CERAMICS PROCESS SYSTEMS CORP/DE/
10-K, 1999-04-06
POTTERY & RELATED PRODUCTS
Previous: PAINEWEBBER R&D PARTNERS II LP, SC 14D1/A, 1999-04-06
Next: PARTICIPATING INCOME PROPERTIES II LP, 8-K, 1999-04-06





                              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 26, 1998
- -------------------------------------------
                                   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 $6,430,925 based on the average of the 
reported closing bid and asked prices for the Common Stock on March 1, 
1999 as reported on the OTC Bulletin Board.

Number of shares of Common Stock outstanding as of March 1,
1999: 12,285,969 shares.

Documents incorporated by reference.

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 1998, 86.7% of the Company's total revenue was derived from 
manufactured products and 13.3% from licensing fees, in fiscal 1997 91.5% 
of the Company`s total revenue was derived from manufactured products and 
8.5% from licensing fees and in fiscal 1996, 96% of the Company`s total 
revenue was derived from manufactured products and 4% 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.

     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 
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. 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 
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 1998, the Company's three largest customers accounted for 
72%, 13%, and 6% of total revenues, respectively.  In fiscal 1997, these 
same companies accounted for 56%, 9%, and 9% of total revenues. In fiscal 
1998, 94% of the Company`s total revenues were from commercial business, 
and 6% 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 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 1998.

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 1998, 1997, or 
1996.

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 26, 1998 the Company had 11 United States patents.  
The Company also has several international patents covering the same 
subject matter as the U.S. patents.  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 26, 1998, the Company had a product backlog of $1.27 
million compared with a product backlog of $2.07 million at December 27, 
1997.  The Company shipped 100% of the year-end 1997 product backlog in 
1998.

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.

     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 December 26, 1998, 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.

     The Company's 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.

     The Company`s rental expense for operating leases was $82 thousand, 
$68 thousand and $68 thousand in 1998, 1997 and 1996, respectively.

Item 3.  Legal Proceedings.

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

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

     No matters were submitted to a vote of security holders during the 
fourth quarter of the year ended December 26, 1998.

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

     On December 26, 1998, the Company had 836 shareholders.  The high and 
low closing bid prices of the Company`s common stock for each quarter 
during the years ended December 26, 1998 and December 27, 1997 are shown 
below. 

                                1998                1997
                          ---------------      --------------
                          High       Low       High       Low
                          ----       ----      ----      ----
1st Quarter               $2.71      $2.00     $0.50    $0.31
2nd Quarter               $2.62      $1.38     $0.87    $0.34
3rd Quarter               $1.96      $1.25     $1.50    $0.62
4th Quarter               $1.53      $1.25     $2.62    $1.38

     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. 


SELECTED CONSOLIDATED FINANCIAL DATA

For the Fiscal Year:           1998      1997      1996      1995      1994
- ---------------------------------------------------------------------------
Summary of Operations
- --------------------- 
Revenue                      $5,525    $4,589    $2,007    $1,387    $1,192
Operating Expenses            3,722     2,993     2,201     2,221     3,071
                             ------    ------    ------    ------    ------
Operating Income (Loss)       1,803     1,596     (194)     (834)   (1,879)
Net Other Income (Expense)    (131)     (219)     (217)     (274)      (38)
                             ------    ------    ------    ------    ------
Net Income (Loss)            $1,672  $ 1,377   $  (411)  $(1,108)  $(1,917)
                             ======    ======    ======    ======    ======
Net Income (Loss) Per
  Basic Common Share         $ 0.16   $  0.18   $ (0.05)  $ (0.14)  $(0.25)
                             ======    ======    ======    ======    ======
Weighted Average Basic
  Number of Common Shares
  Outstanding                10,566     7,799     7,781     7,675     7,581
                             ======    ======    ======    ======    ======
Net Income (Loss) Per
  Diluted Common Share       $ 0.14   $  0.13   $ (0.05)  $ (0.14)  $(0.25)
                             ======    ======    ======    ======    ======
Weighted Average Diluted
  Number of Common Shares
  Outstanding                12,547    12,280     7,781     7,675     7,581
                             ======    ======    ======    ======    ======
- --------------------------------------------------------------------------
Year-end Position
- -----------------

Working Capital (Deficit)    $1,782   $(1,788)  $(3,200)  $(2,736)  $ (165)

Total Assets                  2,984     1,905       795       526       932

Long-term Obligations           125       310        88       -       1,620

Stockholders' Equity
  (Deficit)                  $2,389   $(1,520)  $(2,905)  $(2,493) $(1,458)


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

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

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

Revenue
- -------
     Total revenue increased $936 thousand or 20% to $5.52 million in 1998 
from $4.59 million in 1997.  Total revenue of $4.59 million in 1997 
reflects an increase of $2.58 million or 128% over total revenue of $2.01 
million in 1996.  The increase in revenue from 1997 to 1998 is due to 
increased customer demand resulting in an increase in product shipments of 
$590 thousand, and increased revenues from licensing activities of $347 
thousand.  The increase in revenue from 1996 to 1997 is primarily the 
result of a shift in product sales 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.

