false FY 0001397016 P3Y P5Y P5Y 312

 2023-03-31

 2023-12-18

 OPXS:USGovernmentAgenciesMember

 OPXS:MajorUSDefenseContractorOneMember

 OPXS:MajorUSDefenseContractorTwoMember

 OPXS:MajorUSDefenseContractorThreeMember

 OPXS:OneMajorCommercialCustomerMember

 OPXS:OtherCustomersMember

 OPXS:USGovernmentAgenciesMember

 OPXS:MajorUSDefenseContractorOneMember

 OPXS:MajorUSDefenseContractorTwoMember

 OPXS:MajorUSDefenseContractorThreeMember

 OPXS:OneMajorCommercialCustomerMember

 OPXS:OtherCustomersMember

 OPXS:SixCustomersMember

 OPXS:USGovernmentAgenciesMember

 OPXS:MajorUSDefenseContractorOneMember

 OPXS:MajorUSDefenseContractorTwoMember

 OPXS:MajorUSDefenseContractorThreeMember

 OPXS:MajorUSDefenseContractorFourMember

 OPXS:CommercialCustomerMember

 OPXS:EightCustomersMember

 OPXS:USGovernmentAgenciesMember

 OPXS:MajorUSDefenseContractorOneMember

 OPXS:MajorUSDefenseContractorTwoMember

 OPXS:MajorUSDefenseContractorThreeMember

 OPXS:MajorUSDefenseContractorFourMember

 OPXS:MajorUSDefenseContractorFiveMember

 OPXS:CommercialCustomerMember

 OPXS:ForeignMilitaryCustomerMember

 srt: MinimumMember

 srt: MaximumMember

 us-gaap: OfficeEquipmentMember

 us-gaap: TransferredOverTimeMember

 us-gaap: TransferredOverTimeMember

 2022-11-30

 OPXS:OptexSystemsIncMember

 OPXS:OptexSystemsIncMember

 OPXS:OptexSystemsIncMember

 OPXS:UnvestedRectrictedStockUnitsMember

 OPXS:UnvestedRectrictedStockMember

 OPXS:UnvestedRectrictedStockUnitsMember

 OPXS:UnvestedRectrictedStockMember

 OPXS:DomesticMilitaryCustomersMember

 OPXS:ForeignMilitaryCustomersMember

 OPXS:CommercialCustomersMember

 OPXS:USGovernmentMember

 OPXS:USDefenseContractorOneMember

 OPXS:USDefenseContractorTwoMember

 OPXS:CommercialCustomersMember

 OPXS:SubcontractedCustomersMember

 OPXS:IntersegmentSalesRevenueNetMember
 OPXS:MilitaryContractsMember

 OPXS:OneMajorCommercialCustomerMember

 OPXS:MajorUSDefenseContractorMember

 srt: MinimumMember

 srt: MaximumMember

 us-gaap: MachineryAndEquipmentMember

 us-gaap: MachineryAndEquipmentMember

 us-gaap: LeaseholdImprovementsMember

 us-gaap: LeaseholdImprovementsMember

 us-gaap: MachineryAndEquipmentMember

 us-gaap: LeaseholdImprovementsMember

 us-gaap: MachineryAndEquipmentMember

 us-gaap: LeaseholdImprovementsMember

 OPXS:OneNonCancellableOfficeEquipmentLeaseMember

 OPXS:OneNonCancellableOfficeEquipmentLeaseMember

 OPXS:FacilityLeaseAgreementMember

 OPXS:FacilityLeaseAgreementMember

 OPXS:OptexRichardsonMember

 OPXS:AppliedOpticsCenterMember

 OPXS:OfficeEquipmentLeaseMember

 OPXS:CommonAreaMaintenanceEstimateMember

 2020-04-15
 2020-04-16

 us-gaap: PrimeRateMember

 2020-04-15
 2020-04-16

 2022-04-10
 2022-04-12

 2022-11-20
 2022-11-20

 2022-11-21
 2022-11-21

 us-gaap: PrimeRateMember

 2022-11-21
 2022-11-21

 OPXS:TexasCapitalBankMember

 2023-03-20
 2023-03-22

 2023-03-20
 2023-03-22

 OPXS:TexasCapitalBankMember

 2023-10-02

 OPXS:TexasCapitalBankMember

 2023-03-22

 OPXS:TexasCapitalFacilityMember

 OPXS:TexasCapitalFacilityMember

 OPXS:TexasCapitalFacilityMember

 srt: ChiefExecutiveOfficerMember

 2018-12-28

 srt: ChiefFinancialOfficerMember

 2018-12-28

 OPXS:BillBatesMember

 2018-12-28

 OPXS:BillGatesMember

 2018-12-28

 OPXS:BillGatesMember

 OPXS:BillBatesMember

 2020-02-16
 2020-02-17

 OPXS:BillGatesMember

 2020-02-16
 2020-02-17

 OPXS:BillBatesMember

 OPXS:ThreeIndependentDirectorsMember
 srt: MinimumMember

 2020-04-29

 OPXS:ThreeIndependentDirectorsMember
 srt: MaximumMember

 2020-04-29

 OPXS:ThreeIndependentDirectorsMember

 2020-04-29

 OPXS:ThreeIndependentDirectorsMember

 srt: DirectorMember

 2021-01-01
 2021-01-01

 srt: DirectorMember

 2022-01-01
 2022-01-01

 srt: DirectorMember

 2023-01-01
 2023-01-01

 2023-02-16

 srt: DirectorMember

 2023-05-09
 2023-05-09

 2020-04-29

 2023-05-09
 2023-05-09

 OPXS:EmploymentAgreementMember

 2021-11-30
 2021-12-01

 2021-12-01

 srt: ChiefFinancialOfficerMember

 2022-01-03
 2022-01-04

 srt: ChiefExecutiveOfficerMember

 2023-01-03
 2023-01-04

 OPXS:ElevenEmployeesMember
 OPXS:TwoThousandTwentyThreeEquityIncentivePlanMember

 2023-04-30
 2023-05-01

 OPXS:OneNewEmployeeMember

 2023-08-14
 2023-08-14

 OPXS:ElevenEmployeesMember
 OPXS:TwoThousandTwentyThreeEquityIncentivePlanMember

 2023-05-01

 OPXS:ElevenEmployeesMember
 OPXS:TwoThousandTwentyThreeEquityIncentivePlanMember

 srt: ChiefExecutiveOfficerMember

 2023-05-02
 2023-05-03

 srt: ChiefFinancialOfficerMember

 2023-05-02
 2023-05-03

 2023-05-02
 2023-05-03

 2023-05-02
 2023-05-03

 us-gaap: ShareBasedCompensationAwardTrancheOneMember

 us-gaap: ShareBasedCompensationAwardTrancheTwoMember

 us-gaap: ShareBasedCompensationAwardTrancheThreeMember

 OPXS:ShareBasedCompensationAwardTrancheFourMember

 OPXS:ShareBasedCompensationAwardTrancheFiveMember

 us-gaap: ShareBasedCompensationAwardTrancheOneMember

 us-gaap: ShareBasedCompensationAwardTrancheTwoMember

 us-gaap: ShareBasedCompensationAwardTrancheThreeMember

 OPXS:ShareBasedCompensationAwardTrancheFourMember

 OPXS:ShareBasedCompensationAwardTrancheFiveMember

 us-gaap: DividendPaidMember

 us-gaap: DividendPaidMember

 OPXS:StockRepurchasePlanMember

 2021-09-22

 OPXS:StockRepurchasePlanMember

 OPXS:StockRepurchasePlanMember

 2022-08-17
 2022-08-18

 2022-09-14
 2022-09-15

 2022-09-15

 2021-10-31

 2021-10-31

 2021-11-01
 2021-11-28

 2021-11-28

 2021-11-29
 2022-01-02

 2022-01-02

 2022-01-03
 2022-01-30

 2022-01-30

 2022-01-31
 2022-02-27

 2022-02-27

 2022-02-28
 2022-04-03

 2022-04-03

 2022-04-04
 2022-05-01

 2022-05-01

 2022-05-02
 2022-05-29

 2022-05-29

 2022-05-30
 2022-07-03

 2022-07-03

 2022-07-04
 2022-07-25

 2022-07-25

 2022-07-26
 2022-08-13

 2022-08-13

 us-gaap: SubsequentEventMember

 2023-10-02
 2023-10-02

 us-gaap: SubsequentEventMember

 2023-10-04
 2023-10-04

 utr:sqft

 OPXS:Integer

 UNITED
STATES

 SECURITIES
AND EXCHANGE COMMISSION

 WASHINGTON,
D.C. 20549

 FORM

ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 For
the fiscal year ended October 1, 2023

TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 For
the transition period from ___ until ___

 Commission
File Number 001-41644

 OPTEX
SYSTEMS HOLDINGS, INC.

 (Exact
name of registrant as specified in its charter)

 Delaware

 90-0609531

 (State
 or other jurisdiction of

 incorporation
 organization)

 (I.R.S.
 Employer

 Identification
 No.)

 1420
 Presidential Drive

 Richardson,
 TX

 75081-2439

 (Address
 of principal executive offices)

 (Zip
 Code)

 Registrant's
telephone number, including area code (972) 764-5700

 Securities
Registered under Section 12(b) of the Act

 Title
 of each class

 Trading
 Symbol(s)

 Name
 of each exchange on which registered

 Stock, $0.001 par value

 OPXS

 The
 Nasdaq Stock Market LLC

 Securities
Registered under Section 12(g) of the Act

Stock, par value $.001 per share

by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes No

by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes No

by check mark whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes No

by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit post such files). Yes No

by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer,"
"smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

 Large
 accelerated filer

 Accelerated
 filer

 Non-accelerated
 filer

 Smaller
 reporting company

 Emerging
 Growth Company

 If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to section 13(a) of the Exchange Act.

by check mark whether the registrant has filed a report on and attestation to its management's assessment of the effectiveness
of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered
public accounting firm that prepared or issued its audit report.

 If
securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant
included in the filing reflect the correction of an error to previously issued financial statements.

by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation
received by any of the registrant's executive officers during the relevant recovery period pursuant to §240.10D-1(b).

by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No

 The
aggregate market value of the 4,765,068 shares of voting stock held by non-affiliates of the registrant based on the Nasdaq closing price
on March 31, 2023 was $ 14,669,411.

the number of shares outstanding of each of the registrant's classes of common stock, as of the latest practicable date.

 Shares
 Outstanding

 Title
 of Class

 Stock

 6,784,130

 DOCUMENTS
INCORPORATED BY REFERENCE

 Portions
of the registrant's definitive proxy statement for the annual meeting of stockholders to be filed pursuant to Regulation 14A or
an amendment to this Annual Report on Form 10-K are incorporated by reference into Items 10, 11, 12, 13, and 14 of Part III of this report.
The registrant expects to file its definitive proxy statement or an amendment to this Annual Report on Form 10-K with the Securities
and Exchange Commission within 120 days of October 1, 2023.

 TABLE
OF CONTENTS

 Item
 1.

 Business

 Item
 1A.

 Risk Factors

 Item
 2.

 Properties

 Item
 3.

 Legal Proceedings

 Item
 4.

 Mine Safety Disclosures

 Item
 5.

 Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

 Item
 7.

 Management's Discussion and Analysis of Financial Conditions and Results of Operations

 Item
 8.

 Financial Statements and Supplementary Data

 Item
 9.

 Changes in and Disagreements With Accountants on Accounting and Financial Disclosure

 Item
 9A.

 Controls and Procedures

 Item
 10.

 Directors, Executive Officers and Corporate Governance

 Item
 11.

 Executive Compensation

 Item
 12.

 Security Ownership of Certain Beneficial Owners

 Item
 13.

 Certain Relationships and Related Transactions, and Director Independence

 Item
 14.

 Principal Accountant Fees and Services

 PART
 IV

 Item
 15.

 Exhibits

 Item
 16.

 10-K Summary

 Cautionary
Note Regarding Forward-Looking Information

 This
Annual Report on Form 10-K by Optex Systems Holdings, Inc. ("Optex Systems Holdings," the "Company," "we,"
"us," or "our"), in particular Part II Item 7 "Management's Discussion and Analysis of Financial
Condition and Results of Operations," contains certain "forward-looking statements" within the meaning of Section 27A
of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934,
as amended (the "Exchange Act"). Any statements contained in this Annual Report on Form 10-K that are not statements of historical
fact may be deemed to be forward-looking statements. When used in this Annual Report on Form 10- K and other reports, statements, and
information we have filed with the Securities and Exchange Commission ("Commission" or "SEC"), in our press releases,
presentations to securities analysts or investors, or in oral statements made by or with the approval of an executive officer, the words
or phrases "believes," "may," "will," "expects," "should," "continue,"
"anticipates," "intends," "will likely result," "estimates," "projects" or
similar expressions and variations thereof are intended to identify such forward-looking statements.

 These
forward-looking statements represent our expectations, beliefs, intentions or strategies concerning future events, including, but not
limited to, any statements regarding our growth strategy; product and development programs; financial performance and financial condition
(including revenue, net income, profit margins and working capital); orders and backlog; expected timing of contract deliveries to customers
and corresponding revenue recognition; increases in the cost of materials and labor; costs remaining to fulfill contracts; contract loss
reserves; labor shortages; follow-on orders; supply chain challenges; the continuation of historical trends; the sufficiency of our cash
balances for future liquidity and capital resource needs; the expected impact of changes in accounting policies on our results of operations,
financial condition or cash flows; anticipated problems and our plans for future operations; and the economy in general or the future
of the defense industry.

 We
caution that these statements by their nature involve risks and uncertainties, certain of which are beyond our control, and actual results
may differ materially depending on a variety of important factors. Such risks and uncertainties include, but are not limited to, continued
funding of defense programs and military spending, the timing of such funding, general economic and business conditions, including unforeseen
weakness in the Company's markets, effects of continued geopolitical unrest and regional conflicts, competition, changes in technology
and methods of marketing, delays in completing engineering and manufacturing programs, changes in customer order patterns, changes in
product mix, continued success in technological advances and delivering technological innovations, changes in the U.S. Government's
interpretation of federal procurement rules and regulations, changes in spending due to policy changes in any new federal presidential
administration, market acceptance of the Company's products, shortages in components, production delays due to performance quality
issues with outsourced components, inability to fully realize the expected benefits from acquisitions and restructurings or delays in
realizing such benefits, challenges in integrating acquired businesses and achieving anticipated synergies, changes to export regulations,
increases in tax rates, changes to generally accepted accounting principles, difficulties in retaining key employees and customers, unanticipated
costs under fixed-price service and system integration engagements, changes in the market for microcap stocks regardless of growth and
value and various other factors beyond our control. Some of these risks and uncertainties are identified in this Management's Discussion
and Analysis of Financial Condition and Results of Operations and the section " Item 1A Risk Factors " in this Annual
Report on Form 10-K and you are urged to review that section. You should understand that it is not possible to predict or identify all
such factors. Consequently, you should not consider any such list to be a complete list of all potential risks or uncertainties.

 We
do not assume the obligation to update any forward-looking statement. You should carefully evaluate such statements in light of factors
described in this Annual Report on Form 10-K.

 PART
I

 Item
1. Business

Lines of Business

 We
manufacture optical sighting systems and assemblies for the U.S. Department of Defense, foreign military applications and commercial
markets. Our products are installed on a variety of U.S. military land vehicles, such as the Abrams and Bradley fighting vehicles, light
armored and advanced security vehicles and the Stryker family of vehicles. We also manufacture and deliver numerous periscope configurations,
rifle and surveillance sights and night vision optical assemblies. Our products consist primarily of build-to-customer print products
that are delivered both directly to the armed services and to other defense prime contractors. Less than 1% of our revenue is related
to the resale of products substantially manufactured by others. In this case, the product would likely be a simple replacement part of
a larger system previously produced by us.

 We
continue to field new product opportunities from both domestic and international customers. We believe that given continuing unrest in
multiple global hot spots, the need for precision optics continues to increase. Most of these requirements are for observation and situational
awareness applications; however, we continue to see requests for higher magnification and custom reticles in various product modifications.
The basic need to protect the soldier while providing information about the mission environment continues to be the primary driver for
these requirements.

Events

 May
2023 Grants

 On
May 9, 2023, the Board of Directors approved a grant of 40,000 shares of restricted stock to independent board member Dayton Judd. The
shares vest 50% on each of January 1, 2024 and January 1, 2025. As of the grant date, the fair value of the shares was $124 thousand,
to be amortized on a straight-line basis through December 31, 2024.

 On
May 3, 2023, the Board of Directors approved a grant of 100,000 and 35,000 performance shares to Danny Schoening, CEO, and Karen Hawkins,
CFO, respectively. Each performance share represents a contingent right to receive one share of common stock. The performance shares
vest in five equal increments if, in each case and during a five-year performance period beginning on October 2, 2023, the average VWAP
per share of common stock over a 30 consecutive trading day period equals or exceeds $3.70, $4.45, $5.35, $6.40, or $7.70. The fair value
of the shares as of the grant date was $320 thousand and will be amortized through December 31, 2025 based on the derived service periods
using a Monte Carlo simulation valuation model. On October 2, 2023, 20,000 of Mr. Schoening's performance shares and 7,000 of Ms.
Hawkins' performance shares vested, resulting in the net issuance of 15,600 and 5,460 shares of common stock, respectively.

 On
May 1, 2023, the Company granted an aggregate of 39,000 restricted stock units to eleven employees under its 2023 Equity Incentive
Plan. The restricted stock units will vest at a rate of 33.33% annually beginning on the anniversary date of the grant and any
unvested restricted stock units will be forfeited if employment terminates prior to the relevant vesting date. As of the grant date,
assuming a 23.1% forfeiture rate based on expected turnover across the three years, the aggregate value of the restricted stock
units is $90 thousand which will be amortized across the three-year period on a straight-line basis. On August 14, 2023, the Company
granted an additional 3,000 restricted stock units to one new employee under the 2023 Equity Incentive Plan. The restricted stock
units will vest at a rate of 33.33% annually beginning on the anniversary date of the grant and any unvested restricted stock units
will be forfeited if employment terminates prior to the relevant vesting date. The fair value of the 3,000 restricted stock units at
grant date was $11 thousand. During the twelve months ended October 1, 2023, there were 3,000 restricted stock units
forfeited.

 New
Loan Agreement

 On
March 22, 2023, the Company and its subsidiary, Optex Systems, Inc. (collectively with the Company, the "Borrowers"), entered
into a Business Loan Agreement (the "Loan Agreement") with Texas Capital Bank (the "Lender"), pursuant to which
the Lender will make available to the Borrowers a revolving line of credit in the principal amount of $3 million (the "Texas Capital
Facility"). The Texas Capital Facility replaced the Borrowers' previous line of credit facility with PNC Bank, National Association,
successor to BBVA USA, which had been increased from $1.125 million to $2 million on November 21, 2022.

 The
commitment period for advances under the Texas Capital Facility is twenty-six months expiring on May 22, 2025. We refer to the expiration
of that time period as the "Maturity Date." Outstanding advances under the Texas Capital Facility will accrue interest at
a rate equal to the secured overnight financing rate (SOFR) plus a specified margin, subject to a specified floor interest rate. As of
October 1, 2023 the interest rate was 8.07% per annum and is currently 8.08% per annum.

 The
Loan Agreement contains customary events of default (including a 25% change in ownership) and negative covenants, including but not limited
to those governing indebtedness, liens, fundamental changes (including changes in management), investments, and restricted payments (including
cash dividends). The Loan Agreement also requires the Borrowers to maintain a fixed charge coverage ratio of at least 1.25:1 and a total
leverage ratio of 3.00:1. The Texas Capital Facility is secured by substantially all of the operating assets of the Borrowers as collateral.
The Borrowers' obligations under the Texas Capital Facility are subject to acceleration upon the occurrence of an event of default
as defined in the Loan Agreement. The Loan Agreement further provides for a $125,000 Letter of Credit sublimit.

 The
outstanding balance under the Texas Capital Facility was $1.0 million as of October 1, 2023.

 NASDAQ
Listing

 On
March 14, 2023, the Company's shares of common stock were listed on the NASDAQ Capital Market under the ticker symbol "OPXS."

 2023
Equity Incentive Plan

 On
February 16, 2023, the Company's shareholders approved the Company's 2023 Equity Incentive Plan (the "2023 Plan"),
under which 600,000 shares of common stock are reserved for issuance. The 2023 Plan permits the grant of stock options, performance shares,
performance units, restricted stock, restricted stock units and stock appreciation rights to officers, other employees, individuals engaged
to become officers or employees, consultants, advisors and non-executive directors of the Company. In connection with the approval of
the 2023 Plan, the Company's 2016 Restricted Stock Unit Plan and 2009 Stock Option Plan were both canceled.

Orders

 On
 November 14, 2023, the Company announced the award of a new contract from a U.S. Government Prime Contractor for Sighting Systems
 for $2.9 Million. The Sighting Systems are critical in protecting armored vehicles fielded by the U.S. Military. These units will
 be manufactured at our Optex Division of Optex Systems, Inc. in Richardson.

 On
 November 13, 2023, the Company announced it was awarded a new laser filter unit contract from a U.S. Government Prime Contractor,
 in support of a visible sighting system. The order value is $1.3 million and the products for this contract will be manufactured
 at the Applied Optics Center (AOC) Division of Optex Systems, Inc.

 On
 October 18, 2023, the Company announced it was awarded a new laser filter unit contract from a U.S. Government Prime Contractor,
 in support of a visible sighting system. The order value is $1.1M and the products for this contract will be manufactured at the
 Applied Optics Center (AOC) Division of Optex Systems, Inc.

 On
 September 18, 2023, the Company announced it was awarded a 5 year Indefinite Delivery Indefinite Quantity (IDIQ) contract from the
 U.S. Government, for M22 (7 x 50) Binoculars with an estimated value of $2.12 million. The products for this contract will be manufactured
 at the Applied Optics Center (AOC) Division of Optex Systems, Inc.

 On
 August 21, 2023, the Company announced the award of a $1.25 million delivery order for Laser Interference Filter (LIF) and Sacrificial
 Window assemblies. Both are critical in protecting Night Vision Goggle systems fielded by the U.S. Military. The products for this
 contract will be manufactured at the Applied Optics Center (AOC) Division of Optex Systems, Inc.

 On
 August 14, 2023, the Company announced an awarded delivery order from a new domestic customer for $1.4 million of Laser Protected
 Periscopes. The Periscopes are critical in protecting armored vehicles fielded by the U.S. Military. The products will be manufactured
 at the Optex Division of Optex Systems, Inc.

 On
 July 5, 2023, the Company announced it was awarded a delivery order from the U.S. Government for Laser Interference Filter (LIF)
 assemblies for $3 million. The LIF is critical in protecting Night Vision Goggle systems fielded by the U.S. Military. The products
 will be manufactured at the Applied Optics Center (AOC) Division of Optex Systems, Inc.

 On
 June 27, 2023, the Company announced the award of an Indefinite Delivery Indefinite Quantity (IDIQ) from Defense Logistics Agency
 (DLA) for five different Optical Assemblies with a maximum value of $5.3 million. The majority of this work will be performed in
 the Richardson facility.

 On
 November 2,2022, the Company announced it was awarded a maximum order value of $7.5 million for spare Light Interference Filters
 associated with various Night Vision Goggle systems. The expected average annual revenue over the five-year period covered by the
 order is $1.0 million to $1.5 million. The products will be manufactured at the Applied Optics Center (AOC) Division of Optex Systems,
 Inc.

 On
 November 1, 2022, the Company announced the award of a $3.4 million order to repair and refurbish night vision equipment for the
 Government of Israel. The majority of this work will be performed in the Richardson facility.

 On
 October 24, 2022, the Company announced it was awarded a $720 thousand order from a major US Prime Contractor in support of the US
 Army's M10 Booker (Mobile Protected Firepower) tank program. The majority of this work will be performed in the Richardson
 facility.

 On
 October 4, 2022, the Company announced it was awarded a $1.75 million order as part of their continuing support to the M1 Abrams
 Tank Program. The products will be manufactured at the Applied Optics Center (AOC) Division of Optex Systems, Inc.

 Products

 Our
products are installed on various types of U.S. military land vehicles, such as the Abrams, and Bradley and Stryker families of fighting
vehicles, as well as light armored and armored security vehicles. We also manufacture and deliver numerous periscope configurations,
rifle and surveillance sights and night vision optical assemblies. We deliver our products both directly to the federal government and
to prime contractors.

 In
addition, the Company offers military specification (" mil-spec") quality High Efficiency Anti-Reflective Coatings for Infrared
applications in both the military and commercial markets. These coatings are manufactured at the Applied Optics Center (AOC)
Division of the Company in Dallas, Texas.

 We
deliver high volume products, under multi-year contracts, to large defense contractors and government customers. Increased emphasis in
the past several years has been on new opportunities to promote and deliver our products in foreign military sales, where U.S.-manufactured
combat and wheeled vehicles are supplied (and upgraded) in cooperation with the U.S. Department of Defense. We have a reputation for
quality and credibility with our customers as a strategic supplier. We also anticipate the opportunity to integrate some of our night
vision and optical sights products into commercial applications.

 Specific
product categories by product line include:

 Line

 Category

 Laser
 & Non-Laser Protected Plastic & Glass Periscopes, Electronic M17 Day/Thermal Periscopes, Vision Blocks

 Back
 Up Sights, Digital Day and Night Sighting Systems (DDAN), M36 Thermal Periscope, Unity Mirrors, Optical Weapon System Support and
 Maintenance, Commander Weapon Station Sight (CWSS), Sight Assembly Refurbishment (GOI MOD/Aquila)

 Howitzers

 M137
 Telescope, M187 Mount, M119 Aiming Device, XM10 Aiming Circle

 Other

 Muzzle
 Reference Systems (MRS), Binoculars, Collimators, Optical Lenses & Elements, Windows

 Laser
 Interference Filter, Optical Assemblies, Laser Filter Units, Day Windows, Binoculars, Specialty Thin Film Coatings.

 Contracts

 Some
of our contracts may allow for government contract financing in the form of contract progress payments pursuant to Federal Acquisition
Regulation 52.232-16, "Progress Payments". Subject to certain limitations, this clause provides for government payment of
up to 90% of incurred program costs prior to product delivery for small businesses like us. To the extent any contracts allow for progress
payments and the respective contracts would result in significant preproduction cash requirements for design, process development, tooling,
material or other resources which could exceed our current working capital or line of credit availability, we intend to utilize this
benefit to minimize any potential negative impact on working capital prior to receipt of payment for the associated contract deliveries.

