<PAGE> 8
             SELECTED CONSOLIDATED FINANCIAL DATA

For the Fiscal Year:       1997    1996     1995     1994     1993
- --------------------------------------------------------------------
Summary of Operations
- ---------------------

Revenue                  $ 4,589  $ 2,007  $ 1,387  $ 1,192  $ 4,164

Operating Expenses         2,993    2,201    2,221    3,071    4,113
                          ------  -------  -------  -------  -------

Operating Income (Loss)    1,596     (194)    (834)  (1,879)      51

Net Other Income (Expense)  (219)    (217)    (274)     (38)       0
                          ------   ------   ------   ------   ------

Net Income (Loss)        $ 1,377  $  (411) $(1,108) $(1,917)      51
                          ======   ======   ======   ======   ======
Net Income (Loss) Per
  Basic Common Share     $   .18  $ (0.05) $ (0.14) $( 0.25)  $ 0.01
                          ======   ======   ======   ======   ======
Weighted Average Basic
  Number of Common Shares
  Outstanding              7,799    7,781    7,675    7,581    7,587
                          ======   ======   ======   ======   ======
Net Income (Loss) Per
  Diluted Common Share   $   .13  $ (0.05) $ (0.14) $( 0.25)  $ 0.01
                          ======   ======   ======   ======   ======
Weighted Average Diluted
  Number of Common Shares
  Outstanding             12,280    7,781    7,675    7,581    7,636
                          ======   ======   ======   ======   ======

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

Working Capital(Deficit) $(1,788) $(3,200) $(2,736) $ ( 165)  $   51

Total Assets             $ 1,905  $   795  $   526  $   932   $1,112

Long-term Obligations    $   310  $    88  $     0  $ 1,620   $    8

Stockholders` Equity
  (Deficit)              $(1,520) $(2,905) $(2,493) $(1,458)  $  449

Basic and diluted earnings per share shown above have been calculated 
using the rules governed in SFAS 128 `Earnings Per Share` (See Note 14 to 
Consolidated Financial Statements).

Item 7.  Management`s Discussion and Analysis of Financial Condition and 
Results of Operations
<PAGE> 9
     This Annual Report on Form 10-K contains forward-looking statements 
that involve a number of risks and uncertainties. There are a number of 
factors that could cause the Company`s actual results to differ 
materially from those forecasted or projected in such forward-looking 
statements.  Readers are cautioned not to place undue reliance on these 
forward-looking statements which speak only as of the date hereof.  The 
Company undertakes no obligation to publicly release the results of any 
revisions to these forward-looking statements which may be made to 
reflect events or changed circumstances after the date hereof or to 
reflect the occurrence of unanticipated events. 

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. 

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

Revenue
- -------
     Total revenue of $4.59 million in 1997 reflects an increase of $2.58 
million, or 128%, from 1996 total revenue of $2.01 million. Total revenue 
of $2.01 million in 1996 reflects an increase of 45% from 1995 total 
revenue of $1.4 million.  The increase in revenue from 1996 to 1997 is 
primarily the result of a shift in mix from small prototyping runs to 
recurring production of several products.  Because metal-matrix 
composites are relatively new materials, the Company`s customers often 
take one to three years to evaluate prototypes and modify their designs 
to take advantage of the benefits metal-matrix composites offer before 
purchasing production quantities.  In 1997, several products, primarily 
for wireless communications applications, made this transition from 
prototyping quantities to production quantities.

     Ninety-one percent of total revenue in 1997 and 96% of total revenue 
in 1996 consisted of sales of manufactured products; revenue earned under 
license agreements in 1997 and 1996 amounted to $391 thousand and $85 
thousand, respectively. 

Operating Costs
- ---------------
     Total operating costs were $3.0 million, $2.2 million, and $2.2 
million, for the fiscal years 1997, 1996, and 1995, respectively.  

     Cost of sales for the years 1997, 1996, and 1995, were $2.5 million, 
$1.7 million, and $1.6 million, respectively.  Selling, general and 
administrative costs were $0.5 million, $0.5 million, and $0.6 million, 
for these same years, respectively.
<PAGE> 10
     The $0.8 million increase in cost of sales in 1997 versus 1996 is 
attributable to higher sales volume in 1997.  Unit shipments in 1997 were 
337% higher than unit shipments in 1996 while cost of sales increased 
only 47%, reflecting a shift in mix from small prototyping runs to 
recurring production of several products.  Gross margins increased from 
12.2% in 1996 to 41.0% in 1997 as more products entered into recurring 
production.  Manufacturing efficiencies improved as processes operated on 
a consistent daily basis, labor content per part declined as capital 
equipment was installed, and the cost of raw materials per unit shipped 
declined as the Company took advantage of reductions in vendors` prices 
as a result of higher quantity usage.

     The Company continues to perform product development under prototype 
manufacturing agreements with customers.  The Company had no externally 
funded collaborative research and development agreements in 1997 and 
1996.  The decrease in research, development and  engineering expenses 
from 1995 to 1996 reflected reduced activity under collaborative 
development agreements over these years. 

     The 1997 selling, general and administrative expenses of $0.5  
million were the same as 1996. The decrease in selling, general  and 
administrative expenses of $0.1 million from 1995 to 1996 was  primarily 
attributable to reduced headcount. 