Operating Costs
- ---------------
     Total operating costs were $3.7 million, $3.0 million, and $2.2 
million for the fiscal years 1998, 1997, and 1996, respectively.  

     Cost of sales for the years 1998, 1997, and 1996 were $3.0 million 
$2.5 million, and $1.7 million, respectively.  Selling, general and 
administrative costs were $0.7 million, $0.5 million, and $0.5 million 
for these same years, respectively.

     The $0.5 million increase in cost of sales in 1998 versus 1997 is 
attributable to higher sales volume in 1998.  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 on product revenue declined to 37% in 1998 from 41% in 
1997 primarily due to increased manufacturing overhead expenses the Company 
believes are needed to support future growth.  Gross margins increased to 
41% in 1997 from 12% in 1996 as more products entered into recurring 
production and 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 1998 selling, general and administrative expenses of $685 
increased 33% from 1997 selling, general and administrative expenses of 
$517 primarily as a result of increased salary and travel expense.  The 
Company added personnel in the sales function in 1998 and the Company 
expects to continue to increase headcount in the sales function as it 
expends greater efforts on building it's customer base.  Selling, general 
and administrative expenses of $0.5 million were consistent from 1997 to 
1996.

     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 1998, 1997 or 
1996 

Net Other Expenses
- ------------------
     The Company had net other expenses of $0, $219 thousand and $217 
thousand for the fiscal years 1998, 1997 and 1996 respectively.  The 
decrease in net other expense in 1998 compared to 1997 is primarily due to 
reduced interest expense as a result of extinguishing debt or conversion of 
debt to equity in 1998.  Additionally, interest income increased due to 
higher cash balances.  Net other expenses were similar in amount in 1997 
and 1996, and were primarily interest expense.

Income Taxes
- ------------
     The Company's Federal income taxes expense in 1998 was $57,126 which 
includes alternative minimum taxes for fiscal 1997 of $21,060 and taxes for 
fiscal 1998 of $36,066.  The Company did not accrue or pay Federal income 
taxes in 1996 due to its tax losses in that year.

     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 26, 1998, therefore, as of year-end 1998 all 
net operating loss carryforwards are available to offset future taxable 
income. 

Liquidity and Cash Reserves
- ---------------------------
     Cash on hand increased $938 thousand or 167% to $1,499 thousand at 
fiscal year end 1998 from $561 thousand at fiscal year end 1997. In 1998, 
operations generated net cash of $1,266 thousand, investing activities 
generated net cash of $55 thousand, and financing activities, primarily 
payment of debt principal, consumed net cash of $383 thousand. Cash 
generated by operations increased in 1998 from 1997 primarily because of 
increased product and licensing revenues in 1998 compared to 1997.

     Cash on hand of $561 at fiscal year end 1997 reflects an increase of 
$448 thousand or 396% over cash on hand of $113 at fiscal year end 1996. 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.  Cash generated by operations increased 
in 1997 from 1996 primarily because of increased product and licensing 
revenues in 1997 compared to 1996.
 
     In 1998 and 1997 the Company financed its operations through funds 
generated from operations.  Prior to 1997, the Company financed its 
operations primarily through, debt, contract research and development 
revenues, license fees, an equity placement, 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.  In 1997, the Company paid down several notes. In 1998, 
the Company converted the remaining notes into equity.  Specifically, in 
1998 the Company issued 3,740,000 shares of common stock upon conversion of 
note principal in the amount of $1,870,000, the Company issued 723,916 
shares of common stock upon conversion of accrued interest in the amount of 
$361,958, and the Company paid accrued interest in cash in the amount of 
$160,542.

     The Company believes it will be able to finance its working capital 
obligations and capital expenditures for production equipment through funds 
generated from operations throughout 1999.  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.

     As of year-end 1998 the Company has no notes outstanding.

Newly Issued Accounting Changes
- -------------------------------
	In June 1998, the FASB issued FAS No. 133, "Accounting for Derivative 
Instruments and Hedging Activities,"  FAS No. 133 requires that all 
derivative instruments be recorded on the balance sheet at their fair 
value.  Changes in the fair value of derivatives are recorded each period 
in current earnings or other comprehensive income, depending on whether a 
derivative is designated as part of a hedge transactions and, if it is, the 
type of hedge transaction.  The statement is effective for fiscal years 
beginning after June 15, 1999.  The Company will adopt FAS No. 133 for its 
fiscal year ending December 30, 2000.

Year 2000 Issue
- ---------------
     The Company has identified three areas of possible exposure to Year 
2000 problems:  1) Application programs (financial, CAD/CAM and management 
information programs) used by the company, 2) Embedded programs in 
production and analytical equipment used by the Company, and 3) Programs 
used by vendors, customers and other third parties with whom the Company 
conducts business.

