ENGLOBAL CORP - FORM 8-K/A - EX-99.2 - EXHIBIT 99.2

Exhibit 99.2

Pro forma Condensed Consolidated Statement of Operations

	For the Six Months Ended June 29, 2013
Operating revenues	$	40,851
Operating costs		34,886
Gross profit		5,965
Selling, general and administrative expenses		10,475
Operating loss		(4,510	)
Other income (expense):
Gain on sale of assets		1,061
Other income (expense), net		211
Interest expense, net		(1,036	)
Loss from continuing operations before income taxes		(4,274	)
Provision (benefit) for federal and state income taxes		192
Loss from continuing operations		(4,466	)
Income (loss) from discontinued operations, net of taxes		5,878
Net income (loss)	$	1,412

Pro forma Condensed Consolidated Balance Sheet

ASSETS	June 29, 2013
Current Assets:
Cash, restricted cash and cash equivalents	$	1,916
Trade receivables, net		19,983
Notes receivable		1,420
Prepaid expenses and other current assets		656
Costs and estimated earnings in excess of billings on uncompleted contracts		1,861
Total Current Assets	$	25,836
Property and equipment, net		1,394
Goodwill and other intangible assets		4,165
Long-term trade, notes receivable and other, net		7,567
Other assets, net		668
Total Assets	$	39,130

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
Accounts payable, accrued and other current liabilities	$	5,688
Accrued compensation and benefits		1,682
Deferred rent		477
Billings in excess of costs and estimated earnings on uncompleted contracts		3,318
Other current liabilities		1,167
Total Current Liabilities	$	12,332
Stockholders' Equity:
Common stock -	$	28
Additional paid-in capital		38,570
Accumulated deficit		(9,368	)
Treasury stock at cost		(2,362	)
Accumulated other comprehensive loss		(70	)
Total Stockholders' Equity	$	26,798
Total Liabilities and Stockholders' Equity	$	39,130

ENGLOBAL CORP - FORM 8-K/A - EX-99.2 - EXHIBIT 99.2 - September 6, 2013