Net Other Expenses
- ------------------
     The Company had net other expenses of $219 thousand, $217 thousand, 
and $274 thousand for the fiscal years 1997, 1996, and 1995, 
respectively.  The decrease in net other expense in 1996 compared to 1995 
was due to higher interest rates on certain balances offset by a 
reduction in amounts paid to MPS (See Note 12 to the Notes to 
Consolidated Financial Statements).

Income Taxes
- ------------
     The Company neither paid nor accrued Federal income taxes in 1997, 
1996, or 1995, due to its tax losses in those years. The Company paid 
$585 to Massachusetts for 1996 income taxes and accrued $2,000 for 1997. 

     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 
believes that they did not exceed the 50% ownership change in the three-
year period ending  December 27, 1997, therefore, as of year-end 1997 all 
net operating loss carryforwards are available to offset future taxable 
income. 

Liquidity and Cash Reserves
- ---------------------------
     Cash on hand at December 27, 1997 totaled $561 thousand, an increase 
of $448 thousand from the 1996 year-end balance of $113 thousand.  In 
1997, operations generated net cash of $784 thousand, investing 
activities,  primarily the purchase of capital equipment, consumed net 
cash of $215 thousand, and financing activities, primarily payment of 
debt principal, consumed net cash of $120 thousand.

     The Company believes it will be able to finance its working capital 
obligations, capital expenditures for production equipment, and to 
service debt through funds generated from operations throughout 1998.  
The Company continues to sell to a limited number of customers and loss 
of any one of these customers could cause the Company to require external 
financing.
<PAGE> 11
     Prior to 1997, the Company financed its operations primarily through 
equity placements, debt, contract research and development revenues, 
license fees, and sale of products.  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 renovations cost (See Notes 7, 
8, and 15 to the Notes to Consolidated Financial Statements). Certain of 
these notes and convertible notes matured in 1995 and 1996 at which time 
the Company defaulted on principal and interest repayments of these 
obligations.  

     In 1997, the Company renegotiated and paid down several notes.  In 
the first fiscal quarter of 1998, $450,000 of convertible notes principal 
was converted by note holders into the Company`s common stock and the 
accrued interest on this debt was paid by the Company in cash. The 
maturity date on convertible notes in the principal amount of $920,000 
was extended by note holders to January 15, 1999.  As of April 9, 1998 
the Company is no longer in default of any debt.


Newly Issued Accounting Changes
- -------------------------------
     Financial Accounting Standards Board Statement No. 130 (`FAS 130`) 
`Reporting Comprehensive Income` is effective for fiscal years beginning 
after December 15, 1997, although earlier application is permitted.  The 
Company intends to adopt the requirements of this pronouncement in its 
financial statements for the year ending December 26, 1998.  FAS 130 
establishes standards for reporting and display of comprehensive income 
and its components in a full set of general-purpose financial statements.  
FAS 130 requires that all components of comprehensive income shall be 
reported in the financial statements in the period in which they are 
recognized.  Furthermore, a total amount for comprehensive income shall 
be displayed in the financial statement where the components of other 
comprehensive income are reported.  The Company was not previously 
required to present comprehensive income or the components thereof in its 
financial statements under generally accepted accounting principles. 

     Financial Accounting Standards Board Statement No. 131 (`FAS 131`) 
`Disclosure about Segment of an Enterprise and Related Information` is 
effective for financial statements issued for periods beginning after 
December 15, 1997.  FAS 131 requires disclosures about segments of an 
enterprise and related information regarding the different types of 
business activities in which an enterprise engages and the different 
economic environments in which it operates.

     The Company does not believe that the implementation of FAS 130 or 
131 will have a material impact on its financial statements.

Year 2000
- ---------
     The Company is assessing the potential impact on information systems 
as a result of reaching the year 2000.  The Company believes its current 
systems are not year 2000 compliant.  The Company is implementing year 
2000 compliant systems in 1998 and does not expect the associated costs 
to be material to the Company`s financial position or results of 
operations.
<PAGE> 12
Inflation
- ---------
     Inflation had no material effect on the results of operations or 
financial condition during 1997, 1996, or 1995. 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.

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. 

     The Directors and executive officers of the Company are as
follows:

Name                     Age                 Position
- ----                     ---                 --------
Grant C. Bennett         43                  President
                                             Chief Executive
                                             Officer,
                                             Treasurer
                                             and Director

H. Kent Bowen            56                  Director

Francis J. Hughes, Jr.   47                  Director

     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. Dr. Bowen is also a director of General Signal Corporation. 
<PAGE> 13
     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 of the following venture capital funds:  ARD I, L.P., ARD II, 
L.P. (since July, 1985), ARD III, L.P. (since April, 1988), Hospitality 
Technology Fund, L.P. (since June, 1991) and Egan-Managed Capital, L.P. 
(since February, 1997).  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.

Item 11.  Executive Compensation

     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 27, 1997.  No other 
executive officer of the Company serving on the last day of fiscal year 
1997 received total annual salary and bonus in excess of $100,000. 

