Statement Regarding Forward Looking Disclosure



The following discussion of the results of our operations and financial
condition should be read in conjunction with our condensed consolidated
financial statements and the related notes, which appear elsewhere in this
Quarterly Report on Form 10-Q. This Quarterly Report on Form 10-Q, including
this section titled "Management's Discussion and Analysis of Financial Condition
and Results of Operations," may contain predictive or "forward-looking
statements" within the meaning of the Private Securities Litigation Reform Act
of 1995. All statements other than statements of current or historical fact
contained in this quarterly report, including statements that express our
intentions, plans, objectives, beliefs, expectations, strategies, predictions or
any other statements relating to our future activities or other future events or
conditions are forward-looking statements. The words "anticipate," "believe,"
"continue," "could," "estimate," "expect," "intend," "may," "plan," "predict,"
"project," "will," "should," "would" and similar expressions, as they relate to
us, are intended to identify forward-looking statements.

These statements are based on current expectations, estimates and projections
made by management about our business, our industry and other conditions
affecting our financial condition, results of operations or business prospects.
These statements are not guarantees of future performance and involve risks,
uncertainties and assumptions that are difficult to predict. Therefore, actual
outcomes and results may differ materially from what is expressed or forecasted
in, or implied by, the forward-looking statements due to numerous risks and
uncertainties. Factors that could cause such outcomes and results to differ
include, but are not limited to risks and uncertainties arising from:

? our reliance on individual purchase orders, rather than long-term contracts, to

generate revenue;

? our ability to balance the composition of our revenues and effectively control

operating expenses;

? external factors, including the COVID-19 pandemic, that may be outside of our

control;

? the impacts of the COVID-19 pandemic and government-imposed lockdowns in

response thereto;

? the availability of appropriate financing facilities impacting our operations,

financial condition and/or liquidity;

? our ability to receive contract awards through competitive bidding processes;

? our ability to maintain standards to enable us to manufacture products to

exacting specifications;

? our ability to enter new markets for our services;

? our reliance on a small number of customers for a significant percentage of our

business;

? competitive pressures in the markets we serve;

? changes in the availability or cost of raw materials and energy for our

production facilities;

? restrictions in our ability to operate our business due to our outstanding

indebtedness;

? government regulations and requirements;

? pricing and business development difficulties;

? changes in government spending on national defense;

? our ability to make acquisitions and successfully integrate those acquisitions

with our business;

? general industry and market conditions and growth rates;

? our potential failure to successfully integrate and realize the expected

benefits of the Stadco acquisition;

? unexpected costs, charges or expenses resulting from the acquisition and


   integration of Stadco; and


                                       22

  Table of Contents

those risks discussed in "Item 1A. Risk Factors" and elsewhere in our Annual

? Report on Form 10-K, as well as those described in any other filings which we

make with the SEC.


Any forward-looking statements speak only as of the date on which they are made,
and we undertake no obligation to publicly update or revise any forward-looking
statements to reflect events or circumstances that may arise after the date of
this Quarterly Report on Form 10-Q, except as required by applicable law.
Investors should evaluate any statements made by us in light of these important
factors.

Overview

Contract Manufacturing

Through our Ranor and Stadco subsidiaries, we offer a full range of services
required to transform raw materials into precision finished products. Our
manufacturing capabilities include: fabrication operations (cutting, press and
roll forming, assembly, welding, heat treating, blasting and painting) and
machining operations including CNC (computer numerical controlled) horizontal
and vertical milling centers. We also provide support services to our
manufacturing capabilities: manufacturing engineering (planning, fixture and
tooling development, manufacturing), quality control (inspection and testing),
materials procurement, production control (scheduling, project management and
expediting) and final assembly.

All manufacturing is done in accordance with our written quality assurance
program, which meets specific national and international codes, standards, and
specifications. The standards used are specific to the customers' needs, and our
manufacturing operations are conducted in accordance with these standards.

