---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-K/A

(AMENDMENT No. 1)



---



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------



For the fiscal year ended April 30, 2005



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



For the transition period from              to



Commission file number 0-12448



---



FLOW INTERNATIONAL CORPORATION



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|WASHINGTON                                                     |  | 91-1104842                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



23500 - 64th Avenue
South

Kent, Washington 98032

(253) 850-3500



---



Securities registered pursuant to Section 12(b) of the Act: None



Securities registered pursuant to Section 12(g) of the Act:

Common Stock $.01 Par Value

Preferred Stock Purchase Rights



---



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



Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of the Form 10-K or any amendment to
this Form 10-K. ̈



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the
Act).    Yes ̈No  x.



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



The aggregate market value of
the registrants common equity held by nonaffiliates of the registrant based on the last sale price of such stock on October 31, 2004 (the last day of the registrants previously completed second quarter) was approximately
$42,841,991.



The number of shares of common stock outstanding
as of July 21, 2005 was 34,574,746 shares. The number of shares of common stock outstanding as of November 14, 2005 was 34,642,316 shares.



---



---

Documents Incorporated By Reference



|          |  |                                                                                                                                                                                                                                        
|--------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Part I:   |  | None                                                                                                                                                                                                                                   
|          | 
|Part II:  |  | None                                                                                                                                                                                                                                   
|          | 
|Part III: |  | The information required by these Items of Part III are incorporated by reference from the Registrants definitive proxy statement which involves the election of directors and which was
filed with the Commission on August 24, 2005.
|          | 
|Item 10   |  | Directors and Executive Officers of the Registrant                                                                                                                                                                                     
|          | 
|Item 11   |  | Executive Compensation                                                                                                                                                                                                                 
|          | 
|Item 12   |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters                                                                                                                                         
|          | 
|Item 13   |  | Certain Relationships and Related Transactions                                                                                                                                                                                         
|          | 
|Item 14   |  | Principal Accountant Fees and Services                                                                                                                                                                                                 
|          | 
|Part IV:  |  | None                                                                                                                                                                                                                                   



EXPLANATORY NOTE: As
described in Note 2 to the Consolidated Financial Statements, Flow International Corporation has restated its previously filed consolidated financial statements as of April 30, 2005 and 2004 and for the year ended April 30, 2005 included
in its Annual Report on Form 10-K for the fiscal year ended April 30, 2005, which was filed with the Securities and Exchange Commission on July 29, 2005. We have identified errors in our financial statements related to an impairment of the
carrying amount of goodwill, the valuation of anti-dilution warrants, additional costs incurred on percentage-of-completion contracts and the presentation of percentage-of-completion related balances on the Consolidated Balance Sheet, the
computation of stock compensation expense, the allocation of the valuation allowance to deferred tax asset and liability balances, the recording of straight-line rent expense, and the classification of technical service expenses.



We have reviewed our goodwill impairment analysis under Statement of
Financial Accounting Standards No. 142 (FAS 142), Goodwill and Other Intangible Assets and concluded that our original determination that there was no impairment as of April 30, 2005 was incorrect. We had originally
concluded that it was appropriate to carry-forward our valuation analysis from April 30, 2003 to April 30, 2005, because we believed there was a less than remote possibility that an updated analysis would result in a valuation of the
reporting units goodwill being less than book value. Prior to the original filing of our Form 10-K, we had discussions with a potential buyer and had received an indication of intent to purchase three of our reporting segments for a value that
was less than the related carrying value, thus indicating that using our April 30, 2003 analysis was no longer appropriate. We have prepared an updated valuation analysis on an individual reporting unit basis using the expected offer price
which resulted in the determination that the goodwill for the International Press and North America Press reportable segments was fully impaired as of April 30, 2005. Accordingly, the restated financial statements reflect in the Consolidated
Statement of Operations for the year ended April 30, 2005 an impairment charge and reduction in net income of $8.7 million and in the Consolidated Balance Sheet as of April 30, 2005 a reduction of $9.1 million in Goodwill and $383,000
reduction in Minority Interest. We expect to realize a gain on the disposition of the North America and International Press reportable segments as well as the non ultrahigh-pressure portion of the Food reportable segment upon consummation of this
asset group on October 31, 2005, as discussed in Note 21 to the Consolidated Financial Statements.



We have assessed the valuation of anti-dilution warrants issued to our senior and subordinated lenders on March 21, 2005 and concluded that we
computed the value of these warrants using the stock price as of an incorrect date. The correction of this under-valuation increased Interest Expense by $564,000 in our Consolidated Statement of Operations for the year ended April 30, 2005 and
increased Prepaid Expenses by $44,000 and Capital In Excess of Par by $608,000 in our Consolidated Balance Sheet as of April 30, 2005.



2



---

We have determined that our Cost of Sales in the Consolidated Statement of Operations was understated for
several loss contracts accounted for using the percentage-of-completion method as our estimates for cost to complete were not updated prior to the issuance of our financial statements. We have accrued an additional $261,000 in costs in Cost of Sales
in our Consolidated Statement of Operations for the year ended April 30, 2005 and in Other Accrued Liabilities on the Consolidated Balance Sheet as of April 30, 2005. In addition, we noted inconsistencies between our divisions in the
balance sheet presentation of accounts receivable and cash receipts relating to contracts accounted for using the percentage-of-completion method. We have therefore adjusted our Consolidated Balance Sheet to reflect a consistent presentation and
comply with the provisions of SOP 81-1, Accounting for Performance of Construction-Type and Certain Production-Type Contracts. The effect of these adjustments was to decrease Receivables, net and Customer Deposits by $4.5 million and
$5.9 million as of April 30, 2005 and 2004, respectively.



We have also concluded that our computation of compensation expense for performance based equity awards and for stock awards for services was incorrect and understated the compensation amount. The correction increased General &
Administrative Expense by $189,000 in our Consolidated Statement of Operations for the year ended April 30, 2005 and Capital In Excess of Par in our Consolidated Balance Sheet as of April 30, 2005.



We noted that our deferred tax valuation allowance had been inappropriately
classified in our Consolidated Balance Sheet. Specifically, Financial Accounting Standard No. 109 (FAS 109), Accounting for Income Taxes, provides that the valuation allowance for a particular tax jurisdiction shall be
allocated between current and noncurrent deferred tax assets on a pro rata basis, rather than against noncurrent then current deferred tax assets. Consequently, we have revised our Consolidated Balance Sheet to reflect the proper allocation of the
valuation allowance between current and noncurrent deferred tax balances. This adjustment reduced current deferred tax assets by $923,000 and increased current deferred tax liability and noncurrent deferred tax assets by $609,000 and $1.5 million as
of April 30, 2005, respectively. The reclassification as of April 30, 2004 increased current deferred tax assets and increased non-current deferred tax liabilities by $55,000.



Further, we have determined that we did not consistently apply Statement of Financial Accounting Standard No. 13
(FAS 13), Accounting for Leases, to leases with rent escalation clauses. As a result, we increased Cost of Sales and General & Administrative Expenses by $108,000 and $16,000, respectively, in the Consolidated
Statement of Operations for the year ended April 30, 2005 to properly reflect rent on a straight-line basis. Other Accrued Liabilities and Other Long-Term Liabilities in our Consolidated Balance Sheet as of April 30, 2005 increased by
$31,000 and $93,000 to reflect the corresponding deferred rent liability.



Lastly, we have reviewed the classification of our technical services expenses for North America Waterjet for the year ended April 30, 2005 and have concluded that $625,000 of expenses were improperly included as
Research & Engineering Expenses. We have reclassified such expenses into Marketing Expenses consistent with prior period presentation in the Consolidated Statement of Operations.



Certain of the errors described above impacted our results for the quarter ended April 30, 2005. As a result, we have
restated the unaudited selected quarterly financial data included in Note 21 to the Consolidated Financial Statements as appropriate.



Our September 20, 2005 Form 8-K disclosed that our Independent Registered Public Accounting Firm (IRPAF) had advised us that it was
completing required audit procedures on the 2005 financial statements in conjunction with a Public Company Accounting Oversight Boards inspection of our IRPAF. Those procedures have been completed. The restatements referred to above arose in
part as a result of findings during the completion of these procedures.



In addition, as described in Note 21 to the Consolidated Financial Statements, the North America Press and International Press reportable segments, as well as the non ultrahigh-pressure portion of the Food reportable segment were sold to
the Gores Technology Group, LLC on October 31, 2005.



3



---

As reported in our original Item 9A, we previously reported two material weaknesses in our internal
controls. We have determined that these weaknesses contributed to the restatement referred to above and we have not yet completed their remediation. We have updated our disclosures in our Item 9A report included in this Form 10-K/A to address
this restatement.



Items in the Form 10-K/A affected by the
restatement and amended by this filing are:



|         |  |                                                                                                                          
|-------- |  | -------------------------------------------------------------------------------------------------------------------------
|Part I:  |  |                                                                                                                          
|         | 
|Item 1   |  | Business                                                                                                                 
|         | 
|Part II: |  |                                                                                                                          
|         | 
|Item 6   |  | Selected Financial Data                                                                                                  
|         | 
|Item 7   |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                    
|         | 
|         |  | Pages 15-30                                                                                                              
|         | 
|Item 8   |  | Financial Statements and Supplementary Data                                                                              
|         | 
|         |  | The consolidated financial statements appearing on pages 48-51 and Notes 1, 2, 3, 7, 9, 10, 11, 17, 18, 21 and 22 thereto
|         | 
|Item 9A  |  | Controls and Procedures                                                                                                  
|         | 
|Part IV: |  |                                                                                                                          
|         | 
|Item 15  |  | Exhibits, Financial Statement Schedules, and Reports on Form 8-K                                                         
|         | 
|         |  | Exhibit 23.1                                                                                                             
|         | 
|         |  | Exhibit 31.1                                                                                                             
|         | 
|         |  | Exhibit 31.2                                                                                                             
|         | 
|         |  | Exhibit 32.1                                                                                                             
|         | 
|         |  | Exhibit 32.2                                                                                                             



Except as described above, all other
information is unchanged and reflects the disclosures made at the time of the original filing on July 29, 2005 and this Form 10-K/A does not otherwise reflect events occurring after the original filing or otherwise modify or update these
disclosures. Accordingly, this Form 10-K/A should be read in conjunction with our filings with the Securities and Exchange Commission subsequent to the filing of the original Form 10-K.



4



---

Safe Harbor Statement



Statements made in this Form 10-K that are not historical facts are forward-looking statements that involve risks and uncertainties. Forward-looking
statements typically are identified by the use of such terms as may, will, expect, believe, anticipate, estimate, plan and similar words, although some
forward-looking statements are expressed differently. You should be aware that our actual results could differ materially from those contained in any forward-looking statement due to a number of factors, which include, but are not limited to the
following: the special risk factors and uncertainties set forth in this document; our striving to continue to improve our customers profitability through investment in the development of innovative products and services; our ability to absorb
cyclical downturns through the flexibility of our UHP technology and market diversity; our confidence that we can continue to gain market share; governmental regulations, and consumer demand for higher quality, wholesome, and more natural
convenience foods offer a long-term growth opportunity for the Fresher Under Pressure product line; our conclusion that waterjet technology is in the early adoption phase of its product life cycle; our ability to retain a technical lead over our
competitors through non-patented proprietary trade secrets and know-how in UHP applications; the ability of our patents to act as a barrier to entry for competitors in the UHP technology field; increased market acceptance of waterjet cutting systems
by the aerospace, automotive, and machine (Jobshop) industries will encourage other manufacturers, including those in other industries, to adopt waterjet solutions; our intent to contest Omaxs allegations; our belief that the estimated cost of
probable legal claims resolutions will not have an adverse effect on our consolidated financial position; our belief that the appropriate action to remedy our material weakness is to hire additional accounting staff with appropriate levels of
experience in order to improve the reconciliation process and increase the oversight ability thereof; our belief that our restructuring activities and related cost-cutting initiatives will reduce overall spending; our belief that the benefits of our
restructuring activities will continue into fiscal 2006; our belief that our new control policies and procedures, when completed, will eliminate material weaknesses in our internal accounting controls; spare parts sales will continue to increase as
more systems are put into operation; expected severance and relocation costs; our belief that our existing cash and credit facilities at April 30, 2005 are adequate to fund our operations through April 30, 2006; our belief that compliance
with covenants in the current senior credit agreement is achievable; our expectation that the funds necessary for capital expenditures will be generated internally and through available credit facilities; the strengthening of global economies; and
global economic conditions and additional threatened terrorist attacks and responses thereto, including war. Additional information on these and other factors that could affect our financial results is set forth below. Finally, there may be other
factors not mentioned above or included in our SEC filings that may cause our actual results to differ materially from those in any forward-looking statement. You should not place undue reliance on these forward-looking statements. We assume no
obligation to update any forward-looking statements as a result of new information, future events or developments, except as required by federal securities laws.



All references to fiscal years are references to our fiscal year end of April 30.



5



---

PART I



Item 1.    Business



We design, develop, manufacture, market, install and service ultrahigh-pressure, or UHP, water pumps and UHP water management systems. Our core competency
is our UHP water pumps. Our UHP water pumps pressurize water from 40,000 to over 100,000 pounds per square inch (psi) and are integrated with water delivery systems so that water can be used to cut or clean material or pressurize food. Our products
include both standard and specialized waterjet cutting and cleaning systems and the Fresher Under Pressure® food processing products. In addition to UHP water pumps and related systems, we provide non UHP automation and articulation systems, primarily to the automotive industry, and isostatic
and flexform press systems which produce and strengthen advanced materials for the aerospace, automotive and medical industries.



Our mission is to provide the highest value product in the UHP water pump market. This requires our products to be of the highest reliability and provide
our customers with a system which maximizes productivity and profitability. We are a developer of productivity technologies, and we continually focus on customer support. Our brand promise is to provide reliability, superior value, service and
technology through products based on UHP water pump technology. We will strive to continue to improve our customers profitability through investment in the development of innovative products and services that expand our customers markets
and increase their productivity.



Our UHP technology has three
broad applications: cutting, cleaning and Fresher Under Pressure or food processing. In cutting and cleaning applications the ultrahigh-pressure created by our pumps is released through a small orifice to create a jet of water. In Fresher Under
Pressure, we utilize contained pressure. Food is put into a pressure vessel and UHP water is pumped into the vessel. This pressure is used to kill both spoilage bacteria and pathogens in the food.



The primary application of our UHP water pumps is cutting. In cutting
applications, pressures from 50,000 to 87,000 psi, create a thin stream of water traveling at three or more times the speed of sound which can cut both metallic and nonmetallic materials for many industries, including aerospace, automotive,
disposable products, food, glass, job shop, sign, metal cutting, marble, tile and other stone cutting, and paper slitting and trimming. Waterjet cutting is recognized as a more flexible alternative to traditional cutting methods such as lasers, saws
or plasma. It is often faster, has greater versatility in the types of products it can cut and eliminates the need for secondary processing operations. We also manufacture a product line used in waterjet cleaning, where pressures in the range of
40,000 to 55,000 psi, are used in industrial cleaning, surface preparation, construction, and petro-chemical and oil field applications. In food pressurization applications pressures of between 87,000 to 100,000 psi, are used for our Fresher Under
Pressure food processing technology to provide food safety, quality and productivity enhancements for food producers.



We analyze our business based on the utilization of UHP, either as released pressure or contained pressure, as follows: Flow Waterjet Systems, or
Waterjet, for released pressure applications and Avure Technologies Incorporated, or Avure, for contained pressure applications. In addition to the cutting and cleaning operations, the Waterjet operation also includes the automotive and articulation
applications while Avure includes the Fresher Under Pressure technology, as well as the General Press, operations.



Products and Services



We provide UHP systems and related products and services to our target markets: aerospace, automotive, food, job shops, pulp and paper and surface
preparation. As previously described, we divide our business into its two UHP operations: Waterjet and Avure, representing the applications of released pressure and contained pressure, respectively.



6



---

Waterjet:



The Waterjet operation is comprised of the following segments: North America Waterjet, Asia Waterjet, Other International Waterjet and Other. The Other
segment includes the sales of systems for automotive and articulation for non UHP applications.



Systems -



We offer a variety of UHP products, including both waterjet cutting and cleaning systems, as well as accessories and related robotic articulation
equipment. UHP water pumps, as well as the related water management systems, are the core components of our technology. We utilize two different technologies to create the water pressure: intensifier and direct drive. In cutting applications a UHP
pump pressurizes water up to 87,000 psi and forces it through a small orifice, generating a high-velocity stream of water traveling in excess of 3,000 feet per second. In order to cut metallic and other hard materials, an abrasive substance, usually
garnet, is added to the waterjet stream creating an abrasivejet. Abrasivejets cut without heat, cause no metallurgical changes, and leave a high-quality edge that usually requires no secondary operation. In addition to our intensifier pumps which
pressurize water up to 87,000 psi, we offer our unique and patented direct drive pressure-compensated pumps which pressurize water up to 55,000 psi utilizing triplex piston technology.



A UHP system consists of a UHP intensifier or direct drive pump and one or more waterjet cutting or cleaning heads with the
necessary robotics, motion control and automation systems. We have sold UHP waterjet cutting and cleaning systems worldwide. Our cutting systems may also combine waterjet with other applications such as conventional machining, pick and place
handling, inspection, assembly, and other automated processes. Our waterjet systems are also used in industrial cleaning applications such as paint removal, surface preparation, factory and industrial cleaning, ship hull preparation, and heat
exchanger cleaning.



Our sales are affected by worldwide
economic changes. However, we believe that the productivity enhancing nature of our UHP technology and the diversity of our markets enable us to absorb cyclical downturns with less impact than conventional machine tool manufacturers, and we are
confident that we can continue to gain market share in the machine cutting tool market. Waterjet systems represented 71% of waterjet revenues in fiscal 2005.



Consumable Parts and Services -



Consumables represent parts used by the pump and cutting head during operation, such as seals, orifices and garnet. Every pump we sell will require
consumables to operate, and the sale of consumables is a significant part of our revenues. Many of these consumable or spare parts are proprietary in nature and are patent protected. We also sell various tools and accessories which incorporate UHP
technology, as well as aftermarket consumable parts and service for our products. Consumable parts and services represented 29% of waterjet revenues in fiscal 2005.



Avure:



Avure has two primary product lines, food processing and General Press and is comprised of the Food, North America Press and International Press segments.



Fresher Under Pressure -



Our proprietary UHP water pump and pressure vessel technology is utilized by
our customers for food processing and is marketed as Fresher Under Pressure. Our UHP technology exposes foods to pressures from 50,000 to over 100,000 psi for a short time, reducing food-borne pathogens such as Camplyobacter, E. coli, Listeria
monocytogenes, Salmonella and Vibro vulnificus. While conventional thermal and chemical preservation methods can ensure safety and longevity, they have a negative impact on fresh foods nutrition and sensory qualities such as flavor, color
and texture. Avures technology, which uses UHP to destroy bacteria and other microorganisms found in food without using high temperatures or chemical additives, has minimal effects on the nutrition, taste, texture, or color of food and extends
the shelf life of the food. UHP technology addresses: the



7



---

increasing demand in the U.S. for a post packaging, terminal pasteurization-like step (e.g. packaged ready-to-eat meats); the demand for high quality,
minimally processed foods (e.g. fresh guacamole and salsas); and the demand to utilize the productivity enhancing capabilities of UHP in food processing (e.g. shellfish). Our UHP technology can provide benefits to an array of food products including
fruits, vegetables, seafood, processed meats and ready-to-eat meals. Governmental regulations, which took effect in October 2003, regarding food processor disclosure of safety methods utilized in the manufacturing process, as well as consumer demand
for higher quality, wholesome and more natural convenience foods, offer a long-term growth opportunity for the Fresher Under Pressure product line. Our technology is also used in food applications where UHP provides some other benefit, such as
shucking shellfish.



General Press -



Our isostatic press systems use large pressure vessels, similar to those
used for food processing, ranging from 25 to 35 feet in height and weighing between 50 and 200 tons to apply a combination of heat and pressure to form and strengthen advanced materials for the aerospace, automotive and medical industries. These
systems, however, do not use UHP water; they typically use pressurized oil or an inert gas. Examples of customary applications include jet engine components, automotive parts, high performance ceramics and hip joints. Our flexform presses are used
to form sheet metal for flexible and cost-effective prototyping and low volume production of structural items, panels and engine components. Our General Presses offer several advantages over other methods for forming metal and composite parts.
Isostatic presses produce lighter weight, higher strength parts that have a better metal consistency, density and uniformity as compared to forged or cast parts. Flexform presses allow for cost-effective production, lower tooling costs, flexibility
and shorter lead times.



Marketing and Sales



We market and sell our products worldwide through our headquarters in Kent,
Washington (a suburb of Seattle) and through subsidiaries, divisions and joint ventures located in Columbus, Ohio; Wixom, Michigan; Jeffersonville, Indiana; Birmingham, England; Bretten, Germany; Burlington and Windsor, Canada; Hsinchu, Taiwan;
Shanghai and Beijing, China; Incheon, Korea; Sao Paulo, Brazil; Buenos Aires, Argentina; Lyon, France; Milan, Italy; Madrid, Spain; Yokohama, Nagoya and Tokyo, Japan and Västerås, Sweden. We sell directly to customers in North and South
America, Europe, and Asia, and have distributors or agents covering most other countries. No single customer accounted for 10% or more of our revenues during any of the three years ended April 30, 2005.



In late fiscal 2004, we conducted an internal study of our installed waterjet
cutting systems and the potential sale opportunities of the market. Based on the significant market potential relative to the installed base, we concluded that waterjet technology is in the early adoption phase of its product life cycle. To increase
waterjet awareness, we have focused our marketing efforts on specific target industries, applications and markets. Marketing efforts include increased presence at regional tradeshows, increased advertising in print media and other product placement
and demonstration/educational events as well as an increase in domestic sales representation, including distributors. To enhance the effectiveness of sales efforts, our marketing staff and sales force gather detailed information on the applications
and requirements in targeted market segments. We also utilize telemarketing and the internet to generate sales leads in addition to lead generation through tradeshows and print media,. This information is used to develop standardized and customized
solutions using UHP and robotics technologies. We provide turnkey systems, including system design, specification, hardware and software integration, equipment testing and simulation, installation, start-up services, technical training and service.



We offer our spare parts and consumables through the internet
at our Flowparts.com website and strive to ensure that we are able to ship a large number of parts within 24 hours to our customers.



Patents



We hold a large number of UHP technology and related systems patents. While we believe the patents we hold protect our intellectual property, we do not consider our business dependent on patent protection. In



8



---

addition, we have over the years developed non-patented proprietary trade secrets and know-how in UHP applications and in the manufacture of these systems,
which we believe allows us to retain a technical lead over our competitors.



We believe the patents we hold and have in process, along with the proprietary application and manufacturing know-how, act as a barrier to entry for other competitors who may seek to provide UHP technology.



See Legal Proceedings below for a discussion of
certain pending patent litigation.



Backlog



At April 30, 2005, our backlog was $64.4 million compared to the
April 30, 2004 backlog of $47.1 million. Generally our products, exclusive of the aerospace and Avure product lines, which account for $42.4 million of the backlog, can be shipped within a four to 16 week period. The aerospace and Avure systems
typically have lead times of six to 18 months. Our North American standard waterjet backlog increased $6.2 million over the prior year to $13.9 million. The changes in our backlog are not necessarily indicative of comparable variations in sales or
earnings. The April 30, 2005 backlog represented 29% of our trailing twelve months sales. The unit sales price for most of our products and services is relatively high (typically ranging from tens of thousands to millions of dollars) and
individual orders can involve the delivery of several hundred thousand dollars of products or services at one time. Furthermore, some items in backlog can be shipped more quickly than others, some have higher profit margins than others, and some may
be cancelled by customers.



CompetitionWaterjet



Waterjet technology has been developed to provide manufacturers with an
alternative to traditional cutting or cleaning methods, which utilize lasers, saws, knives, shears, plasma, routers, drills and abrasive blasting techniques. Many of the companies that provide these competing methods are larger and better funded
than Flow. Within the manufacturing setting, several firms, including Flow, have developed tools for cleaning and cutting based on waterjet technology.



Waterjet cutting systems offer manufacturers many advantages over traditional cutting machines including an ability to cut in any direction, faster
throughput times, minimal impact on the material being cut and a continuously expanding range of applications. These factors, in addition to the elimination of secondary processing in most circumstances, enhance the manufacturing productivity of our
systems.



We believe increased market acceptance of waterjet
cutting systems by the aerospace, automotive, and machining (job shop) industries will encourage other manufacturers, including those in other industries, to adopt waterjet solutions. We estimate the worldwide waterjet cutting systems market size at
$350 million and the waterjet cleaning systems market at $335 million. The recent slowdown in many of the major world economies created a difficult operating environment for waterjet systems manufacturers, as new investments in infrastructure
projects were curtailed and customers reduced capital expenditures. Low demand, coupled with price-based competition among waterjet manufacturers, caused many firms in the industry to restructure operations, lay off employees, and close plants.



