SIMTEK CORPORATION
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                             (Unaudited)
      (Amounts in thousands, except share and per share amounts)

                      Three Months Ended            Year Ended
                         December 31,              December 31,
                       2007         2006         2007         2006
                    ----------   ----------   ----------   ----------
REVENUE:
 Product sales,
  net              $     8,362  $     9,124  $    33,007  $    28,560
 Royalty revenue             -          552            -        2,070
                   ---------------------------------------------------
     Total revenue       8,362        9,676       33,007       30,630
 Cost of sales           4,539        5,008       17,268       18,024
                   ---------------------------------------------------
GROSS MARGIN             3,823        4,668       15,739       12,606
OPERATING
 EXPENSES:
 Research and
  development
  costs                  2,655        1,277        8,758        5,855
 Sales and
  marketing              1,417        1,446        5,026        4,679
 General and
  administrative         1,137        1,266        4,689        3,861
                   ---------------------------------------------------
        Total
         operating
         expenses        5,209        3,989       18,473       14,395
                   ---------------------------------------------------
INCOME (LOSS) FROM
 OPERATIONS             (1,386)         679       (2,734)      (1,789)
INCOME (LOSS) FROM
 OPERATIONS
 OTHER INCOME
  (EXPENSE):
 Interest income            45           50          193          162
 Interest expense          (85)        (123)        (381)        (370)
 Exchange rate
  variance                  97            1          130           (3)
 Other income              159           24          165           26
                   ---------------------------------------------------
        Total
         other
         income
         (expense)         216          (48)         107         (185)
                   ---------------------------------------------------
INCOME (LOSS) FROM
 OPERATIONS BEFORE
 PROVISION FOR
  INCOME TAXES          (1,170)         631       (2,627)      (1,974)
 Provision for
  income taxes            (103)         (33)        (141)         (33)
                   ---------------------------------------------------
NET INCOME (LOSS)  $    (1,273) $       598  $    (2,768) $    (2,007)
                   ===================================================
NET INCOME (LOSS)
 PER COMMON SHARE:
     Basic and
      diluted
     Income (loss)
      from
      operations   $      (.08) $       .04  $      (.17) $      (.13)
                   ===================================================

WEIGHTED AVERAGE
 COMMON SHARES
OUTSTANDING:
     Basic and
      diluted       16,515,245   16,123,904   16,405,580   15,125,847
                   ===================================================

Simtek Corporation
Brian Alleman, CFO
Email Contact
or
MKR Group, Inc.
Todd Kehrli or Mary Magnani
323-468-2300
Email Contact