##### 









UNITED STATES SECURITIES AND EXCHANGE COMMISSION


Washington, D.C. 20549





Form 10-Q


QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)


OF THE SECURITIES EXCHANGE ACT OF 1934


For the Quarterly Period Ended: September 30, 2005


Commission file number: 000-30027





Moldflow Corporation


(Exact name of registrant as specified in its charter)


|                                                                           |  |                                                   
|-------------------------------------------------------------------------- |  | --------------------------------------------------
|Delaware(State or other jurisdiction of
    incorporation or organization) |  | 04-3406763(I.R.S. Employer
    Identification No.)

492 OLD CONNECTICUT PATH, SUITE 401 FRAMINGHAM, MA 01701


(Address of principal executive offices, including zip
code)


(508) 358-5848


(Registrants telephone number, including area code)





þ o


þ o


o þ












---



##### 










MOLDFLOW CORPORATION


FORM 10-Q


For the Quarter Ended September 30, 2005


TABLE OF CONTENTS


|                                  |  |                                                                                                                             |    |        |    | 
|--------------------------------- |  | --------------------------------------------------------------------------------------------------------------------------- | -- | ------ | -- | 
|                                  |  |                                                                                                                             |    | Page   |   
|                                  |  |                                                                                                                             |    | Number |   
|                                  |  |                                                                                                                             |    |        |   
|PART I. FINANCIAL
    INFORMATION
|Item 1.                           |  | Unaudited Financial Statements:                                                                                             |    |        |    | 
|                                  |  | Condensed Consolidated Balance Sheet as of
    September 30, 2005 and June 30, 2005                                         |    |        | 2  | 
|                                  |  | Condensed Consolidated Statement of Income
    for the three months ended September 30, 2005 and
    September 25, 2004     |    |        | 3  | 
|                                  |  | Condensed Consolidated Statement of Cash
    Flows for the three months ended September 30, 2005 and
    September 25, 2004 |    |        | 4  | 
|                                  |  | Notes to Unaudited Condensed Consolidated
    Financial Statements                                                          |    |        | 5  | 
|Item 2.                           |  | Managements Discussion and Analysis
    of Financial Condition and Results of Operations                                   |    |        | 18 | 
|Item 3.                           |  | Quantitative and Qualitative Disclosures
    About Market Risk                                                              |    |        | 37 | 
|Item 4.                           |  | Controls and Procedures                                                                                                     |    |        | 38 | 
|PART II. OTHER INFORMATION       
|Item 1.                           |  | Legal Proceedings                                                                                                           |    |        | 39 | 
|Item 6.                           |  | Exhibits                                                                                                                    |    |        | 39 | 
|Signatures                        |  |                                                                                                                             | 40 |       

1



---



##### 






PART I. FINANCIAL INFORMATION







|        |                               
|------- | ------------------------------
|Item 1. | Unaudited Financial Statements




MOLDFLOW CORPORATION


CONDENSED CONSOLIDATED BALANCE SHEET


|                                     |                                        |                                            |        |        |          |  |        |        |         | 
|------------------------------------ | -------------------------------------- | ------------------------------------------ | ------ | ------ | -------- |  | ------ | ------ | ------- | 
|                                     |                                        | September 30,                              |        |        | June 30, | 
|                                     |                                        | 2005                                       |        |        | 2005     | 
|                                     |                                        |                                            |        |        |          | 
|                                     |                                        | (In thousands)                             |       
|                                     |                                        | (Unaudited)                                |       
|ASSETS                              
|Current assets:                      |                                        |                                            |        |        |          |  |        |       
|                                     | Cash and cash equivalents              |                                            | $      | 52,117 |          |  | $      | 48,910 |        
|                                     | Marketable securities                  |                                            |        | 10,508 |          |  |        | 11,323 |        
|                                     | Accounts receivable, net               |                                            |        | 10,074 |          |  |        | 13,449 |        
|                                     | Inventories                            |                                            |        | 1,519  |          |  |        | 1,381  |        
|                                     | Prepaid expenses                       |                                            |        | 2,915  |          |  |        | 3,013  |        
|                                     | Other current assets                   |                                            |        | 2,506  |          |  |        | 2,589  |        
|                                     |                                        |                                            |        |        |          | 
|                                     |                                        | Total current assets                       |        |        | 79,639   |  |        |        | 80,665  | 
|Fixed assets, net                    |                                        |                                            | 3,467  |        |          |  | 3,336  |       
|Acquired intangible assets, net      |                                        |                                            | 1,470  |        |          |  | 1,555  |       
|Goodwill                             |                                        |                                            | 18,621 |        |          |  | 18,622 |       
|Other assets                         |                                        |                                            | 2,753  |        |          |  | 2,851  |       
|                                     |                                        |                                            |        |        |          | 
|                                     |                                        | Total assets                               |        | $      | 105,950  |  |        | $      | 107,029 | 
|                                     |                                        |                                            |        |        |          | 
|                                    
|LIABILITIES AND STOCKHOLDERS EQUITY
|Current liabilities:                 |                                        |                                            |        |        |          |  |        |       
|                                     | Accounts payable                       |                                            | $      | 2,373  |          |  | $      | 3,764  |        
|                                     | Accrued expenses                       |                                            |        | 9,405  |          |  |        | 10,165 |        
|                                     | Deferred revenue                       |                                            |        | 9,760  |          |  |        | 10,748 |        
|                                     |                                        |                                            |        |        |          | 
|                                     |                                        | Total current liabilities                  |        |        | 21,538   |  |        |        | 24,677  | 
|Deferred revenue                     |                                        |                                            | 1,222  |        |          |  | 1,124  |       
|Other long-term liabilities          |                                        |                                            | 1,035  |        |          |  | 1,079  |       
|                                     |                                        |                                            |        |        |          | 
|                                     |                                        | Total liabilities                          |        |        | 23,795   |  |        |        | 26,880  | 
|                                     |                                        |                                            |        |        |          | 
|Stockholders equity:                |                                        |                                            |        |        |          |  |        |       
|                                     | Common stock                           |                                            |        | 111    |          |  |        | 109    |        
|                                     | Additional paid-in capital             |                                            |        | 71,474 |          |  |        | 69,626 |        
|                                     | Retained earnings                      |                                            |        | 5,325  |          |  |        | 5,295  |        
|                                     | Accumulated other comprehensive income |                                            |        | 5,245  |          |  |        | 5,119  |        
|                                     |                                        |                                            |        |        |          | 
|                                     |                                        | Total stockholders equity                 |        |        | 82,155   |  |        |        | 80,149  | 
|                                     |                                        |                                            |        |        |          | 
|                                     |                                        | Total liabilities and stockholders equity |        | $      | 105,950  |  |        | $      | 107,029 | 
|                                     |                                        |                                            |        |        |          | 



2



---



##### 






MOLDFLOW CORPORATION


CONDENSED CONSOLIDATED STATEMENT OF INCOME


|                                                      |                                            |                                    |      |        |               |   |       |        |        | 
|----------------------------------------------------- | ------------------------------------------ | ---------------------------------- | ---- | ------ | ------------- | - | ----- | ------ | ------ | 
|                                                      |                                            | Three Months Ended                 |     
|                                                      |                                            |                                    |     
|                                                      |                                            | September 30,                      |      |        | September 25, |  
|                                                      |                                            | 2005                               |      |        | 2004          |  
|                                                      |                                            |                                    |      |        |               |  
|                                                      |                                            | (In thousands, except              |     
|                                                      |                                            | per share data)                    |     
|                                                      |                                            | (Unaudited)                        |     
|Revenue:                                              |                                            |                                    |      |        |               |   |       |       
|                                                      | Product                                    |                                    | $    | 8,734  |               |   | $     | 7,927  |       
|                                                      | Services                                   |                                    |      | 6,546  |               |   |       | 6,055  |       
|                                                      |                                            |                                    |      |        |               |  
|                                                      |                                            | Total revenue                      |      |        | 15,280        |   |       |        | 13,982 | 
|                                                      |                                            |                                    |      |        |               |  
|Costs and operating expenses:                         |                                            |                                    |      |        |               |   |       |       
|                                                      | Cost of product revenue                    |                                    |      | 2,570  |               |   |       | 1,841  |       
|                                                      | Cost of services revenue                   |                                    |      | 1,613  |               |   |       | 1,295  |       
|                                                      | Research and development                   |                                    |      | 2,481  |               |   |       | 1,645  |       
|                                                      | Selling and marketing                      |                                    |      | 5,650  |               |   |       | 4,695  |       
|                                                      | General and administrative                 |                                    |      | 3,584  |               |   |       | 2,510  |       
|                                                      | Amortization of acquired intangible assets |                                    |      | 49     |               |   |       | 79     |       
|                                                      |                                            |                                    |      |        |               |  
|                                                      |                                            | Total costs and operating expenses |      |        | 15,947        |   |       |        | 12,065 | 
|                                                      |                                            |                                    |      |        |               |  
|Income (loss) from operations                         |                                            |                                    | (667 | )      |               |   | 1,917 |       
|Interest income, net                                  |                                            |                                    | 562  |        |               |   | 346   |       
|Other income (loss), net                              |                                            |                                    | (19  | )      |               |   | (58   | )     
|                                                      |                                            |                                    |      |        |               |  
|                                                      |                                            | Income (loss) before income taxes  |      |        | (124          | ) |       |        | 2,205  | 
|Provision for (benefit from) income taxes             |                                            |                                    | (154 | )      |               |   | 460   |       
|                                                      |                                            |                                    |      |        |               |  
|                                                      |                                            | Net income                         |      | $      | 30            |   |       | $      | 1,745  | 
|                                                      |                                            |                                    |      |        |               |  
|Net income per common share:                          |                                            |                                    |      |        |               |   |       |       
|                                                      | Basic                                      |                                    | $    |       |               |   | $     | 0.16   |       
|                                                      | Diluted                                    |                                    | $    |       |               |   | $     | 0.15   |       
|Shares used in computing net income per common share: |                                            |                                    |      |        |               |   |       |       
|                                                      | Basic                                      |                                    |      | 11,003 |               |   |       | 10,628 |       
|                                                      | Diluted                                    |                                    |      | 11,821 |               |   |       | 11,362 |       