We believe we are the leader in the global waterjet cutting
systems market with a market share estimated at more than 40%. In North America, together with another supplier, we have a combined market share of approximately 75%. The remaining 25% of the market is divided among 10 firms. The European market is
also highly concentrated, with the top three companies controlling 50% of the market. We compete in the high-end and mid-tier segments of the waterjet cutting market.



In addition, we sell spare parts and consumables. While we believe our on-time delivery and internet parts ordering web site
combine for the best all around value for our customers, we do face competition from numerous other companies who sell replacement parts for our machines. While they generally offer a lower price, we believe the quality of our parts, coupled with
our service, makes us the value leader in spares and consumables.



9



---

Waterjet cleaning offers many advantages over other cleaning methods, such as the ability to remove
difficult coatings or deposits from a surface without damaging such surface or adding potentially hazardous chemicals to the cleaning process. A UHP waterjet system is an environmentally-friendly answer to many difficult cleaning applications and
can often be justified solely on the basis of hazardous material containment or reduction of secondary operations in the cleaning process.



We believe we are a major competitor in the ultrahigh-pressure (equal to or greater than 40,000 psi) segment of the waterjet cleaning systems market with
an estimated global market share of 27%. We have a significant share of the market in North and South America and Asia. We also have an opportunity to build share and grow our business in Europe where waterjet cleaning had not previously been a
market priority for us.



The automobile and aerospace industry
and other industries that rely heavily on assembly-based manufacturing processes are primary consumers of robotics systems equipment and services. Using waterjet and other suitable technologies such as laser, robotics systems manufacturers provide
custom engineered robotic systems designed for material separation and removal. The market for robotic systems is concentrated among a few companies in the U.S. and Europe.



CompetitionAvure



Pasteurization is the primary method used to help ensure that food is safe to eat. Avures Fresher Under Pressure represents a break-through
technology which destroys harmful pathogens and increases shelf life while ensuring a safe, healthy product. There are other companies developing a similar UHP processing technology. To date, these companies have had little commercial success, and
we believe our patents and know-how make us the world leader in this technology. There are also other technologies being developed for food safety, including irradiation and ultra-violet light. Of the alternative technologies, irradiation is the
most developed. The primary target market for irradiation is the raw meat industry, while Avure is targeting the ready-to-eat meat market, i.e., sliced deli meats, etc., as well as the premium food market, such as fresh fruits and vegetables.



Our General Presses represent a niche segment of the
industrial press market that use our technology for specialized applications, primarily to produce high strength and precision or low volume parts. We compete in this market against forging and casting methods of production which currently represent
a significantly larger market than our technology. However, our press technology is necessary to produce high quality parts with high material density, no internal voids or cracks and beneficial isotropic properties.



Overall, we believe that Flows consolidated competitive position is
enhanced by:



| |  |  | Technically advanced, proprietary products that provide excellent reliability, low operating costs, and user-friendly features;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



| |  |  | A strong application-oriented, problem-solving marketing and sales approach;
| | - |  | ----------------------------------------------------------------------------



| |  |  | An active research and development program that allows us to maintain technological leadership;
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | The ability to provide complete turnkey systems;
| | - |  | ------------------------------------------------



| |  |  | A physical presence in key markets, such as in the U.S., Canada, Japan, southeast Asia and Europe;
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | Strong OEM customer ties, and
| | - |  | -----------------------------



| |  |  | Efficient production facilities.
| | - |  | --------------------------------



Research and Engineering



We have devoted between 4% and 9% of revenues to research and engineering during each of the three years ended April 30, 2005. Research and
engineering expenses were $9.1 million, $10.7 million, and $13.5 million, in fiscal 2005, 2004 and 2003, respectively. While we will continue a robust research and engineering program to maintain our technological leadership position through
development of new products and applications, as well as enhancement of our current product lines, a more focused effort has allowed us to decrease our research and engineering expenses as a percent of revenue to 4% for the fiscal year ended
April 30, 2005.



10



---

Employees



As of April 30, 2005, we employed 776 full time and 30 part time personnel. We are not a party to any material collective bargaining agreements.



Foreign and Domestic Operations



See Note 18 to Consolidated Financial Statements for information regarding
foreign and domestic operations.



Available Information



Our Internet website address is www.flowcorp.com. We make available
at this address, free of charge, our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and all amendments to those reports as soon as reasonably practicable after such material is electronically filed with or
furnished to the SEC. Information available on our website is not incorporated by reference in and is not deemed a part of this Form 10-K.



Item 2.    Properties



Our headquarters and primary manufacturing facilities are located in a leased facility in Kent, Washington. We also manufacture product in Wixom,
Michigan; Jeffersonville, Indiana; Columbus, Ohio; Burlington, Canada; Hsinchu, Taiwan and Västerås, Sweden. We sell products through all of these locations, in addition to sales offices located in Bretten, Germany; Birmingham, England;
Milan, Italy; Madrid, Spain; Lyon, France; Yokohama, Nagoya and Tokyo, Japan; Shanghai and QuangChou and Beijing, China; Incheon, Korea; Sao Paulo, Brazil; and Buenos Aires; Argentina.



All of our facilities are leased with the exception of our manufacturing facilities in Jeffersonville, Indiana and Hsinchu,
Taiwan.



We believe that our facilities are suitable for our
current operations and any increase in production in the near term will not require additional space.



Item 3.    Legal Proceedings



At any time, we may be involved in certain legal proceedings. As of April 30, 2005, we have accrued our estimate of the probable costs for the resolution of these claims. This estimate has been developed in
consultation with outside legal counsel and is based upon an analysis of potential outcomes, assuming a combination of litigation and settlement strategies. We do not believe these proceedings will have a material adverse effect on our consolidated
financial position. However, it is possible that future results of operations or cash flows for any particular quarterly or annual period could be materially affected by changes in our assumptions, or the effectiveness of our strategies, related to
these proceedings. See Notes 1 and 15 of Notes to Consolidated Financial Statements for a description of our product liability claims and litigation.



Omax Corporation (Omax) filed suit against us on November 18, 2004. The case, Omax Corporation v. Flow International Corporation,
United States District Court, Western Division at Seattle, Case No. CV04-2334, was filed in federal court in Seattle, Washington. The suit alleges that our products infringe Omaxs Patent Nos. 5,508,596 entitled Motion Control with
Precomputation and 5,892,345 entitled Motion Control for Quality in Jet Cutting. The suit also seeks to have our Patent No. 6,766,216 entitled Method and System for Automated Software Control of Waterjet Orientation
Parameters declared invalid, unenforceable and not infringed. Omax manufactures waterjet equipment that competes with our equipment. Both the Omax and our patents are directed at the software that controls operation of the waterjet equipment.
Although the suit seeks damages of over $100 million, we believe Omaxs claims are without merit and we intend not only to contest Omaxs allegations of infringement but also to vigorously pursue our claims against Omax with regard to our
own patent.



Item 4.    Submission of Matters to a Vote
of Security Holders



None.



11



---

PART II



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



Market Information



The principal market for our common stock is the over-the-counter market. Our stock is traded on the NASDAQ National Market
under the symbol FLOW. The range of high and low sales prices for our common stock for the last two fiscal years is set forth in the following table.



|               |  |                  |      |                  |   |      |  |     |      |  |   |     
|-------------- |  | ---------------- | ---- | ---------------- | - | ---- |  | --- | ---- |  | - | ----
|               |  | Fiscal Year 2005 |      | Fiscal Year 2004
|               |  | High             |      | Low              |   | High |  | Low
|First Quarter  |  | $                | 3.66 |                  | $ | 2.15 |  | $   | 1.94 |  | $ | 1.13
|Second Quarter |  |                  | 3.55 |                  |   | 2.70 |  |     | 3.11 |  |   | 1.36
|Third Quarter  |  |                  | 3.18 |                  |   | 2.71 |  |     | 4.11 |  |   | 2.40
|Fourth Quarter |  |                  | 6.60 |                  |   | 2.85 |  |     | 3.74 |  |   | 2.20



Holders of the Companys
Common Stock



There were 989 shareholders of record as of
July 21, 2005.



Dividends



We have not paid dividends to common shareholders in the past. Our Board of
Directors intends to retain future earnings, if any, to finance development and expansion of our business and reduce debt and does not expect to declare dividends to common shareholders in the near future. As of April 30, 2005, our financing
agreements contained restrictions on our ability to pay dividends to our shareholders. These restrictions were eliminated by the credit agreement executed on July 8, 2005. See Note 10 to Consolidated Financial Statements for a description of
the previous restrictions.



Recent Sales of Unregistered Securities



We have entered into a Consulting Agreement effective
March 1, 2003 pursuant to which we have engaged Mr. Chrismon Nofsinger to provide executive coaching and organizational services. In partial consideration for such services, we issued 7,006 unregistered shares of our common stock to
Mr. Nofsinger in April 2005. The issuance of shares to Mr. Nofsinger was exempt from registration under Section 4(2) of the Securities Act of 1933 because it was a transaction not involving a public offering.



Equity Compensation Plan Information



We have a shareholder-approved equity plan that enables the Compensation
Committee of the Board of Directors to make awards of equity-based compensation, which we believe are an important tool to attract and retain key employees.



12



---

The table below provides information, as of the end of the most recently completed fiscal year,
concerning securities authorized for issuance under current and former equity compensation plans.



|                                                       |  |                                                                                         |  |                                                                         |      |                                                                                                                                     |          
|------------------------------------------------------ |  | --------------------------------------------------------------------------------------- |  | ----------------------------------------------------------------------- | ---- | ----------------------------------------------------------------------------------------------------------------------------------- | ---------
|Plan Category                                          |  | (a) Number ofSecurities tobe IssueduponExercise ofOutstandingOptions,Warrantsand Rights |  | (b)WeightedAverageExercisePrice ofOutstandingOptions,Warrantsand Rights |      | (c) Number ofSecuritiesRemainingAvailable forFutureIssuanceunder EquityCompensationPlans(ExcludingSecuritiesReflected inColumn (a))
|Equity compensation plans approved by security holders |  | 2,034,546                                                                               |  | $                                                                       | 9.20 |                                                                                                                                     | 1,368,218
|                                                       |  |                                                                                         |  |                                                                         |      |                                                                                                                                     |          



1987 Stock
Option Plan for Nonemployee Directors (the 1987 Nonemployee Directors Plan)



The 1987 Nonemployee Director Plan was approved in 1987 and provided for the automatic grant of nonqualified options for 10,000 shares our stock to a
nonemployee director when initially elected or appointed, and the grant of 10,000 shares annually thereafter during the term of directorship. There are no further options being granted under this plan.



1991 Stock Option Plan (the 1991 SO Plan)



The 1991 SO Plan was adopted in October 1991 and
amended in August 1993. Incentive and nonqualified stock options up to 700,000 shares could be issued under this plan. There are no further options being granted under this plan.



1995 Long-Term Incentive Plan (the 1995 LTI Plan)



The 1995 LTI Plan was adopted in August 1995 and amended in fiscal 2000 to
increase the number of shares available for grant to 3,350,000. Under the 1995 LTI Plan, awards can be made to any board director, executive officer or employee of the Company. Awards can be made in the form of stock options, SARs or stock awards.
The Compensation Committee of the Board of Directors administers the 1995 LTI Plan.



Issuer Purchases of Equity Securities



None.



13



---

Item 6.    Selected Financial Data



|                                                                                                                         |  |                      |         |   |                   |   |         |         |  |   |         |   |  |                     |         |   |  |   |        
|------------------------------------------------------------------------------------------------------------------------ |  | -------------------- | ------- | - | ----------------- | - | ------- | ------- |  | - | ------- | - |  | ------------------- | ------- | - |  | - | -------
|(In thousands, except per share amounts)                                                                                 |  | Year Ended April 30,
|                                                                                                                         |  | 2005 (restated)(4)   |         |   | 2004              |   |         | 2003(3) |  |   | 2002(2) |   |  | 2001 (unaudited)(1)
|Income Statement Data:                                                                                                   |  |                      |         |   |                   |   |         |         |  |   |         |   |  |                     |         |   |  |   |        
|Sales                                                                                                                    |  | $                    | 219,365 |   |                   | $ | 177,609 |         |  | $ | 144,115 |   |  | $                   | 176,890 |   |  | $ | 204,854
|(Loss) Income Before Cumulative Effect of Change in Accounting Principle and Discontinued Operations                     |  |                      | (20,616 | ) |                   |   | (12,048 | )       |  |   | (69,464 | ) |  |                     | (8,244  | ) |  |   | 4,038  
|Net (Loss) Income                                                                                                        |  |                      | (20,616 | ) |                   |   | (11,522 | )       |  |   | (69,987 | ) |  |                     | (7,853  | ) |  |   | 1,630  
|Basic (Loss) Earnings Per Share Before Cumulative Effect of Change in Accounting Principle and Discontinued Operations   |  |                      | (1.16   | ) |                   |   | (0.78   | )       |  |   | (4.53   | ) |  |                     | (0.54   | ) |  |   | 0.27   
|Basic (Loss) Earnings Per Share                                                                                          |  |                      | (1.16   | ) |                   |   | (0.75   | )       |  |   | (4.56   | ) |  |                     | (0.52   | ) |  |   | 0.11   
|Diluted (Loss) Earnings Per Share Before Cumulative Effect of Change in Accounting Principle and Discontinued Operations |  |                      | (1.16   | ) |                   |   | (0.78   | )       |  |   | (4.53   | ) |  |                     | (0.54   | ) |  |   | 0.27   
|Diluted (Loss) Earnings Per Share                                                                                        |  |                      | (1.16   | ) |                   |   | (0.75   | )       |  |   | (4.56   | ) |  |                     | (0.52   | ) |  |   | 0.11   
|                                                                                                                         | 
|(In thousands)                                                                                                           |  | As of April 30,     
|                                                                                                                         |  | 2005 (restated)(4)   |         |   | 2004(restated)(4) |   |         | 2003    |  |   | 2002    |   |  | 2001 (unaudited)   
|Balance Sheet Data:                                                                                                      |  |                      |         |   |                   |   |         |         |  |   |         |   |  |                     |         |   |  |   |        
|Working Capital                                                                                                          |  | $                    | 6,233   |   |                   | $ | (9,060  | )       |  | $ | (6,709  | ) |  | $                   | 84,532  |   |  | $ | 91,750 
|Total Assets                                                                                                             |  |                      | 118,467 |   |                   |   | 129,272 |         |  |   | 147,701 |   |  |                     | 208,674 |   |  |   | 209,309
|Short-Term Debt                                                                                                          |  |                      | 13,443  |   |                   |   | 48,727  |         |  |   | 61,056  |   |  |                     | 5,237   |   |  |   | 8,464  
|Long-Term Obligations, net                                                                                               |  |                      | 5,704   |   |                   |   | 38,081  |         |  |   | 29,023  |   |  |                     | 83,453  |   |  |   | 85,652 
|Shareholders Equity (Deficit)                                                                                           |  |                      | 28,710  |   |                   |   | (9,552  | )       |  |   | 4,872   |   |  |                     | 71,054  |   |  |   | 68,755 

---

|(1) | The Statement of Operations for fiscal 2001 includes the adoption of SEC Staff Accounting Bulletin No. 101, Revenue Recognition in Financial Statements, as amended
by SAB101A and 101B. We reflected this change in policy as a Cumulative Effect of Change in Accounting Principle.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | The Statement of Operations for fiscal 2002 includes the adoption of Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets
(FAS 142). See Note 1 to the Consolidated Financial Statements for the year ended April 30, 2005 for further discussion of the impact of this adoption.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | The Statement of Operations for fiscal 2003 includes the impact of managements launch of its restructuring program and resulting focus on cash generation. See the Fiscal
2003 Comprehensive Financial Review at the end of the Fiscal 2004 Compared to Fiscal 2003 financial analysis in the Managements Discussion and Analysis section for further discussion of the impact on our financial results.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | As described in Note 2 to the Consolidated Financial Statements, we have restated our consolidated financial statements for the year ended April 30, 2005 to reflect additional
charges in the Consolidated Statement of Operations associated with 1) the impairment of goodwill, 2) the revised valuation of anti-dilution warrants issued to our senior and subordinated lenders, 3) the revision of estimated losses on long-term
contracts, 4) the correction of compensation expense for performance based equity awards and stock awards for services and 5) straight-line rent expense for leases with escalating rents. In addition, we restated certain balances for incorrect
classification on our Consolidated Balance Sheet as of April 30, 2005 and 2004 and Consolidated Statement of Operations for the year ended April 30, 2005.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



14



---

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



As described in the explanatory note above and
in Note 2 to the Consolidated Financial Statements, we have restated our consolidated financial statements as of April 30, 2005 and 2004 and for the year ended April 30, 2005. Amounts in this section have been updated to reflect these
restatements.



Risk Factors and Uncertainties



We have incurred losses in recent years and we may be unable to
achieve profitability.



Our net losses for each of the
fiscal years ended April 30, 2003, 2004 and 2005 were $70.0 million, $11.5 million and $20.6 million, respectively. We believe our recently completed restructuring and related cost-cutting initiatives will reduce overall spending. If our
restructuring efforts fail to adequately reduce costs, or if our sales are less than we project, we will continue to incur losses in future periods. Economic weakness in our served markets may adversely affect our ability to meet our sales
projections.



Economic weakness in our served markets may
adversely affect our financial results.



The products
we sell are capital goods with individual system prices ranging from $150,000 to several million dollars. Many of our customers depend on long term financing from a financial institution to purchase our equipment. Economic weakness in the capital
goods market and or a credit tightening by the banking industry would reduce our sales and accordingly affect our financial results.



If we fail to comply with our financing arrangements, our ability to continue operations would be impaired.



Under the Current Senior Credit Agreement (entered into on July 8,
2005), we are operating under a credit agreement with our senior lenders which expires July 8, 2008 and sets forth specific financial covenants to be attained on a quarterly basis. In addition, our agreement includes subjective acceleration
clauses which permit the lenders to demand payment on the determination of a material adverse change in the business. In the event of default, the senior lenders may limit our access to borrow funds as needed. Our ability to continue operating is
dependent on the senior lenders willingness to grant access to funds. If we are unable to obtain the necessary funds, our ability to continue operations would be seriously impaired unless we are able to obtain alternative financing from
another source. In the event of a default, obtaining alternative financing may be difficult and may be at less favorable terms. We may be unable to achieve our projected operating results and maintain compliance with the loan covenants which would
trigger an event of default with our Lenders. In an event of default, the Lenders would be in the position to exercise default remedies which include applying a default interest rate and acceleration of payment schedules for our outstanding debt.
Our Lenders may pursue any number of plans to reduce the outstanding debt, including, in certain circumstances, a liquidation of some or all of our assets.



If our Form S-1 registration statement which will contain fiscal 2005 results, does not become effective by September 17, 2005 or becomes
ineffective for more than 40 days, after having gone effective, we may be subject to significant financial penalties.



Under terms of a Registration Rights Agreement entered into on March 20, 2005, as part of a Private Investment in Public Equity transaction
(PIPE Transaction), we were required to have the Form S-1, which registers the shares sold in the PIPE Transaction, become effective no later that September 17, 2005. In addition, the registration statement cannot become ineffective
for more than 40 days (not necessarily consecutive). If either of these events occur, then we will be subject to a cash penalty of up to $650,000 per month for each month the registration statement is not effective. Certain factors that could cause
the registration statement to become or remain ineffective are not within our control. We have subsequently amended the Registration Rights Agreement to grant an extension until December 31, 2005 to the effective date of the registration of the
shares.



15



---

If we are unable to retain the current members of our senior management team and other key
personnel, our future success may be negatively impacted.



We may lose key management personnel and encounter difficulties replacing these positions. We may have to incur greater costs to attract replacement personnel.



Our inability to protect our intellectual property rights, or our possible infringement on the proprietary rights of
others, and related litigation could be time consuming and costly.



We defend our intellectual property rights because unauthorized copying and sale of our proprietary equipment and consumables represents a loss of revenue to us. From time to time we also receive notices from others
claiming we infringe their intellectual property rights. The number of these claims may grow in the future, and responding to these claims may require us to stop selling or to redesign affected products, or to pay damages. On November 18, 2004,
Omax Corporation (Omax) filed suit against us alleging that our products infringe on Omaxs patents. The suit also seeks to have a specific patent we hold declared invalid. Although the suit seeks damages of over $100 million, we
believe Omaxs claims are without merit and we intend not only to contest Omaxs allegations of infringement but also to vigorously pursue our claims against Omax with regard to our own patent. See Note 15 to Consolidated Financial
Statements for further discussion of contingencies.



Fluctuations in our quarterly operating results may cause our stock price to decline and limit our shareholders ability to sell our common stock in the public market.



In the past, our operating results have fluctuated significantly from quarter
to quarter and we expect them to continue to do so in the future due to a variety of factors, many of which are outside of our control. Our operating results may in some future quarter fall below the expectations of securities analysts and
investors. In this event, the trading price of our common stock could decline significantly. In addition to the risks disclosed elsewhere in this prospectus, factors outside of our control that have caused our quarterly operating results to
fluctuate in the past and that may affect us in the future include:



| |  |  | fluctuations in general economic conditions;
| | - |  | --------------------------------------------



| |  |  | demand for UHP pumps and UHP water management systems generally;
| | - |  | ----------------------------------------------------------------



| |  |  | fluctuations in the capital budgets of customers; and
| | - |  | -----------------------------------------------------



| |  |  | development of superior products and services by our competitors.
| | - |  | -----------------------------------------------------------------



In addition, factors within our control, such as our ability to deliver equipment in a timely fashion, have caused our operating results to fluctuate in
the past and may affect us similarly in the future.



The
factors listed above may affect both our quarter-to-quarter operating results as well as our long-term success. Given the fluctuations in our operating results, you should not rely on quarter-to-quarter comparisons of our results of operations as an
indication of our future performance or to determine any trend in our performance. Fluctuations in our quarterly operating results could cause the market price of and demand for our common stock to fluctuate substantially, which may limit your
ability to sell our common stock on the public market.



We do business in industries that are cyclical, which may result in weakness in demand for our products.



Our products are sold in many industries, including machine tool, automotive and aerospace, that are highly cyclical. The machine tool industry, in
particular from 1998 through 2003, experienced a significant decline in global demand. Cyclical weaknesses in the industries that we serve could lead to a reduced demand for our products.



We may be affected by rising costs or lack of availability of materials, which could negatively impact our operations.



We have experienced and may continue to experience
significant increases in the costs of materials we use in the manufacture of our products, such as steel, and we may not be able to either achieve corresponding



16



---

increases in the prices of our products or reduce manufacturing costs to offset these increases, or if we do increase prices, we may experience lower sales.
Any of the foregoing may adversely affect our financial results.



If we cannot develop technological improvements to our products through continued research and engineering, our financial results may be adversely affected.



In order to maintain our position in the market, we need to continue to invest in research and engineering to improve our
products and technologies and introduce new products and technologies. If we are unable to make such investment, if our research and development does not lead to new and/or improved products or technologies, or if we experience delays in the
development or acceptance of new and/or improved products, our financial results will be adversely affected.



We have received notice of material weaknesses in internal controls. Consequently, there is more than a remote likelihood that a material
misstatement of our financial statements will not be prevented or detected in the current or any future period. Additionally we may conclude that our system of internal controls under Section 404 of Sarbanes-Oxley is not effective.



In December 2004, in connection with the restatement
of our fiscal 2004, 2003 and 2002 financial statements, and in November 2005, in connection with the restatement of our fiscal 2005 and 2004 financial statements, our independent registered public accounting firm reported to management and to the
Audit Committee material weaknesses in internal control over financial reporting. A material weakness is a control deficiency, or a combination of control deficiencies, that results in more than a remote likelihood that a material misstatement of
the annual or interim financial statements will not be prevented or detected. Management agrees with and has responded to the Audit Committee with our plans to remediate the material weaknesses communicated by our independent registered public
accounting firm. Remediation of of these material weaknesses is ongoing.