SUMMARY COMPENSATION TABLE

                          Annual Compensation     Long Term Compensation
                                        Other                  All Other
                                      Compen- Options/    LTIP Compensa-
Name & Position   Year   Salary Bonus  sation    SAR`s Payouts      tion
- ---------------------- -------- ----- ------- -------- ------- ---------
                            ($)  ($)   ($)     (#)      ($)     ($)
Grant C. Bennett  1997 $100,163  $0    $0       0       $0      $0
 President and    1996 $ 95,550  $0    $0       0       $0      $0
 Chief Executive  1995 $ 92,925  $0    $0       0       $0      $0
 Officer

     The Company`s President and Chief Executive Officer did not receive 
option grants during fiscal year 1997.  During fiscal year 1997 no 
options were exercised by him, and at the end of the fiscal year 1997 no 
options were held by him. 

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 
<PAGE> 14
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 1997.  At December 27, 1997, 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 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 1997.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

     The following table sets forth certain information, as of March 20, 
1998, 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> 15
                                                      Percentage of
                                      Common Stock    Shares of
Name and Address                      Beneficially    Common Stock
of Beneficial Owner                   Owned (1)       Outstanding
- -------------------                   ------------    -------------
Ampersand Specialty Materials
 Ventures Limited Partnership
 (`ASMV`)
 55 William Street, Suite 240
 Wellesley, MA  02181                 1,821,348 (2)   17.3%

Waco Partners
 c/o Wechsler & Co., Inc.
 105 South Bedford Road, Suite 310
 Mount Kisco, NY  10549               1,669,980 (3)   17.3%

American Research and
 Development III, L.P.
 (`ARD III`)
 30 Federal Street
 Boston, MA  02110-2508               1,214,527 (4)   13.3%

American Research and
 Development I, L.P.
 (`ARD I`)
 30 Federal Street
 Boston, MA  02110-2508               1,018,152 (5)   11.3%

Techno Venture Management Corp.
 (`TVM`)
 101 Arch Street, Suite 1950
 Boston, MA  02110                      523,808        6.0%

Grant C. Bennett (Director & Officer) 1,646,167       18.9%

H. Kent Bowen (Director)                   None           *

Francis J. Hughes, Jr. (Director)     2,237,179 (6)   24.6%

All Directors and Officers as a
 group (three persons)                3,883,346 (7)   43.5%

*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 1,806,348 shares of Common Stock issuable upon 
conversion of Convertible Notes held by Ampersand Specialty Materials 
Ventures Limited Partnership (`ASMV`)(including principal and interest 
thereon), convertible within 60 days after March 20, 1998 (See `Certain 
Transactions`).  Includes options, exercisable within 60 days after March 
20, 1998, to purchase 15,000 shares held by General Partners of a 
<PAGE> 16
partnership that controls ASMV, as to which shares the General partners 
disclaim beneficial ownership.

(3)     Includes 1,000,000 shares of Common Stock issuable upon 
conversion of a Convertible Note held by Waco Partners convertible within 
60 days after March 20, 1998.

(4)     Includes 388,258 shares of Common Stock issuable upon conversion 
of Convertible Notes held by ARD III (including principal and interest 
thereon), convertible within 60 days after March 20, 1998 (See `Certain 
Transactions`).  Includes options to purchase 4,800 shares of Common 
Stock exercisable within 60 days after March 20, 1998.  Excludes shares 
described in Footnote 5 below, and excludes options to purchase 4,500 
shares of Common Stock held by Mr. Hughes which are exercisable within 60 
days after March 20, 1998.

(5)     Includes 325,452 shares of Common Stock issuable upon conversion 
of Convertible Notes held by ARD I (including principal and interest 
thereon), convertible within 60 days after March 20, 1998 (See `Certain 
Transactions`).  Includes options to purchase 4,200 shares of Common 
Stock exercisable within 60 days after March 20, 1998.  Excludes shares 
described in Footnote 4 above, and excludes options to purchase 4,500 
shares of Common Stock held by Mr. Hughes which are exercisable within 60 
days after March 20, 1998.

(6)     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 713,710 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 March 20, 1998 (See 
`Certain Transactions`); Mr. Hughes disclaims beneficial ownership of 
these shares. Includes options to purchase 9,000 shares of Common Stock, 
exercisable within 60 days after March 20, 1998, held by ARD I and ARD 
III.  Includes options to purchase 4,500 shares of Common Stock held by 
Mr. Hughes which are exercisable within 60 days after March 20, 1998.
  
(7)     Includes (a) 1,509,969 shares of Common Stock owned by affiliates 
of  Directors, as to which shares they disclaim beneficial ownership, (b) 
713,710 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 after March 20, 1998 
(See `Certain Transactions`), to which shares the Directors disclaim 
beneficial ownership, and (c)6,317 shares of Common Stock which officers 
and Directors have the right to acquire under outstanding stock options 
exercisable within 60 days after March 20, 1998 and (d) 9,000 shares of 
Common Stock which a Director has the right to acquire under outstanding 
stock options exercisable within 60 days after March 20, 1998, to which 
shares the Director disclaims beneficial ownership.   

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 
<PAGE> 17
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. 

     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 of the note principal and interest within 
60 days after March 20, 1998.