3



---



##### 






MOLDFLOW CORPORATION


CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS


|                                                                                      |                                                         |                                           |        |        |               |   |        |        |       | 
|------------------------------------------------------------------------------------- | ------------------------------------------------------- | ----------------------------------------- | ------ | ------ | ------------- | - | ------ | ------ | ----- | 
|                                                                                      |                                                         | Three Months Ended                        |       
|                                                                                      |                                                         |                                           |       
|                                                                                      |                                                         | September 30,                             |        |        | September 25, |  
|                                                                                      |                                                         | 2005                                      |        |        | 2004          |  
|                                                                                      |                                                         |                                           |        |        |               |  
|                                                                                      |                                                         | (In thousands)                            |       
|                                                                                      |                                                         | (Unaudited)                               |       
|Cash flows from operating activities:                                                 |                                                         |                                           |        |        |               |   |        |       
|Net income                                                                            |                                                         | $                                         | 30     |        |               | $ | 1,745  |       
|Adjustments to reconcile net income to net cash provided by
    operating activities: |                                                         |                                           |        |        |               |   |        |       
|                                                                                      | Depreciation of fixed assets                            |                                           |        | 304    |               |   |        | 322    |      
|                                                                                      | Amortization of acquired intangible assets              |                                           |        | 85     |               |   |        | 115    |      
|                                                                                      | Amortization of other intangible assets                 |                                           |        | 173    |               |   |        | 153    |      
|                                                                                      | Provisions for doubtful accounts                        |                                           |        | 27     |               |   |        | 46     |      
|                                                                                      | Share-based compensation                                |                                           |        | 570    |               |   |        |       |      
|                                                                                      | Change in deferred income taxes                         |                                           |        | (31    | )             |   |        |       |      
|                                                                                      | Foreign exchange losses                                 |                                           |        | 6      |               |   |        | 58     |      
|Changes in operating assets and liabilities:                                          |                                                         |                                           |        |        |               |   |        |       
|                                                                                      | Accounts receivable                                     |                                           |        | 3,248  |               |   |        | 377    |      
|                                                                                      | Inventories, prepaid expenses, and other current assets |                                           |        | 4      |               |   |        | 46     |      
|                                                                                      | Other assets                                            |                                           |        | (22    | )             |   |        | (79    | )    
|                                                                                      | Accounts payable                                        |                                           |        | (1,390 | )             |   |        | (570   | )    
|                                                                                      | Accrued expenses and other liabilities                  |                                           |        | (762   | )             |   |        | 117    |      
|                                                                                      | Deferred revenue                                        |                                           |        | (773   | )             |   |        | (1,158 | )    
|                                                                                      |                                                         |                                           |        |        |               |  
|                                                                                      |                                                         | Net cash provided by operating activities |        |        | 1,469         |   |        |        | 1,172 | 
|                                                                                      |                                                         |                                           |        |        |               |  
|Cash flows from investing activities:                                                 |                                                         |                                           |        |        |               |   |        |       
|                                                                                      | Purchases of fixed assets                               |                                           |        | (456   | )             |   |        | (527   | )    
|                                                                                      | Capitalization of software development costs            |                                           |        | (40    | )             |   |        | (201   | )    
|                                                                                      | Purchases of marketable securities                      |                                           |        | (3,835 | )             |   |        |       |      
|                                                                                      | Sales and maturities of marketable securities           |                                           |        | 4,650  |               |   |        | 1,722  |      
|                                                                                      |                                                         |                                           |        |        |               |  
|                                                                                      |                                                         | Net cash provided by investing activities |        |        | 319           |   |        |        | 994   | 
|                                                                                      |                                                         |                                           |        |        |               |  
|Cash flows from financing activities:                                                 |                                                         |                                           |        |        |               |   |        |       
|                                                                                      | Proceeds from common stock                              |                                           |        | 1,280  |               |   |        | 265    |      
|                                                                                      |                                                         |                                           |        |        |               |  
|                                                                                      |                                                         | Net cash provided by financing activities |        |        | 1,280         |   |        |        | 265   | 
|                                                                                      |                                                         |                                           |        |        |               |  
|Effect of exchange rate changes on cash and cash equivalents                          |                                                         |                                           | 139    |        |               |   | 461    |       
|                                                                                      |                                                         |                                           |        |        |               |  
|Net increase in cash and cash equivalents                                             |                                                         |                                           | 3,207  |        |               |   | 2,892  |       
|Cash and cash equivalents, beginning of period                                        |                                                         |                                           | 48,910 |        |               |   | 35,987 |       
|                                                                                      |                                                         |                                           |        |        |               |  
|Cash and cash equivalents, end of period                                              |                                                         | $                                         | 52,117 |        |               | $ | 38,879 |       
|                                                                                      |                                                         |                                           |        |        |               |  



4



---



##### 



MOLDFLOW CORPORATION





NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS




|   |                                             
|-- | --------------------------------------------
|1. | Basis of Presentation and Nature of Business









|   |                                          
|-- | -----------------------------------------
|2. | Shared-based Compensation and Stock Plans

Shared-based Compensation




5



---



##### 



MOLDFLOW CORPORATION


NOTES TO UNAUDITED CONDENSED CONSOLIDATED


FINANCIAL STATEMENTS  (Continued)




|                           |                                             |                |     |     | 
|-------------------------- | ------------------------------------------- | -------------- | --- | --- | 
|                           |                                             | Three Months   |    
|                           |                                             | Ended          |    
|                           |                                             | September 30,  |    
|                           |                                             | 2005           |    
|                           |                                             |                |    
|                           |                                             | (In thousands) |    
|Cost of product revenue    |                                             | $              | 15  |    
|Cost of services revenue   |                                             |                | 31  |    
|Research and development   |                                             |                | 76  |    
|Selling and marketing      |                                             |                | 134 |    
|General and administrative |                                             |                | 314 |    
|                           |                                             |                |    
|                           | Share-based compensation expense before tax |                |     | 570 | 
|Income tax benefit         |                                             |                | (31 | )  
|                           |                                             |                |    
|                           | Net compensation expense                    |                | $   | 539 | 
|                           |                                             |                |    







|                              |  |               |          |  
|----------------------------- |  | ------------- | -------- | -
|                              |  | Three Months  |         
|                              |  | Ended         |         
|                              |  | September 30, |         
|                              |  | 2005          |         
|                              |  |               |         
|Dividend yield                |  |               | 0.0      | %
|Expected volatility factor(1) |  |               | 45.5     | %
|Risk-free interest rate(2)    |  |               | 3.9%-4.1 | %
|Expected term (in years)(3)   |  |               | 3.5      |  






|    |                                                                                                                                                                                                                                                                                            
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(1) | Measured using a weighted average of historical daily price
    changes of the Companys stock over the most recent period
    that matches the expected term of the option and historical
    short term trend of the option.                                                             
|   
|(2) | The risk-free interest rate for periods equal to the expected
    term of the share option is based on the U.S. Treasury
    yield curve in effect at the time of grant.                                                                                                                   
|   
|(3) | The expected term is the number of years that the Company
    estimates, based primarily on historical experience, that
    options will be outstanding prior to exercise. The Company has
    elected to use the simplified method for estimating expected
    term for its stock options.

6



---



##### 



MOLDFLOW CORPORATION


NOTES TO UNAUDITED CONDENSED CONSOLIDATED


FINANCIAL STATEMENTS  (Continued)




|                       |                                                                                                                                             |                |       |      |  
|---------------------- | ------------------------------------------------------------------------------------------------------------------------------------------- | -------------- | ----- | ---- | -
|                       |                                                                                                                                             | Three Months   |      
|                       |                                                                                                                                             | Ended          |      
|                       |                                                                                                                                             | September 25,  |      
|                       |                                                                                                                                             | 2004           |      
|                       |                                                                                                                                             |                |      
|                       |                                                                                                                                             | (In thousands, |      
|                       |                                                                                                                                             | except per     |      
|                       |                                                                                                                                             | share data)    |      
|Net income as reported |                                                                                                                                             | $              | 1,745 |     
|Less:                  |                                                                                                                                             |                |       |     
|                       | Total share-based employee compensation expense determined under
    fair value based method for all awards, net of related tax
    effects |                |       | (941 | )
|                       |                                                                                                                                             |                |      
|Pro forma net income   |                                                                                                                                             | $              | 804   |     
|                       |                                                                                                                                             |                |      
|Net income per share:  |                                                                                                                                             |                |       |     
|                       | Basic  as reported                                                                                                                         |                | $     | 0.16 |  
|                       | Basic  pro forma                                                                                                                           |                | $     | 0.08 |  
|                       | Diluted  as reported                                                                                                                       |                | $     | 0.15 |  
|                       | Diluted  pro forma                                                                                                                         |                | $     | 0.07 |  



|                         |  |               |      |  
|------------------------ |  | ------------- | ---- | -
|                         |  | Three Months  |     
|                         |  | Ended         |     
|                         |  | September 25, |     
|                         |  | 2004          |     
|                         |  |               |     
|Dividend yield           |  |               | 0.0  | %
|Volatility               |  |               | 84.1 | %
|Risk-free interest rate  |  |               | 3.5  | %
|Expected term (in years) |  |               | 4.4  |  