The material weaknesses in our internal control over financial reporting are as follows::



| |  |  | The Company did not maintain effective controls over the financial reporting process due to an insufficient complement of personnel with an appropriate level of accounting
knowledge, experience and training in the application of generally accepted accounting principles commensurate with its financial reporting requirements and the complexity of the Companys operations and transactions. Specifically, the Company
incorrectly applied generally accepted accounting principles for (i) the impairment of goodwill, (ii) the classification of deferred tax balances, (iii) the valuation of anti-dilution warrants, (iv) the accrual of costs on
contracts accounted for using the percentage-of-completion method and (v) leases with rent escalation clauses, affecting goodwill, capital in excess of par, minority interest, deferred income taxes, prepaid expenses, cost of sales, interest
expense and other accrued liabilities. This material weakness contributed to the material weakness discussed below.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Company did not maintain effective controls to ensure there is adequate (i) analysis, documentation, reconciliation and review of accounting records, and supporting data,
and (ii) monitoring and oversight of the work performed by accounting and financial reporting personnel to ensure the accuracy and completeness of the consolidated financial statements in accordance with generally accepted accounting
principles. Specifically, the Company did not have effective controls designed and in place over the consolidation of the financial statements of subsidiaries, the reconciliation of inter-company accounts, the valuation of anti-dilution warrants,
the accrual of costs on contracts accounted for using the percentage-of-completion method and the accounting for performance based equity awards, affecting goodwill, capital in excess of par, minority interest, general and administrative expense,
interest expense, prepaid expenses, cost of sales, accounts receivables and customer deposits.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



An in-depth review of the remediation process to date, as well as the steps remaining, can be found in Item 9A. of this Form 10-K/A.



17



---

Section 404 of the Sarbanes-Oxley Act of 2002 requires us to assess the design and effectiveness of
our internal control systems effective April 30, 2006. Our independent registered public accounting firm is required to render an attestation report on managements assessment and the effectiveness of our system of internal control over
financial reporting. We must complete the documentation, evaluation and remediation of our systems of internal control. The costs associated with such compliance are likely to be substantial and will negatively impact our financial results. In
addition, there is no assurance that we will be able to conclude that our systems are appropriately designed or effective, which could result in a material misstatement of the financial statements in the future and a decline in the stock price.



We have outstanding options and warrants that have the
potential to dilute the return of our existing common shareholders and cause the price of our common stock to decline.



We grant stock options to our employees and other individuals. At April 30, 2005, we had options outstanding to purchase 2,034,546 shares of our
common stock, at exercise prices ranging from $2.00 to $12.25 per share. In addition, we currently have outstanding 3,219,000 warrants, for which we are registering the resale of the underlying shares hereby. The exercise price of the warrants range
from $.008 to $4.07 per share.



As a result of accounting
regulations, which become applicable to us on May 1, 2006, requiring companies to expense stock options, our expenses will increase and our stock price may decline.



A number of publicly traded companies have recently announced that they will begin expensing stock option grants to
employees. In addition, the Financial Accounting Standards Board (FASB) has adopted rule changes with an effective date as of the beginning of fiscal years beginning after June 15, 2005 requiring expensing of stock options. Currently we include
such expenses on a pro forma basis in the notes to our financial statements in accordance with accounting principles generally accepted in the United States, but do not include stock option expense for employee options in our reported financial
statements. This change in accounting standards will require us to expense stock options, and as a result our reported expenses may increase significantly.



Washington law and our charter documents may make an acquisition of us more difficult.



Provisions in Washington law and in our articles of incorporation, bylaws,
and rights plan could make it more difficult for a third-party to acquire us, even if doing so would benefit our shareholders. These provisions:



| |  |  | Establish a classified board of directors so that not all members of our board are elected at one time;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | Authorize the issuance of blank check preferred stock that could be issued by our board of directors (without shareholder approval) to increase the number of
outstanding shares (including shares with special voting rights), each of which could hinder a takeover attempt;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Provide for a Preferred Share Rights Purchase Plan or poison pill;
| | - |  | --------------------------------------------------------------------



| |  |  | Impose restrictions on certain transactions between a corporation and certain significant shareholders.
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | Provide that directors may be removed only at a special meeting of shareholders and provide that only directors may call a special meeting;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Require the affirmative approval of a merger, share exchange or sale of substantially all of the Corporations assets by 2/3 of the Corporations shares entitled to
vote; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Provide for 60 day advance notification for shareholder proposals and nominations at shareholder meetings.
| | - |  | ----------------------------------------------------------------------------------------------------------



Market risk exists in our operations from potential adverse changes in
foreign exchange rates relative to the U.S. dollar in our foreign operations.



A significant portion of our sales take place outside of the United States, and we transact business in various foreign currencies, primarily the Canadian dollar, the Eurodollar, the Japanese yen, the New Taiwan
dollar, and



18



---

the Swedish Krona. In addition, our foreign divisions may have customer receivables and vendor obligations in currencies other than their local currency
which exposes us to near-term and longer term currency fluctuation risks. The assets and liabilities of our foreign operations, with functional currencies other than the U.S. dollar, are translated into U.S. dollars at exchange rates in effect at
the balance sheet date. Income and expense items are translated at the average exchange rates prevailing during the period. Aggregate net foreign exchange gains included in the determination of net loss amounted to $531,000 for the year ended
April 30, 2005. Based on our results for the year ended April 30, 2005 for our foreign subsidiaries, and based on the net position of foreign assets less liabilities, a near-term 10% appreciation or depreciation of the U.S. dollar in all
currencies we operate could impact operating income by $1.2 million and other income (expense) by $3.7 million. Our financial position and cash flows could be similarly impacted.



Current year foreign sales have benefited from a weak U.S. dollar. If the dollar were to strengthen against certain
foreign currencies, such as the euro and yen, our margins may be negatively affected.



A significant portion of our products sold outside the United States are manufactured domestically. The weaker U.S. dollar, relative to the local currency of many of the countries we sell into, has made our products
less expensive, on a relative basis, when compared to locally manufactured products and products manufactured in certain other countries. As the U.S. dollar gains in value relative to these foreign currencies, our products will increase in cost to
the customer relative to locally produced product and products manufactured in certain other countries, which could negatively impact sales.



Current Events



Current Senior Credit Agreement.    Until April 28, 2005, our long-term financing consisted of a senior credit agreement
(originally entered into on July 28, 2004) whose maturity date was August 1, 2005 (Senior Credit Agreement) and a subordinated debt agreement (Subordinated Debt Agreement). On April 28, 2005, we entered into a
new senior debt agreement (April Senior Credit Agreement) for the purpose of being able to pay off the Subordinated Debt Agreement, which was done. The April Senior Credit Agreement also had a maturity date of August 1, 2005. On
July 8, 2005, we entered into a new senior credit agreement, with a maturity date of July 8, 2008 (Current Senior Credit Agreement). At certain places in this report, we refer to Senior Credit Arrangements referring
to one or more of the senior credit agreements when identification of a particular agreement is not important. The Current Senior Credit Agreement is a $30 million, three year agreement with Bank of America N.A. and U.S. Bank N.A. It bears interest
at Bank of Americas prime rate (5.75% at April 30, 2005) or is linked to LIBOR plus a percentage depending on our leverage ratios, at our option. The agreement sets forth specific financial covenants to be attained on a quarterly basis,
which we believe, based on our financial forecasts, are achievable. The financial covenants in the Current Senior Credit Agreement are less restrictive than in the earlier Senior Credit Arrangements.



Restructuring.    In fiscal 2005, we completed a
plan intended to return us to profitability through reductions in headcount, consolidation of facilities and operations, and closure or divestiture of selected operations. We evaluated the workforce and skill levels necessary to satisfy the expected
future requirements of the business. As a result, we implemented plans to eliminate redundant positions and realign and modify certain roles based on skill assessments. We recorded restructuring charges of $3.3 million and $239,000 for the years
ended April 30, 2004 and 2005, respectively, which are shown in the table below (in thousands):



|                     |  |                          |     |                          |   |      
|-------------------- |  | ------------------------ | --- | ------------------------ | - | -----
|                     |  | Year EndedApril 30, 2005 |     | Year EndedApril 30, 2004
|Severance benefits   |  | $                        | 120 |                          | $ | 652  
|Facility exit costs  |  |                          | 119 |                          |   | 1,058
|Inventory write-down |  |                          |    |                          |   | 1,546
|                     |  |                          |     |                          |   |      
|                     |  | $                        | 239 |                          | $ | 3,256
|                     |  |                          |     |                          |   |      



19



---

These charges included employee severance related costs for approximately 50 individuals. The fiscal 2004
reductions in the global workforce were made across manufacturing, engineering and general and administrative functions. We have also recorded facility exit costs for the year ended April 30, 2004 primarily as a result of consolidating our two
Kent facilities into one facility, vacating the manufacturing warehouse portion of our Flow Europe facility and reducing the space utilized in our Swedish manufacturing facility. In addition, we scrapped some obsolete parts, returned surplus parts
to vendors and sold parts to third parties, in conjunction with the shutdown of our manufacturing operation in Europe and standardization of our product line. The fiscal 2005 restructuring related to employee reductions in the Food segment as well
as closure of our Memphis sales office. See restructuring accrual information in Note 17 to Consolidated Financial Statements.



During the year ended April 30, 2005 and 2004, we incurred $.6 million and $1.5 million, respectively, of professional fees associated with the
restructuring of our debt in July 2004 and July 2003, respectively. These costs were evaluated under EITF 98-14, Debtors Accounting for Changes in Line-of-Credit or RevolvingDebt Arrangements, and as they were either expenses
related to potential Senior Credit Arrangement with lenders that did not occur, or they related to expenses associated with our subordinated debt and did not result in an increase in the facility and accordingly they were expensed.



Avure.    The General Press operations, which
consist of the North America Press and the International Press segments, as well as the non ultrahigh-pressure portion of the food business, which is included in the Food segment, are not considered core to our business and it is our intent to
divest ourselves of these operations. However, there can be no assurance we will find a suitable buyer at an acceptable price. If we do divest these businesses, it is anticipated that we will enter into a manufacturing agreement to provide the
purchaser with the ultrahigh-pressure pump components and related spare parts for the Fresher Under Pressure business. These segments do not meet the accounting criteria to be considered assets held for sale as of April 30, 2005 and accordingly
the results of operations are shown as continuing operations and the related assets have not been reported as held for sale in our financial statements.



On October 31, 2005, we completed the sale of the North America Press and International Press segments, as well as the non ultrahigh-pressure portion
of the Food segment with the Gores Technology Group, LLC (Gores) for estimated net proceeds of $14.0 million, comprised of cash and notes. At closing, we also entered into a Supply Agreement with Gores whereby we have agreed to supply
certain high pressure pump products on an exclusive basis to Gores. We expect to record a gain on the sale transaction.



Robotics Division.    In an effort to control costs and to focus on our core UHP waterjet systems, on June 2, 2005, we
announced that we had expanded our strategic relationship with Motoman Inc., to deliver standard, pre-engineered robotic waterjet cutting solutions to the automotive industry. The relationship means that Motoman, Inc. will be the primary sales
contact with the end user for standard systems and we will sell UHP pumps and parts to Motoman, Inc. to be integrated into the pre-engineered robotic cutting system. At the same time we announced that, in order to re-align our resources with this
new strategic direction, our custom robotic waterjet cutting system manufacturing would be relocated from Wixom, Michigan to Burlington, Ontario. This closure is expected to be completed by the second quarter of fiscal 2006 with restructuring
expenses of approximately $1,000,000. These expenses include severance payments for employees, exit expenses for the facility as well as logistical expenses for moving and disposing of equipment and assets.



We have also retained a broker to assist us in evaluating various
opportunities for the Applications Group, our Other segment.



Operational and Financial



As described in
Note 2 to the Consolidated Financial Statements, we have restated our consolidated financial statements for the year ended April 30, 2005 to reflect additional charges on the Consolidated Statement of Operations associated with 1) the
impairment of goodwill, 2) the revised valuation of anti-dilution warrants



20



---

issued to our senior and subordinated lenders, 3) the revision of estimated losses on long-term contracts, 4) the correction of compensation expense for
performance based equity awards and stock awards for services and 5) straight-line rent expense for leases with escalating rents. In addition, we restated certain balances for incorrect classification on our Consolidated Balance Sheet and
Consolidate Statement of Operations as of April 30, 2005 and 2004 and for the year ended April 30, 2005.



Operational Data as a Percentage of Sales



|                                       |  |                      |    |  |      |    |  |      |   
|-------------------------------------- |  | -------------------- | -- |  | ---- | -- |  | ---- | --
|                                       |  | Year Ended April 30, |   
|                                       |  | 2005 (restated)      |    |  | 2004 |    |  | 2003 |   
|                                       |  |                      |   
|Sales                                  |  | 100                  | %  |  | 100  | %  |  | 100  | % 
|                                       |  |                      |   
|Cost of Sales                          |  | 63                   | %  |  | 63   | %  |  | 75   | % 
|                                       |  |                      |   
|                                       |  |                      |    |  |      |    |  |      |   
|                                       |  |                      |   
|Gross Margin                           |  | 37                   | %  |  | 37   | %  |  | 25   | % 
|                                       |  |                      |   
|                                       |  |                      |    |  |      |    |  |      |   
|                                       |  |                      |   
|Expenses:                              |  |                      |    |  |      |    |  |      |   
|                                       |  |                      |   
|Marketing                              |  | 15                   | %  |  | 16   | %  |  | 26   | % 
|                                       |  |                      |   
|Research & Engineering                 |  | 4                    | %  |  | 6    | %  |  | 9    | % 
|                                       |  |                      |   
|General & Administrative               |  | 12                   | %  |  | 13   | %  |  | 16   | % 
|                                       |  |                      |   
|Restructuring Charges                  |  |                     | %  |  | 2    | %  |  |     | % 
|                                       |  |                      |   
|Financial Consulting Charges           |  |                     | %  |  | 1    | %  |  |     | % 
|                                       |  |                      |   
|Impairment Charges                     |  | 5                    | %  |  |     | %  |  | 8    | % 
|                                       |  |                      |   
|                                       |  |                      |    |  |      |    |  |      |   
|                                       |  |                      |   
|                                       |  | 36                   | %  |  | 38   | %  |  | 59   | % 
|                                       |  |                      |   
|                                       |  |                      |    |  |      |    |  |      |   
|                                       |  |                      |   
|Operating Income (Loss)                |  | 1                    | %  |  | (1   | )% |  | (34  | )%
|                                       |  |                      |   
|Interest Expense                       |  | (9                   | )% |  | (7   | )% |  | (8   | )%
|                                       |  |                      |   
|Interest Income                        |  |                     | %  |  |     | %  |  | 1    | % 
|                                       |  |                      |   
|Other Income (Expense), net            |  |                     | %  |  | 4    | %  |  | 2    | % 
|                                       |  |                      |   
|                                       |  |                      |    |  |      |    |  |      |   
|                                       |  |                      |   
|Loss Before Provision for Income Taxes |  | (8                   | )% |  | (4   | )% |  | (39  | )%
|                                       |  |                      |   
|Provision for Income Taxes             |  | (1                   | )% |  | (3   | )% |  | (9   | )%
|                                       |  |                      |   
|                                       |  |                      |    |  |      |    |  |      |   
|                                       |  |                      |   
|Loss Before Discontinued Operations    |  | (9                   | )% |  | (7   | )% |  | (48  | )%
|                                       |  |                      |   
|Discontinued Operations, Net of Tax    |  |                     | %  |  | 1    | %  |  | (1   | )%
|                                       |  |                      |   
|                                       |  |                      |    |  |      |    |  |      |   
|                                       |  |                      |   
|Net Loss                               |  | (9                   | )% |  | (6   | )% |  | (49  | )%
|                                       |  |                      |    |  |      |    |  |      |   



21



---

Operational Overview:



|                        |  |                           |         |                           |   |        |                           |  |          |         |  |       |         |   |              |   |        |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|----------------------- |  | ------------------------- | ------- | ------------------------- | - | ------ | ------------------------- |  | -------- | ------- |  | ----- | ------- | - | ------------ | - | ------ | -------- |  | - | ------- | - |  | ------------ | ------- | - |  | - | ------- | - |  | - | ------- | -
|Dollars in thousands    |  | Year ended April 30, 2005 |         | Year ended April 30, 2004 |   |        | Year ended April 30, 2003 | 
|                        |  | Waterjet (restated)       |         | Avure(restated)           |   |        | Consolidated (restated)   |  | Waterjet |         |  | Avure |         |   | Consolidated |   |        | Waterjet |  |   | Avure   |   |  | Consolidated |        
|Sales                   |  | $                         | 172,966 |                           | $ | 46,399 |                           |  | $        | 219,365 |  | $     | 132,861 |   |              | $ | 44,748 |          |  | $ | 177,609 |   |  | $            | 121,833 |   |  | $ | 22,282  |   |  | $ | 144,115 |  
|Cost of Sales           |  |                           | 107,693 |                           |   | 31,212 |                           |  |          | 138,905 |  |       | 83,604  |   |              |   | 28,778 |          |  |   | 112,382 |   |  |              | 88,620  |   |  |   | 19,454  |   |  |   | 108,074 |  
|                        |  |                           |         |                           |   |        |                           |  |          |         |  |       |         |   |              |   |        |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Gross Margin            |  |                           | 65,273  |                           |   | 15,187 |                           |  |          | 80,460  |  |       | 49,257  |   |              |   | 15,970 |          |  |   | 65,227  |   |  |              | 33,213  |   |  |   | 2,828   |   |  |   | 36,041  |  
|Operating Expenses      |  |                           | 56,931  |                           |   | 21,707 |                           |  |          | 78,638  |  |       | 50,934  |   |              |   | 16,176 |          |  |   | 67,110  |   |  |              | 60,335  |   |  |   | 24,405  |   |  |   | 84,740  |  
|                        |  |                           |         |                           |   |        |                           |  |          |         |  |       |         |   |              |   |        |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Operating (Loss) Income |  | $                         | 8,342   |                           | $ | (6,520 | )                         |  | $        | 1,822   |  | $     | (1,677  | ) |              | $ | (206   | )        |  | $ | (1,883  | ) |  | $            | (27,122 | ) |  | $ | (21,577 | ) |  | $ | (48,699 | )
|                        |  |                           |         |                           |   |        |                           |  |          |         |  |       |         |   |              |   |        |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  



Sales Summary:



|                              |  |                      |         |      |                      |          |  |    |      |  |      |         |          |   |         |  |     |  
|----------------------------- |  | -------------------- | ------- | ---- | -------------------- | -------- |  | -- | ---- |  | ---- | ------- | -------- | - | ------- |  | --- | -
|Dollars in thousands          |  | Year ended April 30, |         |      | Year ended April 30, |         
|                              |  | 2005                 |         | 2004 |                      | % Change |  |    | 2004 |  | 2003 |         | % Change |  
|Operational breakdown:        |  |                      |         |      |                      |          |  |    |      |  |      |         |          |   |         |  |     |  
|                              |  |                      |         |      |                      |         
|Waterjet:                     |  |                      |         |      |                      |          |  |    |      |  |      |         |          |   |         |  |     |  
|Systems                       |  | $                    | 122,129 |      | $                    | 85,015   |  | 44 | %    |  | $    | 85,015  |          | $ | 76,346  |  | 11  | %
|Consumable parts and services |  |                      | 50,837  |      |                      | 47,846   |  | 6  | %    |  |      | 47,846  |          |   | 45,487  |  | 5   | %
|                              |  |                      |         |      |                      |          |  |    |      |  |      |         |          |   |         |  |     |  
|Total                         |  |                      | 172,966 |      |                      | 132,861  |  | 30 | %    |  |      | 132,861 |          |   | 121,833 |  | 9   | %
|                              |  |                      |         |      |                      |         
|Avure:                        |  |                      |         |      |                      |          |  |    |      |  |      |         |          |   |         |  |     |  
|Fresher Under Pressure        |  |                      | 15,072  |      |                      | 15,296   |  | (1 | )%   |  |      | 15,296  |          |   | 4,851   |  | 215 | %
|General Press                 |  |                      | 31,327  |      |                      | 29,452   |  | 6  | %    |  |      | 29,452  |          |   | 17,431  |  | 69  | %
|                              |  |                      |         |      |                      |          |  |    |      |  |      |         |          |   |         |  |     |  
|Total                         |  |                      | 46,399  |      |                      | 44,748   |  | 4  | %    |  |      | 44,748  |          |   | 22,282  |  | 101 | %
|                              |  |                      |         |      |                      |          |  |    |      |  |      |         |          |   |         |  |     |  
|                              |  | $                    | 219,365 |      | $                    | 177,609  |  | 24 | %    |  | $    | 177,609 |          | $ | 144,115 |  | 23  | %
|                              |  |                      |         |      |                      |          |  |    |      |  |      |         |          |   |         |  |     |  
|Geographic breakdown:         |  |                      |         |      |                      |          |  |    |      |  |      |         |          |   |         |  |     |  
|United States                 |  | $                    | 128,975 |      | $                    | 92,799   |  | 39 | %    |  | $    | 92,799  |          | $ | 79,450  |  | 17  | %
|Rest of Americas              |  |                      | 19,468  |      |                      | 17,751   |  | 10 | %    |  |      | 17,751  |          |   | 15,673  |  | 13  | %
|Europe                        |  |                      | 45,417  |      |                      | 46,557   |  | (2 | )%   |  |      | 46,557  |          |   | 31,326  |  | 49  | %
|Asia                          |  |                      | 25,505  |      |                      | 20,502   |  | 24 | %    |  |      | 20,502  |          |   | 17,666  |  | 16  | %
|                              |  |                      |         |      |                      |          |  |    |      |  |      |         |          |   |         |  |     |  
|                              |  | $                    | 219,365 |      | $                    | 177,609  |  | 24 | %    |  | $    | 177,609 |          | $ | 144,115 |  | 23  | %
|                              |  |                      |         |      |                      |          |  |    |      |  |      |         |          |   |         |  |     |  



Results of Operations



We analyze our business based on the utilization of
ultrahigh-pressure, either as released pressure or contained pressure. The released pressure portion of our UHP business which we call Waterjet, is comprised of the following segments: North America Waterjet, Asia Waterjet, Other International
Waterjet and Other. The contained pressure operation which is what we call Avure, is made up of the Food, North America Press and International Press segments.



22



---

Fiscal 2005 Compared to Fiscal 2004

(Tabular amounts in thousands)



Sales.



Our sales by
segment for the periods noted below is summarized as follows:



|                    |  |      |         |      |   |            |  |   |        |   |  |     |   
|------------------- |  | ---- | ------- | ---- | - | ---------- |  | - | ------ | - |  | --- | --
|                    |  | 2005 |         | 2004 |   | Difference |  |   | %      |  
|Sales               |  |      |         |      |   |            |  |   |        |   |  |     |   
|Waterjet:           |  |      |         |      |   |            |  |   |        |   |  |     |   
|North America       |  | $    | 82,381  |      | $ | 59,044     |  | $ | 23,337 |   |  | 40  | % 
|Asia                |  |      | 25,505  |      |   | 20,502     |  |   | 5,003  |   |  | 24  | % 
|Other International |  |      | 34,530  |      |   | 28,160     |  |   | 6,370  |   |  | 23  | % 
|Other               |  |      | 30,550  |      |   | 25,155     |  |   | 5,395  |   |  | 21  | % 
|                    |  |      |         |      |   |            |  |   |        |   |  |     |   
|Waterjet Total      |  |      | 172,966 |      |   | 132,861    |  |   | 40,105 |   |  | 30  | % 
|                    |  |      |         |     
|Avure:              |  |      |         |      |   |            |  |   |        |   |  |     |   
|Food                |  |      | 15,072  |      |   | 15,296     |  |   | (224   | ) |  | (1  | )%
|North America Press |  |      | 16,617  |      |   | 7,445      |  |   | 9,172  |   |  | 123 | % 
|International Press |  |      | 14,710  |      |   | 22,007     |  |   | (7,297 | ) |  | (33 | )%
|                    |  |      |         |      |   |            |  |   |        |   |  |     |   
|Avure Total         |  |      | 46,399  |      |   | 44,748     |  |   | 1,651  |   |  | 4   | % 
|                    |  |      |         |      |   |            |  |   |        |   |  |     |   
|Consolidated Total  |  | $    | 219,365 |      | $ | 177,609    |  | $ | 41,756 |   |  | 24  | % 
|                    |  |      |         |      |   |            |  |   |        |   |  |     |   



Waterjet.    The Waterjet operation includes cutting and cleaning operations, which are focused on providing total solutions for the aerospace, automotive, job shop, surface preparation (cleaning) and paper
industries. It is comprised of four reporting segments: North America Waterjet, Asia Waterjet, Other International Waterjet and Other. The North America, Asia and Other International Waterjet segments primarily represent sales of our standard
cutting and cleaning systems throughout the world, as well as sales of our custom designed systems into the aerospace industry. The Other segment represents sales of our automation and robotic waterjet cutting cells, as well as
non-waterjet systems, which are sold primarily into the North American automotive industry. For the fiscal year ended April 30, 2005, we reported a $40.1 million, or 30%, increase in revenue to $173.0 million versus the prior year comparative
period. All four segments reported an increase in revenue; however $23.3 million of the $40.1 million increase was recognized in our North America Waterjet segment. At the end of fiscal 2004, we believed the market awareness of waterjet technology
was low and addressed this through an increase in marketing and tradeshow activity, including attendance at the bi-annual International Manufacturing Technology Show in early September 2004, as well as increasing the number of domestic waterjet
cutting direct sales staff from 10 to 15, adding two machine tool distributors, acting as agents, and increasing domestic technical services staff from 12 to 24 persons. The growth in revenue in North America is a result of an increase in unit sales
stemming from our increased sales and marketing activity. There were no significant price increases year over year, however a price increase of 4% on selected systems was implemented on February 1, 2005. Aerospace sales, which are also included
in the North America segment, were $5.5 million, up $1.4 million (33%) from the prior year. The growth in our Other segment results from improved non-waterjet automated robotic system demand in the domestic automotive industry. We
have not increased our marketing and sales staff in this segment year over year. Our waterjets are experiencing growing acceptance in the marketplace because of their flexibility and superior machine performance.