     The Company has completed an assessment of its exposure in each of 
these three areas and has developed a plan and timetable to address issues 
identified.  The assessment indicated the area of greatest risk is the area 
of application programs.  In the process of addressing the Year 2000 issue, 
the Company has concurrently sought to upgrade certain computer systems to 
provide greater functionality.  In 1998, the Company made capital 
expenditures of $84 thousand to purchase and install new financial, 
accounting, and selected manufacturing computer systems which are Year 2000 
compliant and which provide greater functionality . For the application 
programs which the Company does not intend to replace but which are not 
currently Year 2000 compliant, the Company has identified patches and 
upgrades which the company is implementing through the first half of 1999.

     Regarding the second area, the Company is testing production and 
analytical equipment one machine at a time to determine where Year 2000 
problems exist, and to implement upgrades and or other remedies for 
problems identified.  The Company's timetable calls for completion of this 
process by the end of the first half of 1999.  If upgrades or other 
remedies are not possible for certain equipment, the Company believes it 
can replace the capital equipment in an orderly manner without disrupting 
production.  The Company does not currently believe any capital equipment 
will need to be replaced, but there is no guarantee this will be the case. 
The Company does not believe the cost of upgrades will be material, but 
there is no guarantee this will be the case.

     Regarding the third area, the Company is interviewing vendors and 
customers to determine their exposure to Year 2000 issues.  The Company is 
developing a contingency plan in the event of noncompliance by its 
customers and vendors.  The contingency plan will be in place by the end of 
the third fiscal quarter of 1999.

Inflation
- ---------
     Inflation had no material effect on the results of operations or 
financial condition during 1998, 1997 or 1996. 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         44                  President
                                             Chief Executive
                                             Officer,
                                             Treasurer
                                             and Director

Michael Bernique         55                  Director

H. Kent Bowen            57                  Director

Francis J. Hughes, Jr.   48                  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. 

     Mr. Michael Bernique served as President, Satellite Data Networks 
Group of General Instrument Corporation from 1996 to 1998, as Senior Vice 
President, North American Sales and Vice President and General Manager, 
Transmission Products Division of DSC Communications from 1993 to 1996, and 
in a variety of positions with Motorola from 1986 to 1993, including Vice 
President Domestic Operations, Cellular Infrastructure. Mr. Bernique was 
elected to the Company's Board of Directors in 1999.  Mr. Bernique is also 
a director of RF Monolithics, Inc.

     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. 

     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 26, 1998.  No other 
executive officer of the Company serving on the last day of fiscal year 
1998 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  1998 $104,026  $0    $0       0       $0      $0     $0
 President and    1997 $100,163  $0    $0       0       $0      $0     $0
 Chief Executive  1996 $ 95,550  $0    $0       0       $0      $0     $0
 Officer

     The Company`s President and Chief Executive Officer did not receive 
option grants during fiscal year 1998.  During fiscal year 1998 no 
options were exercised by him, and at the end of the fiscal year 1998 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 
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 1998.  At December 26, 1998, 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.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

     The following table sets forth certain information, as of March 1, 
1999, 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:

                                                      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                 1,837,810       15.0%

Waco Partners
 c/o Wechsler & Co., Inc.
 105 South Bedford Road, Suite 310
 Mount Kisco, NY  10549               1,669,980       13.6%

American Research and
 Development III, L.P.
 (`ARD III`)
 30 Federal Street
 Boston, MA  02110-2508               1,219,191 (2)    9.9%

American Research and
 Development I, L.P.
 (`ARD I`)
 30 Federal Street
 Boston, MA  02110-2508               1,021,884 (3)    8.3%

Grant C. Bennett (Director & Officer) 1,642,331       13.4%

Michael Bernique (Director)                None           *

H. Kent Bowen (Director)                   None           *

Francis J. Hughes, Jr. (Director)     2,245,575 (4)   18.3%

All Directors and Officers as a
 group (three persons)                3,887,906 (5)   31.6%

*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) 	Total of 1,219,191 shares includes 1,216,471 shares owned by ARD III 
and options to purchase 2,720 shares of common stock exercisable within 60 
days after March 1, 1999.  Excludes shares described in Footnote 3 below, 
and excludes options to purchase 4,500 shares of common stock held by Mr. 
Hughes which are exercisable within 60 days after March 1, 1999.

(3)	Total of 1,021,884 shares includes 1,019,604 shares owned by ARD I 
and options to purchase 2,280 shares of common stock exercisable within 60 
days after March 1, 1999.  Excludes shares described in Footnote 2 above, 
and excludes options to purchase 4,500 shares of common stock held by Mr. 
Hughes which are exercisable within 60 days after March 1, 1999.

(4)	Total of 2,245,575 includes a) 1,216,471 shares of Common Stock owned 
by ARD III, 1,019,604 shares of common stock owned by ARD I, options to 
purchase 2,720 shares of common stock exercisable within 60 days after 
March 1, 1999 owned by ARD III and options to purchase 2,280 shares of 
Common Stock exercisable within 60 days after March 1, 1999 owned by ARD I, 
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) and, b) options to purchase 4,500 shares of common stock 
held by Mr. Hughes which are exercisable within 60 days after March 1, 1999

(5)	Total of 3,887,906 includes 2,245,575 shares and options described in 
Footnote 4 above, and 1,642,331 shares owned by Mr. Bennett, a director and 
officer of the Company.