                            Per
                            Annum      Shares Issuable Upon Conversion
                 Principal  Interest   Within 60 Days After
                 Amount     Rate       March 20, 1998
                                       -------------------------------
                                       Principal    Interest
                                       ---------    --------
Noteholder            ($)     (%)         Shares      Shares

ASMV             $660,000     10%      1,320,000     486,347

Waco Partners    $500,000     10%      1,000,000      13,151

ARD III          $141,440     10%        282,880     105,378

ARD I            $118,560     10%        237,120      88,332

Affiliates of
 Directors as
 a group         $260,000     10%        520,000     193,710

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.
<PAGE> 18
     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> 19
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: April 9, 1998

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                                                 } April 9,
                                                              } 1998
                                                              }
                                                              } 
/s/ Francis J. Hughes, Jr.   Director                         }
- --------------------------                                    }
Francis J. Hughes, Jr.                                        }
                                                              }
<PAGE> 20
             CERAMICS PROCESS SYSTEMS CORPORATION
                         EXHIBIT INDEX

Exhibit
No.            Description                                         Page
- -------        -----------                                         ----
  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            --

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                             --
<PAGE> 21
  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                             --
<PAGE> 22
  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                                        --

  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 Coopers and Lybrand L.L.P                

**   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. 

<PAGE> 23
          INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
                              OF
             CERAMICS PROCESS SYSTEMS CORPORATION



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

Report of Independent Accountants                         24

Consolidated Balance Sheets as of December 27, 1997 and
     December 28, 1996                                    25

Consolidated Statements of Operations for the years ended
     December 27, 1997, December 28, 1996,
     and December 30, 1995                                27

Consolidated Statements of Stockholders` Deficit for
     the years ended December 27, 1997,
     December 28, 1996, and December 30, 1995             28

Consolidated Statements of Cash Flows for the years ended
     December 27, 1997, December 28, 1996,
     and December 30, 1995                                29

Notes to Consolidated Financial Statements                31


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

<PAGE> 24
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 23 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 27, 1997 and December 
28, 1996, and the consolidated results of its operations and cash flows 
for each of the three years in the period ended December 27, 1997, in 
conformity with generally accepted accounting principles. 


                                   COOPERS & LYBRAND L.L.P.


Boston, Massachusetts
March 16, 1998
Except for Note 15, as to which the date is
April 9, 1998

<PAGE> 25
CONSOLIDATED BALANCE SHEETS
Ceramics Process Systems Corporation
- -------------------------------------------------------------------------

                                   ASSETS

                                        December 27,      December 28,
                                           1997               1996
                                        ------------      ------------
Current Assets:                                                     
  Cash and cash equivalents             $ 561,166         $  113,331
  Accounts receivable, trade              626,121            141,035
  Inventories (Note 2)                    123,325            156,445
  Prepaid expenses                         15,528              1,340
                                        ---------         ----------
     Total current assets               1,326,140            412,151
                                        ---------         ----------


 Property and equipment (Notes 2 & 4):
  Production equipment                  1,208,145          1,018,055
  Office equipment                         70,404             60,403
  Leased Equipment                        262,108            126,948
                                        ---------          ---------
                                        1,540,657          1,205,406
  Less accumulated depreciation and
   amortization                           925,371            819,377
  Less accumulated amortization
   of leased equipment                     41,790              5,290
                                        ---------          ---------
     Net property and equipment           573,496            380,739
                                        ---------          ---------


 Deposits                                   5,072              2,337
                                        ---------          ---------


     Total Assets                      $1,904,708           $795,227
                                        =========          =========





The accompanying notes are an integral part of the consolidated
financial statements.
<PAGE> 26
CONSOLIDATED BALANCE SHEETS (continued)
Ceramics Process Systems Corporation
- -------------------------------------------------------------------------
                     LIABILITIES AND STOCKHOLDERS` DEFICIT
                                     December 27,        December 28,
                                         1997               1996
                                     ------------        ------------
Current Liabilities:
 Accounts payable                    $  154,657           $  128,762
 Accrued expenses (Note 9)              677,109              789,766
 Deferred revenues                      163,430              355,987
 Notes payable (Note 7)                 206,962              450,000
 Current portion of convertible notes
  payable (Note 8):
   Related parties                      260,000              260,000
   Other                              1,610,000            1,610,000
 Current portion of capital 
  lease oblications(Note 4)              42,205               17,383
                                    -----------          -----------
     Total current liabilities        3,114,363            3,611,898

Long term portion of
 Notes payable other                    137,868                   --
 Capital lease obligations              172,114               87,999
                                    -----------          -----------
     Total Liabilities                3,424,345            3,699,897
                                    -----------          -----------
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
   7,824,582 shares in 1997 and
   7,780,766 shares in 1996              78,246               77,808

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

  Additional paid-in capital         30,464,833           30,457,384

  Accumulated deficit               (32,001,881)         (33,379,027)
                                    -----------          -----------
                                     (1,458,802)          (2,843,835)
  Less treasury stock, at cost,
   22,883 common shares in 1997
   and 22,883 common shares in 1996     (60,835)             (60,835)
                                    -----------          -----------
     Total Stockholders` Deficit     (1,519,637)          (2,904,670)
                                    -----------          -----------
     Total Liabilities and 
       Stockholders` Deficit         $1,904,708             $795,227
                                    ===========          ===========
The accompanying notes are an integral part of the consolidated
financial statements.
<PAGE> 27
CONSOLIDATED STATEMENTS OF OPERATIONS
Ceramics Process Systems Corporation
- -------------------------------------------------------------------------
                                             Years Ended
                              ------------------------------------------
                              December 27,    December 28,  December 30,
                                 1997            1996           1995
                              ------------    ------------  ------------
Revenue:

  Product Sales               $4,197,912      $ 1,922,006    $ 1,385,022
  
  License agreements             391,001           85,000          2,000
                              ----------      -----------     ----------
     Total Revenue             4,588,913        2,007,006      1,387,022
                              ----------      -----------     ----------
 Costs and expenses:

  Cost of sales                2,475,140        1,686,148      1,635,592
  Selling, general and
   administrative                517,362          515,346        585,129
                              ----------      -----------     ----------
     Total costs and expenses  2,992,502        2,201,494      2,220,721
                              ----------      -----------     ----------

 Operating income (loss)       1,596,411        (194,488)      (833,699)
                              ----------      -----------     ----------

 Other income (expense):

  Interest income                  3,581                -         1,289
  Interest expense              (237,968)        (248,500)     (216,347)
  Gain (loss) on disposal of          
   equipment                          --           27,043          (666)
  Other income (expense)          15,122            4,640       (58,098)
                              ----------      -----------     ----------
                                (219,265)        (216,817)     (273,822)
                              ==========      ===========     ==========

Net income (loss)             $1,377,146     $   (411,305)   $(1,107,521)
                              ==========      ===========     ==========
Net income (loss) per
  basic common share            $   0.18      $     (0.05)     $   (0.14)
                              ==========      ===========     ==========
Weighted average
  number of basic common
  shares outstanding           7,799,279        7,780,766      7,674,534
                              ==========      ===========     ==========
Net income (loss) per
  diluted common share          $   0.13      $     (0.05)     $   (0.14)
                              ==========      ===========     ==========
Weighted average
  number of diluted
  shares outstanding          12,279,643        7,780,766      7,674,534
                              ==========      ===========     ==========
The accompanying notes are an integral part of the consolidated
financial statements.
<PAGE> 28
<TABLE>
CONSOLIDATED STATEMENTS OF STOCKHOLDERS` DEFICIT
For the years ended December 27, 1997, December 28, 1996
and December 30, 1995
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 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)


Stock Options Exercised    43,816     438       7,449           --        --         7,887

Net Income                     --      --          --    1,377,146        --     1,377,146
                        --------- ------- ----------- ------------  --------   -----------
Balance at December 27,
 1997                   7,824,582 $78,246 $30,464,833  $32,001,881  $(60,835)  $(1,519,637)
                        ========= ======= =========== ============  ========   ===========
</TABLE>

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


<PAGE> 29
CONSOLIDATED STATEMENTS OF CASH FLOWS
Ceramics Process Systems Corporation
- -------------------------------------------------------------------------

                                              Years Ended
                                 --------------------------------------
                                 December 27, December 28, December 30,
                                        1997          1996         1995
                                 ------------ ------------ ------------
Cash flows from operating 
activities:
 Net loss                        $1,377,146   $  (411,304)  $(1,107,521)
 Adjustments to reconcile
  net loss to cash provided 
  by (used in) used in
  operating activities: 
   Depreciation                     115,994        108,070      104,531
   Amortization                      36,500          5,290       11,517
   Loss(gain)on disposal of
    equipment                            --        (27,043)         666
   Loss on investment                    --             --       65,893
 Changes in assets and 
  liabilities: 
   Accounts receivable, trade      (485,086)        70,540       31,553
   Inventories                       33,120       (127,419)      27,100
   Prepaid expenses                 (14,188)         9,484       17,319
   Other current assets                  --            475       24,044
   Accounts payable                  25,895        (47,732)       7,871
   Accrued expenses                (112,657)       214,558      257,993
   Due to customer                       --         51,950           --
   Deferred revenue                (192,557)       355,987       (6,300)
                                  ---------    -----------   ----------
     Net cash provided by (used in)
      operating activities          784,167        202,856     (565,334)
                                  ---------    -----------   ----------

Cash flows from investing 
activities:
 Proceeds from sale of assets            --         27,500        8,040
 Additions to property and
 equipment                         (212,827)      (147,768)     (41,327)
 Investment in joint venture             --             --      (65,893)
 Deposits                            (2,735)        (1,384)       1,670
                                  ---------    -----------   ----------
     Net cash used in investing
      activities                   (215,562)      (121,652)     (97,510)
                                  ---------    -----------   ----------


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

<PAGE> 30
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
Ceramics Process Systems Corporation
- -------------------------------------------------------------------------

                                              Years Ended
                                 --------------------------------------
                                 December 27, December 28, December 30,
                                        1997          1996         1995
                                 ------------ ------------ ------------
Cash flows from financing activities:
 Principal payments for capital
  lease obligations                 (23,487)           --        (7,532)
 Proceeds from issuance of notes
  payable                                --            --       450,000
 Proceeds from issuance of common
  stock                               7,887            --            --
 Principal payment of notes 
  payable other                    (105,170)           --            --
                                  ---------    -----------   ----------
     Net cash provided by
      financing activities         (120,770)           --       442,468
                                   ---------    -----------   ----------

Net increase (decrease)
 in cash and cash equivalents       447,835         81,204     (220,376)
Cash and cash equivalents
 at beginning of year               113,331         32,127      252,503
                                   ---------    -----------   ---------
Cash and cash equivalents
 at end of year                   $ 561,166    $   113,331   $   32,127
                                   =========    ===========   ==========

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


<PAGE> 31
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Ceramics Process Systems Corporation
- ------------------------------------------------------------------------

(1)  Nature of Business
     ------------------
     Ceramics Process Systems Corporation serves the wireless 
communications, satellite communications, motor controller and other 
microelectronic markets by developing, manufacturing, and marketing 
advanced metal-matrix composite and ceramic components to house, 
interconnect, and thermally manage microelectronic devices.