Outside the U.S., Waterjet revenue growth was positively influenced by growth
in Asia Waterjet sales which were $25.5 million, up $5.0 million or 24% for the year ended April 30, 2005. This increase was driven largely by sales in China where we experienced strong demand for shapecutting and cutting cell systems from a
strengthening automotive industry.



Our Other International
Waterjet segment represents primarily sales in Europe and South America. Revenues from our European operations have improved by $6.2 million (25%) for the year ended April 30, 2005



23



---

to $30.7 million. Market specific pricing including some price reductions, standardization of system offerings, improved delivery and a recovering European
marketplace have helped to increase our European sales. Sales in South America of $3.8 million for the year ended April 30, 2005 were comparable to the respective prior year period. The economic conditions in the South America region make it
difficult to increase sales. We are typically able to sell our products at higher prices outside the U.S. due to the costs of servicing these markets. As much of our product is manufactured in the U.S., the weakness of the U.S. dollar also has
helped strengthen our foreign revenues.



We also analyze our
Waterjet revenues by looking at system sales and consumable sales. Systems revenues for the year ended April 30, 2005 were $122.1 million, an increase of $37.1 million or 44%, compared to the prior year same period due to both strong domestic
and global sales from recovering economic conditions. The majority, $21.4 million, of the increase was generated domestically. Consumables revenues recorded an increase of $3.0 million or 6% to $50.8 million for the year ended April 30, 2005.
The majority of the increase in spares sales is domestic and is the result of the increasing number of operating systems, increasing sales of our proprietary productivity enhancing kits, improved parts availability, as well as increased customer
acceptance of Flowparts.com, our easy-to-use internet order entry system. We believe that spare parts sales should continue to increase as more systems are put into operation.



Avure.    The Avure operation includes the Fresher Under Pressure technology (Food segment) as
well as General Press operations (North America Press and International Press segments). These segments would be eliminated were we to sell Avure as described earlier. Revenue in the Avure operations is recorded on the percentage of completion
basis. Fresher Under Pressure meets the increasing demand in the U.S. for a post packaging, terminal pasteurization-like step (e.g. packaged ready-to-eat meats); the demand for high quality, minimally processed foods (e.g. fresh guacamole and
salsas); and the demand to utilize the productivity enhancing capabilities of UHP in food processing (e.g. shellfish shucking), while the General Press business manufactures systems that produce and strengthen advanced materials for the aerospace,
automotive and medical industries. For the year ended April 30, 2005, sales for the Food segment decreased $.2 million or 1%.



General Press revenues vary from year to year due to the nature of its sales and production cycle. The sales and production cycle on a General Press can
range from one to four years. As outlined in the table above, North American Press sales grew significantly in the year ended April 30, 2005 to $16.6 million as compared to the prior year period. This growth is the result of revenue recognized
under two large contracts obtained in fiscal 2004 and manufactured in fiscal 2005.



International Press sales for the year ended April 30, 2005 decreased $7.3 million as compared to the prior year. The International Press sales are almost exclusively large contract sales in excess of $2 million
per contract and accordingly revenue will vary depending on the number and stage of manufacture of these contracts.



24



---

Cost of Sales and Gross Margins.    Our gross margin by segment for the
periods noted below is summarized as follows:



|                    |  |                 |        |      |   |            |  |   |        |   |  |     |   
|------------------- |  | --------------- | ------ | ---- | - | ---------- |  | - | ------ | - |  | --- | --
|                    |  | 2005 (restated) |        | 2004 |   | Difference |  |   | %      |  
|Gross Margin        |  |                 |        |      |   |            |  |   |        |   |  |     |   
|Waterjet:           |  |                 |        |      |   |            |  |   |        |   |  |     |   
|North America       |  | $               | 38,018 |      | $ | 25,170     |  | $ | 12,848 |   |  | 51  | % 
|Asia                |  |                 | 11,682 |      |   | 9,762      |  |   | 1,920  |   |  | 20  | % 
|Other International |  |                 | 12,034 |      |   | 9,890      |  |   | 2,144  |   |  | 22  | % 
|Other               |  |                 | 3,539  |      |   | 4,435      |  |   | (896   | ) |  | (20 | )%
|                    |  |                 |        |      |   |            |  |   |        |   |  |     |   
|Waterjet Total      |  |                 | 65,273 |      |   | 49,257     |  |   | 16,016 |   |  | 33  | % 
|                    |  |                 |        |     
|Avure:              |  |                 |        |      |   |            |  |   |        |   |  |     |   
|Food                |  |                 | 2,185  |      |   | 1,788      |  |   | 397    |   |  | 22  | % 
|North America Press |  |                 | 2,124  |      |   | 1,109      |  |   | 1,015  |   |  | 92  | % 
|International Press |  |                 | 10,878 |      |   | 13,073     |  |   | (2,195 | ) |  | (17 | )%
|                    |  |                 |        |      |   |            |  |   |        |   |  |     |   
|Avure Total         |  |                 | 15,187 |      |   | 15,970     |  |   | (783   | ) |  | (5  | )%
|                    |  |                 |        |      |   |            |  |   |        |   |  |     |   
|Consolidated Total  |  | $               | 80,460 |      | $ | 65,227     |  | $ | 15,233 |   |  | 23  | % 
|                    |  |                 |        |      |   |            |  |   |        |   |  |     |   



Our gross margin as a
percent of sales by segment for the periods noted below is summarized as follows:



|                        |  |                 |   |  |      |  
|----------------------- |  | --------------- | - |  | ---- | -
|                        |  | 2005 (restated) |   |  | 2004 |  
|Gross Margin Percentage |  |                 |   |  |      |  
|Waterjet:               |  |                 |   |  |      |  
|North America           |  | 46              | % |  | 43   | %
|Asia                    |  | 46              | % |  | 48   | %
|Other International     |  | 35              | % |  | 35   | %
|Other                   |  | 12              | % |  | 18   | %
|Waterjet Total          |  | 38              | % |  | 37   | %
|                        |  |                
|Avure:                  |  |                 |   |  |      |  
|Food                    |  | 14              | % |  | 12   | %
|North America Press     |  | 13              | % |  | 15   | %
|International Press     |  | 74              | % |  | 59   | %
|Avure Total             |  | 33              | % |  | 36   | %
|Consolidated Total      |  | 37              | % |  | 37   | %



Gross margin for the
year ended April 30, 2005 amounted to $80.5 million or 37% of sales as compared to gross margin of $65.2 million or 37% of sales in the prior year period. Generally, gross margin rates will vary period over period depending on the mix of sales,
which includes special system, standard system and consumables sales. Gross margin rates on our systems sales are typically less than 45% as opposed to consumables sales which are in excess of 50%. On average, standard systems which are included in
the North America, Asia and Other International Waterjet segments carry higher margins than the custom engineered systems, which are represented by the Other, Food, North America Press and International Press segments. In addition, gross margin as a
percent of sales will vary amongst segments due to inter-company sales and the related inter-company transfer pricing.



For the year ended April 30, 2005, Waterjet margins represented $65.3 million of the overall consolidated margin or 38% of Waterjet sales. The
waterjet operations gross margin percentage increased one percentage point from 37% of sales in fiscal 2004. The increase in North American waterjet margins were offset in part by the decrease of six percentage points in the Other segment in fiscal
2005. This weakness stems from a number of



25



---

very low margin contracts built in fiscal 2005, including several loss contracts which totaled $1.2 million in losses. All loss contracts were non-waterjet
related systems. We have consolidated the management of this division within the Other segment, and current contracts appear to be in line with historical gross margins in the automotive industry, between 15% and 25%.



Avure margins amounted to $15.2 million of the overall consolidated margin or
33% of Avure sales. Food segment margin percentages improved in the current year as the prior year included several strategic sales at almost a zero margin. These sales represented the initial sale of equipment into the Ready-to Eat meat industry
made in an effort to try and accelerate market adoption and the sale of a development project into the seafood industry that has other industry applications. The North America Press segment margin dollars have increased; however, the margin
percentage has decreased for the year ended April 30, 2005 compared to the prior year period. This is the result of a shift in product mix in fiscal 2005 towards equipment manufactured by the International Press segment, for which the margins
recognized by North America Press are lower due to our inter-company transfer pricing policies. The International Press margin is the result of gross profit on external sales and gross profit on inter-company sales. Our segment reporting excludes
inter-company sales, but not the related margins. For fiscal 2005, inter-company production is up which has resulted in an increase in the International Press margin percentage to 74%. Gross margin percentages on similar type projects remain the
same year over year.



Marketing
Expenses.    Our marketing expenses by segment for the periods noted below are summarized as follows:



|                    |  |                 |        |      |   |            |  |   |        |   |  |     |   
|------------------- |  | --------------- | ------ | ---- | - | ---------- |  | - | ------ | - |  | --- | --
|                    |  | 2005 (restated) |        | 2004 |   | Difference |  |   | %      |  
|Marketing           |  |                 |        |      |   |            |  |   |        |   |  |     |   
|Waterjet:           |  |                 |        |      |   |            |  |   |        |   |  |     |   
|North America       |  | $               | 14,667 |      | $ | 10,109     |  | $ | 4,558  |   |  | 45  | % 
|Asia                |  |                 | 3,704  |      |   | 3,022      |  |   | 682    |   |  | 23  | % 
|Other International |  |                 | 8,161  |      |   | 7,750      |  |   | 411    |   |  | 5   | % 
|Other               |  |                 | 1,789  |      |   | 1,822      |  |   | (33    | ) |  | (2  | )%
|                    |  |                 |        |      |   |            |  |   |        |   |  |     |   
|Waterjet Total      |  |                 | 28,321 |      |   | 22,703     |  |   | 5,618  |   |  | 25  | % 
|                    |  |                 |        |     
|Avure:              |  |                 |        |      |   |            |  |   |        |   |  |     |   
|Food                |  |                 | 1,324  |      |   | 1,658      |  |   | (334   | ) |  | (20 | )%
|North America Press |  |                 | 602    |      |   | 499        |  |   | 103    |   |  | 21  | % 
|International Press |  |                 | 2,410  |      |   | 3,562      |  |   | (1,152 | ) |  | (32 | )%
|                    |  |                 |        |      |   |            |  |   |        |   |  |     |   
|Avure Total         |  |                 | 4,336  |      |   | 5,719      |  |   | (1,383 | ) |  | (24 | )%
|                    |  |                 |        |      |   |            |  |   |        |   |  |     |   
|Consolidated Total  |  | $               | 32,657 |      | $ | 28,422     |  | $ | 4,235  |   |  | 15  | % 
|                    |  |                 |        |      |   |            |  |   |        |   |  |     |   



Marketing expenses
increased $4.2 million or 15% to $32.7 million for the year ended April 30, 2005 as compared to the prior year period. Waterjet increased $5.6 million or 25% and Avure decreased $1.4 million or 24% as compared to the prior year period. The
Waterjet increase in North America was the result of improved sales and the market awareness programs. Fiscal 2005 also includes over $.5 million in costs associated with the bi-annual International Manufacturing Technology Show held during the
second quarter ended October 31, 2004. Asia and Other International Waterjet recorded cost increases in line with changes in sales and the Other segment held marketing costs constant. Within Avure, the majority of the decrease is attributable
to International Press, due to both cost cutting and lower sales. Expressed as a percentage of sales, consolidated marketing expenses were 15% for fiscal 2005, as compares to 16% of sales for fiscal 2004.



26



---

Research and Engineering Expenses.    Our research and engineering expenses by
segment for the periods noted below are summarized as follows:



|                         |  |                 |       |      |   |            |  |   |        |   |  |     |   
|------------------------ |  | --------------- | ----- | ---- | - | ---------- |  | - | ------ | - |  | --- | --
|                         |  | 2005 (restated) |       | 2004 |   | Difference |  |   | %      |  
|Research and Engineering |  |                 |       |      |   |            |  |   |        |   |  |     |   
|Waterjet:                |  |                 |       |      |   |            |  |   |        |   |  |     |   
|North America            |  | $               | 4,183 |      | $ | 4,082      |  | $ | 101    |   |  | 2   | % 
|Asia                     |  |                 | 348   |      |   | 295        |  |   | 53     |   |  | 18  | % 
|Other International      |  |                 | 712   |      |   | 737        |  |   | (25    | ) |  | (3  | )%
|Other                    |  |                 | 224   |      |   | 337        |  |   | (113   | ) |  | (34 | )%
|                         |  |                 |       |      |   |            |  |   |        |   |  |     |   
|Waterjet Total           |  |                 | 5,467 |      |   | 5,451      |  |   | 16     |   |  |    | % 
|                         |  |                 |       |     
|Avure:                   |  |                 |       |      |   |            |  |   |        |   |  |     |   
|Food                     |  |                 | 1,685 |      |   | 1,583      |  |   | 102    |   |  | 6   | % 
|North America Press      |  |                 |      |      |   |           |  |   |       |   |  |    | % 
|International Press      |  |                 | 1,915 |      |   | 3,617      |  |   | (1,702 | ) |  | (47 | )%
|                         |  |                 |       |      |   |            |  |   |        |   |  |     |   
|Avure Total              |  |                 | 3,600 |      |   | 5,200      |  |   | (1,600 | ) |  | (31 | )%
|                         |  |                 |       |      |   |            |  |   |        |   |  |     |   
|Consolidated Total       |  | $               | 9,067 |      | $ | 10,651     |  | $ | (1,584 | ) |  | (15 | )%
|                         |  |                 |       |      |   |            |  |   |        |   |  |     |   



Research and
engineering expenses decreased $1.6 million or 15% for fiscal 2005 as compared to fiscal 2004. Waterjet expenses were up slightly associated with our aerospace programs, while Avure decreased $1.6 million. The overall decreases were related to the
timing of research and development work, the increased use of engineers on revenue generating projects and continued cost cutting across most segments. Expressed as a percentage of revenue, research and engineering expenses were 4% in fiscal 2005,
as compared to 6% in fiscal 2004.



General and
Administrative Expenses.    Our general and administrative expenses by segment for the periods noted below are summarized as follows:



|                           |  |                 |        |      |   |            |  |   |       |   |  |     |   
|-------------------------- |  | --------------- | ------ | ---- | - | ---------- |  | - | ----- | - |  | --- | --
|                           |  | 2005 (restated) |        | 2004 |   | Difference |  |   | %     |  
|General and Administrative |  |                 |        |      |   |            |  |   |       |   |  |     |   
|Waterjet:                  |  |                 |        |      |   |            |  |   |       |   |  |     |   
|North America              |  | $               | 16,620 |      | $ | 12,767     |  | $ | 3,853 |   |  | 30  | % 
|Asia                       |  |                 | 1,381  |      |   | 1,146      |  |   | 235   |   |  | 21  | % 
|Other International        |  |                 | 2,653  |      |   | 3,064      |  |   | (411  | ) |  | (13 | )%
|Other                      |  |                 | 1,866  |      |   | 1,842      |  |   | 24    |   |  | 1   | % 
|                           |  |                 |        |      |   |            |  |   |       |   |  |     |   
|Waterjet Total             |  |                 | 22,520 |      |   | 18,819     |  |   | 3,701 |   |  | 20  | % 
|                           |  |                 |        |     
|Avure:                     |  |                 |        |      |   |            |  |   |       |   |  |     |   
|Food                       |  |                 | 1,075  |      |   | 1,245      |  |   | (170  | ) |  | (14 | )%
|North America Press        |  |                 | 716    |      |   | 601        |  |   | 115   |   |  | 19  | % 
|International Press        |  |                 | 2,677  |      |   | 2,596      |  |   | 81    |   |  | 3   | % 
|                           |  |                 |        |      |   |            |  |   |       |   |  |     |   
|Avure Total                |  |                 | 4,468  |      |   | 4,442      |  |   | 26    |   |  | 1   | % 
|                           |  |                 |        |      |   |            |  |   |       |   |  |     |   
|Consolidated Total         |  | $               | 26,988 |      | $ | 23,261     |  | $ | 3,727 |   |  | 16  | % 
|                           |  |                 |        |      |   |            |  |   |       |   |  |     |   



General and
administrative expenses increased $3.7 million or 16% for the year ended April 30, 2005, as compared to the prior year. The North America Waterjet segment increased $3.9 million. This includes increased professional fees of $900,000 associated
with patent litigation, $600,000 for increased audit fees and Sarbanes Oxley consulting fees, increased incentive compensation of $1.5 million and increased labor and miscellaneous



27



---

other costs associated with strengthening key corporate functions of $900,000. As a percent of sales, however, North America Waterjet general and
administrative expenses decreased from 22% to 20% in fiscal 2005. Expressed as a percentage of revenue, consolidated general and administrative expenses were 12% in fiscal 2004 as compared to 13% for the prior year period.



Restructuring Charges.    During fiscal 2005, we
incurred $.2 million of severance benefits and facility exit costs in the Food segment. During fiscal 2004, we incurred $3.3 million of restructuring-related costs, including severance, lease termination and inventory related charges, primarily in
the U.S., Germany and Sweden. The most significant parts of this total being incurred in the North America Waterjet segment, $1.1 million, Other International Waterjet, $1.4 million and International Press, $.8 million.



The following table summarizes accrued restructuring activity for fiscal 2004
and 2005 (in thousands):



|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|------------------------- |  | -------------------- | ---- | - | --------------------------- | - | ---- | ----------------- |  | - | ----------------- | - |  | ------------------ | --- | - | ----------------- | - | ---- | ----------------- |  | - | ----------------- | - |  | ----------------- | --- | - | ----------------- | - | --- | ----------------- |  | - | ----------------- | - |  | ----- | --- | - | ----- | - | ---- | - |  | - | ---- | - |  | - | ---- | - |  | - | ----- | -
|                          |  | NorthAmericaWaterjet |      |   | Other InternationalWaterjet |   |      | OtherWaterjet     |  |   | Food              |   |  | InternationalPress |     |   | Consolidated      |  
|                          |  | FacilityExitCosts    |      |   | Other                       |   |      | SeveranceBenefits |  |   | FacilityExitCosts |   |  | Other              |     |   | SeveranceBenefits |   |      | SeveranceBenefits |  |   | FacilityExitCosts |   |  | SeveranceBenefits |     |   | FacilityExitCosts |   |     | SeveranceBenefits |  |   | FacilityExitCosts |   |  | Other |     |   | Total |  
|Q1 restructuring charge   |  | $                    |     |   |                             | $ |     |                   |  | $ | 248               |   |  | $                  |    |   |                   | $ |     |                   |  | $ |                  |   |  | $                 |    |   |                   | $ |    |                   |  | $ |                  |   |  | $     |    |   |       | $ | 248  |   |  | $ |     |   |  | $ |     |   |  | $ | 248   |  
|Q1 cash payments          |  |                      |     |   |                             |   |     |                   |  |   | (128              | ) |  |                    |    |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   | (128 | ) |  |   |     |   |  |   |     |   |  |   | (128  | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, July 31, 2003    |  |                      |     |   |                             |   |     |                   |  |   | 120               |   |  |                    |    |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   | 120  |   |  |   |     |   |  |   |     |   |  |   | 120   |  
|Q2 restructuring charge   |  |                      |     |   |                             |   | 178  |                   |  |   | (120              | ) |  |                    | 105 |   |                   |   | 302  |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | 201               |   |  |       | 191 |   |       |   | 81   |   |  |   | 296  |   |  |   | 480  |   |  |   | 857   |  
|Q2 cash payments          |  |                      |     |   |                             |   | (178 | )                 |  |   |                  |   |  |                    |    |   |                   |   | (47  | )                 |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   |     |   |  |   |     |   |  |   | (225 | ) |  |   | (225  | )
|Q2 charge-offs            |  |                      |     |   |                             |   |     |                   |  |   |                  |   |  |                    |    |   |                   |   | (255 | )                 |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   |     |   |  |   |     |   |  |   | (255 | ) |  |   | (255  | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, October 31, 2003 |  |                      |     |   |                             |   |     |                   |  |   |                  |   |  |                    | 105 |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | 201               |   |  |       | 191 |   |       |   | 201  |   |  |   | 296  |   |  |   |     |   |  |   | 497   |  
|Q3 restructuring charge   |  |                      | 407  |   |                             |   | 170  |                   |  |   |                  |   |  |                    | 85  |   |                   |   | 484  |                   |  |   | 89                |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   | 89   |   |  |   | 492  |   |  |   | 654  |   |  |   | 1,235 |  
|Q3 cash payments          |  |                      | (270 | ) |                             |   | (160 | )                 |  |   |                  |   |  |                    | (14 | ) |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | (121              | ) |  |       |    |   |       |   | (121 | ) |  |   | (284 | ) |  |   | (160 | ) |  |   | (565  | )
|Q3 charge-offs            |  |                      |     |   |                             |   | (10  | )                 |  |   |                  |   |  |                    | (85 | ) |                   |   | (484 | )                 |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   |     |   |  |   | (85  | ) |  |   | (494 | ) |  |   | (579  | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, January 31, 2004 |  |                      | 137  |   |                             |   |     |                   |  |   |                  |   |  |                    | 91  |   |                   |   |     |                   |  |   | 89                |   |  |                   |    |   |                   |   |    |                   |  |   | 80                |   |  |       | 191 |   |       |   | 169  |   |  |   | 419  |   |  |   |     |   |  |   | 588   |  
|Q4 restructuring charge   |  |                      | 15   |   |                             |   | 412  |                   |  |   |                  |   |  |                    | 255 |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | 234               |   |  |       |    |   |       |   | 234  |   |  |   | 270  |   |  |   | 412  |   |  |   | 916   |  
|Q4 cash payments          |  |                      | (13  | ) |                             |   | (126 | )                 |  |   |                  |   |  |                    | (13 | ) |                   |   |     |                   |  |   | (89               | ) |  |                   |    |   |                   |   |    |                   |  |   | (70               | ) |  |       |    |   |       |   | (159 | ) |  |   | (26  | ) |  |   | (126 | ) |  |   | (311  | )
|Q4 charge-offs            |  |                      |     |   |                             |   | (286 | )                 |  |   |                  |   |  |                    |    |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   |     |   |  |   |     |   |  |   | (286 | ) |  |   | (286  | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, April 30, 2004   |  |                      | 139  |   |                             |   |     |                   |  |   |                  |   |  |                    | 333 |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | 244               |   |  |       | 191 |   |       |   | 244  |   |  |   | 663  |   |  |   |     |   |  |   | 907   |  
|Q1 restructuring charge   |  |                      |     |   |                             |   |     |                   |  |   |                  |   |  |                    |    |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   |     |   |  |   |     |   |  |   |     |   |  |   |      |  
|Q1 cash payments          |  |                      | (9   | ) |                             |   |     |                   |  |   |                  |   |  |                    | (4  | ) |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | (68               | ) |  |       | (3  | ) |       |   | (68  | ) |  |   | (16  | ) |  |   |     |   |  |   | (84   | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, July 31, 2004    |  |                      | 130  |   |                             |   |     |                   |  |   |                  |   |  |                    | 329 |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | 176               |   |  |       | 188 |   |       |   | 176  |   |  |   | 647  |   |  |   |     |   |  |   | 823   |  
|Q2 restructuring charge   |  |                      |     |   |                             |   |     |                   |  |   |                  |   |  |                    |    |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   |     |   |  |   |     |   |  |   |     |   |  |   |      |  
|Q2 cash payments          |  |                      | (9   | ) |                             |   |     |                   |  |   |                  |   |  |                    | (4  | ) |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | (64               | ) |  |       | (3  | ) |       |   | (64  | ) |  |   | (16  | ) |  |   |     |   |  |   | (80   | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, October 31, 2004 |  |                      | 121  |   |                             |   |     |                   |  |   |                  |   |  |                    | 325 |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | 112               |   |  |       | 185 |   |       |   | 112  |   |  |   | 631  |   |  |   |     |   |  |   | 743   |  
|Q3 restructuring charge   |  |                      |      |   |                             |   |     |                   |  |   |                  |   |  |                    |    |   |                   |   |     |                   |  |   |                  |   |  |                   | 120 |   |                   |   | 119 |                   |  |   |                   |   |  |       |    |   |       |   | 120  |   |  |   | 119  |   |  |   |     |   |  |   | 239   |  
|Q3 cash payments          |  |                      | (9   | ) |                             |   |     |                   |  |   |                  |   |  |                    | (10 | ) |                   |   |     |                   |  |   |                  |   |  |                   | (17 | ) |                   |   | (39 | )                 |  |   | (39               | ) |  |       | (3  | ) |       |   | (56  | ) |  |   | (61  | ) |  |   |     |   |  |   | (117  | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, January 31, 2005 |  |                      | 112  |   |                             |   |     |                   |  |   |                  |   |  |                    | 315 |   |                   |   |     |                   |  |   |                  |   |  |                   | 103 |   |                   |   | 80  |                   |  |   | 73                |   |  |       | 182 |   |       |   | 176  |   |  |   | 689  |   |  |   |     |   |  |   | 865   |  
|Q4 restructuring charge   |  |                      |      |   |                             |   |     |                   |  |   |                  |   |  |                    |    |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                   |   |  |       |    |   |       |   |     |   |  |   |     |   |  |   |     |   |  |   |      |  
|Q4 cash payments          |  |                      | (9   | ) |                             |   |     |                   |  |   |                  |   |  |                    | (31 | ) |                   |   |     |                   |  |   |                  |   |  |                   | (50 | ) |                   |   | (17 | )                 |  |   | (39               | ) |  |       | (3  | ) |       |   | (89  | ) |  |   | (60  | ) |  |   |     |   |  |   | (149  | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, April 30 2005    |  | $                    | 103  |   |                             | $ |     |                   |  | $ |                  |   |  | $                  | 284 |   |                   | $ |     |                   |  | $ |                  |   |  | $                 | 53  |   |                   | $ | 63  |                   |  | $ | 34                |   |  | $     | 179 |   |       | $ | 87   |   |  | $ | 629  |   |  | $ |     |   |  | $ | 716   |  
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  



28



---

Financial Consulting Charges.    During the years ended April 30, 2005
and 2004, we incurred $.6 million and $1.5 million, respectively, of professional fees associated with the restructuring of our debt in July 2004 and July 2003, respectively. These costs were either expenses related to potential Senior Credit
Arrangements with lenders that did not occur, or they related to expenses associated with our subordinated debt and did not result in an increase in the facility, accordingly, they were expensed.