Item 13.  Certain Relationships and Related Transactions

     In 1994, the Company issued convertible subordinated notes to 
affiliates of Directors and other persons know by the Company to 
beneficially own more than 5% of the outstanding shares of the Company.  In 
1998 all remaining notes were converted into equity and accrued interest 
was paid in cash or converted into equity as summarized below.  There were 
no notes outstanding as of December 26, 1998.

                                       Shares Issued Upon Conversion of
                                       Principal and Shares Issued or cash
                                       Paid for Accrued Interest in 1998
                              Per        ---------------------------------
                            Annum      Principal    Interest    Interest
                Principal Interest    Conversion  Conversion     Payment
                   Amount    Rate         Shares      Shares        Cash
Noteholder            ($)     (%)     ----------  ----------   ---------

ASMV             $660,000     10%      1,320,000     517,810           -

Waco Partners    $750,000     10%      1,500,000           -    $132,260

ARD III          $141,440     10%        282,880     112,122           -

ARD I            $118,560     10%        237,120      93,984           -

Affiliates of
 Directors as
 a group         $260,000     10%        520,000     206,106           -

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

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

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

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

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

<PAGE>

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: March 26, 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/ Michael Bernique            Director                      }
- --------------------------                                    }
Michael Bernique                                              } March 26,
                                                              } 1998
                                                              }
                                                              }
/s/ H. Kent Bowen            Director                         }
- --------------------------                                    }
H. Kent Bowen                                                 }
                                                              }
                                                              }
                                                              }
/s/ Francis J. Hughes, Jr.   Director                         }
- --------------------------                                    }
Francis J. Hughes, Jr.                                        }
                                                              }

<PAGE>
             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                             --

  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                             --

  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 PricewaterhouseCoopers LLP

**   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>
          INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
                              OF
             CERAMICS PROCESS SYSTEMS CORPORATION



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

Report of Independent Accountants                         22

Consolidated Balance Sheets as of December 26, 1998 and
     December 27, 1997                                 23-24

Consolidated Statements of Operations for the years ended
     December 26, 1998, December 27, 1997,
     and December 28, 1996                                25

Consolidated Statements of Stockholders` Equity (Deficit)
     for the years ended December 26, 1998,
     December 27, 1997 and December 28, 1996           26-27

Consolidated Statements of Cash Flows for the years ended
     December 26, 1998, December 27, 1997,
     and December 28, 1996                                28

Notes to Consolidated Financial Statements                30


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

<PAGE>
Report of Independent Accountants
- ------------------------------------------------------------------------


To the Board of Directors and Stockholders 
Ceramics Process Systems Corporation:

In our opinion, the accompanying consolidated balance sheets and the 
related consolidated statements of operations, stockholders' equity 
(deficit) and cash flows present fairly, in all material respects, the 
financial position of Ceramics Process Systems Corporation (the "Company") 
at December 26, 1998 and December 27, 1997, and the results of their 
operations and their cash flows for each of the three years in the period 
ended December 26, 1998, in conformity with generally accepted accounting 
principles.  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 of these 
statements in accordance with generally accepted auditing standards which 
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, assessing the 
accounting principles used and significant estimates made by management, 
and evaluating the overall financial statement presentation.  We believe 
that our audits provide a reasonable basis for the opinion expressed above.


     PricewaterhouseCoopers LLP

Boston, Massachusetts
March 8, 1999	

<PAGE>
CONSOLIDATED BALANCE SHEETS
Ceramics Process Systems Corporation

                                   ASSETS

                                         December 26,      December 27,
                                                 1998              1997
                                             --------          --------
Current assets:
Cash & cash equivalents                  $  1,498,774      $    561,166
     Accounts receivable                      547,134           626,121
     Inventories                              204,200           123,325
     Prepaid expenses                           1,830            15,528
                                         ------------      ------------
       Total current assets                 2,251,938         1,326,140

Property & equipment:                                                  
     Production equipment                   1,569,021         1,470,253
     Office equipment                         155,232            70,404
     Accumulated depreciation                                          
      and amortization                    (1,000,637)         (967,161)
                                         ------------      ------------
       Net property and equipment             723,616           573,496
                                         ------------      ------------
     Deposits                                   8,772             5,072
                                         ------------      ------------
       Total assets
                                         $  2,984,326      $  1,904,708
                                         ============      ============

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

<PAGE>
CONSOLIDATED BALANCE SHEETS (continued)
Ceramics Process Systems Corporation

                        LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT)

                                               December 26,    December 27,
                                                       1998            1997
                                                   --------          ------
         
Current liabilities:                                                       
     Accounts payable                          $     96,753      $  154,657 
     Accrued expenses                               184,032         677,109
     Deferred revenue                               142,266         163,430 
     Notes payable                                       --         206,962
     Current portion of convertible notes payable:                         
     Related parties                                     --         260,000
     Other                                               --       1,610,000
     Current portion of capital lease                                      
      obligations                                    46,959          42,205
                                                 ----------        --------
     Total current liabilities                      470,010       3,114,363