 Our
government contracts allow for Federal Acquisition Regulation 52.243-1 which entitles the contractor to an "equitable adjustment"
for contract or statement of work changes eaffecting cost or time of performance. In essence, an equitable price adjustment request is
a request for a contract price modification (generally an increase) that allows for the contractor to be "made whole" for
additional costs incurred which were necessitated by some modification of the contract effort. This modification may come from an overt
change in U.S. Government requirements or scope, or it may come from a change in the conditions surrounding the contract (e.g., differing
site conditions or late delivery of U.S. Government-furnished property) which result in statement of work additions, deletions, part
substitutions, schedule or other changes to the contract which impact the contractor's overall cost to complete.

 Each
contract with our customers has specific quantities of material that need to be purchased, assembled, and then shipped. Prior to bidding
for a contract, we contact potential sources of material and receive qualified quotations for each material. In some cases, the entire
volume is given to a single supplier and in other cases, the volume might be split between several suppliers. If a contract has a single
source supplier and that supplier fails to meet their obligations (e.g., quality, delivery), then we would attempt to find an acceptable
alternate supplier, and if successful, we would then renegotiate contractual deliverables (e.g., specifications, delivery or price).
As of December 6, 2023, approximately 9% of our material requirements are single-sourced across 13 suppliers representing approximately
27% of our active supplier order values. Single-sourced component requirements span across all of our major product lines. Of these single-sourced components, we have material contracts (purchase orders) with firm pricing and delivery schedules in place with each of the suppliers
to supply the parts necessary to satisfy our current contractual needs. See " Item 1.A. Risk Factors – Risks Relating to
Our Business – Certain of our products are dependent on specialized sources of supply potentially subject to disruption which could
have a material, adverse impact on our business " for a description of certain supplier risks we face, which description is
incorporated herein by reference.

 Approximately
92% of our contracts contain termination clauses for convenience. In the event these clauses should be invoked by our customer, future
revenues against these contracts could be affected. However, these clauses allow for a full recovery of any incurred contract costs plus
a reasonable fee up through and as a result of the contract termination. We are currently unaware of any pending terminations on our
existing contracts.

 In
some cases, contract awards may be issued that are subject to renegotiation at a date (up to 180 days) subsequent to the initial award
date. Generally, these subsequent negotiations have had an immaterial impact (zero to 5%) on the contract price of the affected contracts.
Currently, none of our awarded contracts are subject to renegotiation.

 We
are subject to, and must comply with, various governmental regulations that impact, among other things, our revenue, operating costs,
profit margins and the internal organization and operation of our business. The material regulations affecting our U.S. government business
are summarized in the table below.

 Regulation

 Summary

 Federal
 Acquisition Regulation (FAR)

 The
 principal set of rules in the Federal Acquisition Regulation System. This system consists of sets of regulations issued by agencies
 of the federal government of the United States to govern what is called the "acquisition process," which is the process
 through which the government acquires goods and services. That process consists of three phases: (1) need recognition and acquisition
 planning, (2) contract formation, and (3) contract administration. This system regulates the activities of government personnel in
 carrying out that process. It does not regulate the purchasing activities of private sector firms, except to the extent that those
 activities involve government solicitations and contracts by reference.

 International
 Traffic in Arms Regulations (ITAR)

 United
 States government regulations that control the export and import of defense-related articles and services on the United States Munitions
 List. These regulations implement the provisions of the Arms Export Control Act.

 Truth
 in Negotiations Act (TINA)

 A
 public law enacted for the purpose of providing for full and fair disclosure by contractors in the conduct of negotiations with the
 government. The most significant provision included is the requirement that contractors submit certified cost and pricing data for
 negotiated procurements above a defined threshold of $2 million for contracts entered into after June, 30, 2018. The law requires
 contractors to provide the government with an extremely broad range of cost or pricing information relevant to the expected costs
 of contract performance, and it requires contractors and subcontractors to submit cost or pricing data to the government and to certify
 that, to the best of their knowledge and belief, the data are current, accurate, and complete. A contracting officer may still request
 cost or price data, if necessary, without certification, to determine whether the proposed cost or price is fair and reasonable for
 contracts which are below the threshold.

 We
are responsible for full compliance with the Federal Acquisition Regulation (FAR). Upon award, the contract may identify certain regulations
that we need to meet. For example, a contract may allow progress billing pursuant to specific FAR clauses incorporated into the contract.
Other contracts may call for specific first article acceptance and testing requirements. The FAR will identify the specific regulations
that we must follow based on the type of contract awarded and contains guidelines and regulations for managing a contract after award,
including conditions under which contracts may be terminated, in whole or in part, at the government's convenience or for default.
These regulations also subject us to financial audits and other reviews by the government of our costs, performance, accounting and general
business practices relating to our government contracts, which may result in adjustment of our contract-related costs and fees and, among
other things and impose accounting rules that define allowable and unallowable costs governing our right to reimbursement under certain
contracts.

 First
Article Acceptance and Testing requirements consist of specific steps which could be comprehensive and time consuming. The
dimensions and material specifications of each piece of the assembly must be verified, and some products may have in excess of 100
assembled parts. Once the individual piece parts are verified to be compliant to the specification, the assembly processes are
documented and verified. A sample of the production (typically three units) is verified to meet final performance specifications.
Once the units meet the final performance specification, they are then subjected to accelerated life testing, a series of tests
which simulate the lifetime use of the product in the field. This consists of exposing the units to thermal extremes, humidity,
mechanical shock, vibration, and other physical exposure tests. Once completed, the units undergo a final verification process to
ensure that no damage has occurred as a result of the testing and that they continue to meet the performance specification. All of
the information and data is recorded into a final first article inspection and test report and submitted to the customer along with
the test units for final approval. First Article Acceptance and Testing is generally required on new contracts/product awards but
may also be required on existing products or contracts where there has been a significant gap in production, or where the product
has undergone significant manufacturing process, material, tooling, equipment or product configuration changes.

 We
are also subject to laws, regulations and executive orders restricting the use and dissemination of information deemed classified for
national security purposes and the exportation of certain products and technical data as covered by the International Traffic in Arms
Regulation (ITAR). In order to import or export items listed on the U.S. Munitions List, we are required to be registered with the Directorate
of Defense Trade Controls office. The registration is valid for one year, and the registration fees are established based on the number
of license applications submitted the previous year. We currently have an approved and current registration on file with the Directorate
of Defense Trade Controls office. Once the registration is approved, each import/export license must be filed separately. License approval
requires the company to provide proof of need, such as a valid contract or purchase order requirement for the specific product or technical
data requested on the license and requires a detailed listing of the items requested for export/import, the end-user, the end-user statement,
the value of the items, consignees/freight forwarders and a copy of a valid contract or purchase order from the end-user. The approval
process for the license can vary from several weeks to six months or more. The licenses we currently use are the Department of State
licenses: DSP-5 (permanent export), DSP-6 (license revisions) and DSP-73 (temporary export) and Department of Commerce: BIS-711 (export).

 The
above licenses are valid for 48 months from date that each license is issued. A summary of our active ITAR licenses is presented below
(updated as of December 1, 2023):

 Fiscal Year

 Number of

 Total Contract
 Value of

 Active ITAR Licenses

 of Expiration

 Licenses

 Licenses

 DSP-5

 Issued 2020

 2024

 $
 51,365

 Issued 2021

 2025

 232,630

 Issued 2022

 2026

 321,722

 Issued 2023 (none issued)

 N/A

 —

 —

 Total DSP-5 Licenses

 $
 605,717

 DSP-6 (no active licenses)

 N/A

 —

 $
 —

 DSP-73 (no active licenses)

 N/A

 —

 —

 BIS-711

 Issued 2020

 2024

 92,554

 Issued 2021

 2025

 323,911

 Issued 2022

 2026

 9,372

 Issued 2023

 2027

 1,359,344

 Total BIS-711 Licenses

 $
 1,785,181

 Total All Licenses

 $
 2,390,898

 These
licenses are subject to termination if a licensee is found to be in violation of the Arms Export Control Act or the ITAR requirements.
If a licensee is found to be in violation, in addition to a termination of its licenses, it can be subject to fines and penalties by
the government.

 Our
contracts may also be governed by the Truth in Negotiation Act (TINA) requirements where certain of our contracts or proposals exceed
the TINA threshold ($2 million for awards after June 30, 2018), and/or are deemed as sole source, or non-competitive awards, covered
under this act. For these contracts, we must provide a vast array of cost and pricing data in addition to certification that our pricing
data and disclosure materials are current, accurate and complete upon conclusion of the negotiation. Due to the additional disclosure
and certification requirements, if a post contract award audit were to uncover that the pricing data provided was in any way not current,
accurate or complete as of the certification date, we could be subjected to a defective pricing claim adjustment with accrued interest.
We have no history of defective pricing claim adjustments and have no outstanding defective pricing claims pending. Additionally, as
a result of this requirement, contract price negotiations may span from two to six months and can result in undefinitized or not to exceed
ceiling priced contracts subject to future downward negotiations and price adjustments. Currently, we do not have any undefinitized contracts
subject to further price negotiation.

 Our
failure to comply with applicable regulations, rules and approvals or misconduct by any of our employees could result in the imposition
of fines and penalties, the loss of security clearances, the loss of our U.S. government contracts or our suspension or debarment from
contracting with the U.S. government generally, any of which could have a material adverse effect our business, financial condition,
results of operations and cash flows. We are currently in compliance with all applicable regulations and do not have any pending claims
as a result of noncompliance.

 The
terms of our significant contracts as of December 6, 2023, are as follows:

 Customer

 Customer
 PO/Contract

 Type

 Total
 Award Value (millions)

 Remaining
 Value (millions)

 Delivery
 Period

 US
 Prime Contractor (1)

 PO 35515590

 FFPQ
 with Option years

 $
 4.0

 $
 1.2

 Oct
 2017- Mar 2026

 DLA
 Land and Maritime (2)

 Prime

 SPE7LX-18-D-0108

 IDIQ

 $
 2.4

 $
 0.6

 Feb
 2020 - Jun 2024

 DLA
 Land and Maritime (3)

 Prime

 SPE7LX-19-D-0089

 IDIQ

 $
 1.5

 $
 1.1

 Feb
 2021 - Jul 2026

 DLA
 Land and Maritime (4)

 Prime

 SPE7LX-20-D-0020

 IDIQ

 $
 1.1

 $
 0.3

 Dec
 2021 – Jan 2024

 DLA
 Land and Maritime (5)

 Prime

 SPE7MX-20-D-0028

 IDIQ

 $
 -

 $
 -

 No
 task awards as of current date

 DLA
 Land and Maritime (6)

 Prime

 SPE7MX-20-D-0032

 IDIQ

 $
 -

 $
 -

 No
 task awards as of current date

 U.S.
 Prime Contractor (7)
 XM10
 Aiming Circles

 PO 63659

 FFPQ

 $
 2.3

 $
 2.3

 Delayed
 Schedule Pending

 DLA
 Land and Maritime (8)

 Prime

 IDIQ

 $
 4.2

 $
 1.2

 SPE7LX-21-D-0057

 Sept
 2021 – May 2024

 U.S.
 Prime Contractor (9)
 Laser
 Filter Units (AOC)

 PO 631537

 FFPQ

 $
 8.4

 $
 2.6

 Aug
 2021 - July 2024

 US
 Prime Contractor (10)

 PO 40389248,40389250

 FFPQ

 $
 1.7

 $
 0.2

 Feb
 2022 - Jan 2024

 US
 Prime Contractor (11)
 Laser
 Filter Unit (AOC)

 PO 52960

 FFPQ

 $
 1.0

 $
 0.3

 Nov
 2022 - Dec 2023

 Commercial
 Customer (12)
 Optical
 Assemblies (AOC)

 PO 28012

 FFPQ

 $
 2.2

 $
 0.6

 Apr
 2023 - Apr 2024

 Commercial
 Customer (13)
 Optical
 Assemblies (AOC)

 PO 28043

 FFPQ

 $
 1.1

 $
 0.5

 Jun
 2023 - May 2024

 US
 Prime Contractor (14)
 Day
 Windows (AOC)

 PO 40385578

 IDIQ

 $
 1.9

 $
 1.6

 Dec
 2022 - Sep 2025

 US
 Prime Contractor (15)

 PO 319216

 FFPQ

 $
 0.7

 $
 0.6

 Jun
 2023 - Aug 2024

 Government
 of Israel MOD (16)
 Refurbish
 Night Vision Equip

 Foreign
 Military Sales
 PO 4441236828

 FFPQ

 $
 3.4

 $
 3.4

 Pending
 Revision (Jan 2024 - 2025)

 DLA
 Land at Aberdeen (17)
 Light
 Interference Filters (AOC)

 Prime

 SPRBL1-23-D-0001

 IDIQ

 $
 3.6

 $
 3.5

 May
 2023-May 2025

 DLA
 Land and Maritime (18)

 Prime

 SPE7LX-23-D-0092

 IDIQ

 $
 1.6

 $
 1.6

 Mar
 2024 – Jun 2024

 DLA
 Land and Maritime (19)

 Prime

 SPE7LX-23-D-0093

 IDIQ

 $
 0.2

 $
 0.2

 May
 2024 – Jun 2024

 US
 Prime Contractor (20)

 PO 23148

 FFPQ

 $
 1.4

 $
 1.4

 Apr
 2024 – Dec 2024

 US
 Prime Contractor (21)
 Laser
 Interface Filters (AOC)

 PO 921328

 FFPQ

 $
 1.0

 $
 1.0

 Nov
 2023 - Dec 2024

 ACC-DTA (22)
 M22
 Binoculars (AOC)

 Prime

 W56HZV-23-D-0071

 IDIQ

 $
 0.5

 $
 0.5

 Aug
 2024

 US
 Prime Contractor (23)
 Laser
 Filter Units (AOC)

 PO 450005346

 FFPQ

 $
 1.1

 $
 1.1

 Jun
 2024 - Jun 2025

 US
 Prime Contractor (24)
 Laser
 Filter Units (AOC)

 PO 4500045781

 FFPQ

 $
 1.2

 $
 1.2

 Apr
 2024 - Aug 2025

 US
 Prime Contractor (25)

 PO 40431189

 FFPQ

 $
 1.7

 $
 1.7

 May
 2024 - May 2025

 US
 Prime Contractor (26)

 PO 40431702

 FFPQ

 $
 1.3

 $
 1.3

 Jul
 2025 - Dec 2026

 (1)

 The
 original three-year contract was awarded on September 11, 2017 to provide LAV 6.0 optimized weapon system support for Optex's
 Commander Sighting System. The contract includes option years to extend the period of performance through 2035 if awarded. The current
 contract option extends the in-service support through March 2026 for their existing fleet of Light Armored Vehicles.

 (2)

 awarded September 5, 2018. This is a long-term, Indefinite Delivery Indefinite Quantity (IDIQ) Contract with firm fixed pricing for
 the duration of a base period of three (3) years plus two (2) firm fixed priced option years for a potential total of (5) five years.
 On June 23, 2022 the customer exercised the option for the final option year 2. The ordering period for option year 2 expired
 as of September 10, 2023.

 (3)

 awarded March 4, 2019. This is a long-term, Indefinite Delivery Indefinite Quantity (IDIQ) Contract with firm fixed pricing for the
 duration of a base period of three (3) years plus two (2) firm fixed priced option years for a potential total of (5) five years.
 On February 27, 2023, the customer exercised the second of two option years extending the ordering period of the contract through
 March 3, 2024.

 (4)

 awarded on November 12, 2019. This is a long-term, Indefinite Delivery Indefinite Quantity (IDIQ) Contract with firm fixed pricing
 for the duration of a base period of three (3) years plus two (2) firm fixed priced option years for a potential total of (5) five
 years for periscopes valued up to $2.3 million. The ordering period for the base award expired on November 11, 2022 with no option
 years. The current remaining value of $0.3 million is pending cancellation as the orders were executed in error by the customer.

 (5)

 awarded on January 24, 2020. This is a long-term, Indefinite Delivery Indefinite Quantity (IDIQ) Contract with firm fixed pricing
 for the duration of a base period of three (3) years plus two (2) firm fixed priced option years for a potential total of (5) five
 years for periscopes valued up to $3.6 million. As of October 1, 2023, there have been no task orders released against the base contract
 award. On January 24, 2023, the customer exercised the first of two option years extending the ordering period of the contract through
 January 23, 2024.

 (6)

 awarded on February 12, 2020. This is a long-term, Indefinite Delivery Indefinite Quantity (IDIQ) Contract with firm fixed pricing
 for the duration of a base period of three (3) years plus two (2) firm fixed priced option years for a potential total of (5) five
 years for periscopes valued up to $9.2 million. As of October 1, 2023, there have been no task orders released against the base contract
 award. On February 6, 2023, the customer exercised the first of two option years extending the ordering period of the contract through
 February 12, 2024.

 (7)

 Order by a U.S. prime contractor in support of government contract W15QKN-16-D-0055 for Aiming Circle optical subassemblies. The
 purchase order was awarded on July 30, 2020 for $2 million and amended to $2.3 million on September 14, 2020 and includes non-recurring
 engineering, first article testing and production deliveries. Contract has been delayed pending receipt of customer furnished material
 and is pending changes to the contract delivery schedule.

 (8)

 awarded on January 6, 2021. This is a long-term, Indefinite Delivery Indefinite Quantity (IDIQ) Contract with firm fixed pricing
 for the duration of a base period of three (3) years plus two (2) firm fixed priced option years for a potential total of (5) five
 years for periscopes valued up to $14.4 million. On November 29, 2023 Optex Systems Inc. received formal letter notification of the
 DLA's intent to exercise the first of two option years extending the ordering period from January 6, 2024 through January
 5, 2025. The contract modification for the option exercise is pending as of December 6, 2023.

 (9)

 Order awarded August 3, 2021 by a U.S. prime contractor in support of U.S. government contracts. Award includes first article inspection
 in August 2021 and production deliveries commencing in September 2021 through July 2024.

 (10)

 Orders awarded September 24, 2021 by a U.S. prime contractor in support of U.S. government contracts.

 (11)

 Orders awarded June 28, 2022 from a U.S. defense contractor in support of laser filter units.

 (12)

 Orders awarded August 26, 2022 from a commercial customer in support of optical assemblies.

 (13)

 Orders awarded August 31, 2022 from a commercial customer in support of optical assemblies.

 (14)

 Orders awarded August 29, 2021 and modified with a significant quantity increase on September 28, 2022 by a U.S. prime contractor
 in support of U.S. government contracts.

 (15)

 Orders awarded September 16, 2022 by a U.S. prime contractor in support of U.S. government contracts.

 (16)

 Orders awarded October 27, 2022 to repair and refurbish night vision equipment for the Government of Israel which includes an option
 for an additional quantity up to 100%. The Contract is pending a firm delivery schedule pending receipt of the export license.
 Deliveries are expected to begin in January 2024.

 (17)

 awarded on November 2, 2022 for spare Light Interference Filters associated with various Night Vision Goggle systems. This is a five
 year Indefinite Delivery Indefinite Quantity (IDIQ) Contract with firm fixed pricing for the duration of the contract. The award has
 a maximum order value of $7.5 million with an expected average annual revenue over the following five year period of $1.0 million
 to $1.5 million.

 (18)

 awarded on June 27, 2023. This is a long-term, Indefinite Delivery Indefinite Quantity (IDIQ) Contract with firm fixed pricing for
 the duration of a base period of three (3) years plus two (2) firm fixed priced option years for a potential total of (5) five years
 for periscopes. The award has a maximum order value of $2.1 million.

 (19)

 awarded on June 28, 2023. This is a long-term, Indefinite Delivery Indefinite Quantity (IDIQ) Contract with firm fixed pricing for
 the duration of a base period of three (3) years plus two (2) firm fixed priced option years for a potential total of (5) five years
 for periscopes. The award has a maximum order value of $1.8 million.

 (20)

 Order awarded on August 2, 2023 by a U.S. prime contractor in support of U.S. government contracts.

 (21)

 Order awarded on August 17, 2023 by a U.S. prime contractor in support of U.S. government contracts.

 (22)

 awarded on September 15, 2023. This is a long-term, Indefinite Delivery Indefinite Quantity (IDIQ) Contract with firm fixed pricing
 for the duration of a base period of three (3) years plus two (2) firm fixed priced option years for a potential total of (5) five
 years for binoculars and includes first article testing and production deliveries. The award has an estimated value of $2.1 million
 across the five-year period.

 (23)

 Order awarded on October 16, 2023 by a U.S. prime contractor in support of U.S. government contracts.

 (24)

 Order awarded on November 9, 2023 by a U.S. prime contractor in support of U.S. government contracts.

 (25)

 Order awarded on November 10, 2023 by a U.S. prime contractor in support of U.S. government contracts.

 (26)

 Order awarded on November 6, 2023 by a U.S. prime contractor in support of U.S. government contracts.

 Market
Opportunity — U.S. Military

the twelve months ended October 1, 2023, approximately 74% of our business was in support of U.S. military products. The chart below
was derived from public government spending sources and depicts total U.S. military spending from 2018 through 2023 and estimated spending
through 2028. The purpose of including this chart is to provide the reader with historical trend data and projected U.S. military defense
and procurement spending over time. For fiscal year 2024, the total projected military spending is estimated at $863 billion, an overall
increase of 11.9% over estimated 2023 spending. The chart below also depicts increased spending through 2028 of 6.1% from the 2024 plan
level, reflecting an average increase of 1.5% per year for years 2025 through 2028. Military procurement spending, a subset of total
military spending, depicts an overall increase of $15.3 billion, or 10.8%, in fiscal year 2024 as compared to the estimated spending
in fiscal year 2023.

 The
National Defense Authorization Act (NDAA) for Fiscal Year 2024 was enacted by Congress in December 2023 for $886 billion, an increase
of $28 billion, or 3% over the prior year NDAA. The 2024 NDAA includes DOD military procurement of $169 billion, 8% above the Department
of Defense procurement budget request of $156.4 billion. The Chart below depicts the original estimated funding levels from the U.S.
Department of Defense based on the FY2024 budget request.

 Source:
Government Publishing Office, U.S. Budget Historical Tables, FY 2024, Table 3.2 Outlays by function and sub function, 1962-2028.

 The
table below depicts the U.S. Department of Defense budget request for fiscal year 2024 for major ground system programs. The last five
years have experienced a significant reduction in spending for U.S ground system military programs, and more specifically on the Abrams
Tank Modifications/Upgrades, which has a direct impact on the Optex Systems Richardson segment revenue. The total fiscal year 2024 budget
request for major ground system programs decreased by 2.3% from the fiscal year 2023 levels and by 10.8% from the fiscal year 2020 levels.
Although it is difficult to directly tie the budget request to specific components provided by Optex Systems, we provide periscopes,
collimator assemblies, vision blocks and laser interface filters to the U.S. armed forces on almost all of the ground system platforms
categorized below.

 ($ in Millions)

 FY2020

 FY2021

 FY2022

 FY2023F

 FY2024B

 Joint Light Tactical Vehicle

 $
 1,716.5

 $
 1,408.3

 $
 1,046.6

 $
 1,005.1

 $
 1,183.8

 ARMY

 Abrams Tank Modification/Upgrade

 2,186.0

 1,404.2

 1,264.3

 1,308.5

 896.5

 Armored Multi-Purpose Vehicle

 525.2

 132.1

 984.6

 380.7

 554.8

 Paladin Integrated Management

 744.5

 681.4

 662.9

 703.2

 511.6

 Family of Medium Tactical Vehicles

 141.4

 211.2

 144.4

 143.9

 142.9

 Family Of Heavy Tactical Vehicles

 50.8

 28.8

 214.0

 292.6

 110.6

 Next Generation Squad Weapon

 86.2

 125.3

 127.6

 201.7

 328.1

 Ground Mobility Vehicle

 -

 -

 -

 -

 Stryker

 953.2

 1,186.3

 1,112.7

 957.8

 639.1

 USMC

 Amphibious Combat Vehicle

 349.3

 478.1

 591.9

 618.6

 660.8

 Total Ground Systems Vehicles (millions)

 $
 6,753.1

 $
 5,655.7

 $
 6,343.9

 $
 6,167.0

 $
 6,024.9

 Source:
Office of the Under Secretary of Defense (Comptroller)/Chief Financial Officer, "Program Acquisition Cost by Weapon System, United
States Department of Defense, Fiscal Year 2024 Budget Request", March 2023 and "Program Acquisition Cost by Weapon System,
United States Department of Defense, Fiscal Year 2023 Budget Request", April 2022 and "Program Acquisition Cost by Weapon
System, United States Department of Defense, Fiscal Year 2022 Budget Request", May 2021.

 The
2024 Department of Defense Budget indicates an overall decrease in ground system vehicle program spending in the fiscal year 2023 and
2024 appropriation budget years. There is generally a six- to eighteen-month delay between U.S. defense budget requests and program delivery
orders related to our products from government agencies and our prime defense customers. In addition, DoD budget requests are often changed
throughout the congressional NDAA Budgeting and Budget appropriations process. The DoD budget requests exclude any foreign military sales
as they are funded separately from the annual NDAA budgets. We are carefully watching the projected trends in both DoD military spending
and FMS as defense allocation priorities change, as well as challenges which are presented from the global recession and changes in political
climate to ascertain any potential impact to the Company's future revenue.

 The
Applied Optics Center supports numerous other military platforms outside of the ground system vehicles budget, such as infantry rifle
scopes, night vision monoculars, infantry and navy binoculars, night goggles, and infrared aircraft filters. The Applied Optics Center
has seen a substantial increase in orders from new and existing customers in support of the other platforms, which we expect to offset
the impact of the ground systems reductions to their base revenue.

 Market
Opportunity — Foreign Military

 Our
products directly support FMS combat vehicles globally, including Canada, the Kingdom of Saudi Arabia, Kuwait, Morocco, Egypt, South
America, and Israel. We have increased efforts to promote our proven military products, as well as newly improved product solutions directly
to foreign military representatives and domestic defense contractors supporting the FMS initiatives.