Impairment Charges.    During fiscal 2005, we
conducted a review of the carrying value of our goodwill in accordance with Statement of Financial Accounting Standard No. 142 (FAS 142), Goodwill and Other Intangible Assets. In view of the possibility of the sale of
our North America and International Press segments as well as the non ultrahigh-pressure portion of our Food segment, we determined that it was not appropriate to carry forward previous years valuations of the reporting units in these segments
that carried goodwill. We, therefore, updated our estimates of fair value of the reporting units based on the offer prices we had received from potential purchasers of the businesses. This exercise indicated that the fair value of the reporting
units was less than carrying value and that their goodwill was fully impaired. Consequently, we recorded an impairment charge of $9.1 million during the quarter ended April 30, 2005 of which, $8.3 million was recorded in the International Press
segment and $0.8 million was recorded in the North America Press segment. At April 30, 2005, we also conducted an impairment review of our long-lived assets in accordance with Statement of Financial Accounting Standard No. 144 (FAS
144), Accounting for the Impairment or Disposal of Long-Lived Assets. This review resulted in no impairment charges. There were no impairment charges in fiscal 2004.



Operating Income (Loss).    Our operating income (loss) by segment for the periods noted below is
summarized as follows:



|                        |  |                 |        |   |      |   |        |            |  |   |        |   |  |     |   
|----------------------- |  | --------------- | ------ | - | ---- | - | ------ | ---------- |  | - | ------ | - |  | --- | --
|                        |  | 2005 (restated) |        |   | 2004 |   |        | Difference |  |   | %      |  
|Operating Income (Loss) |  |                 |        |   |      |   |        |            |  |   |        |   |  |     |   
|Waterjet:               |  |                 |        |   |      |   |        |            |  |   |        |   |  |     |   
|North America           |  |                 | 1,925  |   |      |   | (4,390 | )          |  |   | 6,315  |   |  | NM  |   
|Asia                    |  |                 | 6,249  |   |      |   | 5,299  |            |  |   | 950    |   |  | 18  | % 
|Other International     |  |                 | 508    |   |      |   | (2,921 | )          |  |   | 3,429  |   |  | NM  |   
|Other                   |  |                 | (340   | ) |      |   | 335    |            |  |   | (675   | ) |  | NM  |   
|                        |  |                 |        |   |      |   |        |            |  |   |        |   |  |     |   
|Waterjet Total          |  |                 | 8,342  |   |      |   | (1,677 | )          |  |   | 10,019 |   |  | NM  |   
|                        |  |                 |        |  
|Avure:                  |  |                 |        |   |      |   |        |            |  |   |        |   |  |     |   
|Food                    |  |                 | (2,138 | ) |      |   | (2,887 | )          |  |   | 749    |   |  | (26 | )%
|North America Press     |  |                 | 41     |   |      |   | 9      |            |  |   | 32     |   |  | NM  |   
|International Press     |  |                 | (4,423 | ) |      |   | 2,672  |            |  |   | (7,095 | ) |  | NM  |   
|                        |  |                 |        |   |      |   |        |            |  |   |        |   |  |     |   
|Avure Total             |  |                 | (6,520 | ) |      |   | (206   | )          |  |   | (6,314 | ) |  | NM  |   
|                        |  |                 |        |   |      |   |        |            |  |   |        |   |  |     |   
|Consolidated Total      |  | $               | 1,822  |   |      | $ | (1,883 | )          |  | $ | 3,705  |   |  | NM  |   
|                        |  |                 |        |   |      |   |        |            |  |   |        |   |  |     |   

---

NM = Not Meaningful



Our operating income for the year ended April 30, 2005 was $1.8 million
as compared to an operating loss of $1.9 million for the year ended April 30, 2004. The reasons for the changes in operating profit or loss by segment have been described in the paragraphs above addressing changes in sales, gross margin and
operating expenses.



Interest and Other Income (Expense),
net.    Interest expense increased to $20.6 million for the year ended April 30, 2005, a $7.4 million increase as compared to the prior year. This increase includes the write-off of debt discount of $4.0 million
associated with the pay-off of our subordinated debt, $1.6 million in write-off of capitalized loan costs under EITF 98-14 Debtors Accounting for Changes in Line-of Credit or Revolving-Debt Arrangements (EITF 98-14) and
$1.6 million related to the expensing of anti-dilution warrants provided to



29



---

lenders whose underlying debt was retired in April 2005 under EITF 98-14. During fiscal 2005, we recorded Other Income, net of $302,000 as outlined below
which includes the allocation of $383,000 for the 50% portion or minority interest holders share of the goodwill impairment charge for the North America Press reportable segment. This compares to Other Income, net of $7.8 million in the prior year
period. Other Income, net in fiscal 2004 includes a $2.6 million gain on the sale of investment securities we held and net foreign exchange gains and losses.



The following table shows the detail of Other Income (Expense), net, in the accompanying Consolidated Statements of Operations:



|                                               |  |                 |       |   |      |   |       |  
|---------------------------------------------- |  | --------------- | ----- | - | ---- | - | ----- | -
|                                               |  | 2005 (restated) |       |   | 2004 |  
|Net realized foreign exchange gains            |  | $               | 1,359 |   |      | $ | 2,155 |  
|Net unrealized foreign exchange (losses) gains |  |                 | (827  | ) |      |   | 2,827 |  
|Realized gain on sale of equity securities     |  |                 |      |   |      |   | 2,618 |  
|Minority interest in joint venture             |  |                 | (40   | ) |      |   | (35   | )
|Other                                          |  |                 | (190  | ) |      |   | 252   |  
|                                               |  |                 |       |   |      |   |       |  
|Total                                          |  | $               | 302   |   |      | $ | 7,817 |  
|                                               |  |                 |       |   |      |   |       |  



Income
Taxes.    The fiscal 2005 and 2004 tax provision consists of current expense related to operations in foreign jurisdictions which are profitable, primarily in Taiwan and Japan. In addition, operations in certain jurisdictions
(principally Germany and the United States) reported net operating losses for which no tax benefit was recognized as it is more likely than not that such benefit will not be realized. During the fourth quarter of fiscal 2004, as a result of foreign
asset collateral requirements and our amended credit agreements, we were no longer able to permanently defer foreign earnings and recorded a $1.9 million liability for withholding taxes payable on future repatriation of foreign earnings. We also
recorded a U.S. tax liability of $6.7 million on foreign earnings. The total $6.7 million tax liability was offset by a reduction of the valuation allowance. In addition, we continue to assess our ability to realize our net deferred tax assets.
Recognizing the continued losses generated during fiscal 2005 and in prior periods, we have determined it appropriate to continue to maintain a valuation allowance on our domestic net operating losses, certain foreign net operating losses and
certain other deferred tax assets based on the expected reversal of both deferred tax assets and liabilities. The domestic net operating losses can be carried forward 20 years to offset domestic profits in future periods and expire between fiscal
2022 and fiscal 2024 if not used. Our foreign net operating losses currently do not have an expiration date. We provided a full valuation allowance against the deferred tax assets associated with the losses recorded during fiscal 2005.



Net Loss.    For the year ended April 30,
2005, our consolidated net loss was $20.6 million or $1.16 per basic and diluted loss per share as compared to a net loss of $11.5 million, or $.75 basic and diluted loss per share in the prior year period.



The weighted average number of shares outstanding used for the calculation of
basic and diluted loss per share is 17,748,000 for fiscal 2005 and 15,415,000 for fiscal 2004. There were 2,034,546 and 2,089,412 of potentially dilutive common shares from employee stock options and 3,219,000 and 860,000 of potentially dilutive
shares from warrants which have been excluded from the diluted weighted average share denominator for fiscal 2005 and 2004, respectively, as their effect would be anti-dilutive.



30



---

Fiscal 2004 Compared to Fiscal 2003.

(Tabular amounts in thousands)



Sales.



Our sales by
segment for 2004 and 2003 is summarized as follows:



|                    |  |                      |         |              |   |         |               |   |        |   |  |     |   
|------------------- |  | -------------------- | ------- | ------------ | - | ------- | ------------- | - | ------ | - |  | --- | --
|                    |  | Year Ended April 30, |         | DollarChange |   |         | PercentChange |  
|                    |  | 2004                 |         | 2003         |   |        
|Sales               |  |                      |         |              |   |         |               |   |        |   |  |     |   
|Waterjet:           |  |                      |         |              |   |         |               |   |        |   |  |     |   
|North America       |  | $                    | 59,044  |              | $ | 53,995  |               | $ | 5,049  |   |  | 9   | % 
|Asia                |  |                      | 20,502  |              |   | 17,667  |               |   | 2,835  |   |  | 16  | % 
|Other International |  |                      | 28,160  |              |   | 23,279  |               |   | 4,881  |   |  | 21  | % 
|Other               |  |                      | 25,155  |              |   | 26,892  |               |   | (1,737 | ) |  | (6  | )%
|                    |  |                      |         |              |   |         |               |   |        |   |  |     |   
|Waterjet Total      |  |                      | 132,861 |              |   | 121,833 |               |   | 11,028 |   |  | 9   | % 
|                    |  |                      |         |             
|Avure:              |  |                      |         |              |   |         |               |   |        |   |  |     |   
|Food                |  |                      | 15,296  |              |   | 4,851   |               |   | 10,445 |   |  | 215 | % 
|North America Press |  |                      | 7,445   |              |   | 7,668   |               |   | (223   | ) |  | (3  | )%
|International Press |  |                      | 22,007  |              |   | 9,763   |               |   | 12,244 |   |  | 125 | % 
|                    |  |                      |         |              |   |         |               |   |        |   |  |     |   
|Avure Total         |  |                      | 44,748  |              |   | 22,282  |               |   | 22,466 |   |  | 101 | % 
|                    |  |                      |         |              |   |         |               |   |        |   |  |     |   
|Consolidated Total  |  | $                    | 177,609 |              | $ | 144,115 |               | $ | 33,494 |   |  | 23  | % 
|                    |  |                      |         |              |   |         |               |   |        |   |  |     |   



Waterjet.    For the year ended April 30, 2004, total Waterjet revenue increased $11.0 million or 9% to $132.9 million from $121.8 million in the prior year. All of this growth was recorded in the North
America, Asia and Other International Waterjet segments, driven by market demand for our dynamic waterjet cutting head and improved global market conditions in the primary industries we serve. This growth was all volume related as we did not
increase prices during fiscal 2004.



Included in the $5.0
million increase in fiscal 2004 in North American waterjet sales is a $3.3 million or 6% revenue increase over the prior year period for sales of our domestic standard waterjet cutting systems. Our waterjets are experiencing continued acceptance in
the marketplace from their flexibility and superior machine performance. The remainder of the North America Waterjet increase relates to an increase in our aerospace business, which totaled $4.1 million in fiscal 2004 driven by the manufacture of
the Airbus A380. North American automotive and automation (our Other segment) sales decreased 6% or $1.7 million in fiscal 2004 as compared to fiscal 2003 due to the cyclical nature of the automotive industry.



Outside the U.S., Waterjet revenue growth was positively influenced by growth
in Asian revenues which were up $2.8 million or 16% for the year ended April 30, 2004 to $20.5 million, compared to $17.7 million in the prior year. These increases were driven largely by sales in Japan where we experienced strong demand for
our surface preparation and shapecutting systems, due in part to the refurbishment program for U.S. Navy ships based in Japan.



Our Other International Waterjet segment represents primarily sales into Europe and South America. Revenues from our European operations have improved by
$3.0 million or 14% to $24.6 million during fiscal 2004. Market specific pricing and standardization of system offerings and a recovering European marketplace contributed to this improvement. Sales into South America are up $1.9 million due to
improvements in sales of surface preparation equipment.



We
also analyze our Waterjet revenues by looking at system sales and consumable sales. Systems revenues for the year ended April 30, 2004 were $85.0 million, an increase of $8.7 million or 11%, compared to the prior fiscal year due to strong
global sales from recovering economic conditions driven by a weaker U.S. dollar.



31



---

Consumables revenues also recorded an improvement of 5% or $2.3 million to $47.8 million for the year ended April 30, 2004, compared to the prior year
consumable revenue of $45.5 million. This is due to increased machine utilization by our customers in North and South America and Asia, all of which led to higher parts consumption. Consumables revenue continues to be positively impacted by our
proprietary productivity enhancing kits and improved parts availability as well as the introduction of Flowparts.com, our easy-to-use internet order entry system.



Avure.    For the year ended April 30, 2004, revenues for the Food segment were $15.3
million, representing a $10.4 million, or 215% improvement, compared to the prior years revenue of $4.9 million. A portion of this increase can be attributed to the reversal in the prior year of $4.3 million of percentage of completion revenue
previously recognized on three food systems (one customer) based on the customers failure to fulfill its obligations under the contract terms. Additionally, in fiscal 2004, we were able to record revenue of $3.7 million on fiscal 2003 orders
where we delivered already-completed systems. These orders did not qualify for percentage of completion accounting and the corresponding revenue was recognized upon delivery and acceptance in fiscal 2004 of the systems that were sold. Increased
acceptance of the technology drove the remainder of the growth.



For the year ended April 30, 2004, North America Press sales were essentially flat with the prior year at $7.4 million.



International Press revenues for the year ended April 30, 2004 increased 125% or $12.2 million from $9.8 million for the prior year to $22.0 million,
on stronger order volume and production. Order and production volumes were significantly weaker in 2003 due to lower demand for industrial products following the September 2001 attacks. The majority of this revenue increase occurred in Europe and,
accordingly, net consolidated revenues in Europe have increased over the prior year.



Cost of Sales and Gross Margins.    Our gross margin by segment for 2004 and 2003 is summarized as follows:



|                    |  |                      |        |      |              |        |   |               |   |        |   |  |     |   
|------------------- |  | -------------------- | ------ | ---- | ------------ | ------ | - | ------------- | - | ------ | - |  | --- | --
|                    |  | Year Ended April 30, |        |      | DollarChange |        |   | PercentChange |  
|                    |  | 2004                 |        | 2003 |              |        |  
|Gross Margin        |  |                      |        |      |              |        |   |               |   |        |   |  |     |   
|Waterjet:           |  |                      |        |      |              |        |   |               |   |        |   |  |     |   
|North America       |  | $                    | 25,170 |      | $            | 21,408 |   |               | $ | 3,762  |   |  | 18  | % 
|Asia                |  |                      | 9,762  |      |              | 7,702  |   |               |   | 2,060  |   |  | 27  | % 
|Other International |  |                      | 9,890  |      |              | 1,782  |   |               |   | 8,108  |   |  | NM  |   
|Other               |  |                      | 4,435  |      |              | 2,321  |   |               |   | 2,114  |   |  | 91  | % 
|                    |  |                      |        |      |              |        |   |               |   |        |   |  |     |   
|Waterjet Total      |  |                      | 49,257 |      |              | 33,213 |   |               |   | 16,044 |   |  | 48  | % 
|                    |  |                      |        |     
|Avure:              |  |                      |        |      |              |        |   |               |   |        |   |  |     |   
|Food                |  |                      | 1,788  |      |              | (5,099 | ) |               |   | 6,887  |   |  | NM  |   
|North America Press |  |                      | 1,109  |      |              | 1,375  |   |               |   | (266   | ) |  | (19 | )%
|International Press |  |                      | 13,073 |      |              | 6,552  |   |               |   | 6,521  |   |  | 100 | % 
|                    |  |                      |        |      |              |        |   |               |   |        |   |  |     |   
|Avure Total         |  |                      | 15,970 |      |              | 2,828  |   |               |   | 13,142 |   |  | NM  |   
|                    |  |                      |        |      |              |        |   |               |   |        |   |  |     |   
|Consolidated Total  |  | $                    | 65,227 |      | $            | 36,041 |   |               | $ | 29,186 |   |  | 81  | % 
|                    |  |                      |        |      |              |        |   |               |   |        |   |  |     |   

---

NM = Not meaningful



32



---

Our gross margin percentage by segment for 2004 and 2003 is summarized as follows:



|                     |  |                     |   |  |      |   
|-------------------- |  | ------------------- | - |  | ---- | --
|                     |  | Year EndedApril 30, |  
|                     |  | 2004                |   |  | 2003 |   
|Gross Margin Percent |  |                     |   |  |      |   
|Waterjet:            |  |                     |   |  |      |   
|North America        |  | 43                  | % |  | 40   | % 
|Asia                 |  | 48                  | % |  | 44   | % 
|Other International  |  | 35                  | % |  | 8    | % 
|Other                |  | 18                  | % |  | 9    | % 
|Waterjet Total       |  | 37                  | % |  | 27   | % 
|                     |  |                    
|Avure:               |  |                     |   |  |      |   
|Food                 |  | 12                  | % |  | (105 | )%
|North America Press  |  | 15                  | % |  | 18   | % 
|International Press  |  | 59                  | % |  | 67   | % 
|Avure Total          |  | 36                  | % |  | 13   | % 
|Consolidated Total   |  | 37                  | % |  | 25   | % 



Gross margin for the
year ended April 30, 2004 amounted to $65.2 million or 37% of revenues, as compared to gross margin of $36.0 million or 25% of revenues in the prior year. Fiscal 2003 gross margin was negatively impacted by a number of adjustments posted during
the third quarter of that year which totaled $11.1 million. Waterjet margins represented $49.3 million of the overall margin or 37% of Waterjet revenues. We experienced improvement in the gross margin as a percent of revenues in each of the four
segments that comprise the Waterjet operations. This gross margin improvement of 10 percentage points, 37% of revenues in fiscal 2004 compared to 27% of revenues in the prior year, was a result of better overhead absorption in light of higher sales
volumes of $11 million in the year and on fiscal 2003 inventory valuation charges of $6.2 million which did not recur in 2004.



The Avure margins amounted to $16.0 million or 36% of Avure revenues, up from $2.8 million or 13% of revenues in the prior year. This improvement in
margin of $13.1 million was achieved in both the Food segment and International Press segment of Avure. In fiscal 2004 the Food gross margin was $1.8 million or 12% of revenues, up from a gross loss of $5.1 million in the prior year. This
improvement resulted from increased production volumes and $4.9 million in prior year adjustments related to percentage of completion and inventory valuation in the Food segment. While gross margin dollars increased in International Press due to
higher volumes, the gross margin percentages in both the North America Press and International Press declined slightly in fiscal 2004 as compared to fiscal 2003. The decrease in North America Press is related to slightly declining sales and change
in product mix. The International Press margin is the result of gross profit recognized on external as well as inter-company sales. The Companys segment reporting excludes inter-company sales but not the related gross profit margins. The
decrease in margin on International Press results from increases on external sales at a greater rate than the increase in inter-company gross profit. Gross margins on International Press external sales were constant in 2004 and 2003.



33



---

Marketing Expenses.    Our marketing expense by segment for 2004 and 2003 is
summarized as follows:



|                    |  |                      |        |              |   |        |               |   |        |   |  |     |   
|------------------- |  | -------------------- | ------ | ------------ | - | ------ | ------------- | - | ------ | - |  | --- | --
|                    |  | Year Ended April 30, |        | DollarChange |   |        | PercentChange |  
|                    |  | 2004                 |        | 2003         |   |       
|Marketing           |  |                      |        |              |   |        |               |   |        |   |  |     |   
|Waterjet:           |  |                      |        |              |   |        |               |   |        |   |  |     |   
|North America       |  | $                    | 10,109 |              | $ | 12,713 |               | $ | (2,604 | ) |  | (20 | )%
|Asia                |  |                      | 3,022  |              |   | 3,008  |               |   | 14     |   |  |    | % 
|Other International |  |                      | 7,750  |              |   | 10,684 |               |   | (2,934 | ) |  | (27 | )%
|Other               |  |                      | 1,822  |              |   | 2,780  |               |   | (958   | ) |  | (34 | )%
|                    |  |                      |        |              |   |        |               |   |        |   |  |     |   
|Waterjet Total      |  |                      | 22,703 |              |   | 29,185 |               |   | (6,482 | ) |  | (22 | )%
|                    |  |                      |        |             
|Avure:              |  |                      |        |              |   |        |               |   |        |   |  |     |   
|Food                |  |                      | 1,658  |              |   | 3,644  |               |   | (1,986 | ) |  | (55 | )%
|North America Press |  |                      | 499    |              |   | 655    |               |   | (156   | ) |  | (24 | )%
|International Press |  |                      | 3,562  |              |   | 3,914  |               |   | (352   | ) |  | (9  | )%
|                    |  |                      |        |              |   |        |               |   |        |   |  |     |   
|Avure Total         |  |                      | 5,719  |              |   | 8,213  |               |   | (2,494 | ) |  | (30 | )%
|                    |  |                      |        |              |   |        |               |   |        |   |  |     |   
|Consolidated Total  |  | $                    | 28,422 |              | $ | 37,398 |               | $ | (8,976 | ) |  | (24 | )%
|                    |  |                      |        |              |   |        |               |   |        |   |  |     |   



Marketing expenses
decreased $9.0 million or 24% to $28.4 million for the year ended April 30, 2004, as compared to the prior year marketing expenses of $37.4 million. The majority of this decrease, $6.5 million, was achieved in the Waterjet operations, while
$2.5 million of the decrease was recognized in Avure.



Fiscal
2003 included a $4.1 million charge, in the Waterjet operations, to the allowance for doubtful accounts based on our assessment of the financial conditions of our individual customers and general marketplace conditions. The predominance of this
increase in the allowance was recorded in the Other International Waterjet segment. The remainder of the reduction in Waterjet marketing expenses over the prior year results from the implementation of cost cutting measures during fiscal 2004 aimed
at providing return on invested marketing dollars, as well as the fact that the fiscal 2003 North America Waterjet segment includes the costs of participation at the 2003 bi-annual IMTS tradeshow of approximately $500,000.



Within Avure, the Food segment expense in fiscal 2003 included a $1.2 million
discount provided to a customer for early pay-off of long-term notes. All segments experienced decreases in expenses as a result of cost cutting measures in fiscal 2004. Expressed as a percentage of revenue, marketing expenses were 16% and 26% for
the years ended April 30, 2004 and 2003, respectively.