Because our revenues are derived from the sale of goods manufactured pursuant to
contracts, and we do not sell from inventory, it is necessary for us to
constantly seek new contracts. There may be a time lag between our completion of
one contract and commencement of work on another contract. During such periods,
we may continue to incur overhead expense but with lower revenue resulting in
lower operating margins. Furthermore, changes in either the scope of an existing
contract or related delivery schedules may impact the revenue we receive under
the contract and the allocation of manpower. Although we provide manufacturing
services for large governmental programs, we usually do not work directly for
the government or its agencies. Rather, we perform our services for large
governmental contractors. Our business is dependent in part on the continuation
of governmental programs that require our services and products.

Our contracts are generated both through negotiation with the customer and from
bids made pursuant to a request for proposal. Our ability to receive contract
awards is dependent upon the contracting party's perception of such factors as
our ability to perform on time, our history of performance, including quality,
our financial condition and our ability to price our services
competitively. Although some of our contracts contemplate the manufacture of one
or a limited number of units, we continue to seek more long-term projects with
predictable cost structures.

On August 25, 2021, the Company completed its previously announced acquisition
of Stadco, a company in the business of manufacturing high-precision parts,
assemblies and tooling for aerospace, defense, research and commercial
customers. We believe that the Stadco operation fits our primary defense focus
and brings a complementary customer list for our defense and industrial markets.

Financial Results



Our results of operations are affected by a number of external factors including
the availability of raw materials, commodity prices (particularly steel),
macroeconomic factors, including the availability of capital that may be needed
by our customers, and political, regulatory and legal conditions in the United
States and in foreign markets. Generally, our projects are made up of contracts
with a production timeline that can range from three to as much as thirty-six
months. Units manufactured under the majority of our customer contracts are
delivered on time and with a positive gross margin. Our results of operations
for any specific period are also affected by our success in booking new
contracts, the timing of revenue recognition, delays in customer acceptances of
our products, delays in deliveries of ordered products and our rate of progress
fulfilling obligations under our contracts. A delay in deliveries or
cancellations of orders could have an unfavorable impact on liquidity, cause us
to have inventories in excess of our short-term needs, and delay our ability to
recognize, or prevent us from recognizing, revenue on contracts in our order
backlog.

For the three months ended December 31, 2021, we recorded net sales and net loss
of $6.5 million and $0.9 million, compared with net sales of $3.6 million and
net loss of $48,172, for the three months ended December 31, 2020. For the nine
months ended December 31, 2021, we recorded net sales and net income of $14.7
million and $0.2 million, compared with net sales of $11.6 million and net

income

                                       23

  Table of Contents

of $0.1 million, for the nine months ended December 31, 2020. Our financial statements for the three and nine months ended December 31, 2021 include the results of the Stadco operation from August 26, 2021 through December 31, 2021.



On May 12, 2021, as authorized by Section 1106 of the Coronavirus Aid, Relief,
and Economic Security Act, or the CARES Act, the Small Business Administration,
or the SBA, remitted to Berkshire Bank, the lender of record, a payment of
principal and interest in the amount of $1,317,100 and $13,207, respectively,
for forgiveness of the Company's Paycheck Protection Program loan, or PPP loan.
Funds credited to the bank paid this loan off in full. Loan forgiveness is
recorded as a gain in the condensed consolidated statement of operations.

Critical Accounting Estimates


The preparation of the condensed consolidated financial statements requires that
we make estimates and judgments that affect the reported amounts of assets,
liabilities, revenues and expenses, and related disclosure of contingent assets
and liabilities. We base our estimates on historical experience and various
other assumptions that are believed to be reasonable under the circumstances,
the results of which form the basis for making judgments about the carrying
values of assets and liabilities that are not readily apparent from other
sources. We continually evaluate our estimates, including those related to
business combinations, revenue recognition, inventories, recovery of long-lived
assets, income taxes and the valuation of equity transactions. These estimates
and assumptions require management's most difficult, subjective or complex
judgments. Actual results may vary under different assumptions or conditions.