     Long term portion: 
     Notes payable                                       --         137,868
      Capital lease obligations                     125,155         172,114
                                                 ----------        --------
          Total liabilities                         595,165       3,424,345
                                                 ----------        --------
Stockholders' Equity (Deficit)                                             
     Common stock, $0.01 par value,                                        
      authorized 15,000,000 shares; issued
      12,308,852 shares at December 26, 1998                               
      and 7,824,582 shares at December 27, 1997     123,089          78,246
                                                                           
     Additional paid-in capital                  32,656,353      30,464,833
         
     Accumulated deficit                        (30,329,446)    (32,001,881)

     Less treasury stock, at cost, 22,883
      common shares                                 (60,835)        (60,835)
                                                 ----------        --------

          Total stockholders'equity (deficit)     2,389,161      (1,519,637)
                                                 ----------        --------
          Total liabilities & stockholders'                                
           equity (deficit)                    $  2,984,326     $ 1,904,708
                              						           
============     ===========

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

<PAGE>
CONSOLIDATED STATEMENTS OF OPERATIONS
Ceramics Process Systems Corporation

                                            For the years ended
                                 December 26,  December 27,  December 28,
                                         1998          1997          1996

                                 ------------  ------------  ------------
Revenue:			         
  Product sales                    $4,787,790    $4,197,912    $1,922,006
  License revenues                    737,504       391,001        85,000
                                   ----------    ----------    ----------
    Total revenue                   5,525,294     4,588,913     2,007,006
                                   ----------    ----------    ----------
Operating expenses:
  Cost of sales                     3,037,351     2,475,140     1,686,148
  Selling, general, and
  administrative                      684,658       517,362       515,346
                                   ----------    ----------    ----------
Total operating expenses            3,722,009     2,992,502     2,201,494
                                   ----------    ----------    ----------

Operating income (loss)             1,803,285     1,596,411      (194,488)
                                   ----------    ----------    ----------

Other income (expense):
  Interest income                      41,455         3,581            --
  Interest expense                   (132,202)     (237,968)     (248,500)

  Other income                         90,774        15,122        31,683
                                   ----------    ----------    ----------
  Income (loss) before taxes        1,803,312     1,377,146      (411,305)

  Provision for taxes                (130,877)           --            --
                                   ----------    ----------    ----------

Net income (loss)                  $1,672,435    $1,377,146    $ (411,305)
                                   ==========    ==========    ==========
Net income (loss) per
  basic common share                    $0.16         $0.18        $(0.05)
                                   ==========    ==========    ==========
Weighted average
  number of basic common
  shares outstanding               10,565,961     7,799,279     7,780,766
                                  ===========    ==========    ==========
Net income (loss) per
  diluted common share                  $0.14         $0.13        $(0.05)
                                   ==========    ==========    ==========
Weighted average number
  of diluted common
  shares outstanding               12,547,427    12,279,643     7,780,766
                                  ===========    ==========    ==========

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

<PAGE>
<TABLE>
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
For the years ended December 26, 1998, December 27, 1997 and December 28, 1996
Ceramics Process Systems Corporation
<CAPTION>
                             Common stock
                          -----------------    Additional
                          Number        Par       Paid-in    Accumulated    
Treasury  Stockholders'
                       of shares      Value       capital        deficit       
stock        equity
                                                                                          
(deficit)
                         -------    -------       -------        -------     ---
- ----       -------
<S>                  <C>            <C>       <C>           <C>             <C>         
<C>
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          --            --      (411,305)         
- --       (411,305)
 
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         438         7,449       965,841          
- --        973,728

Common stock issued
 in debt conversion   4,463,916      44,639     2,187,319            --          
- --      2,231,958

Stock Options
 Exercised               20,354         204         4,201            --          
- --          4,405

Net income                   --          --            --     1,672.435          
- --      1,672,435
                        -------     -------       -------       -------     ----
- ---      ---------
Balance at
 December 26, 1998   12,308,852    $123,089   $32,656,353  $(30,329,446)   
$(60,835)    $2,389,161
                     ==========    ========   ===========   ============   
=========    ==========

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

<PAGE>
CONSOLIDATED STATEMENTS OF CASH FLOWS
Ceramics Process Systems

                                        Dec. 26,      Dec. 27,      Dec 28,
                                            1998          1997         1996
                                      ----------    ----------    ---------