34



---

Research and Engineering Expenses.    Our research and engineering expense by segment
for 2004 and 2003 is summarized as follows:



|                         |  |                      |        |              |   |        |               |   |        |   |  |     |   
|------------------------ |  | -------------------- | ------ | ------------ | - | ------ | ------------- | - | ------ | - |  | --- | --
|                         |  | Year Ended April 30, |        | DollarChange |   |        | PercentChange |  
|                         |  | 2004                 |        | 2003         |   |       
|Research and Engineering |  |                      |        |              |   |        |               |   |        |   |  |     |   
|Waterjet:                |  |                      |        |              |   |        |               |   |        |   |  |     |   
|North America            |  | $                    | 4,082  |              | $ | 4,332  |               | $ | (250   | ) |  | (6  | )%
|Asia                     |  |                      | 295    |              |   | 278    |               |   | 17     |   |  | 6   | % 
|Other International      |  |                      | 737    |              |   | 951    |               |   | (214   | ) |  | (23 | )%
|Other                    |  |                      | 337    |              |   | 688    |               |   | (351   | ) |  | (51 | )%
|                         |  |                      |        |              |   |        |               |   |        |   |  |     |   
|Waterjet Total           |  |                      | 5,451  |              |   | 6,249  |               |   | (798   | ) |  | (13 | )%
|                         |  |                      |        |             
|Avure:                   |  |                      |        |              |   |        |               |   |        |   |  |     |   
|Food                     |  |                      | 1,583  |              |   | 2,523  |               |   | (940   | ) |  | (37 | )%
|North America Press      |  |                      |       |              |   |       |               |   |       |   |  |    | % 
|International Press      |  |                      | 3,617  |              |   | 4,729  |               |   | (1,112 | ) |  | (24 | )%
|                         |  |                      |        |              |   |        |               |   |        |   |  |     |   
|Avure Total              |  |                      | 5,200  |              |   | 7,252  |               |   | (2,052 | ) |  | (28 | )%
|                         |  |                      |        |              |   |        |               |   |        |   |  |     |   
|Consolidated Total       |  | $                    | 10,651 |              | $ | 13,501 |               | $ | (2,850 | ) |  | (21 | )%
|                         |  |                      |        |              |   |        |               |   |        |   |  |     |   



Research and
engineering expenses decreased $2.8 million or 21% to $10.7 million for the year ended April 30, 2004, as compared to the prior years research and engineering expenses of $13.5 million. Approximately $2 million of this decrease was
achieved in the Avure segments: $.9 million in Food and $1.1 million in International Press. The remaining $.8 million decrease in Waterjet is spread evenly throughout all segments within Waterjet except Asia, which was flat with the prior year. The
reductions in all segments, relate to the timing of research and development work and the increased use of engineers on revenue generating projects, where costs are charged to Cost of Sales. Expressed as a percentage of revenue, research and
engineering expenses were 6% and 9% for the years ended April 30, 2004 and 2003, respectively.



General and Administrative Expenses.    Our general and administrative expense by segment for 2004 and 2003 is summarized as
follows:



|                           |  |                      |        |              |   |        |                |   |       |   |  |     |   
|-------------------------- |  | -------------------- | ------ | ------------ | - | ------ | -------------- | - | ----- | - |  | --- | --
|                           |  | Year Ended April 30, |        | DollarChange |   |        | PercentChange4 |  
|                           |  | 2004                 |        | 2003         |   |       
|General and Administrative |  |                      |        |              |   |        |                |   |       |   |  |     |   
|Waterjet:                  |  |                      |        |              |   |        |                |   |       |   |  |     |   
|North America              |  | $                    | 12,767 |              | $ | 10,835 |                | $ | 1,932 |   |  | 18  | % 
|Asia                       |  |                      | 1,146  |              |   | 983    |                |   | 163   |   |  | 17  | % 
|Other International        |  |                      | 3,064  |              |   | 3,614  |                |   | (550  | ) |  | (15 | )%
|Other                      |  |                      | 1,842  |              |   | 2,324  |                |   | (482  | ) |  | (21 | )%
|                           |  |                      |        |              |   |        |                |   |       |   |  |     |   
|Waterjet Total             |  |                      | 18,819 |              |   | 17,756 |                |   | 1,063 |   |  | 6   | % 
|                           |  |                      |        |             
|Avure:                     |  |                      |        |              |   |        |                |   |       |   |  |     |   
|Food                       |  |                      | 1,245  |              |   | 1,522  |                |   | (277  | ) |  | (18 | )%
|North America Press        |  |                      | 601    |              |   | 620    |                |   | (19   | ) |  | (3  | )%
|International Press        |  |                      | 2,596  |              |   | 3,128  |                |   | (532  | ) |  | (17 | )%
|                           |  |                      |        |              |   |        |                |   |       |   |  |     |   
|Avure Total                |  |                      | 4,442  |              |   | 5,270  |                |   | (828  | ) |  | (16 | )%
|                           |  |                      |        |              |   |        |                |   |       |   |  |     |   
|Consolidated Total         |  | $                    | 23,261 |              | $ | 23,026 |                | $ | 235   |   |  | 1   | % 
|                           |  |                      |        |              |   |        |                |   |       |   |  |     |   



General and
administrative expenses increased $235,000 or 1% to $23.3 million for the year ended April 30, 2004, as compared to the prior years general and administrative expenses of $23.0 million. All segments



35



---

experienced a decrease in general and administrative expense, except for the North America Waterjet segment, up $1.9 million (18%) and the Asia Waterjet
segment, up $.2 million (17%). The decreases represent cost cutting measures put in place by management. The increase in North America Waterjet is attributable to higher costs of doing business as a public company following the enactment by Congress
of the Sarbanes-Oxley Act of 2002 and include increased directors and officers liability insurance of $.9 million as well as higher consulting costs for internal control work and other special projects of $.2 million. In addition, we
resumed the compensation of our Board members in fiscal 2004 and implemented a performance-based bonus plan for management which together amounted to an increase of $2.9 million. These increases in the North America Waterjet segment were offset in
part to general across the board cost reductions. The increase in Asia Waterjet is the addition of staff. Expressed as a percentage of revenue, general and administrative expenses were 13% and 16% for the years ended April 30, 2004
and 2003, respectively.



Restructuring and Impairment
Charges.    Our restructuring and impairment charges by segment for 2004 and 2003 is summarized as follows:



|                    |  |                                        |       |                                     |   |       
|------------------- |  | -------------------------------------- | ----- | ----------------------------------- | - | ------
|                    |  | Year EndingApril 30, 2004Restructuring |       | Year EndingApril 30, 2003Impairment
|Waterjet:           |  |                                        |       |                                     |   |       
|North America       |  | $                                      | 1,182 |                                     | $ |      
|Asia                |  |                                        |      |                                     |   |      
|Other International |  |                                        | 1,359 |                                     |   | 2,113 
|Other               |  |                                        | 89    |                                     |   | 5,032 
|                    |  |                                        |       |                                     |   |       
|Waterjet Total      |  |                                        | 2,630 |                                     |   | 7,145 
|                    |  |                                       
|Avure:              |  |                                        |       |                                     |   |       
|Food                |  |                                        |      |                                     |   | 3,670 
|North America Press |  |                                        |      |                                     |   |      
|International Press |  |                                        | 626   |                                     |   |      
|                    |  |                                        |       |                                     |   |       
|Avure Total         |  |                                        | 626   |                                     |   | 3,670 
|                    |  |                                        |       |                                     |   |       
|Consolidated Total  |  | $                                      | 3,256 |                                     | $ | 10,815
|                    |  |                                        |       |                                     |   |       



36



---

|                          |  |                        |      |   |                             |   |      |                   |  |   |                    |   |              |       |     |   |                   |   |      |                   |  |   |                   |   |                   |   |      |                   |  |   |       |  |   |       |   |  |   |      |   |  |   |      |   |  |   |       |  
|------------------------- |  | ---------------------- | ---- | - | --------------------------- | - | ---- | ----------------- |  | - | ------------------ | - | ------------ | ----- | --- | - | ----------------- | - | ---- | ----------------- |  | - | ----------------- | - | ----------------- | - | ---- | ----------------- |  | - | ----- |  | - | ----- | - |  | - | ---- | - |  | - | ---- | - |  | - | ----- | -
|                          |  | North America Waterjet |      |   | Other InternationalWaterjet |   |      | OtherWaterjet     |  |   | InternationalPress |   | Consolidated |      
|                          |  | FacilityExitCosts      |      |   | Other                       |   |      | SeveranceBenefits |  |   | FacilityExitCosts  |   |              | Other |     |   | SeveranceBenefits |   |      | SeveranceBenefits |  |   | FacilityExitCosts |   | SeveranceBenefits |   |      | FacilityExitCosts |  |   | Other |  |   | Total |  
|Q1 restructuring charge   |  | $                      |     |   |                             | $ |     |                   |  | $ | 248                |   |              | $     |    |   |                   | $ |     |                   |  | $ |                  |   |                   | $ |     |                   |  | $ |      |  | $ | 248   |   |  | $ |     |   |  | $ |     |   |  | $ | 248   |  
|Q1 cash payments          |  |                        |     |   |                             |   |     |                   |  |   | (128               | ) |              |       |    |   |                   |   |     |                   |  |   |                  |   |                   |   |     |                   |  |   |      |  |   | (128  | ) |  |   |     |   |  |   |     |   |  |   | (128  | )
|                          |  |                        |      |   |                             |   |      |                   |  |   |                    |   |              |       |     |   |                   |   |      |                   |  |   |                   |   |                   |   |      |                   |  |   |       |  |   |       |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, July 31, 2003    |  |                        |     |   |                             |   |     |                   |  |   | 120                |   |              |       |    |   |                   |   |     |                   |  |   |                  |   |                   |   |     |                   |  |   |      |  |   | 120   |   |  |   |     |   |  |   |     |   |  |   | 120   |  
|Q2 restructuring charge   |  |                        |     |   |                             |   | 178  |                   |  |   | (120               | ) |              |       | 105 |   |                   |   | 302  |                   |  |   |                  |   |                   |   | 201  |                   |  |   | 191   |  |   | 81    |   |  |   | 296  |   |  |   | 480  |   |  |   | 857   |  
|Q2 cash payments          |  |                        |     |   |                             |   | (178 | )                 |  |   |                   |   |              |       |    |   |                   |   | (47  | )                 |  |   |                  |   |                   |   |     |                   |  |   |      |  |   |      |   |  |   |     |   |  |   | (225 | ) |  |   | (225  | )
|Q2 charge-offs            |  |                        |     |   |                             |   |     |                   |  |   |                   |   |              |       |    |   |                   |   | (255 | )                 |  |   |                  |   |                   |   |     |                   |  |   |      |  |   |      |   |  |   |     |   |  |   | (255 | ) |  |   | (255  | )
|                          |  |                        |      |   |                             |   |      |                   |  |   |                    |   |              |       |     |   |                   |   |      |                   |  |   |                   |   |                   |   |      |                   |  |   |       |  |   |       |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, October 31, 2003 |  |                        |     |   |                             |   |     |                   |  |   |                   |   |              |       | 105 |   |                   |   |     |                   |  |   |                  |   |                   |   | 201  |                   |  |   | 191   |  |   | 201   |   |  |   | 296  |   |  |   |     |   |  |   | 497   |  
|Q3 restructuring charge   |  |                        | 407  |   |                             |   | 170  |                   |  |   |                   |   |              |       | 85  |   |                   |   | 484  |                   |  |   | 89                |   |                   |   |     |                   |  |   |      |  |   | 89    |   |  |   | 492  |   |  |   | 654  |   |  |   | 1,235 |  
|Q3 cash payments          |  |                        | (270 | ) |                             |   | (160 | )                 |  |   |                   |   |              |       | (14 | ) |                   |   |      |                   |  |   |                  |   |                   |   | (121 | )                 |  |   |      |  |   | (121  | ) |  |   | (284 | ) |  |   | (160 | ) |  |   | (565  | )
|Q3 charge-offs            |  |                        |     |   |                             |   | (10  | )                 |  |   |                   |   |              |       | (85 | ) |                   |   | (484 | )                 |  |   |                  |   |                   |   |     |                   |  |   |      |  |   |      |   |  |   | (85  | ) |  |   | (494 | ) |  |   | (579  | )
|                          |  |                        |      |   |                             |   |      |                   |  |   |                    |   |              |       |     |   |                   |   |      |                   |  |   |                   |   |                   |   |      |                   |  |   |       |  |   |       |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, January 31, 2004 |  |                        | 137  |   |                             |   |     |                   |  |   |                   |   |              |       | 91  |   |                   |   |     |                   |  |   | 89                |   |                   |   | 80   |                   |  |   | 191   |  |   | 169   |   |  |   | 419  |   |  |   |     |   |  |   | 588   |  
|Q4 restructuring charge   |  |                        | 15   |   |                             |   | 412  |                   |  |   |                   |   |              |       | 255 |   |                   |   |     |                   |  |   |                  |   |                   |   | 234  |                   |  |   |      |  |   | 234   |   |  |   | 270  |   |  |   | 412  |   |  |   | 916   |  
|Q4 cash payments          |  |                        | (13  | ) |                             |   | (126 | )                 |  |   |                    |   |              |       | (13 | ) |                   |   |     |                   |  |   | (89               | ) |                   |   | (70  | )                 |  |   |      |  |   | (159  | ) |  |   | (26  | ) |  |   | (126 | ) |  |   | (311  | )
|Q4 charge-offs            |  |                        |     |   |                             |   | (286 | )                 |  |   |                   |   |              |       |    |   |                   |   |     |                   |  |   |                  |   |                   |   |     |                   |  |   |      |  |   |      |   |  |   |     |   |  |   | (286 | ) |  |   | (286  | )
|                          |  |                        |      |   |                             |   |      |                   |  |   |                    |   |              |       |     |   |                   |   |      |                   |  |   |                   |   |                   |   |      |                   |  |   |       |  |   |       |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, April 30, 2004   |  | $                      | 139  |   |                             | $ |     |                   |  | $ |                   |   |              | $     | 333 |   |                   | $ |     |                   |  | $ |                  |   |                   | $ | 244  |                   |  | $ | 191   |  | $ | 244   |   |  | $ | 663  |   |  | $ |     |   |  | $ | 907   |  
|                          |  |                        |      |   |                             |   |      |                   |  |   |                    |   |              |       |     |   |                   |   |      |                   |  |   |                   |   |                   |   |      |                   |  |   |       |  |   |       |   |  |   |      |   |  |   |      |   |  |   |       |  



Restructuring
Charges.    There were no restructuring charges in fiscal 2003. During the year ended April 30, 2004, we incurred $3.3 million of restructuring-related costs, including severance, lease termination and inventory related
charges, primarily in the U.S., Germany and Sweden. The most significant of this total being incurred in the North America Waterjet segment, $1.2 million, Other International Waterjet, $1.4 million and International Press, $.6 million.



Financial Consulting
Charges.    During the year ended April 30, 2004, we incurred $1.5 million of professional fees associated with the restructuring of our debt in July 2003. These costs were evaluated under EITF 98-14, Debtors
Accounting for Changes in Line-of-Credit or RevolvingDebt Arrangements, and as they were either expenses related to potential Senior Credit Arrangements with lenders that did not occur, or they related to expenses associated with our
subordinated debt and did not result in increase in the facility and accordingly they were expensed. No such costs were incurred for the year ended April 30, 2003.



Impairment Charges.    There were no impairment charges in fiscal 2004. During fiscal 2003, we
conducted a review of the carrying value of our goodwill. Statement of Financial Accounting Standard No. 142 (FAS 142), Goodwill and Other Intangible Assets, requires a company to perform impairment testing when certain
triggering events affecting a business unit have taken place. The triggering events were the expectation of a sale or full or partial disposal of certain of our divisions and the continuing deterioration of the economic climate. Our
review resulted in impairment charges of $7.1 million during the quarter ended January 31, 2003, $5 million was recorded in the Other segment and $2.1 million was recorded in the Other International Waterjet segment. The impairment resulted
primarily from continued weakness in the automotive industry, as well as weakness in our European operations. We also prepared an analysis of the fair value of the Companys reporting units for our required FAS 142 annual assessment. This
assessment, performed as of April 30, 2003, revealed no further impairment. At April 30, 2003, we also conducted an impairment review of our long-lived assets in accordance with Statement of Financial Accounting Standard No. 144
(FAS 144), Accounting for the Impairment or Disposal of Long-Lived Assets. This review led to a $3.7 million impairment charge related primarily to the carrying value of the depreciable assets of the Food segment.



37



---

Operating Income (Loss).    Our operating income (loss) by segment for 2004
and 2003 is summarized as follows:



|                        |  |                      |        |   |              |   |         |               |  |   |        |   |  |     |   
|----------------------- |  | -------------------- | ------ | - | ------------ | - | ------- | ------------- |  | - | ------ | - |  | --- | --
|                        |  | Year Ended April 30, |        |   | DollarChange |   |         | PercentChange | 
|                        |  | 2004                 |        |   | 2003         |   |         |              
|Operating income (loss) |  |                      |        |   |              |   |         |               |  |   |        |   |  |     |   
|Waterjet:               |  |                      |        |   |              |   |         |               |  |   |        |   |  |     |   
|North America           |  | $                    | (4,390 | ) |              | $ | (6,472  | )             |  | $ | 2,082  |   |  | 32  | % 
|Asia                    |  |                      | 5,299  |   |              |   | 3,433   |               |  |   | 1,866  |   |  | 54  | % 
|Other International     |  |                      | (2,921 | ) |              |   | (15,580 | )             |  |   | 12,659 |   |  | 81  | % 
|Other                   |  |                      | 335    |   |              |   | (8,503  | )             |  |   | 8,838  |   |  | NM  |   
|                        |  |                      |        |   |              |   |         |               |  |   |        |   |  |     |   
|Waterjet Total          |  |                      | (1,677 | ) |              |   | (27,122 | )             |  |   | 25,445 |   |  | 94  | % 
|                        |  |                      |        |  
|Avure:                  |  |                      |        |   |              |   |         |               |  |   |        |   |  |     |   
|Food                    |  |                      | (2,887 | ) |              |   | (16,458 | )             |  |   | 13,571 |   |  | 82  | % 
|North America Press     |  |                      | 9      |   |              |   | 100     |               |  |   | (91    | ) |  | (91 | )%
|International Press     |  |                      | 2,672  |   |              |   | (5,219  | )             |  |   | 7,891  |   |  | NM  |   
|                        |  |                      |        |   |              |   |         |               |  |   |        |   |  |     |   
|Avure Total             |  |                      | (206   | ) |              |   | (21,577 | )             |  |   | 21,371 |   |  | 99  | % 
|                        |  |                      |        |   |              |   |         |               |  |   |        |   |  |     |   
|Consolidated Total      |  | $                    | (1,883 | ) |              | $ | (48,699 | )             |  | $ | 46,816 |   |  | 96  | % 
|                        |  |                      |        |   |              |   |         |               |  |   |        |   |  |     |   



We recorded an
operating loss of $1.9 million for the year ended April 30, 2004, as compared to a loss of $48.7 million in the prior year. All segments of our business except for North America Press recorded either increases in operating profit or a decrease
in the operating loss as compared to fiscal 2003. The reasons for the changes in operating-profit or loss have been described in the paragraphs above addressing changes in sales, gross margin and operating expenses.



Interest and Other Income (Expense),
net.    Fiscal 2004 interest expense increased $1.3 million or 11% to $13.2 million compared to the prior year of $11.8 million due to increased amounts of amortization of fees from our credit facilities and a higher weighted
average cost of capital from interest charged on the deferred and capitalized semi-annual interest payments due to our subordinated lender. Included in Other Income, net is a $2.6 million gain from the sale of our investment in WGI Heavy Minerals.
In addition, the weaker dollar has positively impacted our foreign transactions and we have thus realized net currency gains of $2.2 million, as well as unrealized currency gains of $2.8 million in fiscal 2004. As the U.S. dollar remains weak, this
has also caused other changes in our balance sheet, including an increase in our goodwill and intangible assets due to the translation from foreign currencies. Included in Other Income, net for the year ended April 30, 2003, are $2.1 million of
net realized foreign exchange transaction losses offset by $5.3 million of unrealized currency gains. Below is the detail of Other Income (Expense), net.



|                                               |  |                      |       |   |      |   |        |  
|---------------------------------------------- |  | -------------------- | ----- | - | ---- | - | ------ | -
|                                               |  | Year Ended April 30, |      
|                                               |  | 2004                 |       |   | 2003 |  
|Net realized foreign exchange gains (losses)   |  | $                    | 2,155 |   |      | $ | (2,089 | )
|Net unrealized foreign exchange gains (losses) |  |                      | 2,827 |   |      |   | 5,307  |  
|Realized gain on sale of equity securities     |  |                      | 2,618 |   |      |   |       |  
|Write-off of investment and other assets       |  |                      |      |   |      |   | (35    | )
|Minority Interest in joint venture             |  |                      | (35   | ) |      |   | (79    | )
|Other                                          |  |                      | 252   |   |      |   | (104   | )
|                                               |  |                      |       |   |      |   |        |  
|Total                                          |  | $                    | 7,817 |   |      | $ | 3,000  |  
|                                               |  |                      |       |   |      |   |        |  



Income
Taxes.    We are providing for income taxes in jurisdictions where we have generated taxable income. During fiscal 2004, as a result of foreign asset collateral requirements and the amended credit agreements discussed in Note
10 to Consolidated Financial Statements, we were no longer able to permanently defer foreign earnings and recorded a $1.9 million liability for withholding taxes payable on future repatriation of



38



---

foreign earnings. We also recorded a U.S. tax liability of $6.7 million on foreign earnings which we have decided to no longer permanently defer. The total
$6.7 million tax liability is offset by a release of the valuation allowance. In addition, we continue to assess our ability to realize our net deferred tax assets. Recognizing the continued losses generated during the quarter and in prior periods,
we have determined it appropriate to continue to maintain a valuation allowance on our domestic net operating losses, certain foreign net operating losses and certain other deferred tax assets based on the expected reversal of both deferred tax
assets and liabilities. As of April 30, 2004, we had approximately $42.9 million of domestic net operating loss carryforwards to offset certain earnings for federal income tax purposes. All of these net operating loss carryforwards expire in
fiscal 2023. Net operating loss carryforwards in foreign jurisdictions amount to $35.6 million and do not expire. See Note 11 to Consolidated Financial Statements for discussion of tax components.



Discontinued Operations, Net of Tax.    As of
April 30, 2003, we held one of our service subsidiaries for sale and consequently showed its results of operations as discontinued operations for all periods presented. The sale of this subsidiary was consummated May 16, 2003 and resulted
in cash proceeds of $1.8 million and a gain of approximately $650,000.



Net Loss.    Our consolidated net loss for fiscal 2004 amounted to $11.5 million, or $.75 basic and diluted loss per share as compared to a net loss of $70.0 million, or $4.56 basic and diluted loss per share in
the prior year.



The weighted average number of shares
outstanding used for the calculation of basic and diluted loss per share is 15,415,000 for fiscal 2004 and 15,348,000 for fiscal 2003.



Fiscal 2003 Comprehensive Financial Review.    During fiscal 2003, we revised our approach to receivable collection, inventory
reduction and investigated other cash-generating initiatives in response to the continued decline in the economy and our highly leveraged position. We reviewed the carrying values of those assets that we expected to convert to cash in the
short-term, as well as long-lived tangible and intangible assets and adjusted the carrying value of such assets to reflect their estimated current net realizable value. In addition, we conducted a review of potential liabilities. The total
adjustments for the year ended April 30, 2003 are included in the Consolidated Statement of Operations. These adjustments, which are summarized below, were highly influenced by the economic environment our customers and we are facing.



| |  |  | We increased our allowance for doubtful accounts by $4.1 million. This increase was based on extensive collection efforts and the results of a worldwide receivable-by-receivable
review, including evaluation of the impact of current economic conditions, which had restricted customers ability to pay their account balances.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We evaluated our ability to convert inventories, including evaluation and demonstration units, into cash in the short term by their sale or disposition. This evaluation led to a
total adjustment of $5.4 million to arrive at the estimated net realizable value of our inventories.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We conducted a detailed review of the carrying value of our goodwill in accordance with FAS 142. The triggering events were the expectation of sale or full or partial disposal of
certain of our divisions, the continuing deterioration of the economic climate, and our operating losses. Our review resulted in impairment charges of $7.1 million during the third quarter of fiscal 2003. The impairment resulted primarily from
continued weakness in the automotive industry, as well poor performance at our European operations. Our required annual FAS 142 review as of April 30, 2003 led to no further impairment charges.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We determined that no significant future services would be required of our former CEO. Therefore we accrued and charged to operations all remaining contractual fees and related
benefits aggregating approximately $1.1 million.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | During fiscal 2003, we sold $9.7 million of long-term notes receivable for $8.6 million. This discount of $1.1 million plus an additional accrual of $0.1 million on potential future
notes available for sale were recorded in Marketing Expense.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



39



---

| |  |  | We accrued an additional $1.5 million for potential losses related to several recourse/repurchase obligations on European sales. We have from time to time entered into recourse
obligations with third party leasing companies. In response to continued concerns about the financial health of several customers, we revised our estimate of potential future exposure. Included in the $1.5 million accrual was $760,000 for the
estimated loss on the repurchase and subsequent sale of a flex form press system, where we had a recourse obligation for a bankrupt customer. We sold this unit to an unrelated party in fiscal 2004.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We had deferred $0.8 million in professional fees associated with previous ongoing strategic transactions, consisting of a planned equity offering and spin-off of Avure. We
abandoned these plans and accordingly expensed all of these fees.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We reversed percentage of completion revenue previously recognized on three food systems (one customer) based on the customers failure to fulfill its obligations under the
contract terms. The total revenue reversed in the third quarter of fiscal 2003 was $4.3 million with an associated gross margin of $2.3 million. We received new orders for which we plan to deliver already-completed systems from inventory.
Accordingly, these specific contracts did not qualify for percentage of completion accounting and the corresponding revenue was recognized upon delivery and acceptance in fiscal 2004.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We assessed our ability to realize our net deferred tax assets. Recognizing the magnitude of the losses generated during the fiscal year, we determined it appropriate to establish a
valuation allowance for our net deferred tax assets, with the exception of our Swedish operations, amounting to $12.7 million as well discontinuing, in the near term, any future recognition of deferred tax assets resulting from losses.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Based upon our proposed strategy to downsize and streamline our operations and convert non-core or excess assets to cash, we adjusted various other asset values and reserves to
appropriately reflect their net realizable value on a prospective basis, in accordance with FAS 144. These adjustments totaled $9.1 million for the year.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Liquidity and Capital Resources



At April 30, 2005, approximately $12.3 million of our cash and restricted cash was held by divisions outside the United States. The repatriation of
offshore cash balances from certain divisions will trigger tax liabilities. In fiscal 2004, we recorded a $1.9 million liability for withholding taxes on future repatriation of historical foreign earnings. In February 2005 and June 2004, we
repatriated $1.3 million and $3.5 million, respectively, from certain foreign subsidiaries and we plan to continue repatriating additional funds in the future.