We consider the principles and estimates applied for revenue recognition to be
one of the most critical accounting estimates that we make. Our revenue can
fluctuate from quarter-to-quarter as we measure revenue recognition over the
duration of a project, or at the end of the project. The Company records most of
its revenue over time as it completes performance obligations or at a
point-in-time, for example, at the delivery date, when control of the promised
goods are transferred to the customer. Project volume for revenue recognized at
a point-in-time is generally smaller, can fluctuate from period to period, and
is difficult to forecast.

We measure progress for performance obligations satisfied over time using input
methods, for example, labor hours expended and time elapsed. As a result,
assuming a steady flow of project volume and labor hours, we have the ability to
deliver a fair and accurate flow of revenue over time. When project volume is
higher or lower, we may report higher or lower amounts of revenue for those
given quarterly periods.

Our significant accounting policies are set forth in detail in Note 2 to the
consolidated financial statements included in the 2021 Annual Report on
Form 10-K. Except for the addition of our Goodwill policy, there were no
significant changes to our critical accounting policies during the nine months
ended December  31, 2021.

New Accounting Standards

See Note 15, Accounting Standards Update, in the Notes to the condensed consolidated financial statements in "Item 1. Financial Statements" for a discussion of recently adopted new accounting guidance.

Key Performance Indicators


While we prepare our financial statements in accordance with U.S. generally
accepted accounting principles, or U.S. GAAP, we also utilize and present
certain financial measures that are not based on or included in U.S. GAAP. We
refer to these as Non-GAAP financial measures. Please see the section "EBITDA
Non-GAAP financial measure" below for further discussion of these financial
measures, including the reasons why we use such financial measures and
reconciliations of such financial measures to the most directly comparable
U.S.
GAAP financial measures.

                                       24

  Table of Contents

Results of Operations

Three Months Ended December 31, 2021 and 2020



The following table sets forth information from our condensed consolidated
statements of operations and comprehensive income (loss), in dollars and as a
percentage of revenue:

                                                Three months ended December 31,
                                                   2021                   2020                 Changes
(dollars in thousands)                      Amount      Percent    Amount     Percent     Amount      Percent
Net sales                                  $   6,511        100 %  $ 3,569        100 %  $   2,942         82 %
Cost of sales                                  6,033         93 %    2,864         80 %      3,169        111 %
Gross profit                                     478          7 %      705         20 %      (227)       (32) %

Selling, general and administrative            1,624         25 %      716 

       20 %        908        127 %
Operating loss                               (1,146)       (18) %     (11)          - %    (1,135)         nm %
Other expense, net                              (93)        (1) %     (50)        (1) %       (43)       (86) %
Loss before taxes                            (1,239)       (19) %     (61)        (2) %    (1,178)         nm %

Income tax (benefit) expense                   (334)        (5) %     (13) 

      (1) %      (321)         nm %
Net loss                                   $   (905)       (14) %  $  (48)        (1) %  $   (857)         nm %


nm - not meaningful

Net Sales

Changes in net sales generally reflect a different product mix and project
volume when comparing the current and prior periods. For the three months ended
December 31, 2021, changes in net sales were also significantly affected by the
addition of revenue from our Stadco subsidiary acquired in August 2021. Net
sales were $6.5 million for the three months ended December 31, 2021, or 82%
higher when compared to net sales for the three months ended December 31, 2020.

Our defense backlog remains strong as new orders for components continue to flow
down from prime defense contractors in connection with the U.S. Navy submarine
programs, and new customers from our recent Stadco business acquisition. For the
three months ended December 31, 2021, net sales to our defense markets increased
by $3.5 million or 120% when compared to the three months ended December 31,
2020. The primary reason for the increase were new defense sales recorded for
the first time with new customers from our recent Stadco business acquisition
which accounted for approximately 57% of our net sales to defense industry
customers during the three months ended December 31, 2021. With our recent
Stadco business acquisition now complete, we anticipate reporting higher
revenues in future quarters.