Stock Plans






7



---



##### 



MOLDFLOW CORPORATION


NOTES TO UNAUDITED CONDENSED CONSOLIDATED


FINANCIAL STATEMENTS  (Continued)






|                                               |  |                    |           |                  |                    |   |       |        |                  |  |                |   |  |   |       | 
|---------------------------------------------- |  | ------------------ | --------- | ---------------- | ------------------ | - | ----- | ------ | ---------------- |  | -------------- | - |  | - | ----- | 
|                                               |  | Three Months Ended |          
|                                               |  |                    |          
|                                               |  | September 30, 2005 |           |                  | September 25, 2004 |  
|                                               |  |                    |           |                  |                    |  
|                                               |  |                    |           | Weighted Average |                    |   |       |        | Weighted Average | 
|                                               |  | Shares             |           |                  | Exercise Price     |   |       | Shares |                  |  | Exercise Price |  
|                                               |  |                    |           |                  |                    |   |       |        |                  |  |                |  
|Outstanding at beginning of period             |  |                    | 2,487,267 |                  |                    | $ | 10.22 |        |                  |  | 2,634,157      |   |  | $ | 9.77  | 
|Granted                                        |  |                    | 107,383   |                  |                    |   | 15.23 |        |                  |  | 237,400        |   |  |   | 10.96 | 
|Exercised                                      |  |                    | (136,106  | )                |                    |   | 8.36  |        |                  |  | (39,233        | ) |  |   | 3.73  | 
|Canceled                                       |  |                    | (41,982   | )                |                    |   | 15.00 |        |                  |  | (5,808         | ) |  |   | 14.30 | 
|                                               |  |                    |           |                  |                    |   |       |        |                  |  |                |  
|Outstanding at end of period                   |  |                    | 2,416,562 |                  |                    | $ | 10.47 |        |                  |  | 2,826,516      |   |  | $ | 9.94  | 
|                                               |  |                    |           |                  |                    |   |       |        |                  |  |                |  
|Options exercisable at end of period           |  |                    | 1,861,055 |                  |                    |   |       |        |                  |  | 1,757,327      |   |  |   |       | 
|Weighted average fair value of options granted |  |                    |           |                  |                    | $ | 9.90  |        |                  |  |                |   |  | $ | 7.31  | 



|                |               |                     |        |           |                     |      |          |          |           |  |  |          |         |  |                |  |           |  |  |   |       | 
|--------------- | ------------- | ------------------- | ------ | --------- | ------------------- | ---- | -------- | -------- | --------- |  |  | -------- | ------- |  | -------------- |  | --------- |  |  | - | ----- | 
|                |               | Options Outstanding |        |           | Options Exercisable |     
|                |               |                     |        |           |                     |     
|                |               |                     |        | Weighted  |                     |      |          |          |          
|                |               |                     |        | Average   |                     |      | Weighted |          |           | 
|                |               |                     |        | Remaining |                     |      | Average  |          |           |  |  | Weighted |        
|Range of        |               |                     |        |           | Contractual         |      |          | Exercise |           |  |  |          | Average | 
|Exercise Prices |               |                     | Shares |           |                     | Life |          |          | Price     |  |  | Shares   |         |  | Exercise Price | 
|                |               |                     |        |           |                     |      |          |          |           |  |  |          |         |  |                | 
|                | $ 0.36-$ 5.00 |                     |        |           | 714,192             |      |          |          | 1.8 years |  |  | $        | 4.39    |  |                |  | 714,192   |  |  | $ | 4.39  | 
|                | $ 5.01-$10.00 |                     |        |           | 424,742             |      |          |          | 3.0 years |  |  |          | 8.96    |  |                |  | 304,539   |  |  |   | 8.67  | 
|                | $10.01-$15.00 |                     |        |           | 781,195             |      |          |          | 2.7 years |  |  |          | 12.17   |  |                |  | 507,274   |  |  |   | 12.43 | 
|                | $15.01-$20.00 |                     |        |           | 409,783             |      |          |          | 3.6 years |  |  |          | 16.80   |  |                |  | 248,400   |  |  |   | 17.63 | 
|                | $20.01-$25.00 |                     |        |           | 69,550              |      |          |          | 3.1 years |  |  |          | 21.77   |  |                |  | 69,550    |  |  |   | 21.77 | 
|                | $25.01-$30.00 |                     |        |           | 17,100              |      |          |          | 3.3 years |  |  |          | 26.28   |  |                |  | 17,100    |  |  |   | 26.28 | 
|                |               |                     |        |           |                     |      |          |          |           |  |  |          |         |  |                | 
|                |               |                     |        |           | 2,416,562           |      |          |          | 2.6 years |  |  | $        | 10.47   |  |                |  | 1,861,055 |  |  | $ | 9.90  | 
|                |               |                     |        |           |                     |      |          |          |           |  |  |          |         |  |                | 





8



---



##### 



MOLDFLOW CORPORATION


NOTES TO UNAUDITED CONDENSED CONSOLIDATED


FINANCIAL STATEMENTS  (Continued)




|                                |  |                |    |          |            |   |       | 
|------------------------------- |  | -------------- | -- | -------- | ---------- | - | ----- | 
|                                |  |                |    | Weighted |           
|                                |  |                |    | Average  |           
|                                |  | Number         |    |          | Grant Date |  
|                                |  | of Shares      |    |          | Fair Value |  
|                                |  |                |    |          |            |  
|                                |  | (In thousands) |   
|Nonvested at June 30, 2005      |  |                |   |          |            | $ |      | 
|Granted                         |  |                | 69 |          |            |   | 15.35 | 
|Vested                          |  |                |   |          |            |   |      | 
|Forfeited                       |  |                |   |          |            |   |      | 
|                                |  |                |    |          |            |  
|Nonvested at September 30, 2005 |  |                | 69 |          |            | $ | 15.35 | 
|                                |  |                |    |          |            |  





|   |                            
|-- | ---------------------------
|3. | Net Income Per Common Share



|                                                                                    |                                             |                                       |        |     |               |   |        |     | 
|----------------------------------------------------------------------------------- | ------------------------------------------- | ------------------------------------- | ------ | --- | ------------- | - | ------ | --- | 
|                                                                                    |                                             | Three Months Ended                    |       
|                                                                                    |                                             |                                       |       
|                                                                                    |                                             | September 30,                         |        |     | September 25, |  
|                                                                                    |                                             | 2005                                  |        |     | 2004          |  
|                                                                                    |                                             |                                       |        |     |               |  
|                                                                                    |                                             | (In thousands, except per share data) |       
|Net income                                                                          |                                             | $                                     | 30     |     |               | $ | 1,745  |    
|                                                                                    |                                             |                                       |        |     |               |  
|Weighted average shares used in computing net income per common
    share  basic   |                                             |                                       | 11,003 |     |               |   | 10,628 |    
|Effect of dilutive securities:                                                      |                                             |                                       |        |     |               |   |        |    
|                                                                                    | Stock options and unvested restricted stock |                                       |        | 818 |               |   |        | 734 | 
|                                                                                    |                                             |                                       |        |     |               |  
|Weighted average shares used in computing net income per common
    share  diluted |                                             |                                       | 11,821 |     |               |   | 11,362 |    
|                                                                                    |                                             |                                       |        |     |               |  
|Net income per common share  basic                                                 |                                             | $                                     |       |     |               | $ | 0.16   |    
|Net income per common share  diluted                                               |                                             | $                                     |       |     |               | $ | 0.15   |    



9



---



##### 



MOLDFLOW CORPORATION


NOTES TO UNAUDITED CONDENSED CONSOLIDATED


FINANCIAL STATEMENTS  (Continued)




|   |                                                        
|-- | -------------------------------------------------------
|4. | Derivative Financial Instruments and Hedging Activities









|   |                           
|-- | --------------------------
|5. | Acquired Intangible Assets





|                            |                        |                    |       |       |               |   |        |          |   |       |          |     |  |              |       |       |          |   |        |        |   |   |       |     | 
|--------------------------- | ---------------------- | ------------------ | ----- | ----- | ------------- | - | ------ | -------- | - | ----- | -------- | --- |  | ------------ | ----- | ----- | -------- | - | ------ | ------ | - | - | ----- | --- | 
|                            |                        | September 30, 2005 |       |       | June 30, 2005 |  
|                            |                        |                    |       |       |               |  
|                            |                        | Gross              |       |       |               |   | Net    |          |   | Gross |          |     |  |              | Net   |      
|                            |                        | Carrying           |       |       | Accumulated   |   |        | Carrying |   |       | Carrying |     |  | Accumulated  |       |       | Carrying |  
|                            |                        | Amount             |       |       | Amortization  |   |        | Amount   |   |       | Amount   |     |  | Amortization |       |       | Amount   |  
|                            |                        |                    |       |       |               |   |        |          |   |       |          |     |  |              |       |       |          |  
|                            |                        | (In thousands)     |      
|Acquired intangible assets: |                        |                    |       |       |               |   |        |          |   |       |          |     |  |              |       |       |          |   |        |        |   |   |       |    
|                            | Customer base          |                    | $     | 987   |               |   | $      | (421     | ) |       | $        | 566 |  |              | $     | 987   |          |   | $      | (380   | ) |   | $     | 607 | 
|                            | Developed technology   |                    |       | 1,675 |               |   |        | (905     | ) |       |          | 770 |  |              |       | 1,675 |          |   |        | (870   | ) |   |       | 805 | 
|                            | Customer order backlog |                    |       | 40    |               |   |        | (40      | ) |       |          |    |  |              |       | 40    |          |   |        | (40    | ) |   |       |    | 
|                            | Non-compete agreements |                    |       | 1,411 |               |   |        | (1,277   | ) |       |          | 134 |  |              |       | 1,411 |          |   |        | (1,268 | ) |   |       | 143 | 
|                            |                        |                    |       |       |               |   |        |          |   |       |          |     |  |              |       |       |          |  
|Total                       |                        | $                  | 4,113 |       |               | $ | (2,643 | )        |   | $     | 1,470    |     |  | $            | 4,113 |       |          | $ | (2,558 | )      |   | $ | 1,555 |    
|                            |                        |                    |       |       |               |   |        |          |   |       |          |     |  |              |       |       |          |  