By April 30, 2005, we completed the execution of our restructuring plan, which resulted in total cash outlays of $9 million (including amounts
accrued as restructuring charges in accordance with generally accepted accounting principles). We have funded the restructuring plan from our cash from operations and foreign debt. The $9 million outlay included completing the construction of our
new $5.2 million Taiwanese facility, to which we had committed in July 2000. The facility construction was financed via three unsecured lines of credit with Taiwanese banks. We then obtained a collateralized long-term credit facility and borrowed
$4.1 million on this facility in June 2004. We have used the proceeds to repay and reduce the senior credit facility by $3.5 million. The benefits from our restructuring activities are beginning to be reflected in our operating results for the year
ended April 30, 2005 and, we believe, should continue into fiscal 2006.



On March 21, 2005, in a Private Investment in Public Equity Transaction (PIPE Transaction), we sold 17,473,116 equity units at $3.72 per unit for gross proceeds of $65 million, and net proceeds of
more than $59 million. A unit consists of one share of our common stock and one warrant to buy 1/10thof a share of
our common stock. Ten warrants give the holder the right to purchase one share of common stock for $4.07. If the warrant holders opt to exercise their warrants, we would receive $7.1 million in additional cash.



Under terms of PIPE Transaction, we were required to file an initial Form S-1
registration of the shares issued and issuable in the PIPE Transaction on or before May 20, 2005 (which we did) and were required to cause the Form S-1 to become effective on or before September 17, 2005. We were subject to liquidated
damages



40



---

of $650,000 per month, if we failed to meet the September 17, 2005 date requirement. We have subsequently amended the Registration Rights Agreement to
grant an extension until December 31, 2005 to the effective date of the registration of the shares. Because the market price of the common stock was greater than $3.70, we issued approximately 304,000 anti-dilution warrants to current warrant
holders prior to the PIPE Transaction which have a Black-Scholes value of approximately $1.7 million. Approximately $1.5 million of this amount relates to warrants issued under subordinated debt agreements and $222,000 relates to warrants issued
under senior debt agreements. Proceeds of the PIPE were used to pay down existing debt, including all of the subordinated debt. Upon payoff of the subordinated debt on April 28, 2005, we also were required to charge to Interest Expense in the
Consolidated Statement of Operations all remaining unamortized debt discount, which amounted to $4.3 million, plus $1.5 million related to the anti-dilution warrants issued to subordinated debt warrant holders prior to the PIPE. In addition,
capitalized fees related to the Senior Agreement and anti-dilutional warrants provided to our senior lenders are being amortized to Interest Expense through July 8, 2008.



Our domestic senior credit agreement (Credit Agreement) is our primary source of external funding. At
April 30, 2005, the balance outstanding on the Credit Agreement was $9.7 million against a maximum borrowing of $30 million. Our available credit at April 30, 2005, net of $7.6 million in outstanding letters of credit, was $12.7 million.



On July 28, 2004, we signed an amendment to the then
current credit agreement (the Amendment). The Amendment provided for a revolving line of credit of up to $42.7 million and an extension of the credit agreement through August 1, 2005. The commitment reduced to $41.0 million at
April 30, 2005. Interest rates under the Senior Credit Agreement were at Bank of Americas prime rate in effect from time to time plus 4% and increased by one percentage point each quarter beginning November 1, 2004. The Amendment
also required the issuance of 150,000 detachable $.01 warrants to the senior lender as a fee and a quarterly commitment fee of1/2 of 1% (50 basis points) of the total commitment.



We also amended our Subordinated Debt Agreement effective July 28, 2004. The subordinated lenders agreed to defer the semi-annual interest remittances due on October 31, 2004 and April 30, 2005, which total $5.3 million. This
deferred interest balance accrues additional interest at the rate of 15% per annum. The subordinated lenders also received 150,000 detachable $.01 warrants to purchase common stock as an amendment fee.



On April 28, 2005 we entered into a new senior debt agreement (The
April 28, 2005 Credit Agreement) with Bank of America N.A. and U.S. Bank N.A. The agreement provided a $30 million commitment which was to expire August 1, 2005. This expiration date was consistent with our previous agreement. The
April 28, 2005 Credit Agreement, however, gave us the ability to pay off our subordinated debt in its entirety, which we did on April 28, 2005. The April 28, 2005 Credit Agreement, including covenants, was very similar to the previous
senior debt agreement except for the following provisions:



| |  |  | Required the complete pay-off of subordinated debt
| | - |  | --------------------------------------------------



| |  |  | The interest rate was reduced from prime + 6% to LIBOR + 2.5%
| | - |  | -------------------------------------------------------------



| |  |  | The annualized cost of Letters of Credit were reduced from 5% to 2.5% of the face amount
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | The total commitment increased to $30 million, up from the prior debt agreement commitment level of $25.1 million.
| | - |  | ------------------------------------------------------------------------------------------------------------------



The April 28, 2005 Credit Agreement was collateralized by general liens
on all of our assets. We were required to comply with certain covenants in the credit agreement, including restrictions on dividends and transactions with affiliates, limitations on additional indebtedness, capital expenditures, research and
engineering expenses, and maintenance of EBITDA ratios and collateral values. We were in compliance with all covenants in the April 28, 2005 Credit Agreement as of April 30, 2005. In addition, the New Credit Agreement, similar to prior
agreements, included a subjective acceleration clause which permits the lenders to demand payment in the event of a material adverse change.



41



---

Effective July 8, 2005, we executed a new $30 million, three year senior credit agreement with Bank
of America N.A. and U.S. Bank N.A. This credit agreement expires July 8, 2008 and bears interest at the banks prime rate (5.75% at April 30, 2005) or is linked to LIBOR plus a percentage depending on our leverage ratios, at our
option. The agreement sets forth specific financial covenants to be attained on a quarterly basis, which we believe, based on our financial forecasts, are achievable.



We believe that our existing cash, cash from operations, and credit facilities at April 30, 2005 are adequate to fund
our operations through April 30, 2006. If we fail to achieve our planned revenues, costs and working capital objectives, management believes it has the ability to curtail capital expenditures and reduce costs to levels that will be sufficient
to enable us to meet our cash requirements and debt covenants through April 30, 2006.



With authorization from the Board of Directors in September 2004, we engaged the services of Danske Markets, Inc., which is working in Europe in cooperation with Close Associates to assist us in the sale of our
General Press operations. These businesses are comprised of the North America Press and International Press reportable segments. As these reportable segments do not utilize ultrahigh-pressure water pumps, they are not considered core to our
business, and it is our intent to divest ourselves of these operations. However, there can be no assurance we will find a suitable buyer at an acceptable price. If we do divest these businesses, it is anticipated that we will enter into a
manufacturing agreement to provide the purchaser with the ultrahigh-pressure pump components and related spare parts for the Fresher Under Pressure business. These reportable segments do not meet the accounting criteria to be considered assets held
for sale as of April 30, 2005 and accordingly the results of operations are shown as continuing operations and the related assets have not been reported as held for sale in our financial statements.



On October 31, 2005, we completed the sale of the North America Press
and International Press reportable segments, as well as the non ultrahigh-pressure portion of the Food reportable segment with the Gores Technology Group, LLC (Gores) for consideration of $15.3 million, comprised of cash and notes. At
closing, we also entered into a Supply Agreement with Gores whereby we have agreed to supply certain high pressure pump products on an exclusive basis to Gores. We expect to record a gain on the sale transaction.



Presented below is a summary of contractual obligations and other minimum
commercial commitments at April 30, 2005, by due date. See Notes 5, 10 and 15 to April 30, 2005 Consolidated Financial Statements for additional information regarding foreign currency contracts, long-term debt, and lease obligations,
respectively.



|                                                 |  |                         |        |      |   |       |  |      |        |      |   |            |  |       |       |  |   |       |  |   |       
|------------------------------------------------ |  | ----------------------- | ------ | ---- | - | ----- |  | ---- | ------ | ---- | - | ---------- |  | ----- | ----- |  | - | ----- |  | - | ------
|(in thousands)                                   |  | Maturity by Fiscal Year
|                                                 |  | 2006                    |        | 2007 |   | 2008  |  | 2009 |        | 2010 |   | Thereafter |  | Total
|Foreign currency contracts (1)                   |  | $                       | 12,639 |      | $ |      |  | $    |       |      | $ |           |  | $     |      |  | $ |      |  | $ | 12,639
|Inventory purchases (2)                          |  |                         | 1,542  |      |   |      |  |      |       |      |   |           |  |       |      |  |   |      |  |   | 1,542 
|Operating leases                                 |  |                         | 3,716  |      |   | 3,464 |  |      | 2,814  |      |   | 1,851      |  |       | 1,773 |  |   | 4,096 |  |   | 17,714
|Other (3)                                        |  |                         | 778    |      |   | 293   |  |      | 40     |      |   | 40         |  |       | 40    |  |   |      |  |   | 1,191 
|Long-term debt and notes payable (4)             |  |                         | 3,649  |      |   | 1,978 |  |      | 10,505 |      |   | 832        |  |       | 855   |  |   | 1,328 |  |   | 19,147
|Interest on long-term debt and notes payable (5) |  |                         | 668    |      |   | 705   |  |      | 657    |      |   | 170        |  |       | 54    |  |   | 37    |  |   | 2,291 
|                                                 |  |                         |        |      |   |       |  |      |        |      |   |            |  |       |       |  |   |       |  |   |       
|Total                                            |  | $                       | 22,992 |      | $ | 6,440 |  | $    | 14,016 |      | $ | 2,893      |  | $     | 2,722 |  | $ | 5,461 |  | $ | 54,524
|                                                 |  |                         |        |      |   |       |  |      |        |      |   |            |  |       |       |  |   |       |  |   |       

---

|(1) | As these obligations were entered into as hedges, the majority of these obligations will be offset by losses/gains on the related assets, liabilities and transactions being hedged.
As of April 30, 2005, the fair value of the transactions and related hedges amounts to a net loss of $50,000 which is included in Accumulated Other Comprehensive Loss on the Consolidated Balance Sheet.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | We have included inventory purchase commitments, which are legally binding and specify minimum purchase quantities. These purchase commitments do not exceed our projected
requirements and are in the normal course of business. These commitments exclude open purchase orders.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | These obligations include non-inventory vendor commitments, such as professional retainers and trade show commitments.
|--- | ----------------------------------------------------------------------------------------------------------------------



42



---

|(4) | This table is reporting the contractual due dates of the long-term debt and notes payable balances and includes the effect of the agreement signed July 8, 2005.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Interest payments are estimated based on the outstanding debt balances as of April 30, 2005 using the then interest rate in effect through the contractual maturity of the debt
instrument. These estimates may change over time as we opt to refinance our debt instruments. See note above.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Long-term debt, notes payable and lease commitments are expected to be met from working capital provided by operations and, as necessary, by other
borrowings.



Our capital spending plans currently provide for
outlays of approximately $3 million in fiscal 2006, primarily related to information technology spending. It is expected that funds necessary for these expenditures will be generated internally and through available credit facilities. In fiscal 2005
and 2004, our investments in capital equipment were minimal as we were trying to conserve cash and were restricted by our debt agreements on the amount of capital spending we were allowed. Excluding spending on our Taiwan facility in 2004, our
capital spending for fiscal 2005 and 2004 amounted to $1.8 million and $1.7 million, respectively. We are required to test our internal controls under Sarbanes-Oxley 404 for the year end April 2006. The external costs to achieve Sarbanes-Oxley
compliance could exceed $1.5 million.



Related Party Transactions



Arlen I. Prentice, a director, is Chief Executive Officer
of Kibble & Prentice, Inc., a company that, together with its wholly owned subsidiary, provides insurance brokerage and employee benefits, administrative and consulting services to the Company. Payments by the Company to Kibble &
Prentice, Inc. and such subsidiary for such services have totaled $1.0 million, $2.4 million and $2.1 million for the fiscal years ended April 2005, 2004 and 2003, respectively. Such payments were for various categories of insurance and included
both the brokerage commissions and the premiums that Kibble & Prentice, Inc. passes on to the underwriter. Mr. Prentice abstains from participating in the approval of matters where he may have a conflict of interest.



Critical Accounting Estimates



The discussion and analysis of our financial condition and results of
operations are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the U.S. The preparation of these financial statements requires us to make estimates and
judgments that affect the reported amount of assets and liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities at the date of our financial statements. Actual results may differ from these estimates under
different assumptions or conditions.



Critical accounting
estimates are defined as those that are reflective of significant judgments and uncertainties, and potentially result in materially different results under different assumptions and conditions. We believe that our critical accounting estimates are
limited to those described below. For a detailed discussion on the application of these estimates and our accounting policies, refer to Note 1 of the Consolidated Financial Statements.



Revenue Recognition



For standard systems and consumable and services sales, we recognize revenue in accordance with SEC Staff Accounting Bulletin No. 104 (SAB
104), Revenue Recognition in Financial Statements. SAB 104 requires that revenue can only be recognized when it is realized or realizable and earned. Revenue generally is realized or realizable and earned when all four of the
following criteria have been met: (1) persuasive evidence of an arrangement exists; (2) delivery has occurred or services rendered; (3) the price is fixed and determinable; and (4) collectibility is reasonably assured.
Determination of criterion (4) is based on our judgments regarding the collectibility of those amounts. Should changes in conditions cause us to determine this criterion is not met for certain future transactions, revenue recognized for any
reporting period could be adversely affected.



During the
second quarter of fiscal 2004, we adopted EITF Issue No. 00-21 (EITF 00-21), Revenue Arrangements with Multiple Deliverables on a prospective basis. EITF 00-21 provides guidance on how to



43



---

account for arrangements that involve the delivery or performance of single or multiple products, services and/or rights to use assets. For standard systems,
our multiple deliverables are: (1) the standard system and (2) the installation thereof. We recognize revenue upon shipment of the standard system at the fair value of that system. Installation revenue is recorded upon completion of the
service. In some cases, systems are delivered with payment terms contingent on acceptance of installation. We will recognize revenue for those systems on installation acceptance.



For non-standard and long lead time systems, we recognize revenues using the percentage of completion method in accordance
with Statement of Position 81-1 (SOP 81-1), Accounting for Performance of Construction-Type and Certain Production-Type Contracts. We use the cost to cost method, measuring the costs incurred on a project at a specified date,
as compared to the estimated total cost of the project. Percentage of completion requires management to estimate costs to complete. Accordingly, modifications to estimates will impact percentage of completion revenues and associated gross margins.
If, however, the time from order to install is less than three months, revenue is recognized under SAB 104. Shipping revenues and expenses are recorded in revenue and costs of goods sold, respectively.



Product Warranty Reserve



Our products are generally covered by a warranty up to 12 months. We accrue
a reserve for estimated warranty costs at the time revenue is recognized. Our estimate of costs to service our warranty obligations is based on historical experience and expectation of future conditions. To the extent we experience increased
warranty claim activity or increased costs associated with servicing those claims, our warranty accrual will increase resulting in decreased gross profit.



Valuation of Accounts Receivable



We use estimates in determining our allowance for bad debts that are based on our historical collection experience, current trends, credit policy and a
percentage of our accounts receivable by aging category. In determining these percentages, we review historical write-offs in our receivables. In determining the appropriate reserve percentages, we also review current trends in the credit quality of
our customers, as well as changes in our internal credit policies. If our estimate of our allowance is understated, operating income would be reduced.



Valuation of Obsolete/Excess Inventory



We currently record a reserve for obsolete or excess inventory for parts and equipment that are no longer used due to design changes to our products or
lack of customer demand. We regularly monitor our inventory levels and, if we identify an excess condition based on our usage and our financial policies, we record a corresponding reserve. If our estimate for obsolete or excess inventory is
understated, gross margins would be reduced.



Valuation of
Deferred Tax Assets



We review our deferred tax assets
regularly to determine their realizability. When evidence exists that it is more likely than not that we will be unable to realize a deferred tax asset, we set up a valuation allowance against the asset based on our estimate of the amount which will
likely not be realizable. Future utilization of deferred tax assets could result in recording of income tax benefits.



Impairment of Property and Equipment, Patents, Other Intangibles and Goodwill



We evaluate property and equipment, patents and other intangibles for potential impairment indicators when certain
triggering events occur. Our judgments regarding the existence of impairment indicators are based on expected operational performance, market conditions, legal factors and future plans. If we conclude that a triggering event has occurred, we will
compare the carrying values of the asset with the undiscounted cash flows expected to be derived from usage of the asset. If there is a shortfall and the fair value of the asset is less than its carrying value, we will record an impairment charge
for the excess of carrying value over fair value. We estimate fair value by



44



---

using a discounted cash flow model. Any resulting impairment charge could have a material adverse impact on our financial condition and results of
operations. Many factors will ultimately influence the accuracy of these estimates.



We evaluate goodwill for potential impairment indicators as of our fiscal year-end and when certain triggering events occur. Our judgments regarding the existence of impairment indicators are based on expected
operational performance, market conditions, legal factors, and future plans. Future events could cause us to conclude that impairment indicators exist and that goodwill should be evaluated for impairment prior to our fiscal year-end. Our impairment
evaluation is based on comparing the fair value of the reporting unit with its associated carrying value and any shortfalls would require us to record an impairment charge for the difference between the carrying value and implied value of goodwill.
We determine fair value by using a discounted cash flow model. Any resulting impairment charge could have a material adverse impact on our financial condition and results of operations. Expected future operational performance is based on estimates
and managements judgment. Many factors will ultimately influence the accuracy of these estimates.



Legal Contingencies



At any time, we may be involved in certain legal proceedings. As of April 30, 2005, we have accrued our estimate of the probable costs for the
resolution of these claims. This estimate has been developed in consultation with outside legal counsel and is based upon an analysis of potential outcomes, assuming a combination of litigation and settlement strategies. We do not believe these
proceedings will have a material adverse effect on our consolidated financial position. However, it is possible that future results of operations or cash flows for any particular quarterly or annual period could be materially affected by changes in
our assumptions, or the effectiveness of our strategies, related to these proceedings. See Legal Proceedings.



Recent Accounting Pronouncements



See Note 19 to Consolidated Financial Statements for recently issued accounting pronouncements.



Item 7a:    Quantitative and Qualitative Disclosures About Market Risk:



Market risk exists in our financial instruments related to an increase in interest rates, adverse changes in foreign
exchange rates relative to the U.S. dollar, as well as financial risk management and derivatives. These exposures are related to our daily operations.



Interest Rate ExposureAt April 30, 2005, we had $19.1 million in interest bearing debt. Of this amount, $5.7 million was fixed rate debt with
an interest rate of less than 2.8% per annum. The remaining debt of $13.4 million was at a variable interest rate, $9.7 million at a rate of prime or 5.75% and the remainder at an interest rate of Swedish prime + 0.75% or less. See Note 10 to
the Consolidated Financial Statements for additional contractual information on our debt obligations. Market risk is estimated as the potential for interest rates to increase 10% on the variable rate debt. A 10% increase in interest rates would
result in an approximate additional annual charge to our pre-tax profits and cash flow of $66,000. At April 30, 2005, we had no derivative instruments to offset the risk of interest rate changes. We may choose to use derivative instruments,
such as interest rate swaps, to manage the risk associated with interest rate changes.



Foreign Currency Exchange Rate RiskWe transact business in various foreign currencies, primarily the Canadian dollar, the Eurodollar, the Japanese yen, the New Taiwan dollar, and the Swedish Krona. As all of our
foreign operations have functional currencies in other than the U.S. dollar, we translate the assets and liabilities of these operations into U.S. dollars at exchange rates in effect at the balance sheet date. Income and expense items are translated
at the average exchange rates during the period. Aggregate net foreign exchange gains included in the determination of net loss amounted to $531,000 for the year ended April 30, 2005. Based on the net position of foreign assets less
liabilities, a near-term 10% appreciation or depreciation of the U.S. dollar in all currencies we operate could impact operating income by $0.4 million and other income (expense) by $2.8 million. Our financial position and cash flows could be
similarly impacted. We have in the past, and may continue to use derivative instruments in the future, such as forward exchange rate contracts, to manage the risk associated with foreign currency exchange rate changes.



45



---

Item 8.    Financial Statements and Supplementary Data



The following consolidated financial statements are filed as a part of this
report:



|                                                                                                                                                |  |                    
|----------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------
|Index to Consolidated Financial Statements                                                                                                      |  | Page in This Report
|Report of Independent Registered Public Accounting Firm                                                                                         |  | 47                 
|                                                                                                                                                | 
|Consolidated Balance Sheets at April 30, 2005 and 2004                                                                                          |  | 48                 
|                                                                                                                                                | 
|Consolidated Statements of Operations for each of the three years in the period ended April 30, 2005                                            |  | 49                 
|                                                                                                                                                | 
|Consolidated Statements of Cash Flows for each of the three years in the period ended April 30, 2005                                            |  | 50                 
|                                                                                                                                                | 
|Consolidated Statements of Shareholders (Deficit) Equity and Comprehensive Loss for each of the three years in the period ended April 30, 2005 |  | 51                 
|                                                                                                                                                | 
|Notes to Consolidated Financial Statements                                                                                                      |  | 52                 
|                                                                                                                                                | 
|Financial Statement Schedule                                                                                                                    |  |                    
|                                                                                                                                                | 
|Schedule II Valuation and Qualifying Accounts                                                                                                   |  | 82                 



46



---

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



To the Board of Directors and Shareholders of

Flow International Corporation



In our opinion, the consolidated financial statements listed in the accompanying index present fairly, in all material
respects, the financial position of Flow International Corporation (the Company) and its subsidiaries at April 30, 2005 and 2004, and the results of their operations and their cash flows for each of the three years in the period
ended April 30, 2005 in conformity with accounting principles generally accepted in the United States of America. In addition, in our opinion, the financial statement schedule listed in the accompanying index presents fairly, in all material
respects, the information set forth therein when read in conjunction with the related consolidated financial statements. These financial statements and financial statement schedule are the responsibility of the Companys management. Our
responsibility is to express an opinion on these financial statements and financial statement schedule based on our audits. We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board
(United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.



As further described in Note
1, the Company adopted the provisions of EITF 00-21 Revenue Arrangements with Multiple Deliverables effective August 1, 2003 and the provisions of FIN 46R Consolidation of Variable Interest Entities effective
February 1, 2004.



As discussed in Note 2, the Company has
restated its consolidated balance sheet at April 30, 2004 and its consolidated financial statements as of and for the year ended April 30, 2005.