 We
were successful with the Israeli Ministry of Defense (IMOD) in refurbishing a small quantity of their Night Vision Rifle Scopes. Given
this success, in November 2022, the IMOD awarded us a $3.4 million follow on contract to continue this activity. We anticipate deliveries
against the contract to begin during the second quarter of fiscal year 2024. If we successfully execute this contract, we would expect
another contract award of similar size and duration.

 We
are also exploring possibilities to adapt some of our products for commercial use in those markets that demonstrate potential for solid
revenue growth, both domestically and internationally.

 Market
Opportunity — Commercial

 Our
products are currently sold to military and related government markets. We believe there may be opportunities to commercialize various
products we presently manufacture to address other markets. Our initial focus will be directed in three product areas.

 Big
 Eye Binoculars — While the military application we produce is based on mature military designs, we own all castings, tooling
 and glass technology. These large fixed mount binoculars could be sold to cruise ships, personal yachts and cities/municipalities.
 The binoculars are also applicable to fixed, land-based outposts for private commercial security as well as border patrols and regional
 law enforcement.

 Thin
 Film Coatings — The acquisition of the Applied Optics Center (AOC) also creates a new sector of opportunity for commercial
 products for us. Globally, commercial optical products use thin film coatings to create product differentiation. These coatings can
 be used for redirecting light (mirrors), blocking light (laser protection), absorbing select light (desired wavelengths), and many
 other combinations. They are used in telescopes, rifle scopes, binoculars, microscopes, range finders, protective eyewear, photography,
 etc. Given this broad potential, the commercial applications are a key opportunity going forward.

 Optical
 Assemblies – Through the Applied Optics Center, we are utilizing our experience in military sighting systems to pursue commercial
 opportunities associated with products that incorporate multi-lens optical cell assemblies, bonded optical elements and mechanical
 assemblies. There are a wide variety of products in the medical, machine vision, automotive and outdoor recreation fields that can
 benefit from our capabilities. Support to domestic customers for these type products has driven significant increases in Applied
 Optics Segment sales during the last five years.

 Customer
Base

 We
serve customers in four primary categories: as prime defense contractor (Defense Logistics Agency (DLA) Land and Maritime, DLA Warren,
DLA Aviation, U.S. Army, Navy and Marine Corps), as defense subcontractor (General Dynamics, L-3 Communications, Elbit Systems, BAE,
Sig Sauer, Enterprise Cabling and Vortex Optics), as a military supplier to foreign governments (Israel, Australia, South America and
Canada) and also as a commercial optical assembly supplier (Nightforce Optics, Gables Engineering, Amazon). During the twelve months
ended October 1, 2023, we derived approximately 72% of our gross business revenue from five major customers: U.S. government agencies
(22%), three U.S. defense contractors (14%, 7%, and 6%) and one major commercial customer (23%). We have approximately 151 discrete contracts
for items that are utilized in vehicles, optical product lines and as spare parts. Due to the high percentage of prime and subcontracted
U.S. defense revenues, large customer size and the fact that there are multiple contracts with each entity, which are not interdependent,
we are of the opinion that this provides us with a fairly well diversified revenue pool.

 Marketing
Plan

 We
believe we are well positioned to service both U.S. and foreign military needs by our focus on delivering products that satisfy the following
factors important to the U.S. military:

 reliability — failure can cost lives

 Speed
 to delivery and adherence to delivery schedule

 System
 life cycle extension

 Low
 cost/best value

 Visual
 aids for successful execution of mission objectives

 Mission
 critical products specifically related to soldier safety.

 Potential
Entrants — Low Risk to us. In order to enter this market, potential competitors must overcome several barriers to entry. The first
hurdle is that an entrant would need to prove to the government agency in question the existence of a government approved accounting
system for larger contracts. Second, the entrant would need to develop the processes required to produce the product. Third, the entrant
would then need to produce the product and submit successful test requirements (many of which require lengthy government consultation
for completion). Finally, in many cases, the customer has an immediate need and therefore cannot wait for this qualification cycle and
therefore must issue the contracts to existing suppliers. Given the expense of development and qualification testing, the barrier to
entry is high for new competitors.

 Buyers
— Medium Risk to us. In most cases the buyers (usually government agencies or defense contractors) have two fairly strong suppliers.
It is in their best interest to keep at least two, and therefore, in some cases, the contracts are split between suppliers. In the case
of larger contracts, the customer can request an open book policy on costs and expects a reasonable margin to have been applied.

 Substitutes
— Low Risk to us. We have both new vehicle contracts and replacement part contracts for the same product. Three combat vehicles
have a long history of service in the U.S. Army. The first M-1 Abrams Tank entered service with the Army in 1980; the M-2/M-3 Bradley
Fighting Vehicle in 1981; and the Stryker Combat Vehicle in 2001. Under current Army modernization plans, the Army envisions all three
vehicles in service with Active and National Guard forces beyond FY2028. Optex Systems provides periscopes and optical sighting systems
in support of all three vehicle platforms. Since it was first fielded in 1980, the Abrams tank has undergone near-continuous upgrades
and improvements; however, as illustrated above, spending on modifications and upgrades of the Abrams tank by the U.S. military has significantly
decreased in the past five years and we expect this trend to continue. The Abrams is the principal battle tank of the United States Army
and Marine Corps, and the armies of Egypt, Kuwait, Saudi Arabia, Iraq, and since 2007, Australia. On average, there has been a new improvement
package every seven years. The Army is currently upgrading the Abrams with a System Enhancement Package Version 3 (SEPv3), with additional
upgrades in development. Additionally, the US Army has announced contracts to produce 742 Stryker DVH vehicles, redesigned (dual v-hulled
vehicles) to be more resistant to land mines, as retrofits and as new production vehicles. The Abrams, Bradley and Striker vehicles are
the only production tanks currently in production by the government. We believe that this, in conjunction with the 30-year life span,
supports our expectation that they will continue to be used through approximately 2040.

 Suppliers
— Low to Medium Risk to Optex Systems Holdings. The suppliers of standard processes (e.g., casting, machining and plating) need
to be very competitive to gain and/or maintain contracts. Those suppliers of products that use top secret clearance processes have a
slight advantage; however, there continues to be multiple avenues of supply and therefore only moderate power.

 Consistent
with our marketing plan and business model, the AOC acquisition strengthened our overall position by decreasing the bargaining power
of their suppliers through the backwards integration of a key supplier and created additional barriers of entry for potential competitors.

 The
following matrix reflects the current focus of our four basic approaches for sales and development:

 1)

 Sell
 existing products to existing customers.

 2)

 Sell
 existing products to new customers.

 3)

 Develop
 new products to meet the needs of our existing customers.

 4)

 Develop
 new products to meet the needs of new customers.

 Existing
 Customers

 New
 Customers

 New
 Products

 Chile
 M17 Day/Thermal

 USACC
 Binoculars

 Brazil
 M17 Day/Thermal

 GDLS
 DDAN, OWSS

 Israel
 M17 Day/Thermal, OWSS

 U.S.
 Prime Contractor - XM10 Aiming Circle

 Commercial
 Optical Lens

 Commercial:
 Optical Lens, Spotting Scopes, Monocular Lens

 Existing
 Products

 USACC
 Periscopes, Back Up Sights,

 Marines
 Sighting Systems

 Binoculars,
 Vision Blocks,

 Laser
 Filter Units

 Commercial:
 Optical Lens, Spotting

 GDLS
 Periscopes, Collimators

 Scopes,
 Monocular Lens

 BAE

 L3 -
 Laser Interface Filters

 U.S.
 Prime Contractor – Laser Filter Units

 DLA
 Optical Elements

 Operations
Plan

 Our
operations plan can be broken down into three distinct areas: material management, manufacturing space planning and efficiencies associated
with economies of scale.

 Materials
Management

 The
largest portion of our costs is materials. We have completed the following activities in order to demonstrate continuous improvement:

 -

 Successful
 completion of annual surveillance audit for ISO 9001:2008 certificate, with no major nonconformance issues

 -

 Weekly
 cycle counts on inventory items

 -

 Weekly
 material review board meeting on non-moving piece parts

 -

 Kanban
 kitting on products with consistent ship weekly ship quantities

 -

 Daily
 cross functional floor meetings focused on delivery, yields and labor savings

 -

 Redesigned
 floor layout using tenant improvement funds

 -

 Daily
 review of yields and product velocity

 -

 Bill
 of material reviews prior to work order release

 Future
continuous improvement opportunities include installation and training of shop floor control module within the ERP system and organizational
efficiencies of common procurement techniques among buyers.

 Manufacturing
Space Planning

 We
currently lease 93,967 square feet of manufacturing space (see "Properties"). Our current facilities are sufficient to meet
our immediate production needs without excess capacity. As our processes are primarily labor driven, we are able to easily adapt to changes
in customer demand by adjusting headcounts, overtime schedules and shifts in line with production needs. In the event additional floor
space is required to accommodate new contracts, Optex has the option to lease adjacent floor space at the current negotiated lease cost
per square foot. Consistent with the space planning, we will drive economies of scale to reduce support costs on a percentage of sales
basis. These cost reductions can then be either passed through directly to the bottom line or used for business investment.

 Our
manufacturing process is driven by the use of six sigma techniques and process standardization. Initial activities in this area have
been the successful six sigma projects in several production areas which have led to improved output and customer approval on the aesthetics
of the work environment. In addition, we use many tools including 5S programs and six sigma processes, and define, measure, analyze,
improve, control (DMAIC) problem solving techniques to identify bottlenecks within the process flow, reduce cost and improve product
yields. Successful results can then be replicated across the production floor and drive operational improvements.

 Economies
of Scale

 Plant
efficiencies fluctuate as a function of program longevity, complexity and overall production volume. Our internal processes are primarily
direct labor intensive and can be more easily adapted to meet fluctuations in customer demand; however, our material purchases, subcontracted
operations and manufacturing support costs are extremely sensitive to changes in volume. As our volume increases, our support labor,
material and scrap costs decline as a percentage of revenue as we are able to obtain better material pricing, and scrap, start up and
support labor (fixed) costs and they are spread across a higher volume base. Conversely, as production volumes decline, our labor and
material costs per unit of production generally increase. Additional factors that contribute to economies of scale relate to the longevity
of the program. Long running, less complex programs (e.g., periscopes) do not experience as significant of an impact on labor costs as
production volumes change, as the associated workforce is generally less skilled and can be ramped quickly as headcounts shift. Our more
complex thin laser filter coatings, Howitzer and thermal day/night programs are more significantly impacted by volume changes as they
require a more highly-skilled workforce and ramp time is longer as the training is more complex. We continually monitor customer demand
over a rolling twelve-month window and in order to anticipate any changes in necessary manpower and material which allows us to capitalize
on any benefits associated with increased volume and minimize any negative impact associated with potential declines in product quantities.

 Sources
and Availability of Raw Materials

 Disclosure
responsive to this item is incorporated herein by reference to " Risk Factors – Risks Related to Our Business – Certain
of our products are dependent on specialized sources of supply potentially subject to disruption which could have a material, adverse
impact on our business."

 Intellectual
Property

 We
utilize several highly specialized and unique processes in the manufacture of our products. While we believe that these trade
secrets have value, it is probable that our future success will depend primarily on the innovation, technical expertise,
manufacturing and marketing abilities of our personnel. We cannot assure you that we will be able to maintain the confidentiality of
our trade secrets or that our non-disclosure agreements will provide meaningful protection of our trade secrets, know-how or other
proprietary information in the event of any unauthorized use, misappropriation or other disclosure. The confidentiality agreements
that are designed to protect our trade secrets could be breached, and we might not have adequate remedies for the breach.
Additionally, our trade secrets and proprietary know-how might otherwise become known or be independently discovered by others. We
possess three utility patents and three design patents.

 Our
competitors, many of which have substantially greater resources, may have applied for or obtained, or may in the future apply for and
obtain, patents that will prevent, limit or interfere with our ability to make and sell some of our products. Although we believe that
our products do not infringe on the patents or other proprietary rights of third parties, we cannot assure you that third parties will
not assert infringement claims against us or that such claims will not be successful.

 The
following patents generally expire 20 years after issuance.

 On
April 4, 2023, we were issued U.S. Patent No. 11,619,824 B2 titled "Selectable Offset Image Wedge" which is a mechanical
wedge used to offset the image anywhere in the selectable range of circular travel within the defined offset field of view. This application
is a continuation-in-part of U.S. Patent No. 10,324,298 and claims priority to U.S. Patent No. 10,324,298, issued on June 18, 2019.

 On
November 4, 2021 we were issued U.S. Patent No. 2021/0341746A1 titled "Selectable Offset Image Wedge" which is a mechanical
wedge used to offset the image anywhere in the selectable range of circular travel within the defined offset field of view. This application
is a continuation-in-part of U.S. Patent No. 10,324,298 and claims priority to U.S. Patent No. 10,324,298, issued on June 18, 2019.

 On
June 18, 2019 we were issued U.S. Patent No. 10,324,298 titled "Offset Image Wedge with Dual Capability and Alignment Technique".
The invention relates to an offset image wedge for use on a bore-sighted rifle mounted directly onto the scope via a clamp mounting device.
The wedge allows for a dual image which can be aligned in the field and provides the user with a choice of either a bore-sighted image
or an offset image without removing the wedge.

 On
July 11, 2017, we were issued U.S. Patent No. D791,852 S, for our Red Tail Digital Spotting Scope. We have a retail sales relationship
with Cabela's Inc. and Amazon, to distribute these scopes. They are currently the only digital spotting scope offered by Cabela's.
Our Red Tail Digital Spotting Scopes also received a favorable review from Trigger Magazine in 2017.

 In
May 2015, we announced the issuance to us of U.S. Patent No. 13,792,297 titled "ICWS Periscope". This invention improves
previously accepted levels of periscope performance that, in turn, improve soldier's safety.

 In
December 2013, Optex Systems, Inc. was issued U.S. Patent No. 23,357,802 titled "Multiple Spectral Single Image Sighting System
Using Single Objective Lens Set." The technology platform, designed for our DDAN program, is applicable to all ground combat vehicles
used by the US and foreign militaries. This invention presents a single image to both day and night sensors using precision optics, which
in turn allows the user to individually observe day, night, or day and night simultaneously. In addition, it has proven to be especially
useful in light transition points experienced at dusk and dawn. We are in production and currently delivering sighting systems with this
advanced technology, a significant upgrade in the goal of supporting our customers as they modernize the worldwide inventory of aging
armored vehicles. This technology is applicable to many sighting systems, and it has already been designed for implementation on the
Light Armored Vehicles, the Armored Security Vehicle, the Amphibious Assault Vehicle, and the M60 Main Battle Tank. Digital Day and Night
technology has advanced the capabilities of these installed weapon systems and is the first in a series of patents we have applied for
to protect our Intellectual Property portfolio in support of the warfighters who use these systems.

 In
May 2012, we purchased a perpetual, non-exclusive license, with a single up-front license fee of $200,000 to use Patent 7,880,792 "Optical
and Infrared Periscope with Display Monitor" (issued in 2011 and owned by Synergy International Optronics, LLC). We believe the
purchase of the license agreement may allow us to extend and expand our market potential for the M113APC vehicle type which has the highest
number of commonly used armored vehicles in the world. The current estimated active M113 APC worldwide inventory is over 80,000 units.
This licensing of this patent allows us to develop additional products for this vehicle type, including the M17 Day/Thermal and M17 Day/Night
periscopes. We are actively marketing the new periscopes internationally and completed our first international shipment utilizing this
technology in March 2014. We continue to prototype these products and demonstrate them to potential customers.

 Competition

 The
markets for our products are competitive. We compete primarily on the basis of our ability to design and engineer products to meet performance
specifications set by our customers. Our customers include military and government end users as well as prime contractors that purchase
component parts or subassemblies, which they incorporate into their end products. Product pricing, quality, customer support, experience,
reputation and financial stability are also important competitive factors.

 There
are a limited number of competitors in each of the markets for the various types of products that we design, manufacture and sell. At
this time, we consider our primary competitors for the Optex, Richardson site to be Kent Periscopes and Synergy International Optronics,
LLC. The Applied Optics Center thin film and laser coatings products compete primarily with Materion-Barr, Artemis and Alluxa.

 Our
competitors are often well entrenched, particularly in the defense markets. While we believe that the quality of our technologies and
product offerings provides us with a competitive advantage over certain manufacturers, some of our competitors have substantially greater
financial and other resources than we do to spend on the research and development of their technologies and for funding the construction
and operation of commercial scale plants.

 We
expect our competitors to continue to improve the design and performance of their products. We cannot assure investors that our competitors
will not develop enhancements to, or future generations of, competitive products that will offer superior price or performance features,
or that new technology or processes will not emerge that render our products less competitive or obsolete. Increased competitive pressure
could lead to lower prices for our products, thereby adversely affecting our business, financial condition and results of operations.
Also, competitive pressures may force us to implement new technologies at a substantial cost, and we may not be able to successfully
develop or expend the financial resources necessary to acquire new technology. We cannot assure you that we will be able to compete successfully
in the future.

 Employees
and Human Capital

 We
had 106 full time equivalent employees as of October 1, 2023 and 102 employees as of December 6, 2023, which include a small temporary
work force to handle peak loads as needed. We are in compliance with local prevailing wage, contractor licensing and insurance regulations,
and have good relations with our employees, who are not currently unionized. We use outside consultants for various services. We have
not experienced any work stoppages and are not a party to a collective bargaining agreement. Management considers labor relations to
be good.

 We
are dedicated to preserving operational excellence and remaining an employer of choice. We provide and maintain a work environment that
is designed to attract, develop and retain top talent through offering our employees an engaging work experience that contributes to
their career development. We recognize that our success is based on the collective talents and dedication of those we employ, and we
are highly invested in their success. We value our employees and believe that employee loyalty and enthusiasm are key elements of our
operating performance.

 Corporate
History

 Optex
Systems Holdings, Inc. is a Delaware corporation originally organized in Delaware as Sustut Exploration, Inc. in April 2006. Optex Systems,
Inc. is a Delaware corporation organized in September 2008. In March 2009, Optex Systems, Inc. engaged in a reverse merger with Sustut
Exploration, Inc., in connection with which the latter was renamed Optex Systems Holdings, Inc. and the former became a wholly-owned
subsidiary of Optex Systems Holdings, Inc.

 Internet
Address

 The
Company maintains an internet website at the following address: www.optexsys.com. The information on the Company's website
is not incorporated by reference in this Annual Report on Form 10-K.

 Item
1A. Risk Factors

 Investing
in our common stock involves a high degree of risk. Prospective investors should carefully consider the risks described below, together
with all of the other information included or referred to in this Annual Report, before purchasing shares of our common stock. There
are numerous and varied risks, known and unknown, that may prevent us from achieving our goals. The risks described below are not the
only risks we face. If any of these risks actually materializes, our business, financial condition or results of operations may be materially
adversely affected. In such case, the trading price of our common stock could decline and investors in our common stock could lose all
or part of their investment. The risks and uncertainties described below are not exclusive and are intended to reflect the material risks
that are specific to us, our industry and companies that have securities trading on an over-the-counter market.

 Risks
Related to our Business

 Our
results of operations could be adversely affected by economic and political conditions globally and the effects of these conditions on
our customers' businesses and levels of business activity.

 Economic
and political events in the past few years have altered the landscape in which we and other U.S. companies operate in a variety of ways.
In response to inflationary pressures, the U.S. Federal Reserve has raised interest rates, resulting in an increase in the cost of borrowing
for us, our customers, our suppliers, and other companies relying on debt financing. World events, such as the Russian invasion of Ukraine
and the resulting economic sanctions, have impacted the global economy, including by exacerbating inflationary and other pressures linked
to COVID-related supply chain disruptions. In addition, the threat of a larger war in the Middle East after the Hamas terrorist attacks
on Israel could affect oil prices and have other, potentially recessionary, effects on the global economy. Prolonged inflationary conditions
and prolonged periods of high interest rates could further negatively affect U.S. and international commerce and exacerbate or prolong
the period of high energy prices and supply chain constraints. At this time, the extent and duration of these economic and political
events and their effects on the economy and the Company are impossible to predict.

 Low
unemployment and tight labor markets may adversely affect our labor costs and our ability to hire and retain a sufficient workforce required
to meet the backlog and customer demands. If we are not able to maintain a sufficient workforce and attract and retain additional personnel
as required, we may not be able to implement our business plan and our results of operations could be materially and adversely affected.

 We
compete with several other large defense contractors, as well as homebuilding, industrial manufacturing and warehousing industries within
the immediate area of our manufacturing facilities for both lower and higher skill level manufacturing employees. The limited supply
of available workers for hire, combined with increasing competition among other local industries, may result in increased production
costs associated with higher wages, employee bonuses, overtime premiums and enhanced employee benefits in addition to cost increases
associated with employee recruitment, employee turnover, training and learning curve inefficiencies. We may be unable to fill the labor
positions required to meet our customer demands in a timely or cost-effective manner, which would impede our ability to meet current
or increasing production levels in line with our customer expectations and adversely affect our ability to grow revenue or maintain our
current margin levels.

 Our
ability to fulfill our backlog may have an effect on our long-term ability to procure contracts and fulfill current contracts.

 Our
ability to fulfill our backlog may be limited by our ability to devote sufficient financial and human capital resources and limited by
available material supplies. Disruptions in our supply chain and transportation delays, combined with inflationary pressures and tight
labor market conditions could impede our ability to meet customer requirements. If we do not fulfill our backlog in a timely manner,
we may experience delays in product delivery which would postpone receipt of revenue from those delayed deliveries. Additionally, if
we are consistently unable to fulfill our backlog, this may be a disincentive to customers to award large contracts to us in the future
until they are comfortable that we can effectively manage our backlog.

 Our
historical operations depend on government contracts and subcontracts. We face risks related to contracting with the federal government,
including federal budget issues and fixed price contracts.

 Future
general political and economic conditions, which cannot be accurately predicted, may directly and indirectly affect the quantity and
allocation of expenditures by federal agencies. Even the timing of incremental funding commitments to existing, but partially funded,
contracts can be affected by these factors. Therefore, cutbacks or re-allocations in the federal budget could have a material adverse
impact on our results of operations. Obtaining government contracts may also involve long purchase and payment cycles, competitive bidding,
qualification requirements, delays or changes in funding, budgetary constraints, political agendas, extensive specification development,
price negotiations and milestone requirements. In addition, our government contracts are primarily fixed price contracts, which may prevent
us from recovering costs incurred in excess of budgeted costs. Fixed price contracts require us to estimate the total project cost based
on preliminary projections of the project's requirements. The financial viability of any given project depends in large part on
our ability to estimate such costs accurately and complete the project on a timely basis. Some of those contracts are for products that
are new to our business and are thus subject to unanticipated impacts to manufacturing costs. Even if our estimates are reasonable at
the time made, prices of materials are subject to unanticipated adverse fluctuation. In the event our actual costs exceed the fixed costs
determined under our product contracts, we will not be able to recover the excess costs which could have a material adverse effect on
our business and results of operations. We examine these contracts on a regular basis and accrue for anticipated losses on these contracts,
if necessary.

 We have several multiyear IDIQ contracts at
fixed prices which have open ordering periods and are currently at low profit rates or in a loss condition. These contracts are
typically three-year IDIQ contracts with two optional award years, and as such, we are obligated to accept new task awards against
these contracts until the contract expiration. Should contract costs continue to increase above the negotiated selling price, or in
the event the customer should release substantial quantities against these existing loss contracts, the losses could be material.
For contracts currently in a loss status based on the estimated per unit contract costs, losses are booked immediately on new task
order awards. As of October 1, 2023, there was $243
thousand in accrued loss provisions for loss contracts or cost overruns.

 Approximately
92% of our contracts contain termination clauses for convenience. In the event these clauses should be invoked by our customer, future
revenues against these contracts could be affected, however these clauses allow for a full recovery of any incurred contract costs plus
a reasonable fee up through and as a result of the contract termination. We are currently unaware of any pending terminations on our
existing contracts.

 In
some cases, contract awards may be issued that are subject to renegotiation at a date (up to 180 days) subsequent to the initial award
date. Generally, these subsequent negotiations have had an immaterial impact (zero to 5%) on the contract price of the affected contracts.
Currently, none of our awarded contracts are subject to renegotiation.

 We
have sought to minimize the adverse impact from the slower pace of U.S. military orders on our results of operations by seeking to obtain
foreign military orders, expanding our customer base as well as seeking new commercial business. We do not expect these markets to completely
mitigate the negative impact of lower U.S. defense spending.

 If
we fail to scale our operations appropriately in response changes in demand, we may be unable to meet competitive challenges or exploit
potential market opportunities, and our business could be materially and adversely affected.

 Significant
fluctuations in customer demand place a significant strain on our management personnel, infrastructure and resources. To implement our
current business and product plans, we need to appropriately manage our cost base, as well as train, manage and motivate our workforce,
while continuing to maintain our critical operational and financial systems and our manufacturing and service capabilities. All of these
endeavors require substantial management effort and potential capital. If we are unable to effectively manage our operations to our customer
demand levels, we may be unable to scale our business quickly enough to meet competitive challenges or exploit potential market opportunities,
and our current or future business could be materially and adversely affected.

 We
do not have employment agreements with our key personnel, other than our Chief Executive and Financial Officers, and our management has
minimal unencumbered equity ownership in us. If we are not able to retain our key personnel or attract additional key personnel as required,
we may not be able to implement our business plan and our results of operations could be materially and adversely affected.

 We
depend to a large extent on the abilities and continued participation of our executive officers and other key employees. The loss of
either executive officer or any other key employee could have a material adverse effect on our business. We currently have only two employment
agreements. We do not presently
maintain "key man" insurance on any other key employees. We believe that experienced personnel will continue to be required
to implement our business plan. Competition for such personnel is intense, and we cannot assure you that they will be available when
required, or that we will have the ability to attract and retain them. In addition, due to our small size, we do not presently have depth
of staffing in our executive, operational and financial management areas in order to have an effective succession plan should the need
arise. Thus, in the event of the loss of one or more of our management employees, our results of operations could be vulnerable to challenges
associated with recruiting additional key personnel, if such recruiting efforts are not successful in a timely manner.

 Certain
of our products are dependent on specialized sources of supply potentially subject to disruption which could have a material, adverse
impact on our business.