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

(2)(b) Cash and Cash Equivalents
       ------------------------------
     The Company considers all highly liquid investments purchased with a 
maturity of three months or less to be cash equivalents.

(2)(c) Inventories
       -----------
     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:

                               December 27,    December 28,
                                  1997            1996
                               ------------    ------------
     Raw materials               $ 11,097         $ 39,412
     Work-in-process              112,228           85,933
     Finished goods                    --          131,100
                                 --------         --------  
                                 $123,325         $156,445
                                 ========         ========

(2)(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.
<PAGE> 32
(2)(e) Revenue Recognition
       -------------------
     The Company recognizes product revenue generally upon shipment. 
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. 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.  Advance payments in excess of 
revenue recognized are recorded as customer deposits.

(2)(f) Research and Development Costs
       ------------------------------
     The Company continues to perform product development under prototype 
manufacturing agreements with customers.  In fiscal 1997 and fiscal 1996, 
the Company did not incur any costs for research and development and did 
not perform any externally funded research and development programs.  In 
prior periods research and development costs were charged to expense as 
incurred.

(2)(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.

(2)(h) Net Income/Loss Per Common and Common Equivalent Share
       -------------------------
     In February 1997, the Financial Accounting Standards Board issued 
SFAS No. 128, `Earnings per Share`.  This statement replaced the 
calculation of primary and fully diluted earnings per share with basic 
and diluted earnings per share (EPS).  Basic EPS excludes the effect of 
any dilutive options, warrants or convertible securities 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 by dividing income 
available to common stockholders by the sum of the weighted average 
number of common shares and common share equivalents computed using the 
average market price for the period under the treasury stock method.  All 
earnings per share amounts have been restated to conform with the SFAS 
128 requirements.
<PAGE> 33
(2)(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.

(2)(j) Risks and Uncertainties
       -----------------------
     The Company manufactures its products to customer specifications and 
a significant portion of the Company`s revenues have historically been 
generated from three customers. 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.

(2)(k) Financial Instruments
       --------------------------
     A substantial portion of the Company`s borrowings have been financed 
by significant stockholders of the Company, one of which reduced its 
ownership interest in 1996.  In addition, the Company was in default of a 
significant portion of its convertible notes payable at year-end 1997, 
although this default has been cured in 1998  (See Note 15 Subsequent 
Event) It is not practicable to estimate the fair value of the Company`s 
notes payable and convertible notes payable.

(2)(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 1997, 1996, and 1995, consisted of 52 weeks.

(2)(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 
1997 in the amount of $135,160 and in 1996 in the amount of $111,079. 
Additionally, the Company paid interest on leases amounting to $15,196, 
$5,891, and $3,901 in 1997, 1996, and 1995, respectively.

(4)  Leases
     ------
     At December 27, 1997 the Company had production equipment with a 
cost of $262,108 and accumulated amortization of $41,790 under capital 
leases.  At December 30, 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.
<PAGE> 34     
     Future payments required under capital lease obligations are as 
follows at December 27, 1997:

     1998                                       $ 62,916
     1999                                       $ 62,916
     2000                                       $ 62,916
     2001                                       $ 56,940
     2002                                       $ 21,497
                                                --------
     Total future minimum lease payments        $267,185
                                                ========
        Less amount representing interest       $ 52,866
                                                --------
     Present value of net future lease payments $214,319

        Less current portion                    $ 42,205
                                                --------
     Long-term obligation under capital leases  $172,114
                                                ========

     The Company is operating at its Chartley facility as a tenant-at-
will. Total rental expense for operating leases was $67,500 each year for 
1997, 1996 and 1995.

(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 1997, 1996, and 1995.

     In 1997, Company employees exercised options for 43,816 shares of 
common stock at market prices between $0.625 and $2.375.

     In 1997, 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.

     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 at 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.
<PAGE> 35
     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 
<PAGE> 35
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 1997, 1996 or 1995. At December 27, 1997, options to 
purchase 35,500 shares of Common Stock were outstanding under the 
Director Plan.

     In 1997 the Company granted 109,000 options at the current fair 
market values of $0.5625 to $1.50. In April, 1996 and June, 1995 the 
Company granted 330,461 and 400,490 options at the then current fair 
market value of $0.18 and $0.44, with similar terms and conditions to 
existing option holders in exchange for the previously issued options.
     
     As of December 27, 1997, the total remaining number of shares 
authorized for issuance under these stock option plans amounted to 
469,716.