10



---



##### 



MOLDFLOW CORPORATION


NOTES TO UNAUDITED CONDENSED CONSOLIDATED


FINANCIAL STATEMENTS  (Continued)




|                                  |  |              |       | 
|--------------------------------- |  | ------------ | ----- | 
|                                  |  | Expected     |      
|                                  |  | Amortization |      
|Fiscal Year                       |  | Expense      |      
|                                  |  |              |      
|                                  |  | (In          |      
|                                  |  | thousands)   |      
|2006 (remainder)                  |  | $            | 257   | 
|2007                              |  |              | 314   | 
|2008                              |  |              | 298   | 
|2009                              |  |              | 246   | 
|2010                              |  |              | 130   | 
|Thereafter                        |  |              | 225   | 
|                                  |  |              |      
|Total future amortization expense |  | $            | 1,470 | 
|                                  |  |              |      





|   |            
|-- | -----------
|6. | Inventories



|               |  |                |       |  |          |   |       | 
|-------------- |  | -------------- | ----- |  | -------- | - | ----- | 
|               |  | September 30,  |       |  | June 30, |  
|               |  | 2005           |       |  | 2005     |  
|               |  |                |       |  |          |  
|               |  | (In thousands) |      
|Raw materials  |  | $              | 1,222 |  |          | $ | 991   | 
|Finished goods |  |                | 297   |  |          |   | 390   | 
|               |  |                |       |  |          |  
|               |  | $              | 1,519 |  |          | $ | 1,381 | 
|               |  |                |       |  |          |  



|   |                           
|-- | --------------------------
|7. | Software Development Costs



11



---



##### 



MOLDFLOW CORPORATION


NOTES TO UNAUDITED CONDENSED CONSOLIDATED


FINANCIAL STATEMENTS  (Continued)




|                                |  |                |        |   |          |   |        |  
|------------------------------- |  | -------------- | ------ | - | -------- | - | ------ | -
|                                |  | September 30,  |        |   | June 30, |  
|                                |  | 2005           |        |   | 2005     |  
|                                |  |                |        |   |          |  
|                                |  | (In thousands) |       
|Gross carrying amount           |  | $              | 2,368  |   |          | $ | 2,328  |  
|Less  accumulated amortization |  |                | (1,222 | ) |          |   | (1,077 | )
|                                |  |                |        |   |          |  
|Net carrying amount             |  | $              | 1,146  |   |          | $ | 1,251  |  
|                                |  |                |        |   |          |  



|   |                     
|-- | --------------------
|8. | Comprehensive Income





|                            |                                                                                                |                    |     |    |               |   |       |     | 
|--------------------------- | ---------------------------------------------------------------------------------------------- | ------------------ | --- | -- | ------------- | - | ----- | --- | 
|                            |                                                                                                | Three Months Ended |    
|                            |                                                                                                |                    |    
|                            |                                                                                                | September 30,      |     |    | September 25, |  
|                            |                                                                                                | 2005               |     |    | 2004          |  
|                            |                                                                                                |                    |     |    |               |  
|                            |                                                                                                | (In thousands)     |    
|Net income                  |                                                                                                | $                  | 30  |    |               | $ | 1,745 |    
|                            |                                                                                                |                    |     |    |               |  
|Other comprehensive income: |                                                                                                |                    |     |    |               |   |       |    
|                            | Increase in fair value of marketable securities, net of related
    tax effect                 |                    |     | 11 |               |   |       | 11  | 
|                            | Increase in value of financial instruments designated as hedges,
    net of related tax effect |                    |     | 39 |               |   |       | 35  | 
|                            | Foreign currency translation adjustment                                                        |                    |     | 76 |               |   |       | 624 | 
|                            |                                                                                                |                    |     |    |               |  
|Other comprehensive income  |                                                                                                |                    | 126 |    |               |   | 670   |    
|                            |                                                                                                |                    |     |    |               |  
|Comprehensive income        |                                                                                                | $                  | 156 |    |               | $ | 2,415 |    
|                            |                                                                                                |                    |     |    |               |  

12



---



##### 



MOLDFLOW CORPORATION


NOTES TO UNAUDITED CONDENSED CONSOLIDATED


FINANCIAL STATEMENTS  (Continued)




|   |                   
|-- | ------------------
|9. | Restructuring Plan



|                              |  |             |     |  
|----------------------------- |  | ----------- | --- | -
|                              |  | Lease       |    
|                              |  | Termination |    
|                              |  | Costs       |    
|                              |  |             |    
|                              |  | (In         |    
|                              |  | thousands)  |    
|Balance at June 30, 2005      |  | $           | 447 |  
|Cash payments                 |  |             | (26 | )
|Foreign exchange impact       |  |             | (16 | )
|                              |  |             |    
|Balance at September 30, 2005 |  | $           | 405 |  
|                              |  |             |    



|    |                                   
|--- | ----------------------------------
|10. | Segment and Geographic Information

Segment Information




13



---



##### 



MOLDFLOW CORPORATION


NOTES TO UNAUDITED CONDENSED CONSOLIDATED


FINANCIAL STATEMENTS  (Continued)




|                                       |                                     |                    |   |        |               |  |   |        |  
|-------------------------------------- | ----------------------------------- | ------------------ | - | ------ | ------------- |  | - | ------ | -
|                                       |                                     | Three Months Ended |  
|                                       |                                     |                    |  
|                                       |                                     | September 30,      |   |        | September 25, | 
|                                       |                                     | 2005               |   |        | 2004          | 
|                                       |                                     |                    |   |        |               | 
|                                       |                                     | (In thousands)     |  
|Revenue:                               |                                     |                    |   |        |               |  |   |       
|Product revenue:                       |                                     |                    |   |        |               |  |   |       
|                                       | Design Analysis Solutions           |                    | $ | 5,502  |               |  | $ | 5,218  |  
|                                       | Manufacturing Solutions             |                    |   | 3,232  |               |  |   | 2,709  |  
|                                       |                                     |                    |   |        |               | 
|                                       | Total product revenue               |                    |   | 8,734  |               |  |   | 7,927  |  
|                                       |                                     |                    |   |        |               | 
|Services revenue:                      |                                     |                    |   |        |               |  |   |       
|                                       | Design Analysis Solutions           |                    |   | 5,824  |               |  |   | 5,413  |  
|                                       | Manufacturing Solutions             |                    |   | 722    |               |  |   | 642    |  
|                                       |                                     |                    |   |        |               | 
|                                       | Total services revenue              |                    |   | 6,546  |               |  |   | 6,055  |  
|                                       |                                     |                    |   |        |               | 
|Total revenue:                         |                                     |                    |   |        |               |  |   |       
|                                       | Design Analysis Solutions           |                    |   | 11,326 |               |  |   | 10,631 |  
|                                       | Manufacturing Solutions             |                    |   | 3,954  |               |  |   | 3,351  |  
|                                       |                                     |                    |   |        |               | 
|                                       | Total revenue                       |                    | $ | 15,280 |               |  | $ | 13,982 |  
|                                       |                                     |                    |   |        |               | 
|Costs and operating expenses:          |                                     |                    |   |        |               |  |   |       
|                                       | Design Analysis Solutions           |                    | $ | 5,678  |               |  | $ | 4,263  |  
|                                       | Manufacturing Solutions             |                    |   | 4,902  |               |  |   | 3,774  |  
|                                       | Unallocated                         |                    |   | 5,367  |               |  |   | 4,028  |  
|                                       |                                     |                    |   |        |               | 
|                                       | Total costs and operating expenses  |                    | $ | 15,947 |               |  | $ | 12,065 |  
|                                       |                                     |                    |   |        |               | 
|Segment income (loss) from operations: |                                     |                    |   |        |               |  |   |       
|                                       | Design Analysis Solutions           |                    | $ | 5,648  |               |  | $ | 6,368  |  
|                                       | Manufacturing Solutions             |                    |   | (948   | )             |  |   | (423   | )
|                                       | Unallocated                         |                    |   | (5,367 | )             |  |   | (4,028 | )
|                                       |                                     |                    |   |        |               | 
|                                       | Total income (loss) from operations |                    | $ | (667   | )             |  | $ | 1,917  |  
|                                       |                                     |                    |   |        |               | 

14



---



##### 



MOLDFLOW CORPORATION


NOTES TO UNAUDITED CONDENSED CONSOLIDATED


FINANCIAL STATEMENTS  (Continued)