 We
expect recent supply chain disruptions driven by the pandemic and Russia's invasion of Ukraine and the related sanctions, combined
with raw material shortages, labor shortages, transportation delays and inflationary pressures, to continue for the foreseeable future.
These conditions have strained our suppliers and extended supplier delivery lead times, affecting their ability to sustain operations.
We are experiencing market wide material shortages for paint and resin products as well as critical epoxies and chemicals used in our
manufacturing process. In addition, we are seeing substantial increases in the costs of aluminum, steel and acrylic commodities. In addition,
we have experienced supplier schedule delays for other key components which are driven by supplier labor and material shortages. In several
cases, spotty supply and material shortages have resulted in stocking higher inventory "safety stock" levels to ensure adequate
lead time to replenish critical supplies.

 We
have selectively single-sourced some of our material components in order to mitigate excess procurement costs associated with significant
tooling and startup costs. Furthermore, because of the nature of government contracts, we are often required to purchase selected items
from U.S. government approved suppliers, which may further limit our ability to utilize multiple supply sources for these key components.

 To
the extent any of these single sourced or government approved suppliers may have disruptions in deliveries due to production, quality,
or other issues, we may also experience related production delays or unfavorable cost increases associated with retooling and qualifying
alternate suppliers. The impact of delays resulting from disruptions in supply for these items could negatively impact our revenue, our
reputation with our customers, and our results of operations. In addition, significant price increases from single-source suppliers could
have a negative impact on our profitability to the extent that we are unable to recover these cost increases on our fixed price contracts.

 Each
contract has a specific quantity of material which needs to be purchased, assembled, and shipped. Prior to bidding on a contract, we
contact potential sources of material and receive qualified quotations for this material. In some cases, the entire volume is given to
a single supplier and in other cases; the volume might be split between several suppliers. If a contract has a single source supplier
and that supplier fails to meet their obligations (e.g., quality, delivery), then we would seek to find an alternate supplier and bring
this information back to the final customer. Contractual deliverables would then generally be re-negotiated (e.g., specifications, delivery,
price). As of December 1, 2023, approximately 9% of our material requirements are single-sourced across 13 suppliers representing approximately
27% of our active supplier order value. Single-sourced component requirements span across all of our major product lines.

 We
consider it a material financial or schedule risk if we believe it will take us at least three months to identify and qualify a suitable
replacement for specialized single source suppliers. In the table below, we identify those specialized single source suppliers with respect
to which we face such a material risk and the product lines supported by those materials utilized by us as of December 6, 2023.

 Line

 Supply
 Item

 Risk

 Orders

 Systems M36 DDAN

 Digital
 camera system

 Alternative
 source would take in excess of six months to qualify

 firm fixed price & quantity purchase orders are in place with the supplier to meet all contractual requirements.

 Die-cast
 housings

 All
 die cast tooling is consolidated at this supplier. It would take approximately six months to move tooling and re-qualify a new supplier.

 firm fixed price & quantity purchase orders are in place with the supplier to meet all contractual requirements. Supplier is
 on schedule.

 Steel
 castings

 Alternative
 supplier source would take six months to qualify.

 firm fixed price & quantity purchase orders are in place with the supplier to meet all contractual requirements.

 Vision
 Blocks

 MIL
 Spec welded housings for vision blocks

 Would
 take approximately 8-10 months to re-qualify a new supplier source.

 Currently
 working with current vendor to keep supply of these parts

 Vision
 Blocks

 Large/Small/Customs
 Blocks

 Would
 take approximately 4-6 months to re-qualify a new supplier source.

 Currently
 working with single source for purchasing material on a forecast projection basis

 MRS

 AL
 Castings for Housing

 Would
 take approximately 8-12 months to re-qualify a new supplier source.

 Currently,
 ordering for a single source, new casting tool and FAT will be required to qualify a new source

 Short/Long
 Drivers

 Mirrors

 Would
 take approximately 8-12 months to re-qualify a new supplier source.

 Currently
 working with single source for purchasing material on a forecast projection basis

 Big
 Eye

 Sand
 castings for big eye binocular parts

 Would
 take approximately 4-6 months to re-qualify a new supplier source

 firm fixed price & quantity purchase orders are in place with the supplier to meet all contractual requirements.

 Beamsplitter

 Glass
 tight dimensions and Special Coating

 Limited
 number of suppliers that can meet tight customer specifications without deviation

 firm fixed price & quantity purchase orders are in place with the supplier to meet all contractual requirements.

 M22/M24
 Binocular

 Spare
 Components

 Only
 approved source due to proprietary rights. Alternate source cannot be developed.

 firm fixed price and quantity purchase orders are in place with the supplier to meet all contractual requirements. Supplier is on
 schedule.

 LIF
 Assembly

 Container
 Wrench and Retaining Ring

 Mold
 tooling was manufactured by and used by one source. Tooling would not fit other potential supplier's equipment. Finding another
 source would be very expensive and take approximately 1 year to transition

 firm fixed price and quantity purchase orders are in place with the supplier to meet all contractual requirements. Supplier is on
 schedule.

 LIF
 Assembly

 Rubber
 Seal

 Mold
 tooling was manufactured by and used by one source. Tooling would not fit other potential supplier's equipment. Finding another
 source would be very expensive and take approximately 1 year to transition

 firm fixed price and quantity purchase orders are in place with the supplier to meet all contractual requirements. Supplier is on
 schedule.

 Assorted
 LFU Assemblies

 ARD
 (Anti-Reflective Device)

 Only
 one approved Government source of supply at this time

 firm fixed price and quantity purchase orders are in place with the supplier to meet all contractual requirements. Supplier is on
 schedule.

 The
defense technology supply industry is subject to technological change and if we are not able to keep up with our competitors and/or they
develop advanced technology as response to our products, we may be at a competitive disadvantage.

 The
market for our products is generally characterized by technological developments, evolving industry standards, changes in customer requirements,
frequent new product introductions and enhancements, short product life cycles and severe price competition. Our competitors could also
develop new, more advanced technologies in reaction to our products. Currently accepted industry standards may change. Our success depends
substantially on our ability, on a cost-effective and timely basis, to continue to enhance our existing products and to develop and introduce
new products that take advantage of technological advances and adhere to evolving industry standards. An unexpected change in one or
more of the technologies related to our products, in market demand for products based on a particular technology or of accepted industry
standards could materially and adversely affect our business. We may or may not be able to develop new products in a timely and satisfactory
manner to address new industry standards and technological changes, or to respond to new product announcements by others. In addition,
new products may or may not achieve market acceptance.

 Unexpected
warranty and product liability claims could adversely affect our business and results of operations.

 The
possibility of future product failures could cause us to incur substantial expense to repair or replace defective products. We warrant
the quality of our products to meet customer requirements and be free of defects for twelve months subsequent to delivery. We establish
reserves for warranty claims based on our historical rate of returned shipments against these contracts. There can be no assurance that
this reserve will be sufficient if we were to experience an unexpectedly high incidence of problems with our products. Significant increases
in the incidence of such claims may adversely affect our sales and our reputation with consumers. Costs associated with warranty and
product liability claims could materially affect our financial condition and results of operations.

 We
rely on the proper function, availability and security of information technology systems to operate our business and a cyber-attack or
other breach of these systems could have a material adverse effect on our business, financial condition or results of operations.

 We
rely on information technology systems to process, transmit, and store electronic information in our day-to-day operations. Similar to
other companies, the size and complexity of our information technology systems makes them vulnerable to a cyber-attack, malicious intrusion,
breakdown, destruction, loss of data privacy, or other significant disruption. Our information systems require an ongoing commitment
of significant resources to maintain, protect, and enhance existing systems and develop new systems to keep pace with continuing changes
in information processing technology, evolving systems and regulatory standards.

 On
July 13, 2021, we experienced a ransomware attack. While we do not expect that attack to have material adverse consequences, similar
attacks, if not caught and effectively addressed in a timely manner, could have a material adverse effect on our business, financial
condition and results of operations.

 Any
failure by us to maintain or protect our information technology systems and data integrity, including from cyber-attacks, intrusions
or other breaches, could result in the unauthorized access to personally identifiable information, theft of intellectual property or
other misappropriation of assets, or otherwise compromise our confidential or proprietary information and disrupt our operations. Any
of these events may cause us to have difficulty preventing, detecting, and controlling fraud, be subject to legal claims and liability,
have regulatory sanctions or penalties imposed, have increases in operating expenses, incur expenses or lose revenues as a result of
a data privacy breach or theft of intellectual property, or suffer other adverse consequences, any of which could have a material adverse
effect on our business, financial condition or results of operations.

 We
derive almost all of our revenue from a small number of customers and the loss of any of these customers could have a material adverse
effect on our revenues.

 For
the year ended October 1, 2023, the Company's consolidated revenues were derived from U.S. government agencies (22%), three U.S.
defense contractors (14%, 7%, and 6%), one major commercial customer (23%) and all other customers (28%). Approximately 95% of total
Company revenue is generated from domestic customers and 5% is derived from foreign customers, primarily Canada. In particular, a decision
by one of our major defense contract customers, U.S. government agencies, or major commercial customers to cease issuing contracts to
us could have a significant material impact on our business and results of operations given that they represent over 72% of our gross
business revenue. There can be no assurance that we could replace these customers on a timely basis or at all.

 We
have approximately 151 discrete contracts with major defense contractors and the U.S. Government (primarily Defense Logistics Agencies
(DLA), and other prime U.S. defense contractors. If they choose to terminate these contracts, we are entitled to fully recover all contractual
costs and reasonable profits incurred up to or as a result of the terminated contract.

 We
only possess six patents and rely primarily on trade secrets to protect our intellectual property.

 We
utilize several highly specialized and unique processes in the manufacture of our products, for which we rely solely on trade secrets
to protect our innovations. We cannot assure you that we will be able to maintain the confidentiality of our trade secrets or that our
non-disclosure agreements will provide meaningful protection of our trade secrets, know-how or other proprietary information in the event
of any unauthorized use, misappropriation or other disclosure. The non-disclosure agreements that are designed to protect our trade secrets
could be breached, and we might not have adequate remedies for the breach.

 It
is also possible that our trade secrets will otherwise become known or independently developed by our competitors, many of which have
substantially greater resources than us, and these competitors may have applied for or obtained, or may in the future apply for or obtain,
patents that will prevent, limit or interfere with our ability to make and sell some of our products. Although based upon our general
knowledge (and we have not conducted patent searches), we believe that our products do not infringe on the patents or other proprietary
rights of third parties; however, we cannot assure you that third parties will not assert infringement claims against us or that such
claims will not be successful.

 We
may need to raise additional capital in the future beyond any cash flow from our existing business; additional funds may not be available
on terms that are acceptable to us, or at all.

 We
may need to raise additional capital in the future to finance our future working capital needs. We cannot assure you that any additional
capital will be available on a timely basis, on acceptable terms, or at all. Future equity or debt financings may be difficult to obtain.
If we are not able to obtain additional capital as may be required, our business, financial condition and results of operations could
be materially and adversely affected.

 We
anticipate that our capital requirements will depend on many factors, including:

 our
 ability to fulfill backlog;

 our
 ability to procure additional production contracts;

 our
 ability to control costs;

 the
 timing of payments and reimbursements from government and other contracts, including but not limited to changes in federal government
 military spending and the federal government procurement process;

 increased
 sales and marketing expenses;

 technological
 advancements and competitors' response to our products;

 capital
 improvements to new and existing facilities;

 our
 relationships with customers and suppliers; and

 general
 economic conditions including the effects of future economic slowdowns, acts of war or terrorism and the current international conflicts.

 Even
if available, financings may involve significant costs and expenses, such as legal and accounting fees, diversion of management's
time and efforts, and substantial transaction costs. If adequate funds are not available on acceptable terms, or at all, we may be unable
to finance our operations, develop or enhance our products, expand our sales and marketing programs, take advantage of future opportunities
or respond to competitive pressures.

 Risks
Related to our Credit Facility and Liquidity

 Our
level of debt and restrictions in our credit agreement could negatively affect our operations and limit our liquidity and our ability
to react to changes in the economy.

 Our
Loan Agreement with Texas Capital Bank contains restrictive covenants that require us to maintain a fixed charge coverage ratio of at
least 1.25:1 and a total leverage ratio of 3.00:1, which we may fail to meet if there is a material decrease in our profitability or
liquidity. In addition, the Loan Agreement contains restrictive covenants governing indebtedness, liens, fundamental changes (including
changes in management), investments, and restricted payments (including cash dividends). The borrowings under the Loan Agreement are
secured by substantially all of our operating assets as collateral.

 A
breach of any of the restrictions and covenants could result in a default under our Loan Agreement, which, if not cured or waived, could
cause any outstanding indebtedness under the agreement (or under any future financing arrangements) to become immediately due and payable,
and result in the termination of commitments to extend further credit. We may not have sufficient funds on hand to repay the loan, and
if we are forced to refinance these borrowings on less favorable terms, or are unable to refinance at all, our results of operations
and financial condition could be materially adversely affected by increased costs and rates.

 If
our debt level significantly increases in the future, it could have significant consequences on our ongoing operations including requiring
us to dedicate a significant portion of our cash flow from operations to servicing debt rather than using it to execute our strategic
initiatives; limiting our ability to obtain additional debt financing for future working capital, capital expenditures, or other worthwhile
endeavors; and limiting our ability to react to changes in the market.

 Risks
Related to Our Stock

 Our
stock typically trades in low volumes daily which could lead to illiquidity, volatility, or depressed stock price.

 Our
stock is listed on Nasdaq, but typically trades in low daily volumes. Because of a history of low trading volume, our stock is relatively
illiquid and its price may be volatile. This may make it more difficult for our stockholders to resell shares when desired or at attractive
prices. Some investors view low-volume stocks as unduly speculative and therefore not appropriate candidates for investment. Also, due
to the low volume of shares traded on any trading day, persons buying or selling in relatively small quantities may easily influence
prices of our stock.

 Any
analysts covering our stock could negatively impact the stock price.

 The
trading market for our common stock will likely be influenced by the research and reports that industry or securities analysts may publish
about us, our business, our market or our competitors. If any such analysts downgrade their evaluation of our stock, the price of our
stock could decline. Furthermore, if our operating results fail to meet analysts' expectations, our stock price would likely decline.

 Our
stock price has been and will likely continue to be extremely volatile, and, as a result, stockholders may not be able to resell shares
at or above their purchase price, and we may be more vulnerable to securities class action litigation.

 Since
our common stock was listed on Nasdaq in March 2023, our stock price, as reported by Nasdaq, has ranged from a low of $2.87 to a high
of $4.47. As a result, the market price and trading volume of our common stock is likely to be similarly volatile in the future, and
investors in our common stock may experience a decrease, which could be substantial, in the value of their stock, including decreases
unrelated to our results of operations or prospects, and could lose part or all of their investment.

 In
the past, following periods of volatility in the market price of a company's securities, securities class action litigation has
often been brought against that company. Because of the potential volatility of our stock price, we may become the target of securities
litigation in the future. If we were to become involved in securities litigation, it could result in substantial costs, divert management's
attention and resources from our business and adversely affect our business.

 We
are a " smaller reporting company " as defined in SEC regulations, and the reduced disclosure requirements
applicable to smaller reporting companies may make our common stock less attractive to investors.

 We
are a "smaller reporting company" as defined under SEC regulations and we may take advantage of certain exemptions from various
reporting requirements that are applicable to other public companies that are not smaller reporting companies including, among other
things, reduced financial disclosure requirements including being permitted to provide only two years of audited financial statements
and reduced disclosure obligations regarding executive compensation. As a result, our stockholders may not have access to certain information
that they may deem important. We could remain a smaller reporting company indefinitely. As a smaller reporting company, investors may
deem our stock less attractive and, as a result, there may be less active trading of our common stock, and our stock price may be more
volatile.

 General
Risk Factors

 Changes
in current economic conditions may adversely affect our ability to continue operations.

 Changes
in current economic conditions may cause a decline in business, consumer and defense spending and capital market performance, which could
adversely affect our business and financial performance. Our ability to raise funds, which could be required for business continuity
or expansion of our operations, may be adversely affected by current and future economic conditions, such as a reduction in the availability
of credit, financial market volatility and economic recession.

 In
the future, we may look to acquire other businesses in our industry and the acquisitions will require us to use substantial resources.

 In
the future, we may decide to pursue acquisitions of other businesses in our industry. In order to successfully acquire other businesses,
we would be forced to spend significant resources for both acquisition and transactional costs, which could divert substantial resources
in terms of both financial and personnel capital from our current operations. Additionally, we might assume liabilities of the acquired
business, and the repayment of those liabilities could have a material adverse impact on our cash flow. Furthermore, when a new business
is integrated into our ongoing business, it is possible that there would be a period of integration and adjustment required which could
divert resources from ongoing business operations.

 The
elimination of monetary liability against our directors, officers and employees under Delaware law and the existence of indemnification
rights to our directors, officers and employees may result in substantial expenditures by us and may discourage lawsuits against our
directors, officers and employees.

 We
provide indemnification to our directors and officers to the extent provided by Delaware law. The foregoing indemnification obligation
could result in our incurring substantial expenditures to cover the cost of settlement or damage awards against directors and officers,
which we may be unable to recoup. These provisions and resultant costs may also discourage us from bringing a lawsuit against directors
and officers for breaches of their fiduciary duties and may similarly discourage the filing of derivative litigation by our stockholders
against our directors and officers even though such actions, if successful, might otherwise benefit us and our stockholders.

 Our
stock price is speculative, and there is a risk of litigation.

 The
trading price of our common stock has in the past and may in the future be subject to wide fluctuations in response to factors such as
the following:

 revenue
 or results of operations in any quarter failing to meet the expectations, published or otherwise, of the investment community;

 speculation
 in the press or investment community;

 wide
 fluctuations in stock prices, particularly with respect to the stock prices for other defense industry companies;

 announcements
 of technological innovations by us or our competitors;

 new
 products or the acquisition of significant customers by us or our competitors;

 changes
 in investors' beliefs as to the appropriate price-earnings ratios for us and our competitors;

 changes
 in management;

 sales
 of common stock by directors and executive officers;

 rumors
 or dissemination of false or misleading information, particularly through Internet chat rooms, instant messaging, and other rapid-dissemination
 methods;

 conditions
 and trends in the defense industry generally;

 the
 announcement of acquisitions or other significant transactions by us or our competitors;

 adoption
 of new accounting standards affecting our industry;

 general
 market conditions;

 domestic
 or international terrorism and other factors; and

 other
 factors as described in this section.

 Fluctuations
in the price of our common stock may expose us to the risk of securities class action lawsuits. Although no such lawsuits are currently
pending against us and we are not aware that any such lawsuit is threatened to be filed in the future, there is no assurance that we
will not be sued based on fluctuations in the price of our common stock. Defending against such suits could result in substantial cost
and divert management's attention and resources. In addition, any settlement or adverse determination of such lawsuits could subject
us to significant liability.

 Adverse
developments affecting the financial services industry, including events or concerns involving liquidity, defaults or non-performance
by financial institutions or transactional counterparties, could adversely affect our business, results of operations or financial condition.

 Events
involving limited liquidity, defaults, non-performance or other adverse developments that affect financial institutions, transactional
counterparties or other companies in the financial services industry, or concerns or rumors about any events of these kinds or other
similar risks, have in the past and may in the future lead to market-wide liquidity problems. For example, on March 10, 2023, Silicon
Valley Bank ("SVB") was closed by the California Department of Financial Protection and Innovation, which appointed the Federal
Deposit Insurance Corporation ("FDIC") as receiver; on March 12, 2023, Signature Bank and Silvergate Capital Corp. were each
swept into receivership; and on May 1, 2023, First Republic Bank failed and regulators sold substantially all of its assets to JPMorgan
Chase & Co. The failure of First Republic Bank occurred despite a previous attempt by some of the nation's largest banks to
shore up First Republic's capital. Although we assess our banking and customer relationships as we believe necessary or appropriate,
our access to funding sources and other credit arrangements in amounts adequate to finance or capitalize our current and projected future
business operations could be significantly impacted.

 In
addition, investor concerns regarding the U.S. or international financial systems could result in less favorable commercial financing
terms, including higher interest rates or costs and tighter financial and operating covenants, or systemic limitations on access to credit
and liquidity sources, thereby making it more difficult for us to acquire financing on acceptable terms or at all. Any decline in available
funding or access to our cash and liquidity resources could, among other risks, adversely impact our ability to meet our operating expenses,
financial obligations or other obligations, result in breaches of our contractual obligations or result in violations of federal or state
wage and hour laws. Any of these impacts, or any other impacts resulting from the factors described above or other related or similar
factors not described above, could have material adverse impacts on our liquidity and our business, results of operations or financial
condition.

 Item
2. Properties

 We
are headquartered in Richardson, TX and lease approximately 93,967 combined square feet of facilities between Richardson, Texas and Dallas,
Texas. We operate with a single shift, and capacity could be expanded by adding a second shift.

 We
renewed the lease on our 49,100 square foot, Richardson, Texas facility, effective as of January 11, 2021, for eighty-six (86) months,
commencing on April 1, 2021 and ending on May 31, 2028. Our Applied Optics Center, is located in Dallas, Texas with leased premises consisting
of approximately 44,867 square feet of space. The Applied Optics Center lease was renewed on January 11, 2021 for eighty-six (86) months,
commencing on November 1, 2021 and ending on December 31, 2028. The Applied Optics Center amendment provides for a five-year renewal
option at the end of the lease term at the greater of the then "prevailing rental rate" or the then current base rent rate.

 Item
3. Legal Proceedings

 From
time to time, we are involved in lawsuits, claims, investigations and proceedings, including pending opposition proceedings involving
patents that arise in the ordinary course of business. There are no matters pending that we expect to have a material adverse impact
on our business, results of operations, financial condition or cash flows.

 Item
4. Mine Safety Disclosures

 None.

 PART
II

 Item
5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.

 Market
information

 Our
common stock is listed on the Nasdaq Capital Market under the symbol "OPXS".

 On
December 15, 2023, the closing price for our common stock was $4.15 per share.

 Securities
outstanding and holders of record

 On
December 15, 2023, there were approximately 80 shareholders of record for our common stock and 6,784,130 shares of our common stock
issued and outstanding.

 Dividends

 We
have in the past paid dividends but we have no plans to do so in the foreseeable future.

 Unregistered
Sales of Equity Securities

 On
May 9, 2023, the Board of Directors approved a grant of 40,000 shares of restricted stock to independent board member Dayton Judd. The
shares vest 50% on each of January 1, 2024 and January 1, 2025. As of the grant date, the fair value of the shares was $124 thousand,
to be amortized on a straight-line basis through January 1, 2025. The grant was exempt from registration under the Securities Act of
1933, as amended, in reliance on Section 4(a)(2) of such act and Rule 506 thereunder.

 Issuer
Purchases of Equity Securities

 There
were no purchases made by or on behalf of the Company or any "affiliated purchaser" (as defined in Rule 10b-18(a)(3) of its
common stock under the Exchange Act) during the three months ended October 1, 2023.

 Item
6. Reserved

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

 The
following discussion should be read in conjunction with the consolidated financial statements and the related notes that are set forth
in our financial statements elsewhere in this Annual Report.

 This
management's discussion and analysis reflects information known to management as of our fiscal year end, October 1, 2023, and the
date of filing. This MD&A is intended to supplement and complement our audited financial statements and notes thereto for the year
ended October 1, 2023, prepared in accordance with U.S. generally accepted accounting principles (GAAP). You are encouraged to read our
financial statements in conjunction with this MD&A. The financial information in this MD&A has been prepared in accordance with
GAAP, unless otherwise indicated. In addition, we use non-GAAP financial measures as supplemental indicators of our operating performance
and financial position. We use these non-GAAP financial measures internally for comparing actual results from one period to another,
as well as for planning purposes. We will also report non-GAAP financial results as supplemental information, as we believe their use
provides more insight into our performance. When a non-GAAP measure is used in this MD&A, it is clearly identified as a non-GAAP
measures and reconciled to the most closely corresponding GAAP measure.

 The
following discussion highlights the principal factors that have affected our financial condition and results of operations as well as
our liquidity and capital resources for the periods described. This discussion contains forward-looking statements. Please see "Special
cautionary statement concerning forward-looking statements" and "Risk factors" for a discussion of the uncertainties,
risks and assumptions associated with these forward-looking statements. The operating results for the periods presented were not significantly
affected by inflation.

 All
references in the following section to 2022 or 2023 with respect to our financial position and results of operations are to our fiscal
years ended October 2, 2022 or October 1, 2023, respectively.

 Background

 Optex
Systems, Inc. manufactures optical sighting systems and assemblies for the U.S. Department of Defense, foreign military applications
and commercial markets. Its products are installed on a variety of U.S. military land vehicles, such as the Abrams and Bradley fighting
vehicles, light armored and advanced security vehicles and the Stryker family of vehicles. Optex Systems, Inc. (Delaware) also manufactures
and delivers numerous periscope configurations, rifle and surveillance sights and night vision optical assemblies. Optex Systems, Inc.
(Delaware) products consist primarily of build-to-customer print products that are delivered both directly to the armed services and
to other defense prime contractors. Less than 1% of our revenue is related to the resale of products substantially manufactured by others.
In this case, the product would likely be a simple replacement part of a larger system previously produced by Optex Systems, Inc. (Delaware).

 We
are both a prime and sub-prime contractor to the Department of Defense. Sub-prime contracts are typically issued through major defense
contractors such as General Dynamics Land Systems, Raytheon Corp., BAE, ADS Inc. and others. We are also a military supplier to foreign
governments such as Israel, Australia and NAMSA and South American countries and as a subcontractor for several large U.S. defense companies
serving foreign governments.

 By
way of background, the Federal Acquisition Regulation is the principal set of regulations that govern the acquisition process of government
agencies and contracts with the U.S. government. In general, parts of the Federal Acquisition Regulation are incorporated into government
solicitations and contracts by reference as terms and conditions effecting contract awards and pricing solicitations.

 Many
of our contracts are prime or subcontracted directly with the Federal government and, as such, are subject to Federal Acquisition Regulation
Subpart 49.5, "Contract Termination Clauses" and more specifically Federal Acquisition Regulation clauses 52.249-2 "Termination
for Convenience of the Government Fixed-Price)", and 49.504 "Termination of fixed-price contracts for default". These
clauses are standard clauses on our prime military contracts and generally apply to us as subcontractors. It has been our experience
that the termination for convenience is rarely invoked, except where it is mutually beneficial for both parties. We are currently not
aware of any material pending terminations for convenience or for default on our existing contracts.