Net sales to industrial markets decreased by $0.5 million, or 78%, when compared
to the three months December 31, 2020, due to lower project activity as the
Company replenishes its industrial market backlog following a period of
above-normal revenue for the last three quarters of fiscal 2021. We have repeat
business in this sector, but the order flow can be uneven and difficult to
forecast.

For the three months ended December 31, 2021, revenue recognized over time and
at a point in time was $6.4 and $0.1 million, respectively, compared to revenue
recognized over time and at a point in time of $3.1 and $0.4 million,
respectively, for the three months ended December 31, 2020.

Cost of Sales and Gross Margin



Cost of sales consists primarily of raw materials, parts, labor, overhead and
subcontracting costs. Our cost of sales for the three months ended December 31,
2021 was $6.0 million, or 111% higher when compared to the three months ended
December 31, 2020. Gross margin was 7.3% for the three months ended December 31,
2021 and 19.8% for the three months ended December 31, 2020. Gross profit was
$0.5 million for the three months ended December 31, 2021, or 32% lower, when
compared to the three months ended December 31, 2020, primarily the result of
higher labor and overhead costs.

This is the first quarterly period that includes the operations of our Stadco
business for the entire quarterly period. We also recorded higher labor costs
and under-absorbed factory overhead during the third quarter because of a lower
number of available production hours

                                       25

Table of Contents



due to calendar year-end scheduling. This led to a slower changeover from
completed projects to new projects and resulted in an unfavorable production mix
that depressed profit margins for the third quarter. We expect an improvement
with our production mix in the final quarter of fiscal 2022.

Selling, General and Administrative Expenses



Total selling, general and administrative expenses for the three months ended
December 31, 2021 increased by 127%, or $0.9 million. The increase was primarily
due to the inclusion of Stadco operations for the entire quarterly period ($0.5
million) and an increase in outside advisory fees ($0.3 million) in connection
with the Stadco acquisition. Other travel expense and office costs ($0.1
million) made up the balance of the increase.

Other Expense, net

The following table reflects interest expense, amortization of debt issue costs and other income, net for the three months ended:



                                              December 31, 2021      December 31, 2020      $ Change     % Change
Other income, net                            $             1,999    $             (219)    $    2,218          nm
Interest expense                             $          (78,230)    $          (36,391)    $ (41,839)       (115) %
Amortization of debt issue costs             $          (16,491)    $      

(14,014) $ (2,477) (18) %




Interest expense was higher for the three months ended December 31, 2021. The
increase in interest expense for the three months ended December 31, 2021 was
due primarily to $37,520 of interest expense under the new Stadco term loan, and
$9,901 of interest expense on amounts borrowed under the revolver loan. We may
record higher interest expense in future periods due to the borrowings under our
new Berkshire revolver and term loans.

Amortization of debt issue costs for the three months ended December 31, 2021 increased due to higher debt issue costs incurred for new loans.

Income Taxes

For the three months ended December 31, 2021 we recorded a tax benefit of $333,867 compared with tax benefit of $13,369 for the three months ended December 31, 2020.

Net (Loss) Income


As a result of the foregoing, for the three months ended December 31, 2021, we
recorded a net loss of $904,680 compared to a net loss of $48,172 for the three
months ended December 31, 2020.

                                       26

Table of Contents

Nine Months Ended December 31, 2021 and 2020



The following table sets forth information from our condensed consolidated
statements of operations and comprehensive income, in dollars and as a
percentage of revenue:

                                                 Nine Months Ended December 31,
                                                   2021                   2020                  Changes
(dollars in thousands)                      Amount      Percent     Amount     Percent     Amount      Percent
Net sales                                  $  14,721        100 %  $ 11,566        100 %  $   3,155         27 %
Cost of sales                                 12,480         85 %     9,035         78 %      3,445         38 %
Gross profit                                   2,241         15 %     2,531         22 %      (290)       (11) %

Selling, general and administrative            3,530         24 %     2,206

        19 %      1,324         60 %
Operating (loss) income                      (1,289)        (9) %       325          3 %    (1,614)      (497) %
Other expense, net                             (168)        (1) %     (159)        (1) %        (9)        (6) %
PPP loan forgiveness                           1,317          9 %         -          - %      1,317         nm %
(Loss) income before taxes                     (140)        (1) %       166          2 %        306      (184) %