Cash flows from operating activities:
 Net income (loss)                    $1,672,435    $1,377,146    $(411,304)
 Adjustments to reconcile net income
 (loss) to cash provided by (used in)
 operating activities:
 Depreciation                            146,234       115,994      108,070
 Amortization                             36,600        36,500        5,290
 Gain on disposal of equipment           (53,800)           --      (27,043)
Changes in assets and liabilities:
 Accounts receivable, trade               78,987      (485,086)      70,540
 Inventories                             (80,875)       33,120     (127,419)
 Prepaid expenses                         13,698       (14,188)       9,484
 Other current assets                                                   475
 Accounts payable                        (57,904)       25,895      (47,732)
 Accrued expenses                       (131,120)     (112,657)     214,558
 Due to customer                                                     51,950
 Deferred revenue                        (21,164)     (192,557)     355,987
   Net cash provided by               -----------   -----------   ---------
   operating activities                1,603,091       784,167      202,856
                                     -----------   -----------   ----------
Cash flows from investing activities:
 Additions to property and equipment    (332,954)     (212,827)    (147,768)
 Proceeds on disposal of property and    
  equipment                               53,800                     27,500
 Deposits                                 (3,700)       (2,735)      (1,384)
   Net cash used in investing        -----------   -----------   ----------
   activities                           (282,854)     (215,562)    (121,652)
                                     -----------   -----------   ----------
Cash flows from financing activities:
 Principal payment of capital lease      (42,204)      (23,487)
  obligations            
 Principal payments of notes payable    (344,830)     (105,170)          --
 Proceeds from issuance of common stock    4,405         7,887           --
   Net cash used in                  -----------   -----------   ----------
   financing activities                 (382,629)     (120,770)          --
                                     -----------   -----------   ----------
Net increase in cash                     937,608       447,835       81,204
Cash and cash equivalent at beginning
 of period                               561,166       113,331       32,127
Cash and cash equivalent at end      -----------   -----------   ----------
 of period                            $1,498,774    $  561,166     $113,331
                                     ===========   ===========  ===========

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

<PAGE>
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 an 
original 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:

                     26-Dec-98  27-Dec-97
                     ---------  ---------
Raw materials       $  107,259   $ 11,097
Work-in-process         96,941    112,228
                     ---------  ---------
                    $  204,200   $123,325
                     =========  =========

(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.

(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 1998 and fiscal 1997, 
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 utilizing 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 Per Common Share
       ---------------------------
      Basic net income per common share is calculated by dividing net 
income by the weighted average number of common shares outstanding during 
the period.  Diluted net income per common share is calculated by dividing 
net income by the sum of the weighted average number of common shares plus 
additional common shares that would have been outstanding if potential 
dilutive common shares had been issued for granted stock option and stock 
purchase rights.

(2)(i) Comprehensive Income
        --------------------
     The Company has adopted Financial Accounting Standards Board 
Statement No. 130 (`FAS 130`) `Reporting Comprehensive Income` effective 
for fiscal years beginning after December 15, 1997. 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 has no items of comprehensive income, and 
therefore net income is equal to comprehensive income. 

(2)(j) Recent Accounting Pronouncements
        --------------------------------
    	In June 1998, the FASB issued FAS No. 133, "Accounting for Derivative 
Instruments and Hedging Activities,"  FAS No. 133 requires that all 
derivative instruments be recorded on the balance sheet at their fair 
value.  Changes in the fair value of derivatives are recorded each period 
in current earnings or other comprehensive income, depending on whether a 
derivative is designated as part of a hedge transactions and, if it is, the 
type of hedge transaction.  The statement is effective for fiscal years 
beginning after June 15, 1999.  The Company will adopt FAS No. 133 for its 
fiscal year ending December 30, 2000.

(2)(k) 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)(l) 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)(m) Financial Instruments
       ---------------------
     Although the Company has no borrowings outstanding as of year-end 
1998, in the past 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.  The Company was in default of a 
significant portion of its convertible notes payable at year-end 1997; in 
1998 these convertible notes payable were converted into equity.

(2)(n) 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 1998, 1997, and 1996, consisted of 52 weeks.


(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 $20,710, 
$15,196, and $5,891 in 1998, 1997, and 1996, respectively. In 1998 the 
Company issued 3,740,000 shares of common stock upon conversion of note 
principal in the amount of $1,870,000, the Company issued 723,916 shares of 
common stock upon conversion of accrued interest in the amount of $361,958, 
and the Company paid accrued interest in cash in the amount of $160,542. In 
1998 the Company's Federal income taxes expense was $57,126 which includes 
alternative minimum taxes for fiscal 1997 of $21,060 and taxes for fiscal 
1998 of $36,066.  The Company did not accrue or pay Federal income taxes in 
1996 due to its tax losses in that year.


(4)  Leases
     ------
     At December 26, 1998 the Company had production equipment with a 
cost of $262,108 and accumulated amortization of $78,390 under capital 
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.   

     Future payments required under capital lease
obligations are as follows at December 26, 1998:
1999                                                       $   62,916
2000                                                           62,916
2001                                                           56,940
2002                                                           21,497
                                                             --------
Total future minimum lease payments                           204,269
                                                             --------
  Less amount representing interest                            32,155
                                                             --------
Present value of net future lease payments                    172,114

  Less current portion                                         46,959
                                                             --------
Long-term obligation under capital leases                  $  125,155
                                                             ========

     The Company is operating at its Chartley facility as a tenant-at-
will. Total rental expense for operating leases was $82,000 
for 1998,and $67,500 each year for 1997 and 1996, respectively.


(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 1998, 1997, and 1996.

     In 1998, Company employees exercised options for 20,354 shares of 
common stock at market prices between $0.18 and $0.625.

     In 1998, 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.