 In
the event a termination for convenience were to occur, Federal Acquisition Regulation clause 52.249-2 provides for full recovery of all
contractual costs and profits reasonably occurred up to and as a result of the terminated contract. In the event a termination for default
were to occur, we could be liable for any excess cost incurred by the government to acquire supplies from another supplier similar to
those terminated from us. We would not be liable for any excess costs if the failure to perform the contract arises from causes beyond
the control and without the fault or negligence of the Company as defined by Federal Acquisition Regulation clause 52.249-8.

 In
addition, some of our contracts allow for government contract financing in the form of contract progress payments pursuant to Federal
Acquisition Regulation 52.232-16, "Progress Payments". Subject to certain limitations, this clause provides for government
payment of up to 90% of incurred program costs prior to product delivery for small businesses like us. To the extent our contracts allow
for progress payments, we intend to utilize this benefit, thereby minimizing the working capital impact on Optex Systems Holdings for
materials and labor required to complete the contracts.

 Material
Trends and Recent Developments

supply chain disruptions have strained our suppliers and extended supplier delivery lead times, affecting their ability to sustain operations.
We anticipate market wide material shortages for paint and resin products as well as critical epoxies and chemicals used in our manufacturing
process. In addition, we are seeing substantial increases in the costs of aluminum, steel and acrylic commodities, which has affected
our net income in the year ended October 1, 2023 and is expected to continue to have a negative effect on the margins expected to be
generated under our long-term fixed contracts over the next three years. See also " Item 1A. Risk Factors – Risks Related
to Our Business - Certain of our products are dependent on specialized sources of supply potentially subject to disruption which
could have a material, adverse impact on our business."

 We
have experienced significant material shortages during the year ended October 1, 2023 and extending into the first three months of
fiscal year 2024 from several significant suppliers of our periscope covers and housings. These shortages affect several of our
periscope products at the Optex Richardson segment. The delays in key components, combined with labor shortages during the year
ended October 1, 2023, which continue into the first three months of fiscal year 2024, have negatively impacted our production
levels and have pushed the expected delivery dates into the first half of fiscal year 2024. We are aggressively seeking alternative
sources and actively expediting our current suppliers for these components as well as increasing employee recruitment initiatives
and overtime to attempt to mitigate any continuing risks to the periscope line. While we are encouraged by recent improvements in
supplier performance for the Optex Richardson segment periscope line which yielded increased revenue performance during the second
through fourth quarters, our suppliers have yet to ramp up deliveries sufficiently to keep pace with our current customer demands.
As such, we cannot give any assurances that expected customer delivery dates for our periscope products will not experience further
delays.

 In
March 2023, we moved our line of credit from PNC Bank to Texas Capital Bank and increased our available line of credit to $3.0 million
from the previous $2.0 million line with PNC. The increase in credit limit helps us meet our working capital requirements in light of
the increased backlog and delay of revenues from the fiscal year 2023.

 We
refer also to " Item 1. Business – Market Opportunity: U.S. Military " for a description of current trends in
U.S. government military spending and its potential impact on Optex, which may be material, including particularly the tables included
in that section and disclosure on the significant reduction in spending for U.S ground system military programs, which has a direct impact
on the Optex Systems Richardson segment revenue, all of which is incorporated herein by reference.

 We
refer to " Item 1. Business – Recent Events " of this report for recent developments affecting the Company.

 Results
of Operations by Segment

 We
have presented the operating results by segment to provide investors with an additional tool to evaluate our operating results. Management
of Optex Systems Holdings uses the selected financial measures by segment internally to evaluate its ongoing segment operations and to
allocate resources within the organization accordingly. Segments are determined based on differences in products, location, internal
reporting and how operational decisions are made. Management has determined that the Optex Systems, Richardson plant (to which we refer
below as the Optex Systems segment or Optex Systems), and the Applied Optics Center, Dallas plant, which was acquired on November 3,
2014 (to which we refer below as the Applied Optics Center segment or Applied Optics Center), are separately managed, organized, and
internally reported as separate business segments. The table below provides a summary of selective statement of operations data by operating
segment for the years ended October 1, 2023 and October 2, 2022 reconciled to the Audited Consolidated Results of Operations as presented
in Item 8, "Financial Statements and Supplementary Data".

 Results
of Operations Selective Financial Info

 Optex

 Applied Optics Center
 Dallas

 Other
 (non-allocated costs and eliminations)

 Optex

 Applied Optics Center
 Dallas

 Other
 (non-allocated costs and eliminations)

 Revenue from External Customers

 $
 12,120

 $
 13,539

 $
 -

 $

 $
 9,533

 $
 12,850

 $
 -

 $

 Intersegment Revenues

 -

 (893
)

 -

 -

 (879
)

 -

 Total Segment Revenue

 12,120

 14,432

 (893
)

 9,533

 13,729

 (879
)

 Total Cost of Sales

 9,729

 10,204

 (893
)

 19,040

 8,441

 9,924

 (879
)

 17,486

 Gross Profit

 2,391

 4,228

 -

 6,619

 1,092

 3,805

 -

 4,897

 Gross Margin %

 19.7
 %

 29.3
 %

 -

 25.8
 %

 11.5
 %

 27.7
 %

 -

 21.9
 %

 General and Administrative Expense

 3,121

 3,832

 2,613

 3,250

 Segment Allocated G&A Expense

 (1,338
)

 1,338

 -

 -

 (1,141
)

 1,141

 -

 -

 Net General & Administrative Expense

 1,783

 1,802

 3,832

 1,472

 1,616

 3,250

 Operating Income (Loss)

 2,426

 (247
)

 2,787

 (380
)

 2,189

 (162
)

 1,647

 Operating Income (Loss) %

 5.0
 %

 16.8
 %

 -

 10.9
 %

 (4.0
)%

 15.9
 %

 -

 7.4
 %

 Interest Expense

 -

 -

 (55
)

 (55
)

 -

 -

 -

 -

 Income (Loss) before taxes

 $

 2,426

 (302
)

 2,732

 $
 (380
)

 2,189

 (162
)

 1,647

 Income (loss) before taxes %

 5.0
 %

 16.8
 %

 -

 10.6
 %

 (4.0
)%

 15.9
 %

 -

 7.4
 %

 Our
total external sales revenues increased by $3.3 million in the fiscal year 2023, or 14.6% compared to the 2022 fiscal year. The Optex
Systems segment realized a $2.6 million, or 27.1% increase, and the Applied Optics Center segment realized an increase of $0.7 million,
or 5.4%, in external revenue compared to the prior year period. Intersegment revenues were $0.9 million for 2023 and 2022. Intersegment
revenues relate primarily to coated filters provided by the Applied Optics Center to Optex Systems in support of the Optex Systems periscope
line.

 Gross
profit increased $1.7 million and the gross margin percentage increased by 3.9 points from 21.9% in the 2022 fiscal year to 25.8% in
the 2023 fiscal year. Optex Systems gross profit increased by $1.3 million and the gross margin percentage increased to 19.7% as
compared to 11.5% in the prior year period on significantly higher revenue. Applied Optics Center gross profit increased by $0.4
million and the gross margin percentage increased to 29.3% as compared to 27.7% in the prior year period. The increase in consolidated
gross profit is primarily attributable to higher absorption of the fixed overhead cost base associated with higher revenue levels at
both operating segments combined with shifts in revenue mix in the Applied Optics Center.

general and administrative costs increased from $3.2 million for the twelve months ended October 2, 2022 to $3.8 million for the twelve
months ended October 1, 2023. During the years ended 2023 and 2022, Applied Optics Center absorbed $1.3 million and $1.1 million, respectively, of fixed
general and administrative costs incurred by Optex Systems for support services. The increase in allocated general and administrative
expenses during the 2023 year is directly attributable to the increase of $0.6 million in general and administrative spending during
the twelve-month period combined with a shift in revenue volume between segments. These expenses cover accounting, executive, human resources,
information technology, board fees and other corporate expenses paid by Optex Systems and shared across both operating segments.

operating income increased by $1.2 million in the year ended October 1, 2023 to an income of $2.8 million as compared to the prior year
operating income of $1.6 million. The increase in operating income is primarily attributable to operating income of $1.0 million at the
Optex Systems segment and increased operating income of $0.2 million at the Applied Optics Center segment on higher revenue and gross
profit. The increased segment operating income is slightly offset by a decrease in operating income of ($0.1) million in other unallocated
costs for increases in general and administrative and interest costs as compared to the prior year.

 Income
before taxes increased $1.1 million, to $2.7 million in the 2023 fiscal year from a prior year income before taxes of $1.6 million. The
increase in income before taxes year over year is primarily due to the increase in revenue and gross profit in both segments.

 New
Orders and Backlog

backlog represents the value of unfulfilled customer manufacturing orders yet to be recognized as revenue. While backlog is not a non-GAAP
financial measure, it is also not defined by GAAP. Therefore, our methodology for calculating backlog may not be consistent with methodologies
used by other companies. The booked backlog by period may also not be fully indicative of the predicted revenues for those periods as
many of our orders provide for accelerated delivery without penalty and may additionally provide customers the option to adjust schedules
to meet their most recent projected demand quantities. However, we provide customer order and backlog information as we believe it provides
significant insight into forward demand, with some predictive power to short term future revenues.

the twelve months ended October 1, 2023, the Company booked $34.6 million in new orders, representing a 23.6% increase from the prior
year period orders of $28.0 million. The orders for the most recently completed twelve months consist of $23.3 million for our Optex
Richardson segment and $11.3 million attributable to the Applied Optics Center segment.

 The
following table depicts the new customer orders for the twelve months ending October 1, 2023 as compared to the prior year period in
millions of dollars:

 (Millions)

 Product Line

 Variance

 % Chg

 $
 15.9

 $
 9.2

 $
 6.7

 72.8
 %

 Sighting Systems

 4.0

 0.7

 3.3

 471.4
 %

 Howitzer

 -

 -

 -

 -
 %

 Other

 3.4

 3.6

 (0.2
)

 (5.6
)%

 Optex Systems – Richardson

 23.3

 13.5

 9.8

 72.6
 %

 Optical Assemblies

 1.9

 6.7

 (4.8
)

 (71.6
)%

 Laser Filters

 7.6

 4.7

 2.9

 61.7
 %

 Day Windows

 0.3

 1.9

 (1.6
)

 (84.2
)%

 Other

 1.5

 1.2

 0.3

 25.0
 %

 Applied Optics Center – Dallas

 11.3

 14.5

 (3.2
)

 (22.1
)%

 Total Customer Orders

 $
 34.6

 $
 28.0

 $
 6.6

 23.6
 %

 The
Company has seen significant increases in orders for many of its defense products during the fiscal year 2023 inclusive of two new customers
for our sighting systems and filter programs. On November 1, 2022, the Company announced it has been awarded a $3.4 million sighting
system order to repair and refurbish night vision equipment for the Government of Israel. The order represents a significant increase
in our Optex Richardson sighting systems business base for a new customer and includes an additional potential award value with a 100%
optional award quantity clause. Deliveries under this contract are expected to begin in the second quarter of fiscal year 2024. Our Optex
Richardson periscope orders have increased $6.7 million, or 72.8% over the prior year, including $9.0 million in task delivery awards
against our long term IDIQ contracts. On June 30, 2023, we booked a $3.0 million delivery order at our Applied Optics segment for the
delivery of laser interface filters against a five-year IDIQ contract. On September 18, 2023, the Company announced it was awarded a
five-year Indefinite Delivery Indefinite Quantity (IDIQ) contract from the U.S. Government, for M22 (7 x 50) Binoculars with an estimated
value of $2.12 million. As of October 1, 2023, the Applied Optics Center had received task orders valuing $0.5 million against this award.

 The
Optex Systems Richardson segment currently has six open US Government IDIQ type military contracts for periscopes and two open IDIQ
contracts with another prime contractor for periscopes and unity mirrors with unspent funding which covers base year and option year
requirement periods into 2029. We anticipate additional orders throughout the next five years for these ongoing contracts. In
addition, the Company has three open bid requests for new multi-year IDIQ contracts pending with the U.S. Government for additional
periscopes that are expected to be awarded in the next twelve months.

 Backlog
as of October 1, 2023 was $41.8 million as compared to a backlog of $32.9 million as of October 2, 2022, representing an increase of
27.1%. The following table depicts the current expected delivery by quarter of all contracts awarded as of October 1, 2023, as well as
the October 1, 2023 backlog as compared to the backlog on October 2, 2022.

 (Millions)

 Product Line

 Q1
 2024

 Q2
 2024

 Q3
 2024

 Q4
 2024

 2024
 Delivery

 2025+
 Delivery

 Total Backlog
 10/1/2023

 Total Backlog
 10/2/2022

 Variance

 % Chg

 $
 2.1

 $
 2.5

 $
 3.5

 $
 3.9

 $
 12.1

 $
 2.8

 $
 14.9

 $
 7.6

 $
 7.3

 96.1
 %

 Sighting Systems

 0.1

 0.5

 0.4

 0.5

 1.6

 3.1

 4.7

 1.7

 3.0

 176.5
 %

 Howitzer

 -

 -

 -

 -

 -

 2.3

 2.3

 2.3

 -

 -
 %

 Other

 1.1

 1.3

 0.7

 0.3

 3.2

 1.4

 4.6

 3.4

 1.2

 35.3
 %

 Optex Systems – Richardson

 3.3

 4.3

 4.6

 4.7

 16.9

 9.6

 26.5

 15.0

 11.5

 76.7
 %

 Optical Assemblies

 1.2

 1.1

 0.2

 0.3

 2.8

 -

 2.8

 6.8

 (4.0
)

 (58.8
)

 Laser Filters

 1.9

 2.1

 2.3

 1.8

 8.1

 1.8

 9.9

 8.7

 1.2

 13.8

 Day Windows

 0.2

 0.3

 0.2

 0.2

 0.9

 0.8

 1.7

 2.0

 (0.3
)

 (15.0
)

 Other

 0.2

 0.2

 0.1

 0.3

 0.8

 0.1

 0.9

 0.4

 0.5

 125.0

 Applied Optics Center – Dallas

 3.5

 3.7

 2.8

 2.6

 12.6

 2.7

 15.3

 17.9

 (2.6
)

 (14.5
)%

 Total Backlog

 $
 6.8

 $
 8.0

 $
 7.4

 $
 7.3

 $
 29.5

 $
 12.3

 $
 41.8

 $
 32.9

 $
 8.9

 27.1
 %

 Optex
Systems - Richardson

the twelve months ended October 1, 2023, backlog for our Optex Richardson segment increased by 76.7%, or $11.5 million to $26.5 million,
as compared to the prior year ending backlog of $15.0 million.

 Backlog
for our periscope product line has increased 96.1% or $7.3 million to $14.9 million, from our 2022 fiscal year end level of $7.6 million,
primarily on new order releases against our long term IDIQ contracts. Our projected periscope revenue over the next twelve months is
currently exceeding our supplier and headcount capacity. We are currently working with our suppliers to ramp up material deliveries in
addition to adding automated buffing equipment and manpower to increase production capacity in line with our increasing customer demands
over the next twelve months.

Systems product line backlog increased 176.5%, or $3.0 million, to $4.7 million, from our 2022 fiscal year end level of $1.7 million. The
increased backlog is primarily driven by the $3.4 million order from Israel for the repair and refurbishment of night vision equipment.
Deliveries against the new award are expected to begin in the second fiscal quarter of 2024, pending the approval of export licenses.

 The
Howitzer contract awarded in July 2020 continues to experience customer driven delays related to customer furnished materials. This program
is currently on hold pending statement of work changes and materials furnished by the customer.

 Our
backlog in other product groups increased by $1.2 million or 35.3% from $3.4 million in 2022 to $4.6 million in 2023 on new orders booked
during the twelve months ended October 1, 2023, primarily for muzzle reference systems and spare components for a major U.S. defense
contractor, combined with $0.3 million in optical wedge assemblies for a commercial customer.

Optics Center – Dallas

 The
Applied Optics Center backlog decreased by $2.6 million, or 14.5%, for the year ended October 1, 2023, from $17.9 million in 2022 to
$15.3 million in 2023.

 Backlog
for our optical assemblies decreased by $4.0 million, or 58.8%, as compared to the prior year on lower customer demand from one of our
commercial customers. We anticipate new order bookings during the next six months, although we are projecting an overall revenue reduction
in optical assemblies of approximately 40% over the next twelve months compared to fiscal year 2023.

 Laser
filter backlog increased by $1.2 million, or 13.8%, during the year due to $3.5 million in new order releases against our U.S.
Government long term laser interface filter contract in addition to several new orders booked from other U.S. defense contractors
for laser interface filters and laser filter units. We are anticipating additional order bookings for delivery in the fourth fiscal
quarter of 2024 and a substantial increase in laser filter revenue of 55-60% over the next twelve months from the 2023
levels.

 Day
window backlog decreased by $0.3 million during the period as compared to the prior year as we continue to deliver against the existing
orders from our ending 2022 backlog. We anticipate a slight increase in deliveries for day windows over the next twelve months based
on the customer contract schedules.

 Other
Applied Optics backlog increased by $0.5 million, or 125.0% for the year ended October 1, 2023, on new orders booked during the period
for M22 binoculars. On September 18, 2023, the Company announced it was awarded a 5-year IDIQ contract from the U.S. Government, for
M22 (7 x 50) Binoculars with an estimated value of $2.12 million and during the month of September, the Company received $0.5 million
in task award orders against this contract. Deliveries against the contract are expected to begin in the fourth fiscal quarter of 2024.

 Please
refer to " Material Trends and Recent Events " above or " Liquidity and Capital Resources " below for
more information on recent developments and trends with respect to our orders and backlog, which information is incorporated herein by
reference.

 The
Company continues to pursue domestic, international and commercial opportunities in addition to maintaining its current footprint with
U.S. vehicle manufactures, with existing as well as new product lines. We are also reviewing potential products outside our traditional
product lines.
Further, we continue to look for strategic businesses to acquire that will strengthen our existing product line, expand our operations,
and enter new markets.

 Twelve
months ended October 1, 2023 compared to the twelve months ended October 2, 2022

 Revenues

 The
table below details the revenue changes by segment and product line for the year ended October 1, 2023 as compared to the year ended
October 2, 2022.

 Twelve
months ended

 (Millions)

 Product Line

 Variance

 % Chg

 $
 8.6

 $
 7.2

 $
 1.4

 19.4

 Sighting Systems

 1.0

 0.8

 0.2

 25.0

 Howitzers

 -

 -

 -

 -

 Other

 2.5

 1.5

 1.0

 66.7

 Optex Systems – Richardson

 12.1

 9.5

 2.6

 27.4

 Optical Assemblies

 5.6

 4.9

 0.7

 14.3

 Laser Filters

 6.4

 5.9

 0.5

 8.5

 Day Windows

 0.6

 1.0

 (0.4
)

 (40.0
)

 Other

 1.0

 1.1

 (0.1
)

 (9.1
)

 Applied Optics Center – Dallas

 13.6

 12.9

 0.7

 5.4

 Total Revenue

 $
 25.7

 $
 22.4

 $
 3.3

 14.7

 Our
total revenues increased by $3.3 million, or 14.7% in fiscal year 2023 compared to fiscal year 2022. The Optex Systems Richardson segment
realized a $2.6 million, or 27.4%, increase in revenue and the Applied Optics Center segment realized an increase of $0.7 million, or
5.4%, in revenue compared to the prior year.

 Optex
Systems - Richardson

 Revenues
on our periscope line increased $1.4 million during the twelve months ended October 1, 2023 and October 2, 2022 on higher customer demand
and improved supplier deliveries.

 Revenues
on sighting systems increased by $0.2 million, or 25.0% from the prior year period due to shipments of $0.4 million in back up sights
during the fourth quarter, offset by lower shipments against our OWSS repair contract.

 Optex
Systems-Richardson revenue on other product lines increased by $1.0 million, or 66.7%, compared to revenues in the prior year due to
increased revenues for optical wedge assemblies, day camera assemblies, unity mirrors and assorted spare part assemblies for both commercial
and U.S. defense contractors.

Optics Center - Dallas

 Revenue
on optical assemblies increased by $0.7 million, or 14.3%, during the twelve months ended October 1, 2023 as compared to the prior twelve-month
period on higher demand on several rifle scope assemblies from one of our major commercial customers.

 Laser
filter revenue increased by $0.5 million, or 8.5%, during the twelve months ended October 1, 2023 as compared to the prior twelve-month
period on higher demand for laser interface filters and laser filter units from multiple defense contract customers.

 Revenues
on our day windows decreased by $0.4 million, or 40.0%, during the twelve months ended October 1, 2023 as compared to October 2, 2022
as we continue to ship against our existing customer contract schedule.

Optics Center revenue for other product lines decreased by $0.1 million, or 9.1%, during the twelve months ended October 1, 2023 as compared
to the prior twelve-month period on decreased revenue for unity mirrors.

 Gross
Margin. The gross margin for the year ended October 1, 2023 was 25.8% of revenue as compared to a gross margin of 21.9% of revenue
for the year ended October 2, 2022. Cost of sales increased by $1.6 million to $19.0 million for 2023 compared to $17.5 million for 2022.
The gross profit increased by $1.7 million to $6.6 million in 2023 as compared to $4.9 million in 2022. The increase is primarily due
to higher revenue and shifts between segments and product lines combined with higher fixed cost absorption at both the Applied Optics
Center and Optex Richardson segments related to increased production volume.

 G&A
Expenses. For the years ended October 1, 2023 and October 2, 2022, we recorded operating expenses of $3.83 million and $3.25 million,
respectively. General and administrative cost increases of $0.6 million, or 17.8%, for fiscal year 2023 as compared to the prior year,
are primarily attributable to increases of $0.2 million relating to labor expenses and $0.2 million relating to office, legal, IT and
audit expenses, combined with a $0.1 million increase in stock compensation and a $0.1 million increase in bank fees. During the twelve
months ended October 1, 2023, approximately $0.1 million of the increase in office and legal expense are directly related to our uplisting
to the NASDAQ market in March 2023.

 Operating
Income. For the year ended October 1, 2023, we recorded operating income of $2.8 million as compared to operating income of $1.6
million during the year ended October 2, 2022. The $1.2 million increase in operating income is primarily due to higher revenue and gross profit, partially offset by increased general and administrative expenses.

 Net
income applicable to common shareholders. During the year ended October 1, 2023, we recorded net income applicable to common shareholders
of $2.3 million as compared to net income applicable to common shareholders of $1.3 million during the year ended October 2, 2022. The
increase of net income of $1.0 million is primarily attributable to the increase in operating profit, offset by increased interest expense
of $0.1 million and increased income tax expense of $0.1 million over the prior year period.

 Non
GAAP Adjusted EBITDA

 We
use adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) as an additional measure for evaluating the performance
of our business as "net income" includes the significant impact of noncash valuation gains and losses on warrant liabilities,
noncash compensation expenses related to equity stock issues, as well as depreciation, amortization, interest expenses and federal income
taxes. We believe that Adjusted EBITDA is a meaningful indicator of our operating performance because it permits period-over-period comparisons
of our ongoing core operations before the excluded items, which we do not consider relevant to our operations. Adjusted EBITDA is a financial
measure not required by, or presented in accordance with, U.S. generally accepted accounting principles ("GAAP").

 Adjusted
EBITDA has limitations and should not be considered in isolation or a substitute for performance measures calculated under GAAP. This
non-GAAP measure excludes certain cash expenses that we are obligated to make. In addition, other companies in our industry may calculate
Adjusted EBITDA differently than we do or may not calculate it at all, which limits the usefulness of Adjusted EBITDA as a comparative
measure.

 The
table below summarizes our twelve-month operating results for the periods ended October 1, 2023 and October 2, 2022, in terms of both
the GAAP net income measure and the non-GAAP Adjusted EBITDA measure.

 Net Income — GAAP

 $
 2,263

 $
 1,283

 Add:

 Federal Income Tax Expense

 Depreciation

 Stock Compensation

 Interest Expense

 -

 Adjusted EBITDA - Non GAAP

 $
 3,379

 $
 2,116

 Our
Adjusted EBITDA increased by $1.3 million to $3.4 million during the twelve months ended October 1, 2023 as compared to $2.1 million
during the twelve months ended October 2, 2022. The increase in EBITDA is primarily driven by increased revenue and operating profit
during the current year as compared to the prior year twelve-month period. Operating segment performance is discussed in greater detail
throughout the previous sections.

 Liquidity
and Capital Resources

 As
of October 1, 2023, Optex Systems Holdings had working capital of $13.5 million, as compared to $10.0 million as of October 2, 2022.
During the twelve months ended October 1, 2023, we used operating cash of ($0.3) million, primarily driven by increased inventory,
and spent ($0.4) million on acquisitions of property and equipment. During the twelve months ended October 1, 2023, our net
borrowing against the credit facility was $1.0 million.

 Backlog
as of October 1, 2023 was $41.8 million as compared to a backlog of $32.9 million as of October 2, 3022, representing an increase of
27.1%. For further details, see " Results of Operations – New Orders and Backlog "
above.

 The
Company has historically funded its operations through cash from operations, convertible notes, common and preferred stock offerings
and bank debt. The Company's ability to generate positive cash flows depends on a variety of factors, including the continued
development and successful marketing of the Company's products. At October 1, 2023, the Company had approximately $1.2 million
in cash and an outstanding payable balance of $1.0 against its $3.0 million line of credit. As of October 1, 2023, our outstanding
accounts receivable balance was $3.6 million, which has been collected during the first quarter of fiscal 2024. During the first
quarter of 2024, we paid down our credit facility to zero.

 We
refer to the disclosure above under " Material Trends and Recent Developments" with respect to recent supply chain
disruptions and material shortages, which disclosure is incorporated herein by reference.

 In
the short term, the Company plans to utilize its current cash, available line of credit and operating cash flow to fund inventory purchases
in support of the backlog growth and higher anticipated revenue during the next twelve months. Short term cash in excess of our working
capital needs may be also be used to fund the purchase of product lines and other assets, including property and equipment required to
maintain or meet our growing backlog, in addition to repurchasing common stock against our current stock repurchase plan. Longer term,
excess cash beyond our operating needs may be used to fund new product development, company or product line acquisitions, or additional
stock purchases as attractive opportunities present themselves.