Income tax (benefit) expense                   (386)        (3) %        60

         1 %      (446)      (743) %
Net income                                 $     246          2 %  $    106          1 %  $     140        131 %


nm - not meaningful

Net Sales

Changes in net sales generally reflect a different product mix and project volume when comparing the current and prior periods. Net sales were $14.7 million for the nine months ended December 31, 2021, or 27% higher when compared to net sales for the nine months ended December 31, 2020.


Our defense backlog remains strong as new orders for components continue to flow
down from prime defense contractors in connection with the U.S. Navy submarine
programs, and new customers from our recent Stadco business acquisition. For the
nine months ended December 31, 2021, net sales in our defense markets increased
by $4.6 million or 49% when compared to the nine months ended December 31, 2020.
The primary reason for the increase were new defense sales recorded for the
first time by our Stadco subsidiary since August 25, 2021 which accounted for
approximately 34% of our net sales to defense industry customers during the nine
months ended December 31, 2021. With our recent Stadco acquisition now complete,
we anticipate higher revenues in fiscal 2022.

Net sales to industrial markets decreased by $1.4 million, or 62% when compared
to the nine months ended December 31, 2020, due to lower project activity as the
Company replenishes its industrial market backlog following a period of above
normal revenue for the last three quarters of fiscal 2021. We have repeat
business in this sector, but the order flow can be uneven and difficult to
forecast.

For the nine months ended December 31, 2021, revenue recognized over time and at
a point in time was $13.3 and $1.5 million, respectively, compared to revenue
recognized over time and at a point in time of $9.3 and $2.3 million,
respectively, for the nine months ended December 31, 2020.

Remaining performance obligations reflect future revenue that will be recorded
in subsequent periods as projects in progress are completed. At December 31,
2021, the Company had $35.2 million of remaining performance obligations, of
which $22.3 million were less than 50% complete. The Company expects to
recognize all of its remaining performance obligations as revenue within the
next thirty-six months.

Cost of Sales and Gross Margin



Cost of sales consists primarily of raw materials, parts, labor, overhead and
subcontracting costs. Our manufacturing operations continued to run normally
during the period, albeit with higher cost of sales which dampened gross margin
for the first nine months of fiscal 2022, as we brought our new Stadco operation
on-line in the month of September.

                                       27

Table of Contents



Our cost of sales for the nine months ended December 31, 2021 was $12.5 million,
higher by 38% when compared to the nine months ended December 31, 2020,
primarily the result of higher labor and overhead costs which more than offset
lower material costs. Gross margin was 15.2% for the nine months ended December
31, 2021 and 21.9% for the nine months ended December 31, 2020. Gross profit for
the nine month periods ended December 31, 2021 and 2020 was $2.2 million and
$2.5 million, respectively.

We have experienced a period of slowly rising labor costs and under absorbed
overhead since the first month of the fiscal year which was amplified by an
unfavorable production mix as discussed in our third quarter results. This set
of conditions has put pressure on our gross margins. We expect an improvement
with our production mix in the final quarter of fiscal 2022.

Selling, General and Administrative Expenses



Total selling, general and administrative expenses for the three months ended
December 31, 2021 increased by $1.3 million, or 60%. The increase was primarily
due to the inclusion of Stadco operations since August 25, 2021 ($0.6 million)
and an increase in outside advisory fees ($0.5 million) in connection with the
Stadco acquisition. Increase in travel expenses and other office costs ($0.2
million) made up the balance of the increase.

Other Expense, net

The following table reflects interest expense, amortization of debt issue costs and other income, net for the nine months ended:



                                              December 31, 2021      December 31, 2020      $ Change     % Change
Other income, net                            $            13,390    $             1,237    $   12,153          nm
Interest expense                             $         (146,906)    $         (114,786)    $ (32,120)        (28) %
Amortization of debt issue costs             $          (34,588)    $      

   (45,099)    $   10,511          23 %


nm - not meaningful

Other income for the nine months ended December 31, 2021 includes a return of $10,000 for a retainer fee previously paid for outside advisory fees in connection with a class action settlement in March 2021.