Geographic Information




|                                     |                                    |                       |   |       |               |  |   |       |        | 
|------------------------------------ | ---------------------------------- | --------------------- | - | ----- | ------------- |  | - | ----- | ------ | 
|                                     |                                    | Three Months Ended    |  
|                                     |                                    |                       |  
|                                     |                                    | September 30,         |   |       | September 25, | 
|                                     |                                    | 2005                  |   |       | 2004          | 
|                                     |                                    |                       |   |       |               | 
|                                     |                                    | (in thousands)        |  
|Revenue from unaffiliated customers: |                                    |                       |   |       |               |  |   |      
|Asia/ Australia:                     |                                    |                       |   |       |               |  |   |      
|                                     | Design Analysis Solutions products |                       | $ | 2,810 |               |  | $ | 2,732 |       
|                                     | Manufacturing Solutions products   |                       |   | 128   |               |  |   |      |       
|                                     | Design Analysis Solutions services |                       |   | 2,105 |               |  |   | 1,891 |       
|                                     | Manufacturing Solutions services   |                       |   | 11    |               |  |   | 2     |       
|                                     |                                    |                       |   |       |               | 
|                                     |                                    | Total Asia/ Australia |   |       | 5,054         |  |   |       | 4,625  | 
|                                     |                                    |                       |   |       |               | 
|Americas:                            |                                    |                       |   |       |               |  |   |      
|                                     | Design Analysis Solutions products |                       |   | 952   |               |  |   | 864   |       
|                                     | Manufacturing Solutions products   |                       |   | 2,738 |               |  |   | 2,428 |       
|                                     | Design Analysis Solutions services |                       |   | 1,339 |               |  |   | 1,349 |       
|                                     | Manufacturing Solutions services   |                       |   | 506   |               |  |   | 402   |       
|                                     |                                    |                       |   |       |               | 
|                                     |                                    | Total Americas        |   |       | 5,535         |  |   |       | 5,043  | 
|                                     |                                    |                       |   |       |               | 
|Europe:                              |                                    |                       |   |       |               |  |   |      
|                                     | Design Analysis Solutions products |                       |   | 1,740 |               |  |   | 1,622 |       
|                                     | Manufacturing Solutions products   |                       |   | 366   |               |  |   | 281   |       
|                                     | Design Analysis Solutions services |                       |   | 2,380 |               |  |   | 2,173 |       
|                                     | Manufacturing Solutions services   |                       |   | 205   |               |  |   | 238   |       
|                                     |                                    |                       |   |       |               | 
|                                     |                                    | Total Europe          |   |       | 4,691         |  |   |       | 4,314  | 
|                                     |                                    |                       |   |       |               | 
|Consolidated:                        |                                    |                       |   |       |               |  |   |      
|                                     | Design Analysis Solutions products |                       |   | 5,502 |               |  |   | 5,218 |       
|                                     | Manufacturing Solutions products   |                       |   | 3,232 |               |  |   | 2,709 |       
|                                     | Design Analysis Solutions services |                       |   | 5,824 |               |  |   | 5,413 |       
|                                     | Manufacturing Solutions services   |                       |   | 722   |               |  |   | 642   |       
|                                     |                                    |                       |   |       |               | 
|                                     |                                    | Total consolidated    |   | $     | 15,280        |  |   | $     | 13,982 | 
|                                     |                                    |                       |   |       |               | 

15



---



##### 



MOLDFLOW CORPORATION


NOTES TO UNAUDITED CONDENSED CONSOLIDATED


FINANCIAL STATEMENTS  (Continued)




|                   |  |                |       |  |          |   |       | 
|------------------ |  | -------------- | ----- |  | -------- | - | ----- | 
|                   |  | September 30,  |       |  | June 30, |  
|                   |  | 2005           |       |  | 2005     |  
|                   |  |                |       |  |          |  
|                   |  | (In thousands) |      
|Fixed assets, net: |  |                |       |  |          |   |       | 
|Asia/ Australia    |  | $              | 1,988 |  |          | $ | 1,881 | 
|Americas           |  |                | 888   |  |          |   | 953   | 
|Europe             |  |                | 591   |  |          |   | 502   | 
|                   |  |                |       |  |          |  
|Total consolidated |  | $              | 3,467 |  |          | $ | 3,336 | 
|                   |  |                |       |  |          |  





|    |                                                      
|--- | -----------------------------------------------------
|11. | Contingencies, Commitments and Guarantor Arrangements





|                               |  |                    |     |  |               |   |     |  
|------------------------------ |  | ------------------ | --- |  | ------------- | - | --- | -
|                               |  | Three Months Ended |    
|                               |  |                    |    
|                               |  | September 30,      |     |  | September 25, |  
|                               |  | 2005               |     |  | 2004          |  
|                               |  |                    |     |  |               |  
|                               |  | (In thousands)     |    
|Balance at beginning of period |  | $                  | 120 |  |               | $ | 254 |  
|Additions                      |  |                    | 35  |  |               |   | 55  |  
|Settlements                    |  |                    |    |  |               |   | (15 | )
|                               |  |                    |     |  |               |  
|Balance at end of period       |  | $                  | 155 |  |               | $ | 294 |  
|                               |  |                    |     |  |               |  



|    |                                 
|--- | --------------------------------
|12. | Recent Accounting Pronouncements

The American Jobs Creation Act




16



---



##### 



MOLDFLOW CORPORATION


NOTES TO UNAUDITED CONDENSED CONSOLIDATED


FINANCIAL STATEMENTS  (Continued)










|    |                 
|--- | ----------------
|13. | Subsequent Event



17



---



##### 








|        |                                                                                          
|------- | -----------------------------------------------------------------------------------------
|Item 2. | Managements Discussion and Analysis of Financial
    Condition and Results of Operations



Forward-Looking Statements






Business Overview






18



---



##### 



















Design Analysis Solutions




19



---



##### 







Manufacturing Solutions








Critical Accounting Policies and Significant Judgments and
Estimates






20



---



##### 







Overview of Results of Operations for the Three Months Ended
September 30, 2005


Financial highlights
included:




| |   |                                                                                                                                                                                           
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  | growth in total revenues to $15.3 million in the first
    quarter of 2006 from $14.0 million in the first quarter of
    2005,                                                           
|
| |  | growth in Design Analysis Solutions revenue to
    $11.3 million in the first quarter of 2006 from
    $10.6 million in the first quarter of 2005,                                        
|
| |  | growth in Manufacturing Solutions revenue to $4.0 million
    in the first quarter of 2006 from $3.4 million in the first
    quarter of 2005,                                            
|
| |  | net income of $30,000 in the first quarter of 2006, which
    included the effect of $539,000 in net cost recorded during the
    quarter to reflect share-based compensation expense, and
|
| |  | cash generated from operations of $1.5 million in the
    quarter, compared to $1.2 million in the same quarter of
    the previous year.                                                 

Summary of operating
performance:


|                              |  |                                            |        |   |         |  |              |               |  |   |         |  |  |  |     |  
|----------------------------- |  | ------------------------------------------ | ------ | - | ------- |  | ------------ | ------------- |  | - | ------- |  |  |  | --- | -
|                              |  | Three Months                               |        |   |         |  | Three Months |               |  |  
|                              |  | Ended                                      |        |   | As a %  |  |              | Ended         |  |   | As a %  | 
|                              |  | September 30,                              |        |   | of      |  |              | September 25, |  |   | of      | 
|                              |  | 2005                                       |        |   | Revenue |  |              | 2004          |  |   | Revenue | 
|                              |  |                                            |        |   |         |  |              |               |  |   |         | 
|                              |  | (In thousands, except for percentage data) |       
|Revenue                       |  | $                                          | 15,280 |   |         |  | 100          | %             |  | $ | 13,982  |  |  |  | 100 | %
|Cost of revenue               |  |                                            | 4,183  |   |         |  | 27           |               |  |   | 3,136   |  |  |  | 22  |  
|Operating expenses            |  |                                            | 11,764 |   |         |  | 77           |               |  |   | 8,929   |  |  |  | 64  |  
|                              |  |                                            |        |   |         |  |              |               |  |   |         | 
|Income (loss) from operations |  | $                                          | (667   | ) |         |  | (4           | )%            |  | $ | 1,917   |  |  |  | 14  | %
|                              |  |                                            |        |   |         |  |              |               |  |   |         | 



21



---



##### 













Results of Operations




|                              |                                            |                                    |  |    |               |   |  |    |     |  
|----------------------------- | ------------------------------------------ | ---------------------------------- |  | -- | ------------- | - |  | -- | --- | -
|                              |                                            | Three Months Ended                 | 
|                              |                                            |                                    | 
|                              |                                            | September 30,                      |  |    | September 25, |  
|                              |                                            | 2005                               |  |    | 2004          |  
|                              |                                            |                                    |  |    |               |  
|Revenue:                      |                                            |                                    |  |    |               |   |  |   
|                              | Product                                    |                                    |  | 57 | %             |   |  | 57 | %  
|                              | Services                                   |                                    |  | 43 |               |   |  | 43 |    
|                              |                                            |                                    |  |    |               |  
|                              |                                            | Total revenue                      |  |    | 100           | % |  |    | 100 | %
|                              |                                            |                                    |  |    |               |  
|Costs and operating expenses: |                                            |                                    |  |    |               |   |  |   
|                              | Cost of product revenue                    |                                    |  | 17 | %             |   |  | 13 | %  
|                              | Cost of services revenue                   |                                    |  | 11 |               |   |  | 9  |    
|                              | Research and development                   |                                    |  | 16 |               |   |  | 12 |    
|                              | Selling and marketing                      |                                    |  | 37 |               |   |  | 33 |    
|                              | General and administrative                 |                                    |  | 23 |               |   |  | 18 |    
|                              | Amortization of acquired intangible assets |                                    |  |   |               |   |  | 1  |    
|                              |                                            |                                    |  |    |               |  
|                              |                                            | Total costs and operating expenses |  |    | 104           |   |  |    | 86  |  
|                              |                                            |                                    |  |    |               |  
|                              | Income (loss) from operations              |                                    |  | (4 | )             |   |  | 14 |    
|                              | Interest income, net                       |                                    |  | 3  |               |   |  | 2  |    
|                              | Other income (loss), net                   |                                    |  |   |               |   |  |   |    
|                              |                                            |                                    |  |    |               |  
|                              |                                            | Income (loss) before income taxes  |  |    | (1            | ) |  |    | 16  |  
|                              | Provision for (benefit from) income taxes  |                                    |  | (1 | )             |   |  | 3  |    
|                              |                                            |                                    |  |    |               |  
|                              |                                            | Net income                         |  |    |              | % |  |    | 13  | %
|                              |                                            |                                    |  |    |               |  