 In
some instances, new contract awards may allow for government contract financing in the form of contract progress payments pursuant to
Federal Acquisition Regulation 52.232-16, "Progress Payments." Subject to certain limitations, this clause provides for government
payment of up to 90% of incurred program costs prior to product delivery for small businesses like us. To the extent any contracts allow
for progress payments and the respective contracts would result in significant preproduction cash requirements for design, process development,
tooling, material or other resources which could exceed our current working capital or line of credit availability, we intend to utilize
this benefit to minimize any potential negative impact on working capital prior to receipt of payment for the associated contract deliveries.
Currently none of our existing contracts allow for progress payments.

 We
refer to " Note 7 – Commitments and Contingencies – Rental Payments under Non-cancellable Operating
Leases " for a tabular depiction of our remaining minimum lease and estimated CAM payments under such leases as of October
1, 2023, which disclosure is incorporated herein by reference.

 The
Company expects to generate net income and positive cash flow from operating activities over the next twelve months. To remain
profitable, we need to maintain a level of revenue adequate to support our cost structure. Management intends to manage operations
commensurate with its level of working capital and line of credit facility during the next twelve months and beyond; however, uneven
revenue levels driven by changes in customer delivery demands, first article inspection requirements or other program delays
associated with the pandemic could create a working capital shortfall. In the event the Company does not successfully implement its
ultimate business plan, certain assets may not be recoverable.

 On
March 22, 2023, the Company and its subsidiary, Optex Systems, Inc. ("Optex", and with the Company, the "Borrowers"),
entered into a Business Loan Agreement (the "Loan Agreement") with Texas Capital Bank (the "Lender"), pursuant
to which the Lender will make available to the Borrowers a revolving line of credit in the principal amount of $3 million (the "Credit
Facility"). The commitment period for advances under the Credit Facility is twenty-six months expiring on May 22, 2025. We refer
to the expiration of that time period as the "Maturity Date." Outstanding advances under the Credit Facility will accrue
interest at a rate equal to the secured overnight financing rate (SOFR) plus a specified margin, subject to a specified floor interest
rate. The interest rate is currently at 8.08% per annum. As of October 1, 2023, the interest rate was 8.07% per annum.

 The
Loan Agreement contains customary events of default (including a 25% change in ownership) and negative covenants, including but not limited
to those governing indebtedness, liens, fundamental changes (including changes in management), investments, and restricted payments (including
cash dividends). The Loan Agreement also requires the Borrowers to maintain a fixed charge coverage ratio of at least 1.25:1 and a total
leverage ratio of 3.00:1. The Credit Facility is secured by substantially all of the operating assets of the Borrowers as collateral.
The Borrowers' obligations under the Credit Facility are subject to acceleration upon the occurrence of an event of default as
defined in the Loan Agreement. The Loan Agreement further provides for a $125,000 Letter of Credit sublimit. As of October 1, 2023, there
was $1.0 million borrowed under the Credit Facility which was fully repaid during the first three months of fiscal year 2024. As of October 1,
2023, the Company is in compliance with all covenants under the Credit Facility.

 The
Credit Facility replaced the prior $2 million line of credit with PNC Bank, National Association.

 On
September 22, 2021 the Company announced authorization for an additional $1 million stock repurchase program. As of July 2, 2023, there
was an authorized balance of $560 thousand remaining to be spent against the repurchase program. During the year ended October 1, 2023,
there were no stock repurchases against the plan.

the twelve months ended October 1, 2023 the Company declared and paid no dividends. As of October 1, 2023, there are no outstanding declared
and unpaid dividends.

 Critical
Accounting Estimates

 A
critical accounting estimate is an estimate that:

 is
 made in accordance with generally accepted accounting principles,

 involves
 a significant level of estimation uncertainty, and

 has
 had or is reasonably likely to have a material impact on the company's financial condition or results of operation.

 Our
significant accounting policies are fundamental to understanding our results of operations and financial condition. Some accounting policies
require that we use estimates and assumptions that may affect the value of our assets or liabilities and financial results. These policies
are described in Note 2 "Summary of Significant Accounting Policies" of Item 8 "Financial Statements and Supplementary
Data" of this report.

 Our
critical accounting estimates include warranty costs, contract losses and the deferred tax asset valuation. Future warranty costs are
based on the estimated cost of replacement for expected returns based upon our most recent experience rate of defects as a percentage
of warranty covered sales. Our warranty covered sales primarily include the Applied Optics Center optical assemblies. While our warranty
period is 12 months, our reserve balances assume a general 90-day return period for optical assemblies previously delivered plus any
returned backlog in-house that has not yet been repaired or replaced to our customer. If our actual warranty returns should significantly
exceed our historical rates on new customer products, significant production changes, or substantial customer changes to the 90-day turn-around
times on returned goods, the impact could be material to our operating profit. We have not experienced any significant changes to our
warranty trends in the preceding three years and do not anticipate any significant impacts in the near term. We monitor the actual warranty
costs incurred to the expected values on a quarterly basis and adjust our estimates accordingly. As of October 1, 2023, the Company had
accrued warranty costs of $75 thousand, as compared to $169 thousand as of October 2, 2022. The primary reason for the $94 thousand decrease
in reserve balances relates to lower customer returns on warrantied product being sold during the twelve months ended October 1, 2023,
combined with a decrease in customer returned backlog pending repair or replacement to our customer as compared to the warranty backlog
as of October 2, 2022.

 As
of October 1, 2023 and October 2, 2022, we had $243 thousand, and $289 thousand, respectively, of contract loss reserves included in
our balance sheet accrued expenses. These loss contracts are related to some of our older legacy periscope IDIQ contracts which were
priced in 2018 through early 2020, prior to Covid-19 and the subsequent decline in revenue at the Optex Systems Richardson segment combined
with significant inflationary pressures on materials and labor in the last two years. Due to inflationary price increases on component
parts and higher internal manufacturing costs (as a result of escalating labor costs and higher burden rates), some of these contracts
are in a loss condition, or at marginal profit rates. These contracts are typically three-year IDIQ contracts with two optional award
years, and as such, we are obligated to accept new task awards against these contracts until the contract expiration. Should contract
costs continue to increase above the negotiated selling price, or in the event the customer should release substantial quantities against
these existing loss contracts, the losses could be material. For contracts currently in a loss status based on the estimated per unit
contract costs, losses are booked immediately on new task order awards. During the twelve months ended October 1, 2023, the accrued contract
losses decreased by $46 thousand on shipments against the active IDIQ contract backlog combined with improvements in manufacturing overhead
rates on higher revenue volume. There is no way to reasonably estimate future inflationary impacts, or customer awards on the existing
loss contracts. We continue to monitor these contracts throughout the year for any significant changes in addition to seeking potential
cost saving strategies to mitigate risk.

 As
of October 1, 2023, Optex Systems Inc. had a net carrying value of $0.9 million in deferred tax assets consisting of deferred tax assets
of $1.7 million and valuation reserves of ($0.8) million. As of October 2, 2022, Optex Systems Inc. had a net carrying value of $0.9
million in deferred tax assets consisting of deferred tax assets of $1.8 million and valuation reserves of ($0.9) million. The valuation
allowance covers certain deferred tax assets where we believe we will be unlikely to recover those tax assets through future operations.
The valuation reserve includes assumptions related to future taxable income which would be available to cover net operating loss carryforward
amounts. Because of the uncertainties of future income forecasts combined with the complexity of some of the deferred assets, these forecasts
are subject to change over time. While we believe our current estimate to be reasonable, changing market conditions and profitability,
changes in equity structure and changes in tax regulations may impact our estimated reserves in future periods.

Accounting Pronouncements

Accounting Pronouncements are detailed under Note 3 of Item 8 "Financial Statements and Supplementary Data" of this report.

 Item
7A. Quantitative and Qualitative Disclosures About Market Risk

 Not
applicable.

 Item
8. Financial Statements and Supplementary Data

 REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 To
the Board of Directors and Stockholders

 Optex

 Opinion
on the Financial Statements

 We
have audited the accompanying consolidated balance sheets of Optex Systems Holdings, Inc. and subsidiaries (the
"Company") as of October 1, 2023 and October 2, 2022, and the related consolidated statements of income,
stockholders' equity, and cash flows for the twelve months then ended, and the related notes (collectively referred to as the
"financial statements"). In our opinion, the financial statements present fairly, in all material respects, the
financial position of the Company as of October 1, 2023 and October 2, 2022, and the results of their operations and their cash
flows for the twelve months then ended, in conformity with accounting principles generally accepted in the United States of
America.

 Basis
for Opinion

 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 are a public accounting firm registered with the Public Company Accounting Oversight Board (United
States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits
we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
on the effectiveness of the entity's internal control over financial reporting. Accordingly, we express no such opinion.

 Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits
provide a reasonable basis for our opinion.

 Critical
Audit Matters

 Critical
audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be
communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and
(2) involved our especially challenging, subjective, or complex judgments. We determined that there are no critical audit matters.

 /s/
 Whitley Penn LLP

 We
have served as the Company's auditor since 2017.

 Dallas,
Texas

 December 18, 2023

 Optex

Balance Sheets

 (Thousands, except share and per share data)

 ASSETS

 Cash and Cash Equivalents

 $
 1,204

 $

 Accounts Receivable, Net

 3,624

 2,908

 Inventory, Net

 12,153

 9,212

 Contract Asset

 -

 Prepaid Expenses

 Current Assets

 17,536

 13,382

 Property and Equipment, Net

 Other Assets

 Deferred Tax Asset

 Right-of-use Asset

 2,740

 3,222

 Security Deposits

 Other Assets

 3,685

 4,187

 Total Assets

 $
 22,219

 $
 18,537

 LIABILITIES AND STOCKHOLDERS' EQUITY

 Current Liabilities

 Accounts Payable

 $

 $

 Operating Lease Liability

 Federal Income Taxes Payable

 Accrued Expenses

 1,265

 Accrued Selling Expense

 -

 Accrued Warranty Costs

 Contract Loss Reserves

 Customer Advance Deposits

 Current Liabilities

 4,077

 3,368

 Other Liabilities

 Credit Facility

 1,000

 -

 Operating Lease Liability, net of current portion

 2,282

 2,761

 Other Liabilities

 3,282

 2,761

 Total Liabilities

 7,359

 6,129

 Commitments and Contingencies

 Stockholders' Equity

 Common Stock – ($ 0.001 par, 2,000,000,000 authorized, 6,763,070 and 6,716,638 shares issued and outstanding, respectively)

 Additional Paid in Capital

 21,285

 21,096

 Accumulated Deficit

 ( 6,432
)

 ( 8,695
)

 Stockholders' Equity

 14,860

 12,408

 Total Liabilities and Stockholders' Equity

 $
 22,219

 $
 18,537

 The
accompanying notes are an integral part of these financial statements.

 Optex

Statements of Income

 (Thousands, except share and per share data)

 Revenue

 $

 $

 Cost of Sales

 19,040

 17,486

 Gross Profit

 6,619

 4,897

 General and Administrative Expense

 3,832

 3,250

 Operating Income

 2,787

 1,647

 Interest Expense

 -

 Income Before Taxes

 2,732

 1,647

 Income Tax Expense, net

 Net income applicable to common shareholders

 $
 2,263

 $
 1,283

 Basic income per share

 $
 0.34

 $
 0.16

 Weighted Average Common Shares Outstanding - basic

 6,616,462

 8,128,024

 Diluted income per share

 $
 0.34

 $
 0.16

 Weighted Average Common Shares Outstanding - diluted

 6,653,573

 8,219,069

 The
accompanying notes are an integral part of these financial statements.

 Optex

Statements of Cash Flows

 Cash Flows from Operating Activities:

 Net Income

 $
 2,263

 $
 1,283

 Adjustments to Reconcile Net Income to Net Cash provided by (used in) Operating
 Activities:

 Depreciation

 Stock Compensation Expense

 Change in Deferred Tax Asset

 Accounts Receivable

 ( 716
)

 Bad Debt Expense

 -

 Inventory

 ( 2,941
)

 ( 1,629
)

 Contract Asset

 ( 336
)

 -

 Prepaid Expenses

 ( 66
)

 Leases

 Accounts Payable and Accrued Expenses

 Federal Income Taxes Payable

 ( 84
)

 Accrued Warranty Costs

 ( 94
)

 Accrued Selling Expense

 -

 Customer Advance Deposits

 (Decrease) Increase In Accrued Estimated Loss On Contracts

 ( 46
)

 Total Adjustments

 ( 2,559
)

 Net Cash (used in) provided by Operating Activities

 ( 296
)

 2,042

 Cash Flows used in Investing Activities

 Purchases of Property and Equipment

 ( 376
)

 ( 257
)

 Net Cash used in Investing Activities

 ( 376
)

 ( 257
)

 Cash Flows provided by (used) in Financing Activities

 Cash Paid for Taxes Withheld On Net Settled Restricted Stock Unit Share Issue

 ( 58
)

 ( 19
)

 Borrowings from Credit Facility

 1,507

 -

 Payments to Credit Facility

 ( 507
)

 -

 Common Stock Repurchases

 -

 ( 4,732
)

 Net Cash provided by (used in) Financing Activities

 ( 4,751
)

 Net Increase (Decrease) in Cash and Cash Equivalents

 ( 2,966
)

 Cash and Cash Equivalents at Beginning of Year

 3,900

 Cash and Cash Equivalents at End of Year

 $
 1,204

 $

 Supplemental Cash Flow Information:

 Non Cash Transactions:

 Right-of-Use Asset

 $
 -

 $

 Operating Lease Liabilities

 -

 ( 51
)

 Treasury stock retired

 -

 4,801

 Cash Transactions:

 Cash Paid for (Refund of) Taxes

 ( 312
)

 Cash Paid for Interest

 -

 The
accompanying notes are an integral part of these financial statements.

 Optex

Statement of Stockholders' Equity

 Issued

 Shares

 Stock

 Stock

 Capital

 Earnings

 Equity

 (Thousands, except share data)

 Additional

 Total

 Shares

 Treasury

 Treasury

 Paid in

 Retained

 Stockholders

 Issued

 Shares

 Stock

 Stock

 Capital

 Earnings

 Equity

 Balance at October 3, 2021

 8,523,704

 35,555

 $

 $
 ( 69
)

 $
 25,752

 $
 ( 9,978
)

 $
 15,714

 Stock Compensation Expense

 -

 -

 -

 -

 -

 Vested restricted stock units issued net of tax withholding

 23,216

 -

 -

 -

 ( 19
)

 -

 ( 19
)

 Common Stock Repurchase (1)

 -

 190,954

 -

 ( 371
)

 -

 -

 ( 371
)

 Cancellation of Treasury Shares (1)

 ( 226,509
)

 ( 226,509
)

 -

 ( 440
)

 -

 -

 Tender Offer Stock Repurchase and Cancellation (2)

 ( 1,603,773
)

 -

 ( 2
)

 -

 ( 4,359
)

 -

 ( 4,361
)

 Net income

 -

 -

 -

 -

 -

 1,283

 1,283

 Balance at October 2, 2022

 6,716,638

 -

 $

 $
 -

 $
 21,096

 $
 ( 8,695
)

 $
 12,408

 Balance, value

 6,716,638

 -

 $

 $
 -

 $
 21,096

 $
 ( 8,695
)

 $
 12,408

 Stock Compensation Expense

 -

 -

 -

 -

 -

 Vested restricted stock units issued net of tax withholding

 46,432

 -

 -

 -

 ( 58
)

 -

 ( 58
)

 Restricted Shares Issued (4)

 40,000

 -

 -

 -

 -

 -

 -

 Forfeited Unvested Shares (3)

 ( 40,000
)

 -

 -

 -

 -

 -

 -

 Net income

 -

 -

 -

 -

 -

 2,263

 2,263

 Balance at October 1, 2023

 6,763,070

 -

 $

 $
 -

 $
 21,285

 $
 ( 6,432
)

 $
 14,860

 Balance, value

 6,763,070

 -

 $

 $
 -

 $
 21,285

 $
 ( 6,432
)

 $
 14,860

 (1)

 shares repurchased in the open market during the twelve months ended October 2, 2022. Shares were held in treasury using the cost
 method. As of October 1, 2023, all of the treasury shares have been cancelled.

 (2)

 shares repurchased pursuant to the tender offer that closed on September 15, 2022. Total
 tendered shares of 1,603,773 at $ 2.65, or $ 4.25 million, plus transaction costs of $ 111 thousand.
 Repurchased shares were immediately cancelled.

 (3)

 Unvested
 common restricted shares which were forfeited and cancelled in February 2023.

 (4)

 Restricted
 and unvested shares issued to board member on May 9, 2023. Shares vest on 50 % January 1, 2024 and 50% January 1, 2025.

 The
accompanying notes are an integral part of these financial statements.

 Note
1 — Organization and Operations

 Optex
Systems Holdings, Inc. ("the Company") manufactures optical sighting systems and assemblies for the U.S. Department of Defense,
foreign military applications and commercial markets. Its products are installed on a variety of U.S. military land vehicles, such as
the Abrams and Bradley fighting vehicles, light armored and advanced security vehicles, and have been selected for installation on the
Stryker family of vehicles. Optex Systems Holdings also manufactures and delivers numerous periscope configurations, rifle and surveillance
sights and night vision optical assemblies. Optex Systems Holdings' products consist primarily of build to customer print products
that are delivered both directly to the military and to other defense prime contractors or commercial customers. Optex Systems Holdings'
operations are based in Dallas and Richardson, Texas in leased facilities comprising 93,967 square feet. As of October 1, 2023, the Company
operated with 106 full-time equivalent employees.

 Note
2 — Summary of Significant Accounting Policies

 Basis
of Presentation

 Principles
of Consolidation: The consolidated financial statements include the accounts of Optex Systems Holdings and its wholly-owned subsidiary,
Optex Systems, Inc. All significant inter-company balances and transactions have been eliminated in consolidation.

 Use
of Estimates: The preparation of financial statements in conformity with accounting principles generally accepted in the United
States of America requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the financial statement and the reported amounts of revenues and expenses during
the reporting period. Actual results could differ from the estimates.

 Segment
Reporting: FASB ASC 280 requires that a public business enterprise report financial and descriptive information about its reportable
operating segments. Operating segments are components of an enterprise about which separate financial information is available and evaluated
regularly by the chief operating decision maker in decisions regarding resource allocations and performance assessments. Generally, financial
information is required to be reported on the basis that it is used internally for evaluating segment performance and deciding how to
allocate resources to segments. Segments are determined based on differences in products, internal reporting and how operational decisions
are made. Management has determined that the Optex Systems, Richardson plant, and the Applied Optics Center, Dallas plant are separately
managed, organized, and internally reported as separate business segments. The FASB ASC 280 requires that a public business enterprise
report a measure of segment profit or loss, certain specific revenue and expense items, and segment assets. It requires reconciliations
of total segment revenues, total segment profit or loss, total segment assets, and other amounts disclosed for segments to corresponding
amounts in the enterprise's general-purpose financial statements.

 Fiscal
Year: Optex System Holdings' fiscal year ends on the Sunday nearest September 30. Fiscal year 2023 ended on October 1,
2023 and included 52 weeks. Fiscal year 2022 ended on October 2, 2022 and included 52 weeks.

 Fair
Value of Financial Instruments: Fair value estimates discussed herein are based upon certain market assumptions and pertinent
information available to management as of the financial statement presentation date.

 The
carrying value of cash and cash equivalents, accounts receivable, accounts payable, accrued liabilities, are carried at, or approximate,
fair value as of the reporting date because of their short-term nature. The credit facility is reported at fair value as it bears market
rates of interest.

 The
fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value and requires that assets and liabilities
carried at fair value be classified and disclosed in one of the following three categories:

 Level
1: Quoted market prices in active markets for identical assets or liabilities.

 Level
2: Observable market-based inputs or unobservable inputs that are corroborated by market data.

 Level
3: Unobservable inputs reflecting the reporting entity's own assumptions.

 The
accounting guidance establishes a hierarchy which requires an entity to maximize the use of quoted market prices and minimize the use
of unobservable inputs. An asset or liability's level is based on the lowest level of input that is significant to the fair value
measurement. Fair value estimates are reviewed at the origination date and again at each applicable measurement date and interim or annual
financial reporting dates, as applicable for the financial instrument, and are based upon certain market assumptions and pertinent information
available to management at those times.

 Cash
and Cash Equivalents: For financial statement presentation purposes, Optex Systems Holdings considers those short-term, highly
liquid investments with original maturities of three months or less to be cash or cash equivalents. Optex Systems Holdings has $ 1.2 million
in cash on deposit with our banks. Only a portion of the cash, currently $ 381 thousand, would be covered by federal deposit insurance
and the uninsured balances are substantially greater than the insured amounts.

 Concentration
of Credit Risk: The Company's revenues for fiscal year ended October 1, 2023 are derived from sales to U.S. government
agencies ( 22 %), three U.S. defense contractors ( 14 %, 7 %, and 6 %), one major commercial customer ( 23 %) and all other customers ( 28 %).
The Company's revenues for fiscal year ended October 2, 2022 are derived from sales to U.S. government agencies ( 14 %), three major
U.S. defense contractors ( 22 %, 15 % and 7 %), one major commercial customer ( 22 %) and all other customers ( 20 %). Optex Systems Holdings does not believe that this concentration
results in undue credit risk because of the financial strength of the obligees.

 Accounts
Receivable: Optex Systems Holdings records its accounts receivable at the original sales invoice amount less
liquidations for previously collected advance/progress bills and an allowance for doubtful accounts. An account receivable is
considered to be past due if any portion of the receivable balance is outstanding beyond its scheduled due date. On a quarterly
basis, Optex Systems Holdings evaluates its accounts receivable and establishes an allowance for doubtful accounts, based on its
history of past write-offs and collections, and current credit conditions. No interest is accrued on past due accounts receivable.
As of October 1, 2023, and October 2, 2022, Optex Systems Holdings had an allowance for doubtful accounts of $ 5
thousand, for non U.S. government account balances greater than 120 days. As the customer base is primarily U.S. government and
government prime contractors, Optex Systems Holdings allowance for doubtful accounts is minimal. Optex Systems Holdings charges
uncollectible accounts to bad debt expense in the period in which they are first deemed uncollectible. In the fiscal year 2023 we
recognized zero
in bad debt expenses associated with uncollectible accounts. In the fiscal year 2022 we recognized $ 21
thousand in bad debt expenses associated with uncollectible accounts. Accounts receivable was $ 3,183 as of October 3, 2021.

 As
of October 1, 2023, 79 % of the accounts receivable balance was comprised of six customers: the U.S. government, 17 %, four major defense
contractors, 21 %, 9 %, 8 % and 6 %, and a commercial customer, 18 %. As of October 2, 2022, 89 % of the accounts receivable balance was comprised
of eight customers: the U.S. government, 10 %, five major defense contractors, 14 %, 12 %, 9 %, 8 % and 7 %, a commercial customer, 19 %, and
a foreign military customer, 10 %.

 Inventory:
 Inventory is recorded at the lower of cost or net realizable value, and adjusted as appropriate for decreases in valuation and
obsolescence. Adjustments to the valuation and obsolescence reserves are made after analyzing market conditions, current and projected
sales activity, inventory costs and inventory balances to determine appropriate reserve levels. Cost is determined using the first-in
first-out method. As of October 1, 2023, and October 2, 2022 inventory included:

 Schedule of Inventory

 As of

 As of

 As of

 As of

 Raw Materials

 $
 8,211

 $
 6,953

 Work in Process

 4,460

 2,722

 Finished Goods

 Gross Inventory

 13,160

 10,023

 Less: Inventory Reserves

 ( 1,007
)

 ( 811
)

 Net Inventory

 $
 12,153

 $
 9,212

 In
the twelve months ended October 1, 2023 Optex Systems recorded $ 196 thousand of obsolete and excess inventory reserves. Net Inventory
increased by $ 2.9 million in support of increased customer backlog and higher revenue.

 Warranty
Costs: Some of Optex Systems Holdings' customers require that the Company warrant the quality of its products to meet customer
requirements and be free of defects for up to twelve months subsequent to delivery. Future warranty costs are based on the estimated
cost of replacement for expected returns based upon our most recent experience rate of defects as a percentage of warranty covered sales.
Throughout the year, warranty costs are expensed as incurred, and as of each year end, Optex Systems Holdings reviews the prior 12-month
warranty experience rate and may adjust the warranty accrual as required to cover any estimated warranty expenses associated with the
period end backlog of returned customer units awaiting repair or replacement plus any estimated warranty expenses related to anticipated
future returns on previous deliveries. As of October 1, 2023 and October 2, 2022, the existing warranty reserve balances of $ 75 thousand
and $ 169 thousand, respectively, were reviewed and determined to be adequate to satisfy any future warranty claims that may have existed
as of the end of each fiscal year for shipments occurring in the prior 12 months. We have made numerous improvements to our supplier
bases and internal production process to reduce the return rate on future shipments but will continue to review and monitor the reserve
balances related to this product line against any existing warranty backlog and current trend data as we repair and replace our current
warranty backlog and process future warranty returns.

 The
table below summarizes the warranty expenses and incurred warranty costs for the twelve months ended October 1, 2023 and October 2, 2022.

 Schedule of Warranty Reserves

 2023

 2022

 Years ended

 2023

 2022

 Beginning balance

 $

 $

 Incurred costs for warranties satisfied during the period

 ( 133
)

 ( 4
)

 Warranty Expenses:

 Warranties reserved for new product shipped during the period (1)

 Change in estimate for pre-existing warranty liabilities (2)

 ( 184
)

 ( 103
)

 Warranty Expense

 Ending balance

 $

 $

 (1)

 Warranty
 expenses accrued to cost of sales (based on current year shipments and historical warranty return rate).

 (2)

 Changes
 in estimated warranty liabilities recognized in cost of sales associated with: the period end customer returned warranty backlog,
 or the actual costs of repaired/replaced warranty units which were shipped to the customer during the year. During the twelve months
 ended October 1, 2023, the warranty return rate was significantly below historical levels resulting in a favorable change in estimate
 during the period.

 Property
and Equipment: Property and equipment are recorded at cost. Depreciation is computed using the straight-line method over the
estimated useful lives of the assets, ranging from three to seven years. Expenditures for renewals and betterments are capitalized. Expenditures
for minor items, repairs and maintenance are charged to operations as incurred. Gain or loss upon sale or retirement due to obsolescence
is reflected in the operating results in the period the event takes place.