<TABLE>
     The following is a summary of stock option activity for all of the 
above plans for the fiscal years 1997, 1996 and 1995.
<CAPTION>

                        1997            1996            1995
                      --------        --------         --------
                      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 430,961  0.68   447,267   $0.93   565,083  $1.57
  Granted at fair 
   market value    109,000  1.00   330,461    0.18   400,390   0.44
  Exercised        (43,816) 0.18       -       -         -      -  
  Canceled        (121,759) 0.41  (346,767)   0.52  (518,206)  1.24
                   ------- -----   -------   -----   -------  -----
Outstanding at 
 end of year        374,386 0.93   430,961   $0.68   447,267  $0.93
                    ======= =====   =======  =====   =======  =====

Options exercisable
 at year-end        165,461  1.44  100,500   $2.34   251,453  $1.32

</TABLE>
<TABLE>
     The following table summarizes information about stock options
outstanding at December 27, 1997:

<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          222,886      8.27        $0.18     72,961      $0.18 
 0.625 - 0.875  22,500      5.77         0.75     17,500      $0.79
 1.312 - 1.50   49,000      9.72         1.35         --         --
 2.25 - 3.75    80,000      4.25         2.79     75,000      $2.82
               -------                           -------

$0.18 - $3.75  374,386      7.45        $0.93    165,461      $1.44
               =======                           =======
</TABLE>
<PAGE> 37
     The fair value of each option grant under SFAS 123 is estimated on 
the date of grant using the Black-Scholes option-pricing model.  The 
following table presents the annualized weighted average values of the 
significant assumptions used to estimate the fair values of the options:

                                 1997       1996       1995
                                 ----       ----       ----

     Options issued            59,000    222,886          0
     Risk-free interest rate     6.27%      6.31%         0
     Expected life in years         7          7          7
     Expected volatility           80%        80%        80%
     Expected dividends             0          0          0

     All options are granted at the fair market value on the date of 
grant.

     Had compensation cost for the Company`s two employee stock option 
plans been recorded based on the fair value of awards at grant date 
consistent with the alternative method prescribed by SFAS 123, the 
Company`s pro forma net income (loss) for 1997, 1996, and 1995 would have 
been $1,362,316, $(419,108), and $(1,107,521), respectively.  Diluted 
income (loss) per share for 1997, 1996 and 1995 would have been $0.13, 
$(0.05), and $(0.14), respectively.  The pro forma amounts include 
amortized fair values attributable to options granted after December 15, 
1994 only and therefore, are not likely to be representative of the 
effects on reported net income for future years.

(6)  Research and Development Agreements
     -----------------------------------
     In 1997, 1996 and 1995, the Company recognized no revenue or related 
costs from research and development agreements.
     

(7)  Notes Payable
     -------------
     Notes payable consist of the following at December 27, 1997:

     Note Payable 1                                          
     Note payable dated March 31, 1995 as                   
     amended October 1, 1997, with interest payable              
     at a rate of 10% per year; due in installments
     on Janaury 1, 1998, April 1, 1998, July 1, 
     1998, October 1, 1998 and December 31, 1998.                
     The note is collateralized by accounts
     receivable, inventory, property and
     equipment.                                       $218,750
     
     Note Payable 2                                          
     Note payable dated July 19, 1995, as                    
     amended July 31, 1996 and July 31, 1997, 
     with interest payable at a rate of 10% per
     year due in installments on March 29, 1998,
     June 26, 1998, September 25, 1998, 
     December 24, 1998, March 26, 1999 and
     June 25, 1999.                                   $126,080
                                                      --------
                                                      $344,830
                                                      ========
<PAGE> 38
(8)  Convertible Notes Payable
     -------------------------

     Convertible notes payable consist of the following at
December 27, 1997:

     Convertible 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
     
     Convertible 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  
     
     Convertible Note Payable 3                                          
     Unsecured note payable dated July 20,                   
     1994, due January 31, 1996 plus interest                
     at 10% per annum.                                $  120,000
     
     Convertible 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
                                                      ==========

     At December 27, 1997, the Company was in default of Convertible     
Notes Payable 1, 2, 3 and 4.  The Company cured all conditions of default 
in 1998, see Note 15 Subsequent Events below.  

     $260,000 of the principal balance of the convertible notes payable 
at December 27, 1997 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 December 27, 1997 was $86,667 and $25,929 
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.  4,649,328 shares of common stock at December 27, 1997 
are reserved for the conversion of convertible notes and related 
interest.
<PAGE> 39     
     Principal maturities for notes payable and convertible notes 
payable, if these were not in default, are as follows at December 27, 
1997:

     Currently           $1,370,000
     1998                   206,962
     1999                   137,868
     2000                         0

     2001                         0
     Thereafter             500,000
                         ----------
                         $2,214,830
                         ==========

(9)   Accrued Expenses
     ----------------
     Accrued expenses consist of the following:

                                     December 27,    December 28,
                                        1997             1996
                                     ------------    --------
     Accrued legal and accounting    $ 33,190        $161,267
     Accrued interest (Note 3 and 7)  526,294         445,450
     Accrued payroll                  108,242          79,170
     Accrued other                    172,813         103,879
                                     --------        --------
                                     $840,539        $789,766
                                     ========        ========


(10) Income Taxes
     ------------
     Deferred tax assets and liabilities are as follows:
 
                                    December 27,    December 28,
                                    1997            1996        
                                    ------------    ------------
     Net operating losses            $11,410,000    $ 12,180,000
     Vacation and other accrued    
      expenses                            79,000          78,000
     Depreciation                        (93,000)        (88,000)

          Total                       11,396,000      12,170,000
     Valuation allowance             (11,396,000)    (12,170,000)
                                    ------------     ------------
                                    $         --     $         --
                                    ============     ============

     Due to the uncertainty related to the realization of the net 
deferred tax asset, a full valuation allowance has been provided.  At 
December 27, 1997, the Company had net operating loss carryforwards of 
approximately $33,000,000 available to offset future income for U.S. 
Federal income tax purposes, and $4,700,000 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 
1998 through 2001 for state income tax purposes.
<PAGE> 40
     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 
believes that it did not exceed the 50% ownership change in the three-
year period ending at year-end 1997 therefore as of year-end 1997 all net 
operating loss carryforwards are available to offset future taxable 
income.