22



---



##### 



Revenue






| |   |                                                                                                                                               
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------
| |  | license fees for our packaged software,                                                                                                       
|
| |  | product fees for our collaborative manufacturing management
    systems and hot runner process controllers, and                               
|
| |  | services fees derived from maintenance and support related to
    our products, consulting, implementation, training and material
    testing.



|         |          |                    |   |        |               |  |   |        | 
|-------- | -------- | ------------------ | - | ------ | ------------- |  | - | ------ | 
|         |          | Three Months Ended |  
|         |          |                    |  
|         |          | September 30,      |   |        | September 25, | 
|         |          | 2005               |   |        | 2004          | 
|         |          |                    |   |        |               | 
|         |          | (In thousands)     |  
|Revenue: |          |                    |   |        |               |  |   |       
|         | Product  |                    | $ | 8,734  |               |  | $ | 7,927  | 
|         | Services |                    |   | 6,546  |               |  |   | 6,055  | 
|         |          |                    |   |        |               | 
|         | Total    |                    | $ | 15,280 |               |  | $ | 13,982 | 
|         |          |                    |   |        |               | 



|                             |                |                           |   |        |               |  |   |        |  
|---------------------------- | -------------- | ------------------------- | - | ------ | ------------- |  | - | ------ | -
|                             |                | Three Months Ended        |  
|                             |                |                           |  
|                             |                | September 30,             |   |        | September 25, | 
|                             |                | 2005                      |   |        | 2004          | 
|                             |                |                           |   |        |               | 
|                             |                | (In thousands, except for |  
|                             |                | percentage data)          |  
|Revenue:                     |                |                           |   |        |               |  |   |       
|                             | Asia/Australia |                           | $ | 5,054  |               |  | $ | 4,625  |  
|                             | Americas       |                           |   | 5,535  |               |  |   | 5,043  |  
|                             | Europe         |                           |   | 4,691  |               |  |   | 4,314  |  
|                             |                |                           |   |        |               | 
|                             | Total          |                           | $ | 15,280 |               |  | $ | 13,982 |  
|                             |                |                           |   |        |               | 
|Percentage of total revenue: |                |                           |   |        |               |  |   |       
|                             | Asia/Australia |                           |   | 33     | %             |  |   | 33     | %
|                             | Americas       |                           |   | 36     |               |  |   | 36     |  
|                             | Europe         |                           |   | 31     |               |  |   | 31     |  
|                             |                |                           |   |        |               | 
|                             | Total          |                           |   | 100    | %             |  |   | 100    | %
|                             |                |                           |   |        |               | 

23



---



##### 



Product Revenue




|                                     |                           |                                            |   |          |          |  |   |               |  |  |      |    |   |  |   |       |  
|------------------------------------ | ------------------------- | ------------------------------------------ | - | -------- | -------- |  | - | ------------- |  |  | ---- | -- | - |  | - | ----- | -
|                                     |                           |                                            |   | Increase |          |  |  
|                                     |                           |                                            |   | Compared |          |  |  
|                                     |                           | Three Months                               |   |          | to Prior |  |   | Three Months  | 
|                                     |                           | Ended                                      |   |          | Year     |  |   | Ended         | 
|                                     |                           | September 30,                              |   |          |          |  |   | September 25, | 
|                                     |                           | 2005                                       |   |          | $        |  |   | %             |  |  | 2004 |   
|                                     |                           |                                            |   |          |          |  |   |               |  |  |      |   
|                                     |                           | (In thousands, except for percentage data) |  
|Asia/Australia product revenue:      |                           |                                            |   |          |          |  |   |               |  |  |      |    |   |  |   |      
|                                     | Design Analysis Solutions |                                            | $ | 2,810    |          |  | $ | 78            |  |  |      | 3  | % |  | $ | 2,732 |  
|                                     | Manufacturing Solutions   |                                            |   | 128      |          |  |   | 128           |  |  |      |   |   |  |   |      |  
|                                     |                           |                                            |   |          |          |  |   |               |  |  |      |   
|                                     | Total                     |                                            |   | 2,938    |          |  |   | 206           |  |  |      | 8  |   |  |   | 2,732 |  
|                                     |                           |                                            |   |          |          |  |   |               |  |  |      |   
|Americas product revenue:            |                           |                                            |   |          |          |  |   |               |  |  |      |    |   |  |   |      
|                                     | Design Analysis Solutions |                                            |   | 952      |          |  |   | 88            |  |  |      | 10 |   |  |   | 864   |  
|                                     | Manufacturing Solutions   |                                            |   | 2,738    |          |  |   | 310           |  |  |      | 13 |   |  |   | 2,428 |  
|                                     |                           |                                            |   |          |          |  |   |               |  |  |      |   
|                                     | Total                     |                                            |   | 3,690    |          |  |   | 398           |  |  |      | 12 |   |  |   | 3,292 |  
|                                     |                           |                                            |   |          |          |  |   |               |  |  |      |   
|Europe product revenue:              |                           |                                            |   |          |          |  |   |               |  |  |      |    |   |  |   |      
|                                     | Design Analysis Solutions |                                            |   | 1,740    |          |  |   | 118           |  |  |      | 7  |   |  |   | 1,622 |  
|                                     | Manufacturing Solutions   |                                            |   | 366      |          |  |   | 85            |  |  |      | 31 |   |  |   | 281   |  
|                                     |                           |                                            |   |          |          |  |   |               |  |  |      |   
|                                     | Total                     |                                            |   | 2,106    |          |  |   | 203           |  |  |      | 11 |   |  |   | 1,903 |  
|                                     |                           |                                            |   |          |          |  |   |               |  |  |      |   
|Total product revenue:               |                           |                                            |   |          |          |  |   |               |  |  |      |    |   |  |   |      
|                                     | Design Analysis Solutions |                                            |   | 5,502    |          |  |   | 284           |  |  |      | 5  |   |  |   | 5,218 |  
|                                     | Manufacturing Solutions   |                                            |   | 3,232    |          |  |   | 523           |  |  |      | 19 |   |  |   | 2,709 |  
|                                     |                           |                                            |   |          |          |  |   |               |  |  |      |   
|                                     | Total                     |                                            | $ | 8,734    |          |  | $ | 807           |  |  |      | 10 | % |  | $ | 7,927 |  
|                                     |                           |                                            |   |          |          |  |   |               |  |  |      |   
|Percentage of total product revenue: |                           |                                            |   |          |          |  |   |               |  |  |      |    |   |  |   |      
|                                     | Design Analysis Solutions |                                            |   | 63       | %        |  |   |               |  |  |      |    |   |  |   | 66    | %
|                                     | Manufacturing Solutions   |                                            |   | 37       |          |  |   |               |  |  |      |    |   |  |   | 34    |  
|                                     |                           |                                            |   |          |          |  |   |               |  |  |      |   
|                                     | Total                     |                                            |   | 100      | %        |  |   |               |  |  |      |    |   |  |   | 100   | %
|                                     |                           |                                            |   |          |          |  |   |               |  |  |      |   





24



---



##### 





Services Revenue






Cost of Revenue


|                                 |          |                                            |       |             |             |   |       |               |  |  |      |    |   |   |       |       | 
|-------------------------------- | -------- | ------------------------------------------ | ----- | ----------- | ----------- | - | ----- | ------------- |  |  | ---- | -- | - | - | ----- | ----- | 
|                                 |          |                                            |       | Increase    |             |   |      
|                                 |          |                                            |       | Compared to |             |   |      
|                                 |          | Three Months                               |       |             | Prior       |   |       | Three Months  | 
|                                 |          | Ended                                      |       |             | Fiscal Year |   |       | Ended         | 
|                                 |          | September 30,                              |       |             |             |   |       | September 25, | 
|                                 |          | 2005                                       |       |             | $           |   |       | %             |  |  | 2004 |   
|                                 |          |                                            |       |             |             |   |       |               |  |  |      |   
|                                 |          | (In thousands, except for percentage data) |      
|Cost of revenue:                 |          |                                            |       |             |             |   |       |               |  |  |      |    |   |   |       |      
|                                 | Product  |                                            | $     | 2,570       |             |   | $     | 729           |  |  |      | 40 | % |   | $     | 1,841 | 
|                                 | Services |                                            |       | 1,613       |             |   |       | 318           |  |  |      | 25 |   |   |       | 1,295 | 
|                                 |          |                                            |       |             |             |   |       |               |  |  |      |   
|                                 |          | $                                          | 4,183 |             |             | $ | 1,047 |               |  |  | 33   | %  |   | $ | 3,136 |      
|                                 |          |                                            |       |             |             |   |       |               |  |  |      |   
|As a percentage of total revenue |          |                                            | 27    | %           |             |   |       |               |  |  |      |    |   |   | 22    | %    