 Leases:
 In February 2016, FASB issued ASU 2016-02— Leases (Topic 842). The update is intended to increase transparency and
comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information
about leasing arrangements. The amendments in this update are effective for fiscal years beginning after December 15, 2018, including
interim periods within those fiscal years. As such, Optex Systems Holdings adopted these provisions as of the fiscal year beginning on
September 30, 2019. Optex Systems Holdings has two significant operating facilities leases which extend beyond twelve months and fall
under the guidance of ASC Topic 842.

 On
January 11, 2021, the Company executed amendments extending the lease terms of both facilities for eighty-six months. As of the twelve
months ended October 2, 2022, the Company has recognized $ 51 thousand in right-of-use-asset and corresponding operating lease liabilities
of $ 51 thousand for an office equipment lease expiring in December 2025. See also Note 7.

 Revenue
Recognition: The Company has adopted FASB ASC 606—Revenue from Contracts with Customers which requires revenue recognition
based on a five-step model that includes: identifying the contract, identifying the performance obligations, determining the transaction
price, allocating the transaction price and recognizing the revenue. The standard results in the recognition of revenue depicting the
transfer of promised goods or services to customers in an amount reflecting the expected consideration to be received from the customer
for such goods and services, based on the satisfaction of performance obligations, occurring when the control of the goods or services
transfer to the customer. The majority of the Company's contracts and customer orders originate with fixed determinable unit prices
for each deliverable quantity of goods defined by the customer order line item (performance obligation) and include the specific due
date for the transfer of control and title of each of those deliverables to the customer at pre-established payment terms, which are
generally within thirty to sixty days from the transfer of title and control. We have elected to account for shipping and handling costs
as fulfillment costs after the customer obtains control of the goods. In addition, the Company has one ongoing service contract which
relates to optimized weapon system support (OWSS) and includes ongoing program maintenance, repairs and spare inventory support for the
customer's existing fleet units in service during the duration of the contract. Revenue recognition for this program has been recorded
by the Company, and compensated by the customer, at fixed monthly increments over time, consistent with the defined contract maintenance
period. The total revenue recognized over time related to the contract is $ 455 thousand for the twelve months ended October 1, 2023 and
$ 464 thousand for the twelve months ended October 2, 2022.

 The
Company has on occasion, outside of the presented periods, received selective contract awards and modifications which included substantive
milestone performance obligations, contract modifications, negotiated settlements and financing arrangements which could fall within
the scope of FASB ASC 606 revenue recognition guidance on reoccurrence, and as such, the Company has expanded their contract review process
to ensure any new contract awards, changes, modifications, financing arrangements or potential negotiated settlements are recorded in
compliance to the new standard guidance.

the twelve months ended October 1, 2023 there was $ 242 thousand of revenue recognized from customer deposit liabilities (deferred contract
revenue). During the twelve months ended October 2, 2022, there was zero revenue recognized during the period from customer deposit liabilities
(deferred contract revenue). As of October 1, 2023, there was $ 336 thousand in accrued selling expenses and $ 336 thousand in contract
assets related to a new $ 3.4 million contract booked in November 2022. The costs will be amortized against the revenue for the contract
deliveries expected to begin in the first half of fiscal year 2024 and extend through fiscal year 2025. As of October 2, 2022, there
was no significant contract assets or selling expenses.

 Customer
Advance Deposits: Customer advance deposits represent amounts collected from customers in advance of shipment or
revenue recognition which relate to undelivered product due to non-substantive milestone payments or other cash in advance payment
terms. As of October 1, 2023 and October 2, 2022, Optex Systems, Inc. had a balance of $ 481
thousand and $ 311
thousand, respectively, in customer advance deposits. Customer advance deposits were zero as of October 3, 2021.

Loss Reserves: The Company records loss provisions in the event that the current estimated total revenue against a contract and
the total estimated cost remaining to fulfill the contract indicate a loss upon completion. When the estimated costs indicate a loss,
we record the entire value of the loss against the contract loss reserve in the period the determination is made. The Company has several
long-term fixed price contracts that are currently indicative of a loss condition due to recent inflationary pressures on material and
labor, combined with increased manufacturing overhead costs. As of October 1, 2023, the Company had contract
loss reserves of $ 243 thousand which have been separately itemized on the balance sheet. As of October 2, 2022,
the Company had contract loss reserves of $ 289 thousand.

 Government
Contracts: Many of Optex Systems Holdings' contracts are prime or subcontracted directly with the Federal government and
as such, are subject to Federal Acquisition Regulation (Federal Acquisition Regulation) Subpart 49.5, "Contract Termination Clauses"
and more specifically Federal Acquisition Regulation clauses 52.249-2 "Termination for Convenience of the Government (Fixed-Price)",
and 49.504 "Termination of fixed-price contracts for default". These clauses are standard clauses on prime military contracts
and are required by the government to be "flowed down" by the prime contractor to any subcontractors used to perform work
or provide components against the award. It has been Optex Systems Holdings' experience that the termination for convenience is
rarely invoked, except where it has been mutually beneficial for both parties. Optex Systems Holdings is not currently aware of any pending
terminations for convenience or default on its existing prime contracts or customer purchase orders.

 Impairment
or Disposal of Long-Lived Assets: Optex Systems Holdings follows the provisions of FASB ASC 360-10, " Accounting for
the Impairment or Disposal of Long-lived Assets ". This standard requires, among other things, that long-lived assets be reviewed
for potential impairment whenever events or circumstances indicate that the carrying amounts may not be recoverable. The assessment of
possible impairment is based on the ability to recover the carrying value of the asset from the expected future pre-tax cash flows (undiscounted
and without interest charges) of the related operations. If these cash flows are less than the carrying value of such assets, an impairment
loss is recognized for the difference between estimated fair value and carrying value. The measurement of impairment requires management
to estimate future cash flows and the fair value of long-lived assets. No impairment of long-lived assets was recorded for the periods
presented.

 Stock-Based
Compensation: FASB ASC 718 establishes standards for the accounting for transactions in which an entity exchanges its equity
instruments for goods or services, but primarily focuses on transactions whereby an entity obtains employee services for share-based
payments. FASB ASC 718 requires that the compensation cost relating to share-based payment transactions be recognized in the financial
statements. That cost will be measured based on the fair value of the equity or liability instruments issued. It also addresses transactions
in which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entity's equity
instruments or that may be settled by the issuance of those equity instruments.

 Income
Tax/Deferred Tax: FASB ASC 740 requires recognition of deferred tax assets and liabilities for the expected future tax consequences
of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities
are determined based on differing treatment of items for financial reporting and income tax reporting purposes. The deferred tax balances
are adjusted to reflect tax rates by tax jurisdiction, based on currently enacted tax laws, which will be in effect in the years in which
the temporary differences are expected to reverse. Under FASB ASC 740, the effect on deferred tax assets and liabilities of a change
in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is provided for certain deferred
tax assets if it is more likely than not that Optex Systems Holdings will not realize tax assets through future operations. When assessing
the recoverability of deferred tax assets, management considers the scheduled reversal of deferred tax liabilities, projected future
taxable income and tax planning strategies and results of recent operations. Based on those estimates, management has determined that
a portion of the deferred tax assets may not be realized and has established a valuation allowance against the deferred tax asset balance.
We record uncertain tax positions in accordance with ASC 740 on the basis of a two-step process in which (1) we determine whether it
is more likely than not that the tax positions will be sustained on the basis of the technical merits of the position and (2) for those
tax positions that meet the more-likely-than-not recognition threshold, we recognize the largest amount of tax benefit that is more than
50 percent likely to be realized upon ultimate settlement with the related tax authority.

 As
of October 1, 2023, Optex Systems Inc. has a net carrying value of $ 0.9 million in deferred tax assets represented by deferred tax assets
of $ 1.7 million and a deferred tax asset valuation allowance of ($ 0.8) million against those assets. The valuation allowance has been
established due to historical losses resulting in a Net Operating Loss Carryforward for each of the fiscal years 2010 through 2016 which
may not be fully recognized due to an IRS Section 382 limitation related to a change in control occurring in fiscal year 2018. As of
October 1, 2023 and October 2, 2022, we reviewed the deferred tax assets and determined it was more likely than not that we would be
able to utilize a substantial portion of the deferred tax asset balance against future earnings. Our assumptions were based on the previous
three years earnings trend as well as anticipated future earnings. During the twelve months ended October 1, 2023, the Company recognized
an income tax expense of $ 0.5 million. During the twelve months ended October 2, 2022, the Company recovered $ 0.3 million in cash for
a tax refund related to a net operating loss carryback from the prior year ended October 1, 2022, and recognized an income tax expense
of $ 0.4 million. We will continue to review the deferred tax assets and related valuation reserves in accordance with ASC 740 on an annual
basis.

 Earnings
per Share: Basic earnings per share is computed by dividing income available for common shareholders (the numerator) by the weighted
average number of common shares outstanding (the denominator) for the period. Diluted earnings per share reflect the potential dilution
that could occur if securities or other contracts to issue common stock were exercised or converted into common stock.

 The
potentially dilutive securities that Optex Systems Holdings had outstanding were restricted shares, restricted stock units and performance-based shares. Optex Systems Holdings uses the Treasury
Stock Method to compute the dilutive effect of these securities. Securities that are anti-dilutive are excluded from the calculation
of diluted earnings per common share.

 For
the twelve months ended October 1, 2023, 39,000 unvested restricted stock units, 120,000 restricted unvested shares and 27,000 performance
shares (which converts to 37,111 incremental dilutive shares) were included in the diluted earnings per share calculation as dilutive
and 108,000 performance shares were excluded from diluted earnings per share as they were below the target share price. For the twelve
months ended October 2, 2022, 66,000 unvested restricted stock units and 180,000 unvested restricted shares (which converts to 91,045
incremental dilutive shares) were included in the diluted earnings per share calculation as dilutive.

 Note
3 — Recent Accounting Pronouncements

 There
are no significant recent accounting pronouncements that affect the Company.

 Note
4 — Segment Reporting

 The
Company's reportable segments are strategic businesses offering similar products to similar markets and customers; however,
the companies are operated and managed separately due to differences in manufacturing technology, equipment, geographic location,
and specific product mix. Applied Optics Center was acquired as a unit, and the management at the time of the acquisition was
retained. Both the Applied Optics Center and Optex Systems – Richardson operate as reportable segments under the Optex
Systems, Inc. corporate umbrella. For both segments, the chief operating decision maker is Danny Schoening, CEO.

 The
Applied Optics Center segment also serves as the key supplier of laser coated filters used in the production of periscope assemblies
for the Optex Systems-Richardson ("Optex Systems") segment. Intersegment sales and transfers are accounted for at annually
agreed to pricing rates based on estimated segment product cost, which includes segment direct manufacturing and general and administrative
costs, but exclude profits that would apply to third party external customers.

 Optex
Systems (OPX) – Richardson, Texas

 Optex
Systems revenues are primarily in support of prime and subcontracted military customers. Approximately 86 % of the Optex Systems segment
revenue is comprised of domestic military customers, and 11 % is comprised of foreign military customers and 3 % is comprised of commercial
customers. Optex Systems segment revenue is derived from the U.S. government, 19 %, and two major U.S. defense contractors representing
 14 % and 6 %, of the Company's consolidated revenue, respectively.

 Optex
Systems is located in Richardson Texas, with leased premises consisting of approximately 49,100 square feet. As of October 1, 2023, the
Richardson facility operated with 59 full time equivalent employees in a single shift operation. Optex Systems, Richardson serves as
the home office for both the Optex Systems and Applied Optics Center segments.

Optics Center (AOC) – Dallas, Texas

 The
Applied Optics Center serves primarily domestic U.S. customers. Sales to commercial customers represent 46 % and military sales to prime
and subcontracted customers represent 54 % of the total segment revenue. Approximately 94 % of the AOC revenue is derived from external
customers and approximately 6 % is related to intersegment sales to Optex Systems in support of military contracts. For the twelve months
ended October 1, 2023, the AOC segment revenue from one major commercial customer, and one major defense contractor represent approximately
 23 % and 7 % of the Company's consolidated revenue, respectively.

 The
Applied Optics Center is located in Dallas, Texas with leased premises consisting of approximately 44,867 square feet of space. As of
October 1, 2023, AOC operated with 47 full time equivalent employees in a single shift operation.

 The
financial table below presents the information for each of the reportable segments profit or loss as well as segment assets for each
year. The Company does not allocate interest expense, income taxes or unusual items to segments.

 Schedule
of Segment Reporting Information

 Reportable Segment Financial Information
 (thousands)

 Twelve months ended October 1, 2023

 Optex

 Optics
 Center
 Dallas

 Other
 (non-allocated
 costs and
 intersegment
 eliminations)

 Total

 Revenues from external customers

 $
 12,120

 $
 13,539

 $
 -

 $

 Intersegment revenues

 -

 ( 893
)

 -

 Total Revenue

 $
 12,120

 $
 14,432

 $
 ( 893
)

 $

 Interest expense

 $
 -

 $
 -

 $

 $

 Depreciation and Amortization

 $

 $

 $
 -

 $

 Income (loss) before taxes

 $

 $
 2,426

 $
 ( 302
)

 $
 2,732

 Other significant noncash items:

 Allocated home office expense

 $
 ( 1,338
)

 $
 1,338

 $
 -

 $
 -

 Stock compensation expense

 $
 -

 $
 -

 $

 $

 Warranty expense

 $
 -

 $

 $
 -

 $

 Segment Assets

 $
 14,043

 $
 8,176

 $
 -

 $
 22,219

 Expenditures for segment assets

 $

 $

 $
 -

 $

 Reportable Segment Financial Information
 (thousands)

 Twelve months ended October 2, 2022

 Optex

 Optics
 Center
 Dallas

 Other
 (non-allocated
 costs and
 intersegment
 eliminations)

 Total

 Revenues from external customers

 $
 9,533

 $
 12,850

 $
 -

 $

 Intersegment revenues

 -

 ( 879
)

 -

 Total Revenue

 $
 9,533

 $
 13,729

 $
 ( 879
)

 $

 Interest expense

 $
 -

 $
 -

 $
 -

 $
 -

 Depreciation and Amortization

 $

 $

 $
 -

 $

 Income (loss) before taxes

 $
 ( 380
)

 $
 2,189

 $
 ( 162
)

 $
 1,647

 Other significant noncash items:

 Allocated home office expense

 $
 ( 1,141
)

 $
 1,141

 $
 -

 $
 -

 Stock compensation expense

 $
 -

 $
 -

 $

 $

 Warranty expense

 $
 -

 $

 $
 -

 $

 Segment Assets

 $
 11,286

 $
 7,251

 $
 -

 $
 18,537

 Expenditures for segment assets

 $

 $

 $
 -

 $

 Note
5 — Property and Equipment

 A
summary of property and equipment at October 1, 2023 and October 2, 2022 is as follows:

 Schedule of Property and Equipment

 Estimated
 Useful Life

 October 1,

 2023

 October 2,

 2022

 Estimated
 Useful Life

 October 1,

 2023

 October 2,

 2022

 Property and Equipment

 Furniture and Fixtures

 3 - 5 yrs

 $

 $

 Machinery and Equipment

 5 yrs

 4,531

 4,231

 Leasehold Improvements

 7 yrs

 Property and Equipment, gross

 7 yrs

 Less: Accumulated Depreciation

 ( 4,365
)

 ( 4,019
)

 Net Property & Equipment

 $

 $

 Depreciation Expense

 $

 $

the twelve months ended October 1, 2023, Optex Systems Holdings' purchased $ 23 thousand in new furniture and fixtures, $ 300 thousand
in machinery and equipment and $ 53 thousand in leasehold improvements. During the twelve months ended October 1, 2023, there were no
sales or retirements of fixed assets. During the twelve months ended October 2, 2022, Optex Systems Holdings' purchased $ 6 thousand
in new furniture and fixtures, $ 196 thousand in machinery and equipment and $ 55 thousand in leasehold improvements. During the twelve
months ended October 2, 2022, there were no sales or retirements of fixed assets.

 Note
6 — Accrued Expenses

 The
components of accrued liabilities as of October 1, 2023 and October 2, 2022 are summarized below:

 Schedule of Accrued Liabilities

 Accrued Vacation

 Property Taxes

 Operating Expenses

 Payroll & Payroll Related

 Total Accrued Expenses

 $
 1,265

 $

 Note
7 — Commitments and Contingencies

 Rental
Payments under Non-cancellable Operating Leases

 Optex
Systems Holdings leases its office and manufacturing facilities for the Optex Systems, Inc. Richardson location and the Applied Optics
Center Dallas location. The Company also leases certain office equipment under non-cancellable operating leases.

 The
leased facility under Optex Systems Inc. located at 1420 Presidential Drive, Richardson, Texas consists of 49,100 square feet of space
at the premises. The previous lease term for this location expired March 31, 2021 and the monthly base rent was $24.6 thousand through
March 31, 2021. On January 11, 2021 the Company executed a sixth amendment extending the terms of the lease for eighty-six (86) months,
commencing on April 1, 2021 and ending on May 31, 2028. The initial base rent is set at $25.3 thousand and escalates 3% on April 1 each
year thereafter. The initial term included 2 months of rent abatement for April and May of 2021. The monthly rent includes approximately
$ 12 thousand for additional Common Area Maintenance fees and taxes ("CAM"), to be adjusted annually based on actual expenses
incurred by the landlord.

 The
leased facility under the Applied Optics Center located at 9839 and 9827 Chartwell Drive, Dallas, Texas, consists of 44,867 square feet
of space at the premises. The previous lease term for this location expired on October 31, 2021 and the monthly base rent was $21.9 thousand
through the end of the lease. On January 11, 2021 the Company executed a first amendment extending the terms of the lease for eighty-six
(86) months, commencing on November 1, 2021 and ending on December 31, 2028. The initial base rent is set at $23.6 thousand as of January
1, 2022 and escalates 2.75% on January 1 each year thereafter. The initial term includes 2 months of rent abatement for November and
December of 2021. The amendment provides for a five-year renewal option at the end of the lease term at the greater of the then "prevailing
rental rate" or the then current base rental rate. Our obligations to make payments under the lease are secured by a $ 125,000 standby
letter of credit. The monthly rent includes approximately $ 9 thousand for additional CAM, to be adjusted annually based on actual expenses
incurred by the landlord.

 The
Company had one non-cancellable office equipment lease with a commencement date of October 1, 2018 and a term of 39 months. The lease
cost for the equipment was $1.5 thousand per month from October 1, 2018 through December 31, 2021. The lease was renewed on November
18, 2021 for an additional 48 months at a cost of $1.2 thousand per month. The start of the lease was delayed until April 2022 due to
temporary equipment shortages. The lease renewal resulted in the recognition of an additional right of use asset and a lease liability
of $ 51 thousand during the twelve months ended October 2, 2022.

 As
of October 1, 2023, the remaining minimum base lease and estimated common area maintenance (CAM) payments under the non-cancellable office
equipment and facility space leases are as follows:

 Non-cancellable
Operating Leases Minimum Payments

 Schedule of Non-cancellable Operating Leases Minimum Payments

 Fiscal Year

 Facility Lease

 Facility Lease

 Lease

 Total Lease

 Total Variable

 CAM Estimate

 Optex

 Applied Optics

 Center

 Office

 Equipment

 Fiscal Year

 Facility Lease

 Facility Lease

 Lease

 Total Lease

 Total Variable

 CAM Estimate

 2024 Base year lease

 $

 $

 $

 $

 $

 2025 Base year lease

 2026 Base year lease

 2027 Base year lease

 -

 2028 Base year lease

 -

 2029 Base year lease

 -

 -

 Total base lease payments

 $
 1,608

 $
 1,649

 $

 $
 3,290

 $
 1,283

 Imputed interest on lease payments (1)

 ( 180
)

 ( 206
)

 ( 2
)

 ( 388
)

 Total Operating Lease Liability (2)

 $
 1,428

 $
 1,443

 $

 $
 2,902

 Right-of-use Asset (3)

 $
 1,340

 $
 1,369

 $

 $
 2,740

 (1)

 Assumes
 a discount borrowing rate of 5.0 % on the new lease amendments effective as of January 11, 2021.

 (2)

 Includes
 $ 162 thousand of unamortized deferred rent.

 (3)

 Short-term
 and Long-term portion of Operating Lease Liability is $ 620 thousand and $ 2,282 thousand, respectively.

 Total
expense under both facility lease agreements for the twelve months ended October 1, 2023 was $ 862 thousand. Total expense under both
facility lease agreements as of the twelve months ended October 2, 2022 was $ 849 thousand.

 Total
office equipment rentals included in operating expenses was $ 20 thousand for the twelve months ended October 1, 2023 and $ 22 thousand
for the twelve months ended October 2, 2022.

 Note
8 — Debt Financing

 Credit
Facility — PNC Bank (formerly BBVA, USA)

 On
April 16, 2020, Optex Systems Holdings, Inc. and its subsidiary, Optex Systems, Inc. (collectively, the "Borrowers") entered
into a line of credit facility (the "PNC Facility") with BBVA, USA. In June 2021, PNC Bank completed its acquisition of BBVA,
USA and the bank name changed to PNC Bank ("PNC"). The substantive terms were as follows:

 The
 principal amount of the PNC Facility was $ 2.25 million. The PNC Facility matured on April 15, 2022. The interest rate was variable
 based on PNC's Prime Rate plus a margin of - 0.250 %, initially set at 3 % at loan origination, and all accrued and unpaid interest
 was payable monthly in arrears starting on May 15, 2020; and the principal amount was due in full with all accrued and unpaid interest
 and any other fees on April 15, 2022.

 There
 were commercially standard covenants including, but not limited to, covenants regarding maintenance of corporate existence, not incurring
 other indebtedness except trade debt, not changing more than 25% stock ownership of Borrower, and a Fixed Charge Coverage Ratio of
 1.25:1, with the Fixed Charge Coverage Ratio defined as (earnings before taxes, amortization, depreciation, amortization and rent
 expense less cash taxes, distribution, dividends and fair value of warrants) divided by (current maturities on long term debt plus
 interest expense plus rent expense).

 The
 PNC Facility contained commercially standard events of default including, but not limited to, not making payments when due; incurring
 a judgment of $ 10,000 or more not covered by insurance; not maintaining collateral and the like.

 The
 PNC Facility was secured by a first lien on all of the assets of Borrower.

 On
April 12, 2022, the Borrowers entered into an Amended and Restated Loan Agreement (the "PNC Loan Agreement") with PNC, pursuant
to which the Borrowers' existing revolving line of credit facility was decreased from $ 2.25 million to $ 1.125 million, and the
maturity date was extended from April 15, 2022 to April 15, 2023.The PNC Loan Agreement required the Borrowers to maintain a fixed charge
coverage ratio of at least 1.25:1.

 On
November 21, 2022, the Borrowers issued an Amended and Restated Revolving Line of Credit Note (the "Line of Credit Note")
to PNC in connection with an increase of the Borrowers' revolving line of credit facility under the Loan Agreement from $ 1.125
million to $ 2.0 million. The maturity date remained April 15, 2023. Obligations outstanding under the credit facility accrued interest
at a rate equal to the Lender's prime rate minus 0.25 %.

 The
Line of Credit Note and PNC Loan Agreement contained customary events of default and negative covenants, including but not limited to
those governing indebtedness, liens, fundamental changes, investments, and restricted payments. The PNC Facility was secured by substantially
all of the operating assets of the Borrowers as collateral. The Borrowers' obligations under the credit facility were subject to
acceleration upon the occurrence of an event of default as defined in the Line of Credit Note and PNC Loan Agreement.

 As
of October 2, 2022 and October 1, 2023 the outstanding balance under the PNC Facility was zero. The PNC Facility was replaced by the
Texas Capital Facility on March 22, 2023.

 Credit
Facility — Texas Capital Bank

 On
March 22, 2023, the Borrowers entered into a Business Loan Agreement (the "Loan Agreement") with Texas Capital Bank (the
"Lender"), pursuant to which the Lender will make available to the Borrowers a revolving line of credit in the principal
amount of $ 3 million (the "Texas Capital Facility"). The Texas Capital Facility replaced the $ 2 million PNC Facility.

 The
commitment period for advances under the Texas Capital Facility is twenty-six months expiring on May 22, 2025. We refer to the expiration
of that time period as the "Maturity Date." Outstanding advances under the Texas Capital Facility will accrue interest at
a rate equal to the secured overnight financing rate (SOFR) plus a specified margin, subject to a specified floor interest rate. As of
October 1, 2023 the interest rate was 8.07 % per annum.

 The
Loan Agreement contains customary events of default (including a 25 % change in ownership) and negative covenants, including but not limited
to those governing indebtedness, liens, fundamental changes (including changes in management), investments, and restricted payments (including
cash dividends). The Loan Agreement also requires the Borrowers to maintain a fixed charge coverage ratio of at least 1.25:1 and a total
leverage ratio of 3.00:1. The Texas Capital Facility is secured by substantially all of the operating assets of the Borrowers as collateral.
The Borrowers' obligations under the Texas Capital Facility are subject to acceleration upon the occurrence of an event of default
as defined in the Loan Agreement. The Loan Agreement further provides for a $ 125,000 Letter of Credit sublimit.

 The
outstanding balance under the Texas Capital Facility was $ 1.0 million as of October 1, 2023.

 For
the year ended October 1, 2023, the total interest expense under the above facilities was $ 55 thousand. For the year ended October 2,
2022, the total interest expense under the PNC Facility was zero.