     In addition, during 1992 the Company adopted the 1992 Director 
Option Plan (the `Director Plan`) to compensate outside directors for 
their services.  Under the Director Plan, eligible directors are 
initially granted options to purchase up to 4,000 shares of the Company`s 
common stock, and are granted options to purchase up to 2,000 shares of 
the Company`s common stock upon re-election as a director. Additionally, 
directors serving on standing committees of the Board are granted options 
to purchase up to 500 shares of the Company`s common stock.  No options 
to purchase shares of the Company`s common stock under the Director Plan 
were granted in 1998, 1997 or 1996. At December 26, 1998, options to 
purchase 20,500 shares of Common Stock were outstanding under the 
Director Plan.

     In 1998 the Company granted 51,000 options at the current fair 
market values of $1.44 to $2.375. In 1997, and 1996 the Company granted 
109,000 and 330,461 options at the then current fair market value of $0.18 
and $1.50, respectively, with similar terms and conditions to existing 
option holders in exchange for the previously issued options.
     
     As of December 26, 1998, the total remaining number of shares 
authorized for issuance under these stock option plans amounted to 
411,862.

     The following is a summary of stock option activity for all of the 
above plans for the fiscal years 1998, 1997 and 1996.

                            1998                1997                1996
                          --------            --------            --------
                          Weighted            Weighted            Weighted
                          Average             Average             Average
                          Exercise            Exercise            Exercise
                Shares    Price     Shares    Price     Shares    Price
                ------------------  ------------------  ------------------

Outstanding at
 beginning of 
 year            374,386   $ 0.93    430,961   $ 0.68    447,267   $ 0.93
  Granted at fair
   market value   51,000   $ 2.04    109,000   $ 1.00    330,461   $ 0.18
  Excerised      (20,354)  $ 0.22    (43,816)  $ 0.18
  Cancelled      (66,334)  $ 2.57   (121,759)  $ 0.41   (346,767)  $ 0.52
                ------------------  ------------------  ------------------
Outstanding at
 end of year     338,698   $ 0.81    374,386   $ 0.93    430,961   $ 0.68
                ==================  ==================  ==================
Options exercisable
 at year-end     176,734   $ 0.60    165,461   $ 1.44    100,500   $ 2.34


     The following table summarizes information about stock options
outstanding at December 26, 1998:

                           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
- --------       ----------- ----------- --------      ----------- --------
$0.18              204,198      7.25      $0.18       129,234       $0.18
0.625 - 0.875       12,000      3.39       0.80        12,000        0.80
1.312 - 1.50        59,000      8.96       1.36        16,333        1.35
2.188 - 3.75        63,500      7.46       2.35        19,167        2.68
                   -------                             -------

$0.18 - $3.75      338,698      7.45      $0.81       176,734       $0.60
                  ========                            ========

     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:

                                               1998          1997      1996
                                               ----          ----      ----
Options issued                               51,000        59,000   222,886
Risk-free interest rate                       5.52%         6.27%     6.31%
Expected life in years                            7             7         7
Expected volatility                             88%           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 1998, 1997, and 1996 would have 
been $1,632,788, $1,362,316, and $(419,108), respectively.  Diluted 
income (loss) per share for 1998, 1997 and 1996 would have been $0.14, 
$0.13, and $(0.05), 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) Notes Payable
- -------------
     Notes payable consisted 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 January 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
                                                      ========

     In 1998, Notes Payable 1 and 2 were paid in cash and no Notes Payable 
were outstanding as of December 26, 1998.


(7)  Convertible Notes Payable
     -------------------------
     Convertible notes payable consisted 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 the first fiscal quarter of 1998.  

     $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.  

     In 1998 all Convertible Notes Payable were converted into common 
stock of the Company and no Notes Payable were outstanding as of December 
26, 1998.


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

                                          December 26, December 27,
                                                  1998         1997
                                              --------     --------

        Accrued legal and accounting     $  47,500         $ 33,190
        Accrued interest                        --          526,294
        Accrued payroll                    107,383          108,242
        Accrued other                       29,149          172,813
                                          --------         --------
                                         $ 184,032         $840,539
                                          ========         ========


(9) Income Taxes
      ------------
     Deferred tax assets and liabilities are as follows:
 
                                      December 26,     December 27,
                                              1998             1997
                                      ------------     ------------
        Net operating losses           $10,851,000      $11,410,000
        Vacation and other accrued
         expenses                           79,000           79,000
        Depreciation                       (99,000)         (93,000)
                                      ------------     ------------
             Total                      10,831,000       11,396,000
        Valuation allowance            (10,831,000)     (11,396,000)
                                       -----------      -----------
                                                --               --
                                      ============     ============

     Due to the uncertainty related to the realization of the net 
deferred tax asset, a full valuation allowance has been provided.  At 
December 26, 1998, the Company had net operating loss carryforwards of 
approximately $31,000,000 available to offset future income for U.S. 
Federal income tax purposes, and $4,200,000 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.

     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 1998 therefore as of year-end 1998 all net 
operating loss carryforwards are available to offset future taxable 
income.


(10) 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 26, 1998, no employer matching 
contributions had been made to the Plan.