Interest expense was higher for the nine months ended December 31, 2021. The
increase in interest expense was due primarily to new borrowings under the new
Stadco term loan and amounts outstanding under the revolver loan. During the
prior-year period, there were no borrowings outstanding under the revolver loan.
We expect to record higher interest expense in future periods due to the higher
debt load under our new term loan and revolver loan.

Amortization of debt issue costs were higher in the nine months ended December
31, 2020 due to higher closing costs in connection with modifications to the
Berkshire loans in 2020.

PPP Loan Forgiveness

On May 12, 2021, as authorized by Section 1106 of the CARES Act, the SBA remitted to Berkshire Bank, the lender of record, a payment of principal in the amount of $1,317,100, for forgiveness of the Company's PPP loan. The funds credited to the PPP loan paid this loan off in full.

Income Taxes



For the nine months ended December 31, 2021 we recorded a tax benefit of
$385,749, compared to a tax provision of $60,573 for the nine months ended
December 31, 2020. The tax benefit is the result of operating pretax losses. The
gain from the forgiveness of the Company's PPP loan is a discrete nontaxable
event.

Net Income

As a result of the foregoing, for the nine months ended December 31, 2021, we
recorded net income of $0.2 million compared to net income of $0.1 million for
the nine months December 31, 2020.

                                       28

Table of Contents

Liquidity and Capital Resources


At December 31, 2021, we had cash and cash equivalents of $0.6 million and
working capital of $3.1 million, a decrease when compared to March 31, 2021. We
believe our available cash, plus cash expected to be provided by operations and
borrowing capacity available under the revolver loan, will be sufficient to fund
our operations, expected capital expenditures, and principal and interest
payments under our debt obligations through the next 12 months from the issuance
date of our financial statements. Our revolver loan matures in December 2022 and
will not be available to provide liquidity unless it is renewed.

On August 25, 2021, we completed the acquisition of Stadco, closed on a private
placement financing and closed on a new loan with Berkshire Bank. In connection
with the acquisition, we raised $3.5 million of cash by selling 3,202,727 shares
of common stock at $1.10 per share via a private placement financing, sourced
$4.0 million in new debt with Berkshire bank, drew down $0.1 million under the
revolver loan and sourced $1.8 million from available cash. We issued 1.5
million shares of our common stock and warrants to satisfy Stadco's indebtedness
to its shareholders and certain other debt holders and acquired all outstanding
shares of Stadco.

In addition, we purchased Stadco's loan from Sunflower Bank, for a total amount
of $7.9 million in cash. Concurrent with the closing of the Stadco acquisition,
we entered into an amended and restated loan agreement with Berkshire Bank.
Under the amended facility, our term loan in the original principal amount of
$2.85 million, of which $2.4 million remains outstanding, will remain, and we
will have access to a revolving line of credit of up to $5.0 million, and
borrowed $4.0 million under a new term loan with Berkshire bank.

There was $2.0 million outstanding under the revolver loan at December 31, 2021.
There were no borrowed amounts outstanding under the revolver loan at March 31,
2021. Unused borrowing capacity at December 31, 2021 was approximately $2.1
million. The maturity date of the revolver loan is December 20, 2022.

There is a balloon payment of approximately $2.4 million due in March 2022 under
the Ranor term loan with Berkshire Bank. We expect to refinance this debt with
the bank before the maturity date. Until then, the Company will continue to pay
down principal and make interest payments in the ordinary course.

In addition to the cash commitments required under our financing arrangements
with Berkshire Bank, we also anticipate that we will spend approximately $0.8
million in new factory machinery and equipment during the remainder of fiscal
2022.

The table below presents selected liquidity and capital measures at:

© Edgar Online, source Glimpses