 Note
9 — Stock Based Compensation

 Restricted
Stock, Performance Shares and Restricted Stock Units issued to Directors, Officers and Employees

 The
following table summarizes the status of Optex Systems Holdings' aggregate non-vested restricted stock and restricted stock units,
and performance shares:

 Schedule
of Aggregate Non-vested Restricted Stock and Restricted Stock Units Granted and Performance Shares

 Restricted Stock Units

 Weighted Average Grant Date Fair Value

 Restricted Shares

 Weighted Average Grant Date Fair Value

 Performance Shares

 Weighted Average Grant Date Fair Value

 Outstanding at October 3, 2021

 99,000

 $
 1.59

 240,000

 $
 1.75

 —

 —

 Granted

 —

 —

 —

 —

 —

 —

 Vested

 ( 33,000
)

 1.73

 ( 60,000
)

 1.75

 —

 —

 Forfeited

 —

 —

 —

 —

 —

 —

 Outstanding at October 2, 2022

 66,000

 $
 1.52

 180,000

 $
 1.75

 —

 —

 Granted

 42,000

 3.05

 40,000

 3.09

 135,000

 2.37

 Vested

 ( 66,000
)

 1.52

 ( 60,000
)

 1.75

 —

 —

 Forfeited

 ( 3,000
)

 3.00

 ( 40,000
)

 1.75

 —

 —

 Outstanding at October 1, 2023

 39,000

 $
 3.06

 120,000

 $
 2.20

 135,000

 $
 2.37

 On
January 2, 2019, the Company granted 150,000 and 50,000 restricted stock units with a January 2, 2019 grant date to Danny Schoening and
Karen Hawkins, respectively, vesting as of January 1 each year subsequent to the grant date over a three-year period at a rate of 34 %
in year one, and 33 % each year thereafter. The stock price at grant date was $ 1.32 per share. Effective December 1, 2021, the vesting
terms of Danny Schoening's Restricted Stock Unit (RSU) grant from January 2019 were revised as described below. The Company amortizes
the grant date fair value of $ 264 thousand to stock compensation expense on a straight-line basis across the three-year vesting period
beginning on January 2, 2019. As of October 1, 2023, there was no unrecognized compensation cost relating to this award.

 On
February 17, 2020, the Company granted 50,000 restricted stock units to Bill Bates, General Manager of the Applied Optics Center.
The restricted stock units vest as of January 1 each year subsequent to the grant date over a three-year period at a rate of 34 %
in year one, and 33 % each year thereafter. The stock price at grant date was $ 2.13 per share. The Company amortized the grant
date fair value of $ 107 thousand to stock compensation expense on a straight-line basis across the three-year vesting period beginning
on February 17, 2020.

 On
April 30, 2020, the Board of Directors held a meeting and voted to increase the annual board compensation for the three independent directors
from $ 22,000 to
$ 36,000 with an
effective date of January 1, 2020, in addition to granting 100,000 shares of restricted stock to each independent director which vest
at a rate of 20% per year (20,000 shares) each January 1 st through January 1, 2025. The
total fair value for the 300,000 shares was $ 525 thousand based on the stock price of $ 1.75 as of April 30, 2020.
On each of January 1, 2021, January 1, 2022, and January 1, 2023, 60,000 of the restricted director shares vested. On February
16, 2023, 40,000 of the unvested restricted shares were forfeited and cancelled when one of the independent directors departed
the Board. On May 9, 2023, the Board of Directors approved a grant of 40,000 shares of restricted stock to independent board
member Dayton Judd. The shares vest 50 % on each of January 1, 2024 and January 1, 2025. As of the grant date, the fair value of
the shares was $ 124 thousand, to be amortized on a straight-line basis through December 31, 2024. The Company amortizes the grant
date fair value to stock compensation expense on a straight-line basis across the five -year and two -year vesting periods beginning
on April 30, 2020 and May 9, 2023, respectively. As of October 1, 2023, there were 120,000 unvested restricted shares outstanding.

 The
Company entered into an amended and restated employment agreement with Danny Schoening dated December 1, 2021. The updated employment
agreement also served to amend Mr. Schoening's RSU Agreement, dated January 2, 2019, by changing the third and final vesting date
for the restricted stock units granted under such agreement from January 1, 2022 to the "change of control date," that being
the first of the following to occur with respect to the Company: (i) any "Person," as that term is defined in Sections 13(d)
and 14(d) of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), with certain exclusions, is or becomes
the "Beneficial Owner" (as that term is defined in Rule 13d-3 under the Exchange Act), directly or indirectly, of securities
of the Company representing fifty percent (50%) or more of the combined voting power of the Company's then outstanding securities;
or (ii) the Company is merged or consolidated with any other corporation or other entity, other than: (A) a merger or consolidation which
would result in the voting securities of the Company outstanding immediately prior thereto continuing to represent (either by remaining
outstanding or by being converted into voting securities of the surviving entity) more than fifty percent (50%) of the combined voting
power of the voting securities of the Company or such surviving entity outstanding immediately after such merger or consolidation; or
(B) the Company engages in a merger or consolidation effected to implement a recapitalization of the Company (or similar transaction)
in which no "Person" (as defined above) acquires fifty percent (50%) or more of the combined voting power of the Company's
then outstanding securities. The amended RSU Agreement contains certain exceptions to the definition of change of control.

 As
of the December 1, 2021 modification date related to the third and final vesting date of the 49,500 unvested restricted stock
units held by Danny Schoening, there was no change in the fair value of the modified award as compared to the original award immediately
prior to the modification date. The restricted stock units initially were certain to vest on January 1, 2022, but due to the modification,
they were less certain to vest, contingent on a "change in control" occurring, which change in control, in case Mr. Schoening
was terminated by the Company without cause or he resigns with good reason prior to such change in control, was required to occur prior
to March 13, 2023. As of the modification date, there was $ 5 thousand of unrecognized compensation cost associated with the original
award. As a matter of expediency, the unrecognized compensation expense as of the modification date was fully expensed through January
1, 2022. There is no additional compensation expense associated with the modification of the restricted stock unit agreement.

 On
January 4, 2022, the Company issued 23,216 common shares to Karen Hawkins, CFO, and Bill Bates (AOC GM), net of tax withholding
of $ 19 thousand, in settlement of 33,000 restricted stock units which vested on January 1, 2022.

 On
November 28, 2022, the Company entered into a new employment agreement with Danny Schoening which amended Mr. Schoening's RSU Agreement,
dated January 2, 2019, which had been previously amended as of December 1, 2021, by changing the third and final vesting date for the
restricted stock units granted under such agreement from the "change of control date" to January 1, 2023.

 On
January 4, 2023, the Company issued 46,432 common shares to Danny Schoening, CEO, and Bill Bates (AOC GM), net of tax withholding
of $ 58 thousand, in settlement of 66,000 restricted stock units which vested on January 1, 2023.

 On
May 1, 2023, the Company granted an aggregate of 39,000 restricted stock units to eleven employees under its 2023 Equity Incentive
Plan. As of the grant date, assuming a 23.1 % forfeiture rate based on expected turnover across the three years, the aggregate value of
the restricted stock units is $ 90 thousand which will be amortized across the three-year period on a straight-line basis. During
the twelve months ended October 1, 2023, there were 3,000 restricted stock units forfeited. On August 14, 2023 there was an additional
grant of 3,000 restricted stock units to one new employee with a fair value of $ 11 thousand. The restricted stock units will vest at
a rate of 33.33 % annually on the anniversary date of the grant and any unvested restricted stock units will be forfeited if employment
terminates prior to the relevant vesting date. As of October 1, 2023 there were 39,000 unvested restricted stock units outstanding.

 On
May 3, 2023, the Board of Directors approved a grant of 100,000 and 35,000 performance shares to Danny Schoening,
CEO, and Karen Hawkins, CFO, respectively. Each performance share represents a contingent right to receive one share of common stock.
The performance shares vest in five equal increments if, in each case and during a five-year performance period beginning on October
2, 2023, the average VWAP per share of common stock over a 30 consecutive trading day period equals or exceeds $3.70, $4.45, $5.35, $6.40,
or $7.70. The fair value of the shares, as of the grant date, is $ 320 thousand and will be amortized through December 31, 2025 based
on the derived service periods using a Monte Carlo simulation valuation model.

 The
assumptions and results for the Monte Carlo simulation are as follows:

 Schedule
of Assumptions and Results for the Monte Carlo Simulation

 Assumptions

 Performance Period Start

 10/2/2023

 Performance Period End

 10/1/2028

 Term of simulation (1)

 5.42 years

 Time steps in simulation

 1,365

 Time steps per year

 Common share price at valuation date (2)

 $
 3.04

 Volatility (annual) (4)

 50.0
 %

 Risk-free rate (annual) (5)

 3.37
 %

 Cost of equity (6)

 11.5
 %

 Dividend yield (3)

 0.0
 %

 Tranche 1

 Tranche 2

 Tranche 3

 Tranche 4

 Tranche 5

 Number of performance shares in the Tranche (1)

 Fair Value of One Performance share (7)

 $
 2.75

 $
 2.58

 $
 2.39

 $
 2.18

 $
 1.93

 Total Fair Value of Tranche

 $
 74,345

 $
 69,742

 $
 64,446

 $
 58,819

 $
 52,238

 Derived Service Period (Years) (7)

 0.71

 1.13

 1.60

 2.06

 2.48

 (1)

 Based
 on the terms of the Performance Shares agreement issued by the Company on May 3, 2023.

 (2)

 Closing
 price of OPXS shares on the Valuation Date, as obtained via S&P Capital IQ.

 (3)

 Expected
 dividends provided by management.

 (4)

 Based
 on historical volatility of OPXS and comparable public companies.

 (5)

 Interest
 rate for US Treasury commensurate with the Performance Shares holding period, as of the Valuation Date, as obtained via S&P Capital
 IQ.

 (6)

 Estimated
 cost of equity for OPXS as of the Valuation Date.

 (7)

 Based
 on Monte Carlo simulation.

 Stock
Based Compensation Expense

 Equity
compensation is amortized based on a straight-line basis across the vesting or service period as applicable. The recorded compensation
costs for restricted shares granted and restricted stock units and performance shares awarded as well as the unrecognized compensation
costs are summarized in the table below:

 Schedule of Unrecognized Compensation Costs

 Recognized Compensation
 Expense

 Unrecognized Compensation Expense

 Year Ended

 Year Ended

 Restricted Shares

 $

 $

 $

 Performance Shares

 -

 -

 Restricted Stock Units

 Total Stock Compensation

 $

 $

 $

 The
unrecognized compensation expense for restricted shares, performance shares and restricted stock units as of October 1, 2023, is expected
to be recognized over a weighted-average period of 1.3 years, 2.3 years and 1.6 years, respectively.

 Note
10 — Defined Contribution Plan

 The
Company sponsors a defined contribution pension plan under Section 401(k) of the Internal Revenue Code for all employees. Company contributions
are voluntary and are determined annually at the discretion of the Board of Directors at the beginning of each fiscal year. For the fiscal
years ended October 1, 2023 and October 2, 2022, the Company offered a qualified automatic contribution arrangement (QACA) with a 100%
match of the first 1% and 50% matching of the next 5% and a 2-year vesting requirement. The Company's contribution expense for
the fiscal years ended October 1, 2023 and October 2, 2022 were $ 163 thousand and $ 155 thousand, respectively.

 Note
11 — Stockholders' Equity

 Dividends

 There
were no dividends declared or paid during the twelve months ended October 1, 2023 and October 2, 2022.

stock

the twelve months ended October 1, 2023, there were 46,432 common shares issued to officers, net of tax withholding of $ 58 thousand,
in settlement of 66,000 restricted stock units which vested on January 1, 2023.

the twelve months ended October 2, 2022, there were 23,216 common shares issued to officers, net of tax withholding of $ 19 thousand,
in settlement of 33,000 restricted stock units which vested on January 1, 2022.

the twelve months ended October 1, 2023, there were 40,000 unvested restricted shares cancelled on the departure of a board member and
 40,000 unvested restricted shares granted to a newly elected board member.

 On
September 22, 2021 the Company announced authorization for a $ 1 million stock repurchase program. The shares authorized to be repurchased
under the repurchase program may be purchased from time to time at prevailing market prices, through open market or in negotiated transactions,
depending upon market conditions and subject to Rule 10b-18 as promulgated by the SEC.

the twelve months ended October 1, 2023, there were no common shares repurchased through the program. During the twelve months ended
October 2, 2022, there were 190,954 common shares repurchased through the program at a cost of $ 371 thousand. As of October 1, 2023,
all of the repurchased shares had been cancelled. A summary of the purchases under the plan follows:

 Summary of Purchases Under Plan

 Fiscal Period

 Total number
 of shares
 purchased

 Total
 purchase cost

 Average price
 paid per
 share
 (with
 commission)

 Maximum
 dollar
 value that
 may
 yet be
 purchased
 under the
 plan

 October 4, 2021 through October 31, 2021

 18,265

 $

 $
 2.01

 $

 November 1, 2021 through November 28, 2021

 4,415

 2.04

 November 29, 2021 through January 2, 2022

 14,558

 1.93

 January 3, 2022 through January 30, 2022

 15,585

 1.89

 January 31, 2022 through February 27, 2022

 27,618

 1.75

 February 28, 2022 through April 3, 2022

 35,530

 1.98

 April 4, 2022 through May 1, 2022

 12,304

 2.22

 May 2, 2022 through May 29, 2022

 10,482

 2.11

 May 30, 2022 through July 3, 2022

 49,657

 1.90

 July 4, 2022 through July 25,2022

 2.10

 July 26, 2022 through August 13, 2022

 1,930

 2.09

 Total shares repurchased for twelve months ended October 2, 2022

 190,954

 $

 $
 1.94

 $

 Furthermore,
on August 18, 2022, the Company announced the commencement of a tender offer to purchase up to $ 4.25 million in value of shares of its
common stock. On September 15, 2022, the Company's "modified Dutch auction" tender offer expired. In accordance with
the terms and conditions of the tender offer, the Company accepted for purchase 1,603,773 shares of common stock at a price of $ 2.65
per share, for an aggregate cost of approximately $ 4.25 million, excluding fees and expenses relating to the tender offer. The transaction
cost associated with the tender offer was $ 111 thousand. The shares were immediately cancelled upon completion of the transaction.

 As
of October 1, 2023, and October 2, 2022, the total outstanding common shares were 6,763,070 and 6,716,638, respectively.

 Note
12 — Income Taxes

 The
income tax provision for the years ended October 1, 2023 and October 2, 2022 include the following:

 Schedule of Income Tax Provision

 2023

 2022

 2023

 2022

 Current income tax expense:

 Current year federal income tax

 $

 $

 Prior year tax adjustment

 ( 35
)

 -

 Current income tax expense

 Deferred income tax provision:

 Federal

 Provision for income taxes, net

 $

 $

 As
of October 1, 2023, Optex Systems Inc. has a net carrying value of $ 0.9 million in deferred tax assets represented by deferred tax assets
of $ 1.7 million and a deferred tax asset valuation allowance of ($ 0.8) million against those assets. The valuation allowance has been
established due to historical losses resulting in a Net Operating Loss Carryforward for each of the fiscal years 2010 through 2016 which
may not be fully recognized due to an IRS Section 382 limitation related to a change in control occurring in fiscal year 2018. As of
October 1, 2023 and October 2, 2022, we reviewed the deferred tax assets and determined it was more likely than not that we would be
able to utilize a substantial portion of the deferred tax asset balance against future earnings. Our assumptions were based on the previous
three years earnings trend as well as anticipated future earnings. During the twelve months ended October 1, 2023, the Company recognized
$ 20 thousand in tax expenses to deferred tax assets. During the twelve months ended October 2, 2022, the Company recognized $ 33 thousand
in tax expenses to deferred tax assets. We will continue to review the deferred tax assets and related valuation reserves in accordance
with ASC 740 on an annual basis.

 The
income tax provision for Optex Systems as of October 1, 2023 and October 2, 2022 differs from those computed using the statutory federal
tax rate in the respective years due to the following permanent differences:

 Schedule of Effective Income Tax Rate Reconciliation

 2023

 %

 2022

 %

 Tax provision at statutory federal rate

 $

 $

 Nondeductible expenses

 -

 -

 Other temporary adjustments

 ( 4
)

 -

 ( 17
)

 ( 1
)

 Prior year federal income tax adjustment

 ( 35
)

 ( 1
)

 -

 -

 Change in deferred tax valuation allowance

 ( 69
)

 ( 3
)

 Provision for income taxes, net

 $

 $

 Deferred
income taxes recorded in the balance sheets result from differences between financial statement and tax reporting of income and deductions.
A summary of the composition of the deferred income tax assets (liabilities) follows:

 Schedule of Deferred Income Taxes

 As of

 As of

 Deferred Tax Asset

 As of

 As of

 Stock Compensation

 $

 $

 Inventory Reserve

 Unicap

 Deferred Compensation

 Property and Equipment

 ( 212
)

 ( 219
)

 Goodwill Amortization

 -

 Intangible Asset Amortization

 -

 Contract Loss Reserve

 Accrued Paid Time Off

 Net Operating Losses

 1,258

 1,327

 Other

 Subtotal

 $
 1,696

 $
 1,785

 Valuation allowance

 ( 774
)

 ( 843
)

 Net deferred asset

 $

 $

 The
Company has a net loss carryforward of $ 6.0 million as of October 1, 2023 as compared to a net loss carryforward of $ 6.3 million as of
October 2, 2022. Due to an IRS section 382 change in control limitation which was effective during the fiscal year ended 2017, it is
anticipated that the Company may only realize $ 2.3 million of the current net operating loss carryforward for a net tax benefit of $ 0.5
million through fiscal year ending in 2037. During the twelve months ended October 1, 2023, the Company recovered $ 0.3 million in cash
for a tax refund related to the net operating loss carryback from the October 3, 2021 year end.

 The
Company applied FASB ASC 740-10 and has no unrecognized tax benefits. By statute, the tax years ended October 1, 2023, October 2, 2022
and October 3, 2021 are open to examination by the major taxing jurisdictions to which the Company is subject.

the twelve months ended October 1, 2023 the Company paid $ 534 thousand in income taxes. During the twelve months ended October 2, 2022
the Company paid zero in income taxes, received a tax refund of $ 312 thousand for fiscal year 2021 operating loss carrybacks, and recorded
a current year federal income tax liability of $ 331 thousand which was paid during the twelve months ended October 1, 2023. As of October
1, 2023 the Company has recorded a tax liability of $ 247 thousand.

 Note
13 — Subsequent Events

 On
October 2, 2023, 27,000 performance shares vested with an average 30-day VWAP of $4.15 which exceeded the $3.70 benchmark for Tranche
1. On October 24, 2023 the Company issued 21,060 shares, net of tax withheld of $ 24 thousand.

 Item
9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.

 None.

 Item
9A. Controls and Procedures

 Evaluation
of Disclosure Controls and Procedures

 As
of October 1, 2023, management performed, with the participation of our Principal Executive Officer and Principal Financial Officer,
an evaluation of the effectiveness of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange
Act. Our disclosure controls and procedures are designed to ensure that information required to be disclosed in the report we file or
submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC's forms,
and that such information is accumulated and communicated to our management including our Principal Executive Officer and our Principal
Financial Officer, to allow timely decisions regarding required disclosures. Based on the evaluation, our Principal Executive Officer
and our Principal Financial Officer concluded that, as of October 1, 2023, our disclosure controls and procedures were effective.

 Changes
in Internal Control Over Financial Reporting

the quarter ended October 1, 2023, there were no changes in our internal control over financial reporting that have materially affected,
or are reasonably likely to materially affect, our internal control over financial reporting.

 Management's
Report on Internal Control Over Financial Reporting

 Management
is responsible for establishing and maintaining adequate internal control over financial reporting, as defined in Rules 13a-15(f) and
15d-15(f) of the Exchange Act. Internal control over financial reporting is a process designed to provide reasonable assurance regarding
the reliability of financial reporting and the preparation of financial statements in accordance with GAAP. Because of its inherent limitations,
internal control over financial reporting may not prevent or detect misstatements. Also, projection of any evaluation of effectiveness
to future periods is subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of
compliance with the policies or procedures may deteriorate.

 Management
has conducted, with the participation of our Principal Executive Officer and our Principal Financial Officer, an assessment, including
testing of the effectiveness, of our internal control over financial reporting as of October 1, 2023. Management's assessment of
internal control over financial reporting was conducted using the criteria in the 2013 Internal Control-Integrated Framework issued
by the Committee of Sponsoring Organizations of the Treadway Commission.

 A
material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is
a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected
on a timely basis. In connection with our management's assessment of our internal control over financial reporting as required
under Section 404 of the Sarbanes-Oxley Act of 2002, we have not identified any material weaknesses in our internal control over financial
reporting as of October 1, 2023. We have thus concluded that our internal control over financial reporting was effective as of October
1, 2023.

 Item
9B. Other Information

 None.

 PART
III

 Item
10. Directors, Executive Officers and Corporate Governance

 The
information required by this Item 10 will be included in the Proxy Statement or in an amendment to this Annual Report on Form 10-K and

 Item
11. Executive Compensation

 The
information required by this Item 11 will be included in the Proxy Statement or in an amendment to this Annual Report on Form 10-K and

 Item
12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

 The
information required by this Item 12 will be included in the Proxy Statement or in an amendment to this Annual Report on Form 10-K and

 Item
13. Certain Relationships and Related Transactions, and Director Independence

 The
information required by this Item 13 will be included in the Proxy Statement or in an amendment to this Annual Report on Form 10-K and

 Item
14. Principal Accountant Fees and Services

 The
information required by this Item 14 will be included in the Proxy Statement or in an amendment to this Annual Report on Form 10-K and

 Item
15. Exhibits

 (a)(1)

 Financial
 Statements. The following financial statements of Optex Systems Holdings, Inc. are included in Part II, Item 8:

 Report
 of Independent Registered Public Accounting Firm (PCAOB ID 726)

 Consolidated Statements of Income for the years ended October 1, 2023 and October 2, 2022

 Consolidated Balance Sheets as of October 1, 2023 and October 2, 2022

 Consolidated Statement of Stockholders' Equity for the years ended October 1, 2023 and October 2, 2022

 Consolidated Statements of Cash Flows for the years ended October 1, 2023 and October 2, 2022

 Notes to the Consolidated Financial Statements

 (a)(2)

 Financial
 Statement Schedules.

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

 (a)(3)

 Exhibits.

 See
 Exhibit Index

 Exhibits

 Exhibit
 No.

 Description

 3.1

 Certificate of Incorporation, as amended to date (1)

 3.2

 Bylaws of Optex Systems Holdings (2)

 3.3

 Charters of the Audit Committee, Compensation Committee and Nominating Committee (3)

 4.1

 Description of Capital Stock (4)

 4.2

 Specimen Stock Certificate (5)

 10.1

 Lease for 1420 Presidential Blvd., Richardson, TX (6).

 10.2

 Third Amendment to Lease, between Aquiport DFWIP and Optex Systems, Inc., dated January 7, 2010 (7)

 10.3

 Employment Agreement with Karen Hawkins, dated as of August 1, 2016 (8)

 10.4

 Form of Lease (9)

 10.5

 Form of Letter of Credit (10)

 10.6

 Form of Award/Contract between the Company and US DLA, dated July 3, 2017 (11)

 10.7

 Employment Agreement with Danny Schoening, dated November 28, 2022 (12)

 10.8

 Sixth Amendment to Lease Agreement (13)

 10.9

 First Amendment to Lease (13)

 10.10

 Optex Systems Holdings, Inc. 2023 Equity Incentive Plan (14)

 10.11

 Form
 of Performance Shares Agreement (Executives)

 10.12

 Form of Restricted Stock Agreement

 10.13.1

 Form of Incentive Stock Option Agreement

 10.13.2

 Form of Non-Qualified Stock Option Agreement

 10.14

 Form of Stock Appreciation Rights Agreement

 10.15

 Form of Restricted Stock Unit Agreement

 10.16

 Business Loan Agreement dated as of March 22, 2023 by and between Optex Sytems Holdings, Inc., Optex Systems, Inc., and Texas Capital Bank (including Note) (15)

 14.1

 Code of Ethics (16)

 21.1

 List of Subsidiaries — Optex Systems, Inc. (17)

 23.1

 Consent of Independent Registered Public Accounting Firm – Whitley Penn

 31.1

 Certifications pursuant to Section 302 of Sarbanes Oxley Act of 2002

 31.2

 Certifications pursuant to Section 302 of Sarbanes Oxley Act of 2002

 32.1

 Certifications pursuant to Section 906 of Sarbanes Oxley Act of 2002

 32.2

 Certifications pursuant to Section 906 of Sarbanes Oxley Act of 2002

 97.1

 Clawback Policy

 101.INS

 101.SCH

 101.CAL

 101.DEF

 101.LAB

 101.PRE

 Cover

 (1)

 by reference from our Annual Report on Form 10-K for the year ended October 3, 2021.

 (2)

 by reference from our Current Report on Form 8-K dated April 3, 2009.

 (3)

 by reference from our Amendment No. 1 to Registration Statement on Form S-1 filed on July 23, 2015.

 (4)

 by reference from our Annual Report on Form 10-K for the year ended October 3, 2021.

 (5)

by reference from our Registration Statement on Form S-1 filed on May 19, 2009.

 (6)

 by reference from our Current Report on Form 8-K dated April 3, 2009.

 (7)

 by reference from our Amendment No. 4 to Registration Statement on Form S-1 filed on June 14, 2010.

 (8)

 by reference from our Current Report on Form 8-K, filed on August 10, 2016.

 (9)

 by reference from our Current Report on Form 8-K, filed on November 23, 2016.

 (10)

 by reference from our Current Report on Form 8-K, filed on November 23, 2016.

 (11)

 by reference from our Current Report on Form 8-K, filed on July 10, 2017.

 (12)

 by reference from our Current Report on Form 8-K, dated November 21, 2022.

 (13)

 by reference from our Annual Report on Form 10-K for the year ended October 3, 2021.

 (14)

 by reference from Annex B to our Definitive Proxy Statement on Schedule 14A, filed on January 17, 2023.

 (15)

 by reference from our Current Report on Form 8-K, dated March 22, 2023.

 (16)

 Incorporated by reference from our Registration Statement on Form S-1 filed on May 19, 2009.

 (17)

 Incorporated by reference from our Current Report
on Form 8-K dated April 3, 2009.

Management contracts and compensatory plans and arrangements.

 Item
16. Form 10-K Summary

 None.

 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.

 OPTEX SYSTEMS HOLDINGS, INC.

 By:

 /s/ Danny Schoening

 Danny
 Schoening, Principal Executive Officer and Director

 Date: December 18, 2023

 By:

 /s/ Karen Hawkins

 Karen
 Hawkins, Principal Financial Officer and Principal Accounting Officer

 Date: December 18, 2023

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

 Signature

 Title

 Date

 /s/
 Danny Schoening

 Danny
 Schoening

 Chairman,
 Principal Executive Officer and Director

 /s/
 Karen Hawkins

 Karen
 Hawkins

 Principal
 Financial Officer and Principal Accounting Officer

 /s/
 Rimmy Malhotra

 Rimmy
 Malhotra

 Director

 /s/
 Dale Lehmann

 Dale
 Lehmann

 Director

 /s/
 Dayton Judd

 Dayton
 Judd

 Director