(11) Significant Customers and Segment Information
     ---------------------------------------------
     Significant customers in 1998, 1997, and 1996 were as follows:

                                   Significant    Significant
                                   Customer       Customer
     Year ended December 26, 1998  A		  72%
                                   B              13%
                                   C              6%
                                   D              1%

     Year ended December 28, 1997  A              56%
                                   B              9%
                                   C              9%
                                   D              10%

     Year ended December 30, 1996  A              61%
                                   B              0%
                                   C              10%
                                   D              17

     All of the Company's long-lived assets and operations are located in 
the United States. Revenue generated from overseas customers accounted for 
13%, 1% and 0% for 1998, 1997, and 196 respectively.


(12) Earnings Per Share
     ------------------
     SFAS 128 requires the following reconciliation of the basic and 
diluted EPS calculations.

                                  For the years ended

                      Dec. 26, 1998   Dec. 27, 1997   Dec. 28, 1996
                      -------------   -------------   -------------
    
Basic EPS Computation:
Numerator:
  Net income (loss)     $ 1,672,435      $ 1,377,146     $ (411,305)

Denominator:
  Weighted average
  common shares
  outstanding            10,565,961        7,799,279      7,780,766

Basic EPS                   $  0.16          $  0.18        $(0.05)

Diluted EPS Computation:
Numerator:
  Net income (loss)     $ 1,672,435      $ 1,377,146     $(411,305)
  Interest on
   convertible debt          87,290          186,489             --
                        -----------      -----------     ----------
  Total net income 
   (loss)               $ 1,759,725      $ 1,563,635     $(411,305)

Denominator:
  Weighted average
  common shares
  outstanding           10,565,961         7,799,279      7,780,766
  Stock options            204,749           191,040             --
  Interest converted       359,292                --             --
  Convertible debt       1,417,425         4,289,324             --
                       -----------       -----------     ----------
  Total Shares          12,547,427        12,279,643      7,780,766

Diluted EPS                $  0.14           $  0.13       $ (0.05)


</TABLE>

<PAGE>
Earnings Per Share
     ------------------
     SFAS 128 requires the following reconciliation of the basic and 
diluted EPS calculations.

                                  For the years ended

                      Dec. 26, 1998   Dec. 27, 1997   Dec. 28, 1996
                      -------------   -------------   -------------
    
Basic EPS Computation:
Numerator:
  Net income (loss)     $ 1,672,435      $ 1,377,146     $ (411,305)

Denominator:
  Weighted average
  common shares
  outstanding            10,565,961        7,799,279      7,780,766

Basic EPS                   $  0.16          $  0.18        $(0.05)

Diluted EPS Computation:
Numerator:
  Net income (loss)     $ 1,672,435      $ 1,377,146     $(411,305)
  Interest on
   convertible debt          87,290          186,489             --
                        -----------      -----------     ----------
  Total net income 
   (loss)               $ 1,759,725      $ 1,563,635     $(411,305)

Denominator:
  Weighted average
  common shares
  outstanding           10,565,961         7,799,279      7,780,766
  Stock options            204,749           191,040             --
  Interest converted       359,292                --             --
  Convertible debt       1,417,425         4,289,324             --
                       -----------       -----------     ----------
  Total Shares          12,547,427        12,279,643      7,780,766

Diluted EPS                $  0.14           $  0.13       $ (0.05)


<PAGE>
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),and 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), of our report dated March 8, 1999, on our audits of the 
consolidated financial statements of Ceramics Process Systems Corporation 
as of December 26, 1998 and December 27, 1997 and for the three years then 
ended, which report is included in this Annual Report on Form 10-K.


                                   PRICEWATERHOUSECOOPERS LLP



Boston, Massachusetts
March 26, 1999



<TABLE> <S> <C>

<PAGE>
<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 26, 1998.
</LEGEND>
<S>                                       <C>
<CURRENCY>                                U.S. DOLLARS
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-26-1998
<PERIOD-END>                               DEC-26-1998
<EXCHANGE-RATE>                                      1
<CASH>                                       1,498,774
<SECURITIES>                                         0
<RECEIVABLES>                                  547,134
<ALLOWANCES>                                         0
<INVENTORY>                                    204,200
<CURRENT-ASSETS>                             2,251,938
<PP&E>                                       1,724,253
<DEPRECIATION>                               1,000,637
<TOTAL-ASSETS>                               2,984,326
<CURRENT-LIABILITIES>                          470,010
<BONDS>                                              0
                                0
                                          0
<COMMON>                                    12,308,852
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                 2,984,326
<SALES>                                      4,787,790
<TOTAL-REVENUES>                             5,525,294
<CGS>                                        3,037,351
<TOTAL-COSTS>                                3,722,009
<OTHER-EXPENSES>                                    27
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             132,202
<INCOME-PRETAX>                              1,803,312
<INCOME-TAX>                                   130,877
<INCOME-CONTINUING>                          1,672,435
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 1,672,435
<EPS-PRIMARY>                                     0.16
<EPS-DILUTED>                                     0.14
        

</TABLE>


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