Cost of Product
Revenue






25



---



##### 





Cost of Services
Revenue








| |                         
| | ------------------------
| | Research and Development

|                                 |  |                                            |       |          |              |   |     |               |  |  |      |   |  |   |       |  
|-------------------------------- |  | ------------------------------------------ | ----- | -------- | ------------ | - | --- | ------------- |  |  | ---- | - |  | - | ----- | -
|                                 |  |                                            |       | Increase |              |   |    
|                                 |  | Three                                      |       |          | Compared to  |   |     | Three         | 
|                                 |  | Months                                     |       |          | Prior Fiscal |   |     | Months        | 
|                                 |  | Ended                                      |       |          | Year         |   |     | Ended         | 
|                                 |  | September 30,                              |       |          |              |   |     | September 25, | 
|                                 |  | 2005                                       |       |          | $            |   |     | %             |  |  | 2004 |  
|                                 |  |                                            |       |          |              |   |     |               |  |  |      |  
|                                 |  | (In thousands, except for percentage data) |      
|Research and development         |  | $                                          | 2,481 |          |              | $ | 836 |               |  |  | 51   | % |  | $ | 1,645 |  
|As a percentage of total revenue |  |                                            | 16    | %        |              |   |     |               |  |  |      |   |  |   | 12    | %







| |                      
| | ---------------------
| | Selling and Marketing

|                                 |  |                                            |       |          |              |   |     |               |  |  |      |   |  |   |       |  
|-------------------------------- |  | ------------------------------------------ | ----- | -------- | ------------ | - | --- | ------------- |  |  | ---- | - |  | - | ----- | -
|                                 |  |                                            |       | Increase |              |   |    
|                                 |  | Three                                      |       |          | Compared to  |   |     | Three         | 
|                                 |  | Months                                     |       |          | Prior Fiscal |   |     | Months        | 
|                                 |  | Ended                                      |       |          | Year         |   |     | Ended         | 
|                                 |  | September 30,                              |       |          |              |   |     | September 25, | 
|                                 |  | 2005                                       |       |          | $            |   |     | %             |  |  | 2004 |  
|                                 |  |                                            |       |          |              |   |     |               |  |  |      |  
|                                 |  | (In thousands, except for percentage data) |      
|Selling and marketing            |  | $                                          | 5,650 |          |              | $ | 955 |               |  |  | 20   | % |  | $ | 4,695 |  
|As a percentage of total revenue |  |                                            | 37    | %        |              |   |     |               |  |  |      |   |  |   | 33    | %

26



---



##### 









| |                           
| | --------------------------
| | General and Administrative

|                                 |  |                                            |       |             |              |   |       |               |  |  |      |   |  |   |       |  
|-------------------------------- |  | ------------------------------------------ | ----- | ----------- | ------------ | - | ----- | ------------- |  |  | ---- | - |  | - | ----- | -
|                                 |  |                                            |       | Increase    |              |   |      
|                                 |  |                                            |       | Compared to |              |   |      
|                                 |  | Three Months                               |       |             | Prior Fiscal |   |       | Three Months  | 
|                                 |  | Ended                                      |       |             | Year         |   |       | Ended         | 
|                                 |  | September 30,                              |       |             |              |   |       | September 25, | 
|                                 |  | 2005                                       |       |             | $            |   |       | %             |  |  | 2004 |  
|                                 |  |                                            |       |             |              |   |       |               |  |  |      |  
|                                 |  | (In thousands, except for percentage data) |      
|General and administrative       |  | $                                          | 3,584 |             |              | $ | 1,074 |               |  |  | 43   | % |  | $ | 2,510 |  
|As a percentage of total revenue |  |                                            | 23    | %           |              |   |       |               |  |  |      |   |  |   | 18    | %







| |                                           
| | ------------------------------------------
| | Amortization of Acquired Intangible Assets

|                                           |  |                                            |    |             |              |   |     |               |  |  |      |    |  |   |    |  
|------------------------------------------ |  | ------------------------------------------ | -- | ----------- | ------------ | - | --- | ------------- |  |  | ---- | -- |  | - | -- | -
|                                           |  |                                            |    | Decrease    |              |   |    
|                                           |  |                                            |    | Compared to |              |   |    
|                                           |  | Three Months                               |    |             | Prior Fiscal |   |     | Three Months  | 
|                                           |  | Ended                                      |    |             | Year         |   |     | Ended         | 
|                                           |  | September 30,                              |    |             |              |   |     | September 25, | 
|                                           |  | 2005                                       |    |             | $            |   |     | %             |  |  | 2004 |   
|                                           |  |                                            |    |             |              |   |     |               |  |  |      |   
|                                           |  | (In thousands, except for percentage data) |   
|Amortization of acquired intangible assets |  | $                                          | 49 |             |              | $ | (30 | )             |  |  | (38  | )% |  | $ | 79 |  
|As a percentage of total revenue           |  |                                            |   | %           |              |   |     |               |  |  |      |    |  |   | 1  | %





27



---



##### 







| |                
| | ---------------
| | Interest Income





| |                         
| | ------------------------
| | Other Income (Loss), Net





Provision for Income
Taxes










28



---



##### 





Liquidity and Capital Resources


|                                                                |  |                |        |  |               |   |        | 
|--------------------------------------------------------------- |  | -------------- | ------ |  | ------------- | - | ------ | 
|                                                                |  | Three Months   |        |  | Three Months  |  
|                                                                |  | Ended          |        |  | Ended         |  
|                                                                |  | September 30,  |        |  | September 25, |  
|                                                                |  | 2005           |        |  | 2004          |  
|                                                                |  |                |        |  |               |  
|                                                                |  | (In thousands) |       
|Net cash provided by operating activities                       |  | $              | 1,469  |  |               | $ | 1,172  | 
|Net cash provided by investing activities                       |  |                | 319    |  |               |   | 994    | 
|Net cash provided by financing activities                       |  |                | 1,280  |  |               |   | 265    | 
|Effect of exchange rate changes on cash and cash equivalents    |  |                | 139    |  |               |   | 461    | 
|                                                                |  |                |        |  |               |  
|Net increase in cash and cash equivalents                       |  |                | 3,207  |  |               |   | 2,892  | 
|Cash and cash equivalents, beginning of period                  |  |                | 48,910 |  |               |   | 35,987 | 
|                                                                |  |                |        |  |               |  
|Cash and cash equivalents, end of period                        |  | $              | 52,117 |  |               | $ | 38,879 | 
|                                                                |  |                |        |  |               |  
|Marketable securities, end of period                            |  | $              | 10,508 |  |               | $ | 13,943 | 
|                                                                |  |                |        |  |               |  
|Cash, cash equivalents and marketable securities, end of period |  | $              | 62,625 |  |               | $ | 52,822 | 
|                                                                |  |                |        |  |               |  







29



---



##### 











Off-Balance Sheet Financing Arrangements




Recent Accounting Pronouncements




| |                               
| | ------------------------------
| | The American Jobs Creation Act







30



---



##### 







Impact of Inflation




Risk Factors and Important Factors That May Affect Future
Results






| |                                                                                                                                                                                                                                                                     
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | Our business model is changing as we further develop and
    exploit our Manufacturing Solutions products, and our fiscal
    2004 reorganization of our sales, marketing and support staff
    along business unit lines may result in disruption in our
    sales.





| |                                                                                          
| | -----------------------------------------------------------------------------------------
| | A general economic slowdown, particularly in our end
    markets, may impact our results.



31



---



##### 







| |                                                                                                                                                          
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------
| | We are dependent on third parties such as resellers and
    distributors to distribute a substantial portion of our
    Manufacturing Solutions products.





| |                                                                                                                                                                                                                                                                      
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | Our quarterly operating results are subject to significant
    fluctuations and, as a result, period-to-period comparisons of
    our results of operations are not necessarily meaningful and
    should not be relied upon as indicators of future
    performance.





| |   |                                                                                                                                                                                                                                                                                                                                                                                                                                               
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  | seasonal slowdowns, in particular, in our first and to a lesser
    extent our third fiscal quarter, in many of the markets in which
    we sell our products,                                                                                                                                                                                                                                                                                
|
| |  | changes in the mix of products and services we provide because
    sales of our Manufacturing Solutions products and our services
    will result in lower gross margins and may result in a longer
    selling cycle, which will result in a higher percentage of sales
    coming from our Manufacturing Solutions products as compared to
    our Design Analysis Solutions products,                                                      
|
| |  | the timing and magnitude of capital expenditures, including
    costs relating to the expansion of our operations and
    infrastructure, and planned program spending, such as that
    required for major marketing initiatives or tradeshows,                                                                                                                                                                                              
|
| |  | introductions of new services or enhancements by us and our
    competitors and changes in our and our competitors pricing
    policies,                                                                                                                                                                                                                                                                                                     
|
| |  | our increased use of third parties such as distributors, OEM
    partners and resellers which may lessen the control we have over
    revenue and earnings during any particular period,                                                                                                                                                                                                                                                      
|
| |  | the timing and magnitude of our tax expense, resulting from the
    globally distributed nature of our selling and research and
    development operations and certain on-going tax audits or
    investigations by various local tax authorities that may lead to
    the loss of certain planned-for tax benefits, or increased
    taxable income in certain jurisdictions that may not be offset
    by losses in other tax jurisdictions,
|
| |  | fluctuations in our tax rate from quarter to quarter due to the
    impact of discrete events, including the settlement of claims,
    the management of audits and other inquiries, the acquisition of
    other companies or other events,                                                                                                                                                                                                  
|
| |  | the impact of expensing stock-based compensation,                                                                                                                                                                                                                                                                                                                                                                                             

32



---



##### 





| |   |                                                             
| | - | ------------------------------------------------------------
| |  | currency and exchange rate fluctuations,                    
|
| |  | timing and integration of acquisitions,                     
|
| |  | costs of compliance with the Sarbanes-Oxley Act of 2002, and
|
| |  | restructuring charges.                                      





| |                                                                                                                                                      
| | -----------------------------------------------------------------------------------------------------------------------------------------------------
| | If we experience delays in introducing new products or if
    our existing or new products do not achieve market acceptance,
    we may lose revenue.





| |   |                                             
| | - | --------------------------------------------
| |  | rapid technological advances,               
|
| |  | evolving industry standards,                
|
| |  | changes in end-user requirements,           
|
| |  | intense competition,                        
|
| |  | technically complex products,               
|
| |  | frequent new product introductions, and     
|
| |  | evolving offerings by product manufacturers.







| |                                                                                                                                                                                                         
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | Any future mergers, acquisitions and strategic
    relationships may result in lost revenue caused by business
    disruptions and missed opportunities caused by the distraction
    of our management.