(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 30 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 27, 1997, no employer matching 
contributions had been made to the Plan.
     
(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
     --------------------------------------
     Significant customers in 1997, 1996, and 1995 were as follows:

                                   Significant    Significant
                                   Customer       Customer
     Year ended December 27, 1997  A		  63%
                                   B              11%
                                   C              10%

     Year ended December 28, 1996  A              56%
                                   B              16%
                                   C              13%

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

     Export sales were 1%, 0%, and 2% of total revenue in 1997, 1996, and 
1995 respectively, and represented sales to Europe and Japan.
<PAGE> 41
(14) Earnings Per Share
     ------------------
     SFAS 128, which now governs earnings per share computation, requires 
the following reconciliation of the basic and diluted EPS calculations.

                                   For the years ended
                         December 27     December 28     December 30
                             1997            1996            1995    
                         -----------     -----------     -----------
Basic EPS Computation:
Numerator:
  Net income (loss)       $1,377,146       ($411,304)    ($1,107,521)

Denominator:
  Weighted average
  common shares
  outstanding              7,799,279       7,780,766       7,674,534

Basic EPS                      $0.18          ($0.05)         ($0.14)

Diluted EPS Computation:
Numerator:
  Net income (loss)       $1,377,146       ($411,304)    ($1,107,521)
  Interest on 
    convertible debt        $186,489             ---             ---
                           ---------        --------      ----------
  Total net income (loss) $1,563,635       ($411,304)    ($1,107,521)

Denominator:
  Weighted average
    common shares
    outstanding            7,799,279       7,780,766       7,674,534
  Stock options              191,040             ---             ---
  Convertible debt         4,289,324             ---             ---
                          ----------       ---------       ---------
  Total Shares            12,279,643       7,780,766       7,674,534

Diluted EPS                    $0.13          ($0.05)         ($0.14)


(15) Subsequent Event
      ----------------
     As of April 9, 1998 the Company cured all conditions of default 
relating to convertible notes.  On March 19, 1998 Convertible notes 
outstanding in the principal amount of $450,000 were converted by note 
holders into 900,000 shares of the Company`s Common Stock, and the 
Company paid accrued interest in full on these notes in cash.  On April 
9, 1998 Convertible notes outstanding in the principal amount of $920,000 
were amended by agreement of note holders and the Company to establish a 
maturity date of January 15, 1999.


Earnings Per Share
     ------------------
     SFAS 128, which now governs earnings per share computation, 
requires the following reconciliation of the basic and diluted EPS 
calculations.

                                   For the years ended
                         December 27     December 28     December 30
                             1997            1996            1995    
                         -----------     -----------     -----------
Basic EPS Computation:
Numerator:
  Net income (loss)       $1,377,146       ($411,304)    ($1,107,521)

Denominator:
  Weighted average
  common shares
  outstanding              7,799,279       7,780,766       7,674,534

Basic EPS                      $0.18          ($0.05)         ($0.14)

Diluted EPS Computation:
Numerator:
  Net income (loss)       $1,377,146       ($411,304)    ($1,107,521)
  Interest on 
    convertible debt        $186,489             ---             ---
                           ---------        --------      ----------
  Total net income (loss) $1,563,635       ($411,304)    ($1,107,521)

Denominator:
  Weighted average
    common shares
    outstanding            7,799,279       7,780,766       7,674,534
  Stock options              191,040             ---             ---
  Convertible debt         4,289,324             ---             ---
                          ----------       ---------       ---------
  Total Shares            12,279,643       7,780,766       7,674,534

Diluted EPS                    $0.13          ($0.05)         ($0.14)


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 16, 1998, except for Footnote 15 for which the date is April 9, 
1998, on our audits of the consolidated financial statements of 
Ceramics Process Systems Corporation as of December 27, 1997 and 
December 28, 1996 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
April 10, 1998


<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 27, 1997.
</LEGEND>
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-27-1997
<PERIOD-END>                               DEC-27-1997
<EXCHANGE-RATE>                                      1
<CASH>                                         561,166
<SECURITIES>                                         0
<RECEIVABLES>                                  626,121
<ALLOWANCES>                                         0
<INVENTORY>                                    123,325
<CURRENT-ASSETS>                             1,326,140
<PP&E>                                       1,540,657
<DEPRECIATION>                                 967,161
<TOTAL-ASSETS>                               1,904,708
<CURRENT-LIABILITIES>                        3,114,363
<BONDS>                                              0
                                0
                                          0
<COMMON>                                     7,824,582
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                 1,904,708
<SALES>                                      4,197,912
<TOTAL-REVENUES>                             4,588,913
<CGS>                                        2,475,140
<TOTAL-COSTS>                                2,992,502
<OTHER-EXPENSES>                               219,265
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             237,968
<INCOME-PRETAX>                              1,377,146
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          1,377,146
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 1,377,146
<EPS-PRIMARY>                                     0.18
<EPS-DILUTED>                                     0.13
        

</TABLE>


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