33



---



##### 







| |                                                                                                                                                                                                                                                                         
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | If we determine that any of our goodwill or intangible
    assets, including technology purchased in acquisitions, are
    impaired, we would be required to take a charge to earnings,
    which could have a material adverse effect on our results of
    operations.





| |                                                                                                                                                                                      
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | If we become subject to intellectual property infringement
    claims, we could incur significant expenses and we could be
    prevented from offering specific products or services.





| |                                                                                   
| | ----------------------------------------------------------------------------------
| | We may lose sales if we are unable to protect important
    intellectual property.







| |   |                                                                                                                                                                                                                                                                                    
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  | we cannot be certain that our pending United States and foreign
    patent applications will result in issued patents or that the
    claims allowed are or will be sufficiently broad to protect our
    technology,                                                              
|
| |  | third parties may design around our patented technologies or
    seek to challenge or invalidate our patented technologies,                                                                                                                                                        
|
| |  | patents of others may have an adverse effect on our ability to
    do business,                                                                                                                                                                                                    
|
| |  | the contractual provisions that we rely on, in part, to protect
    our trade secrets and proprietary knowledge may be breached, and
    we may not have adequate remedies for any breach and our trade
    secrets and proprietary information may be disclosed to the
    public,
|
| |  | our trade secrets may also become known without breach of such
    agreements or may be independently developed by competitors,                                                                                                                                                    

34



---



##### 





| |   |                                                                                                                                                                                                                                                                                                                        
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  | foreign countries, including some of those in which we do
    business, may reduce or limit the protection of our intellectual
    property rights and software piracy, particularly in certain
    countries in Asia, may result in lost revenue in those countries
    or to customers with worldwide operations, and
|
| |  | the cost of enforcing our intellectual property rights may
    reduce our future profitability.                                                                                                                                                                                                                        



| |                                                                                                                
| | ---------------------------------------------------------------------------------------------------------------
| | Our financial condition or results of operations may be
    adversely affected by international business risks.







| |   |                                                                                                                                                                                                                                                   
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  | decreased liquidity resulting from longer accounts receivable
    collection cycles typical of certain foreign countries,                                                                                                                         
|
| |  | decreased revenue on foreign sales resulting from possible
    foreign currency exchange and conversion issues,                                                                                                                                   
|
| |  | lower productivity resulting from difficulties managing our
    sales, support and research and development operations across
    many countries,                                                                                                 
|
| |  | decreased earnings based on changes in tax regulations in
    foreign jurisdictions or the timing of required tax payments in
    foreign jurisdictions that may not yet be offset by tax benefits
    arising from losses in other jurisdictions,
|
| |  | lost revenue resulting from difficulties associated with
    enforcing agreements and collecting receivables through foreign
    legal systems,                                                                                                   
|
| |  | interruptions of our operations due to political and social
    conditions of the countries in which we do business,                                                                                                                              
|
| |  | lost revenue resulting from the imposition by foreign
    governments of trade protection measures, and                                                                                                                                           
|
| |  | higher cost of sales resulting from import or export licensing
    requirements.                                                                                                                                                                  



| |                                                                                                                                                                          
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | We have more limited financial and other resources than
    many of our competitors and potential competitors and may be
    unable to compete successfully against them.





| |                                                                                                                                                    
| | ---------------------------------------------------------------------------------------------------------------------------------------------------
| | Disruption of operations at our development or
    manufacturing facilities could interfere with our product
    development and production cycles.



35



---



##### 





| |                                                                                          
| | -----------------------------------------------------------------------------------------
| | Our Manufacturing Solutions products may lead to product
    liability claims against us.





| |                                                                         
| | ------------------------------------------------------------------------
| | We make estimates in determining our worldwide income tax
    provision.







| |                                                                                                                                                                                              
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | Our net income and earnings per share have been
    significantly reduced as a result of the requirement that we
    record compensation expense for shares issued under our stock
    plans.





| |                                                                                                                                                                                
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | Our stock price is highly volatile and our stock price
    could experience substantial declines and our managements
    attention may be diverted from more productive tasks.





| |   |                                                                                                                        
| | - | -----------------------------------------------------------------------------------------------------------------------
| |  | revenues and operating results failing to meet the expectations
    of securities analysts or investors in any quarter,
|
| |  | downward revisions in securities analysts estimates or
    changes in general market conditions,                      

36



---



##### 





| |   |                                                                           
| | - | --------------------------------------------------------------------------
| |  | changes in our senior management personnel,                               
|
| |  | sale of shares of our common stock by insiders or affiliated
    persons, 
|
| |  | technological innovations by competitors or in competing
    technologies,
|
| |  | a decrease in the demand for our common stock,                            
|
| |  | investor perception of our industry or our prospects, and                 
|
| |  | general technology or economic trends.                                    








|        |                                                               
|------- | --------------------------------------------------------------
|Item 3. | Quantitative and Qualitative Disclosures about Market
    Risk









37



---



##### 








|        |                        
|------- | -----------------------
|Item 4. | Controls and Procedures



38



---



##### 






PART II. OTHER INFORMATION







|        |                  
|------- | -----------------
|Item 1. | Legal Proceedings








|        |         
|------- | --------
|Item 6. | Exhibits

Exhibits:


|        |    |       |  |                                                                                                                                                                                                                                                                                                                                        
|------- | -- | ----- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit |    |      
|No.     |    | Title
|        |    |      
|        | 10 | .1*   |  | Amended and Restated Employment Agreement dated, July 8,
    2005 between the Registrant and Christopher L. Gorgone.
    (Previously filed as an exhibit to the Companys Current
    Report on Form 8-K filed on July 14, 2005, and
    incorporated herein by reference thereto.)                                                    
|        | 10 | .2*   |  | Amended and Restated Employment Agreement, dated July 8,
    2005, between the Registrant and Kenneth R. Welch. (Previously
    filed as an exhibit to the Companys Current Report on
    Form 8-K filed July 14, 2005 and incorporated by
    reference thereto.)                                                                    
|        | 10 | .3*   |  | Amended and Restated Employment Agreement, dated July 8,
    2005, between the Registrant and Timothy Triplett. (Previously
    filed as an exhibit to the Companys Current Report on
    Form 8-K filed on July 14, 2005 and incorporated by
    reference thereto.)                                                                 
|        | 10 | .4*   |  | Amended and Restated Employment Agreement, dated July 8,
    2005, between the Registrant and A. Roland Thomas.
    (Previously filed as an exhibit to the Companys Current
    Report on Form 8-K filed on July 14, 2005 and
    incorporated by reference thereto.)                                                                 
|        | 10 | .5*   |  | Amended and Restated Employment Agreement, dated July 8,
    2005, between the Registrant and Ian M. Pendlebury.
    (Previously filed as an exhibit to the Companys Current
    Report on Form 8-K filed on July 14, 2005 and
    incorporated by reference thereto.)                                                                
|        | 10 | .6*   |  | Amended and Restated Employment Agreement, dated July 8,
    2005, between the Registrant and Peter K. Kennedy. (Previously
    filed as an exhibit to the Companys Current Report on
    Form 8-K filed on July 14, 2005 and incorporated by
    reference thereto.)                                                                 
|        | 10 | .7*   |  | Amended and Restated Employment Agreement, dated July 8,
    2005, between the Registrant and Lori M. Henderson. (Previously
    filed as an exhibit to the Companys Current Report on
    Form 8-K filed on July 14, 2005 and incorporated by
    reference thereto.)                                                                
|        | 10 | .8*   |  | Cash Bonus Plan, previously filed as an exhibit to the
    Companys Current Report on Form 8-K filed on
    September 29, 2005, and incorporated herein by reference.                                                                                                                                                                 
|        | 10 | .9*   |  | Form of Restricted Stock Award Agreement for Executive Officers,
    except with respect to Ian Pendlebury and Peter Kennedy, in
    which case paragraph 8 has been deleted, previously filed
    as an exhibit to the Companys Current Report on
    Form 8-K filed on September 29, 2005, and incorporated
    herein by reference.
|       
|        | 31 | .1    |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive
    Officer. (Filed herewith.)                                                                                                                                                                                                                                               
|       
|        | 31 | .2    |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Financial
    Officer. (Filed herewith.)                                                                                                                                                                                                                                               
|       
|        | 32 | .1    |  | Section 1350 Certification of Chief Executive Officer.(1)
    (Filed herewith.)                                                                                                                                                                                                                                                        
|       
|        | 32 | .2    |  | Section 1350 Certification of Chief Financial Officer.(1)
    (Filed herewith.)                                                                                                                                                                                                                                                        






| |   |                                                         
| | - | --------------------------------------------------------
| | * | Management contract or compensatory plan or arrangement.



|    |                                                                                                                                                                                                                                                                                                                                       
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(1) | This certification shall not be deemed filed for
    purposes of Section 18 of the Securities Exchange Act of
    1934, or otherwise subject to the liability of that section, nor
    shall it be deemed incorporated by reference into any filing
    under the Securities Act of 1933 or the Securities Exchange Act
    of 1934.

39



---



##### 






SIGNATURES






| |                     
| | --------------------
| | Moldflow Corporation



| |     |                     
| | --- | --------------------
| | By: | /s/ A. ROLAND THOMAS

| |                                      
| | -------------------------------------
| |                                      
| | A. Roland Thomas                     
| | President and Chief Executive Officer
|
| | Moldflow Corporation                 



| |     |                           
| | --- | --------------------------
| | By: | /s/ CHRISTOPHER L. GORGONE

| |                                    
| | -----------------------------------
| |                                    
| | Christopher L. Gorgone             
| | Executive Vice President of Finance
| | and Chief Financial Officer        
| | (Principal Financial Officer)      



40