/s/    PRICEWATERHOUSECOOPERS LLP



Seattle, Washington

July 29, 2005, except
for Note 2 and Note 21, as to which the date is November 21, 2005



47



---

FLOW INTERNATIONAL CORPORATION



CONSOLIDATED BALANCE SHEETS

(In thousands, except share amounts)



|                                                                                                                                                            |  |                 |         |   |                 |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------- | ------- | - | --------------- | - | ------- | -
|                                                                                                                                                            |  | April 30,       |        
|                                                                                                                                                            |  | 2005 (restated) |         |   | 2004 (restated) |  
|ASSETS:                                                                                                                                                     |  |                 |         |   |                 |   |         |  
|Current Assets:                                                                                                                                             |  |                 |         |   |                 |   |         |  
|Cash and Cash Equivalents                                                                                                                                   |  | $               | 12,976  |   |                 | $ | 11,734  |  
|Restricted Cash                                                                                                                                             |  |                 | 469     |   |                 |   | 1,101   |  
|Receivables, net                                                                                                                                            |  |                 | 38,325  |   |                 |   | 39, 006 |  
|Inventories, net                                                                                                                                            |  |                 | 24,218  |   |                 |   | 26,384  |  
|Deferred Income Taxes                                                                                                                                       |  |                 |        |   |                 |   | 1,025   |  
|Prepaid Expenses                                                                                                                                            |  |                 | 6,046   |   |                 |   | 3,630   |  
|Other Current Assets                                                                                                                                        |  |                 | 2,632   |   |                 |   | 1,932   |  
|                                                                                                                                                            |  |                 |         |   |                 |   |         |  
|Total Current Assets                                                                                                                                        |  |                 | 84,666  |   |                 |   | 84,812  |  
|                                                                                                                                                            |  |                
|Property and Equipment, net                                                                                                                                 |  |                 | 12,634  |   |                 |   | 14,200  |  
|Intangible Assets, net                                                                                                                                      |  |                 | 14,644  |   |                 |   | 14,251  |  
|Goodwill                                                                                                                                                    |  |                 | 2,764   |   |                 |   | 11,260  |  
|Deferred Income Taxes                                                                                                                                       |  |                 | 1,532   |   |                 |   |        |  
|Other Assets                                                                                                                                                |  |                 | 2,227   |   |                 |   | 4,749   |  
|                                                                                                                                                            |  |                 |         |   |                 |   |         |  
|                                                                                                                                                            |  | $               | 118,467 |   |                 | $ | 129,272 |  
|                                                                                                                                                            |  |                 |         |   |                 |   |         |  
|LIABILITIES AND SHAREHOLDERS EQUITY (DEFICIT):                                                                                                             |  |                 |         |   |                 |   |         |  
|Current Liabilities:                                                                                                                                        |  |                 |         |   |                 |   |         |  
|Notes Payable                                                                                                                                               |  | $               | 3,531   |   |                 | $ | 8,687   |  
|Current Portion of Long-Term Obligations                                                                                                                    |  |                 | 9,912   |   |                 |   | 40,040  |  
|Accounts Payable                                                                                                                                            |  |                 | 20,842  |   |                 |   | 15,123  |  
|Accrued Payroll and Related Liabilities                                                                                                                     |  |                 | 8,819   |   |                 |   | 7,734   |  
|Taxes Payable and Other Accrued Taxes                                                                                                                       |  |                 | 2,291   |   |                 |   | 4,212   |  
|Deferred Income Taxes                                                                                                                                       |  |                 | 609     |   |                 |   |        |  
|Deferred Revenue                                                                                                                                            |  |                 | 4,646   |   |                 |   | 3,028   |  
|Customer Deposits                                                                                                                                           |  |                 | 10,606  |   |                 |   | 4,327   |  
|Warrant Obligation                                                                                                                                          |  |                 | 6,696   |   |                 |   |        |  
|Other Accrued Liabilities                                                                                                                                   |  |                 | 10,481  |   |                 |   | 10,666  |  
|                                                                                                                                                            |  |                 |         |   |                 |   |         |  
|Total Current Liabilities                                                                                                                                   |  |                 | 78,433  |   |                 |   | 93,817  |  
|Long-Term Obligations, net                                                                                                                                  |  |                 | 5,704   |   |                 |   | 38,081  |  
|Deferred Income Taxes                                                                                                                                       |  |                 |        |   |                 |   | 55      |  
|Other Long-Term Liabilities                                                                                                                                 |  |                 | 3,219   |   |                 |   | 4,511   |  
|                                                                                                                                                            |  |                 |         |   |                 |   |         |  
|                                                                                                                                                            |  |                 | 87,356  |   |                 |   | 136,464 |  
|                                                                                                                                                            |  |                 |         |   |                 |   |         |  
|Commitments and Contingencies                                                                                                                               |  |                 |         |   |                 |   |         |  
|                                                                                                                                                            |  |                
|Minority Interest                                                                                                                                           |  |                 | 2,401   |   |                 |   | 2,360   |  
|                                                                                                                                                            |  |                 |         |   |                 |   |         |  
|Shareholders Equity (Deficit):                                                                                                                             |  |                 |         |   |                 |   |         |  
|Series A 8% Convertible Preferred Stock$.01 par value, 1,000,000 shares authorized, none issued                                                            |  |                 |        |   |                 |   |        |  
|Common Stock$.01 par value, 49,000,000 shares authorized, 33,495,479 shares outstanding at April 30, 2005; 15,509,853 shares
outstanding at April 30, 2004 |  |                 | 335     |   |                 |   | 156     |  
|Capital in Excess of Par                                                                                                                                    |  |                 | 112,512 |   |                 |   | 54,686  |  
|Accumulated Deficit                                                                                                                                         |  |                 | (80,581 | ) |                 |   | (59,965 | )
|Accumulated Other Comprehensive Loss:                                                                                                                       |  |                 |         |   |                 |   |         |  
|Cumulative Translation Adjustment, net of income tax of $0                                                                                                  |  |                 | (3,506  | ) |                 |   | (4,684  | )
|Unrealized (Loss) Gain on Cash Flow Hedges, net of income tax of $19 and ($99)                                                                              |  |                 | (50     | ) |                 |   | 255     |  
|                                                                                                                                                            |  |                 |         |   |                 |   |         |  
|Total Shareholders Equity (Deficit)                                                                                                                        |  |                 | 28,710  |   |                 |   | (9,552  | )
|                                                                                                                                                            |  |                 |         |   |                 |   |         |  
|                                                                                                                                                            |  | $               | 118,467 |   |                 | $ | 129,272 |  
|                                                                                                                                                            |  |                 |         |   |                 |   |         |  



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



48



---

FLOW INTERNATIONAL CORPORATION



CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)



|                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|-------------------------------------- |  | -------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                       |  | Year Ended April 30, |        
|                                       |  | 2005 (restated)      |         |   | 2004 |   |         | 2003 | 
|Sales                                  |  | $                    | 219,365 |   |      | $ | 177,609 |      |  | $ | 144,115 |  
|Cost of Sales                          |  |                      | 138,905 |   |      |   | 112,382 |      |  |   | 108,074 |  
|                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Gross Margin                           |  |                      | 80,460  |   |      |   | 65,227  |      |  |   | 36,041  |  
|                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Operating Expenses:                    |  |                      |         |   |      |   |         |      |  |   |         |  
|Marketing                              |  |                      | 32,657  |   |      |   | 28,422  |      |  |   | 37,398  |  
|Research and Engineering               |  |                      | 9,067   |   |      |   | 10,651  |      |  |   | 13,501  |  
|General and Administrative             |  |                      | 26,988  |   |      |   | 23,261  |      |  |   | 23,026  |  
|Restructuring Charges                  |  |                      | 239     |   |      |   | 3,256   |      |  |   |        |  
|Financial Consulting Charges           |  |                      | 623     |   |      |   | 1,520   |      |  |   |        |  
|Impairment Charges                     |  |                      | 9,064   |   |      |   |        |      |  |   | 10,815  |  
|                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|                                       |  |                      | 78,638  |   |      |   | 67,110  |      |  |   | 84,740  |  
|                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Operating (Loss) Income                |  |                      | 1,822   |   |      |   | (1,883  | )    |  |   | (48,699 | )
|Interest Expense                       |  |                      | (20,559 | ) |      |   | (13,171 | )    |  |   | (11,848 | )
|Interest Income                        |  |                      | 157     |   |      |   | 386     |      |  |   | 686     |  
|Other Income (Expense), net            |  |                      | 302     |   |      |   | 7,817   |      |  |   | 3,000   |  
|                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Loss Before Provision for Income Taxes |  |                      | (18,278 | ) |      |   | (6,851  | )    |  |   | (56,861 | )
|Provision for Income Taxes             |  |                      | (2,338  | ) |      |   | (5,197  | )    |  |   | (12,603 | )
|                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Loss Before Discontinued Operations    |  |                      | (20,616 | ) |      |   | (12,048 | )    |  |   | (69,464 | )
|Discontinued Operations, Net of Tax    |  |                      |        |   |      |   | 526     |      |  |   | (523    | )
|                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Net Loss                               |  | $                    | (20,616 | ) |      | $ | (11,522 | )    |  | $ | (69,987 | )
|                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Loss Per Share                         |  |                      |         |   |      |   |         |      |  |   |         |  
|Basic and Diluted                      |  |                      |         |   |      |   |         |      |  |   |         |  
|Loss Before Discontinued Operations    |  | $                    | (1.16   | ) |      | $ | (.78    | )    |  | $ | (4.53   | )
|                                       |  |                      |        
|Discontinued Operations, Net of Tax    |  |                      |        |   |      |   | .03     |      |  |   | (.03    | )
|                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Net Loss                               |  | $                    | (1.16   | ) |      | $ | (.75    | )    |  | $ | (4.56   | )
|                                       |  |                      |         |   |      |   |         |      |  |   |         |  



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



49



---

FLOW INTERNATIONAL CORPORATION



CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)



|                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|--------------------------------------------------------------------------- |  | -------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                            |  | Year Ended April 30, |        
|                                                                            |  | 2005 (restated)      |         |   | 2004 |   |         | 2003 | 
|Cash Flows from Operating Activities:                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Net Loss                                                                    |  | $                    | (20,616 | ) |      | $ | (11,522 | )    |  | $ | (69,987 | )
|Adjustments to Reconcile Net Loss to Cash Provided by Operating Activities: |  |                      |         |   |      |   |         |      |  |   |         |  
|Depreciation and Amortization                                               |  |                      | 5,109   |   |      |   | 6,167   |      |  |   | 10,112  |  
|Deferred Income Taxes                                                       |  |                      | (198    | ) |      |   | 646     |      |  |   | 11,208  |  
|Minority Interest                                                           |  |                      | 41      |   |      |   | 35      |      |  |   | 79      |  
|Gain on Sale of Equity Securities                                           |  |                      |        |   |      |   | (2,618  | )    |  |   |        |  
|Gain on Sale of Discontinued Operations                                     |  |                      |        |   |      |   | (650    | )    |  |   |        |  
|Write-off of Capitalized Bank Fees and Debt Discount                        |  |                      | 6,815   |   |      |   |        |      |  |   |        |  
|Fair Value Adjustment on Warrants Issued                                    |  |                      | 274     |   |      |   |        |      |  |   |        |  
|Provision for Losses on Trade Accounts Receivable                           |  |                      |        |   |      |   |        |      |  |   | 4,072   |  
|Provision for Slow Moving and Obsolete Inventory                            |  |                      |        |   |      |   |        |      |  |   | 2,554   |  
|Tax Effect of Exercised Stock Options                                       |  |                      |        |   |      |   |        |      |  |   | 49      |  
|Stock Compensation                                                          |  |                      | 1,585   |   |      |   | 763     |      |  |   | 235     |  
|Impairment Charges                                                          |  |                      | 9,064   |   |      |   |        |      |  |   | 10,815  |  
|Loss on Disposal and Write-Down of Operating Assets                         |  |                      |        |   |      |   | 1,613   |      |  |   | 8,052   |  
|Foreign Currency (Gains) Losses                                             |  |                      | (1,443  | ) |      |   | (2,791  | )    |  |   | (5,420  | )
|Amortization of Debt Discount                                               |  |                      | 1,112   |   |      |   | 907     |      |  |   | 801     |  
|Other                                                                       |  |                      | 124     |   |      |   |        |      |  |   |        |  
|Changes in Operating Assets and Liabilities:                                |  |                      |         |   |      |   |         |      |  |   |         |  
|Receivables                                                                 |  |                      | 2,094   |   |      |   | (8,886  | )    |  |   | 28,578  |  
|Inventories                                                                 |  |                      | 3,048   |   |      |   | 14,199  |      |  |   | 6,231   |  
|Prepaid Expenses                                                            |  |                      | (2,745  | ) |      |   | (300    | )    |  |   | 4,710   |  
|Other Current Assets                                                        |  |                      | (238    | ) |      |   | 2,435   |      |  |   | (2,088  | )
|Other Long-Term Assets                                                      |  |                      | 1,268   |   |      |   | 981     |      |  |   | 4,578   |  
|Accounts Payable                                                            |  |                      | 5,255   |   |      |   | 2,366   |      |  |   | (1,725  | )
|Accrued Payroll and Related Liabilities                                     |  |                      | 1,607   |   |      |   | 3,028   |      |  |   | (711    | )
|Deferred Revenue                                                            |  |                      | 1,491   |   |      |   | (2,059  | )    |  |   | 584     |  
|Customer Deposits                                                           |  |                      | 6,024   |   |      |   | 5,418   |      |  |   | (4,096  | )
|Other Accrued Liabilities and Other Accrued Taxes                           |  |                      | 4,085   |   |      |   | 1,979   |      |  |   | 3,186   |  
|Other Long-Term Liabilities                                                 |  |                      | (1,676  | ) |      |   | 526     |      |  |   | (1,561  | )
|                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|Cash Provided by Operating Activities                                       |  |                      | 22,080  |   |      |   | 12,237  |      |  |   | 10,256  |  
|                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|Cash Flows From Investing Activities:                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Expenditures For Property and Equipment                                     |  |                      | (1,762  | ) |      |   | (5,863  | )    |  |   | (4,671  | )
|Proceeds from Sale of Equity Securities                                     |  |                      |        |   |      |   | 3,275   |      |  |   |        |  
|Proceeds from Sale of Discontinued Operations                               |  |                      |        |   |      |   | 1,837   |      |  |   |        |  
|Proceeds from Sale of Property and Equipment                                |  |                      | 783     |   |      |   |        |      |  |   | 2,176   |  
|Restricted Cash                                                             |  |                      | 1,758   |   |      |   | (2,156  | )    |  |   |        |  
|Other                                                                       |  |                      | 31      |   |      |   | 500     |      |  |   |        |  
|                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|Cash Provided by (Used in) Investing Activities                             |  |                      | 810     |   |      |   | (2,407  | )    |  |   | (2,495  | )
|                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|Cash Flows from Financing Activities:                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Borrowings (Repayments) Under Notes Payable, net                            |  |                      | (5,633  | ) |      |   | 3,697   |      |  |   | 3,753   |  
|Payments on Senior Credit Agreement                                         |  |                      | (82,607 | ) |      |   | (46,530 | )    |  |   | (51,998 | )
|Borrowings on Senior Credit Agreement                                       |  |                      | 52,321  |   |      |   | 30,087  |      |  |   | 53,250  |  
|Payments of Long-Term Obligations                                           |  |                      | (49,023 | ) |      |   | (1,054  | )    |  |   | (4,877  | )
|Borrowings on Long-Term Obligations                                         |  |                      | 4,079   |   |      |   | 1,200   |      |  |   |        |  
|Proceeds from Issuance Of Common Stock and Warrants                         |  |                      | 59,287  |   |      |   |        |      |  |   | 428     |  
|Proceeds from Exercise of Options                                           |  |                      | 107     |   |      |   |        |      |  |   |        |  
|                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|Cash (Used in) Provided by Financing Activities                             |  |                      | (21,469 | ) |      |   | (12,600 | )    |  |   | 556     |  
|                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|Effect of Exchange Rate Changes                                             |  |                      | (179    | ) |      |   | (541    | )    |  |   | (392    | )
|                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|(Decrease) Increase in Cash And Cash Equivalents                            |  |                      | 1,242   |   |      |   | (3,311  | )    |  |   | 7,925   |  
|Cash and Cash Equivalents at Beginning of Period                            |  |                      | 11,734  |   |      |   | 15,045  |      |  |   | 7,120   |  
|                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|Cash and Cash Equivalents at End of Period                                  |  | $                    | 12,976  |   |      | $ | 11,734  |      |  | $ | 15,045  |  
|                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|Supplemental Disclosures of Cash Flow Information                           |  |                      |         |   |      |   |         |      |  |   |         |  
|Cash Paid during the Year for:                                              |  |                      |         |   |      |   |         |      |  |   |         |  
|Interest                                                                    |  | $                    | 9,810   |   |      | $ | 7,472   |      |  | $ | 8,161   |  
|Income Taxes                                                                |  |                      | 2,970   |   |      |   | 2,940   |      |  |   | 2,179   |  
|                                                                            |  |                      |        
|Supplemental Disclosures of Noncash Financing Activity                      |  |                      |         |   |      |   |         |      |  |   |         |  
|Capitalization of Interest on Long-Term Obligations                         |  | $                    | 7,061   |   |      | $ | 7,875   |      |  | $ |        |  
|Capital Lease Obligations                                                   |  |                      | 167     |   |      |   |        |      |  |   |        |  



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



50



---

FLOW INTERNATIONAL CORPORATION



CONSOLIDATED STATEMENTS OF SHAREHOLDERS (DEFICIT) EQUITY

AND COMPREHENSIVE LOSS

(In thousands)



|                                                                                         |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   |         |  
|---------------------------------------------------------------------------------------- |  | ------------ |  | ---------------------- | --- | ------------------------------------ | - | ------- | --------------------------------- | - | ------- | --------------------------------- |  | - | ------ | - |  | - | ------- | -
|                                                                                         |  | Common Stock |  | CapitalIn Excessof Par |     | RetainedEarnings(AccumulatedDeficit) |   |         | AccumulatedOtherComprehensiveLoss |   |         | TotalShareholdersEquity(Deficit) | 
|                                                                                         |  | Shares       |  | ParValue               |     |                                      |   |        
|Balances, April 30, 2002                                                                 |  | 15,282       |  | $                      | 153 |                                      | $ | 53,214  |                                   | $ | 21,544  |                                   |  | $ | (3,857 | ) |  | $ | 71,054  |  
|                                                                                         |  |              |  |                        |     |                                     
|Components of Comprehensive Loss:                                                        |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   |         |  
|Net Loss                                                                                 |  |              |  |                        |     |                                      |   |         |                                   |   | (69,987 | )                                 |  |   |        |   |  |   | (69,987 | )
|Unrealized Gain on Equity Securities Available for Sale, Net of Income Tax of $417       |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   | 809    |   |  |   | 809     |  
|Unrealized Gain on Cash Flow Hedges, Net of Income Tax of $29                            |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   | 73     |   |  |   | 73      |  
|Reclassification Adjustment for Settlement of Cash Flow Hedges, net of income tax of $21 |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   | (53    | ) |  |   | (53     | )
|Cumulative Translation Adjustment, Net of Income Tax of $0                               |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   | 2,264  |   |  |   | 2,264   |  
|                                                                                         |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   |         |  
|Total Comprehensive Loss                                                                 |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   | (66,894 | )
|                                                                                         |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   |         |  
|Exercise of Stock Options                                                                |  | 77           |  |                        | 1   |                                      |   | 427     |                                   |   |         |                                   |  |   |        |   |  |   | 428     |  
|Stock Compensation                                                                       |  |              |  |                        |     |                                      |   | 284     |                                   |   |         |                                   |  |   |        |   |  |   | 284     |  
|                                                                                         |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   |         |  
|Balances, April 30, 2003                                                                 |  | 15,359       |  |                        | 154 |                                      |   | 53,925  |                                   |   | (48,443 | )                                 |  |   | (764   | ) |  |   | 4,872   |  
|                                                                                         |  |              |  |                        |     |                                     
|Components of Comprehensive Loss:                                                        |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   |         |  
|Net Loss                                                                                 |  |              |  |                        |     |                                      |   |         |                                   |   | (11,522 | )                                 |  |   |        |   |  |   | (11,522 | )
|Reclassification Adjustment for Sale of Equity Securities, Net of Income Tax of $0       |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   | (809   | ) |  |   | (809    | )
|Unrealized Gain on Cash Flow Hedges, Net of Income Tax of $277                           |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   | 713    |   |  |   | 713     |  
|Reclassification Adjustment for Settlement of Cash Flow Hedges, net of income tax of $23 |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   | 58     |   |  |   | 58      |  
|Cumulative Translation Adjustment, Net of Income Tax of $0                               |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   | (3,627 | ) |  |   | (3,627  | )
|                                                                                         |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   |         |  
|Total Comprehensive Loss                                                                 |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   | (15,187 | )
|                                                                                         |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   |         |  
|Stock Compensation                                                                       |  | 151          |  |                        | 2   |                                      |   | 761     |                                   |   |         |                                   |  |   |        |   |  |   | 763     |  
|                                                                                         |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   |         |  
|Balances, April 30, 2004                                                                 |  | 15,510       |  |                        | 156 |                                      |   | 54,686  |                                   |   | (59,965 | )                                 |  |   | (4,429 | ) |  |   | (9,552  | )
|                                                                                         |  |              |  |                        |     |                                     
|Components of Comprehensive Loss:                                                        |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   |         |  
|Net Loss (restated)                                                                      |  |              |  |                        |     |                                      |   |         |                                   |   | (20,616 | )                                 |  |   |        |   |  |   | (20,616 | )
|Unrealized Gain on Cash Flow Hedges, Net of Income Tax of $133                           |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   | (343   | ) |  |   | (343    | )
|Reclassification Adjustment for Settlement of Cash Flow Hedges, net of income tax of $15 |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   | 38     |   |  |   | 38      |  
|Cumulative Translation Adjustment, Net of Income Tax of $0                               |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   | 1,178  |   |  |   | 1,178   |  
|                                                                                         |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   |         |  
|Total Comprehensive Loss                                                                 |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   | (19,743 | )
|                                                                                         |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   |         |  
|Issuance of Common Stock                                                                 |  | 17,473       |  |                        | 175 |                                      |   | 52,690  |                                   |   |         |                                   |  |   |        |   |  |   | 52,865  |  
|Issuance of Warrants (restated)                                                          |  |              |  |                        |     |                                      |   | 2,690   |                                   |   |         |                                   |  |   |        |   |  |   | 2,690   |  
|Stock Compensation (restated)                                                            |  | 512          |  |                        | 4   |                                      |   | 2,446   |                                   |   |         |                                   |  |   |        |   |  |   | 2,450   |  
|                                                                                         |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   |         |  
|Balances, April 30, 2005 (restated)                                                      |  | 33,495       |  | $                      | 335 |                                      | $ | 112,512 |                                   | $ | (80,581 | )                                 |  | $ | (3,556 | ) |  | $ | 28,710  |  
|                                                                                         |  |              |  |                        |     |                                      |   |         |                                   |   |         |                                   |  |   |        |   |  |   |         |  



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



51



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option
amounts)



Note 1The Company and Summary of Significant Accounting
Policies:



Operations and Segments



Flow International Corporation (Flow or the Company)
designs, develops manufactures, markets, installs and services ultrahigh-pressure (UHP) water pumps and UHP water management systems. Flows core competency is UHP water pumps. Flows UHP water pumps pressurize water from
40,000 to over 100,000 pounds per square inch (psi) and are integrated with water delivery systems so that water can be used to cut or clean material or pressurize food. Flows products include both standard and specialized waterjet cutting and
cleaning systems together with the Fresher Under Pressure® food processing technology. In addition to UHP water systems, the Company provides automation and articulation systems and isostatic and flexform press systems. The Company provides technologically-advanced,
environmentally-sound solutions to the manufacturing, industrial, marine cleaning and food markets.



The Company uses seven reportable segments to analyze its operations. Four segments, North America Waterjet, Asia Waterjet, Other International Waterjet
and Other (together known as Waterjet), utilize the Companys released pressure technology. The remaining three segments, Food, North America Press and International Press (together known as Avure), utilize the Companys contained pressure
technology. The Waterjet operation includes cutting and cleaning operations, which are focused on providing total solutions for the aerospace, automotive, job shop, surface preparation and paper industries. The Avure operation includes the Fresher
Under Pressure food processing technology, as well as the isostatic and flexform press (General Press) operations. The Fresher Under Pressure technology provides food safety and quality enhancement solutions for food producers, while the
General Press business manufactures systems which produce and strengthen advanced materials for the aerospace, automotive and medical industries. Equipment is designed, developed, and manufactured at the Companys principal facilities in Kent,
Washington, and at manufacturing facilities in Burlington, Canada; Columbus, Ohio; Hsinchu, Taiwan; Jeffersonville, Indiana; Wixom, Michigan and Västerås, Sweden. The Company markets its products to customers worldwide through its
principal offices in Kent and its support offices in Argentina, Brazil, Canada, China, France, Germany, Italy, Japan, Korea, Spain, Sweden, Switzerland, Taiwan, and the United Kingdom.



Principles of Consolidation



The Consolidated Financial Statements include the accounts of Flow International Corporation and its majority-owned subsidiaries. There are properly no
investments in affiliate companies in which the Company accounts for under either the equity or cost method. All significant intercompany transactions and accounts have been eliminated.



In January 2003, the FASB issued Interpretation No. 46 (FIN 46), Consolidation of Variable Interest
Entities, as revised in December 2003 by FIN 46R. The new rule requires that companies consolidate a variable interest entity (VIE) if the company is subject to a majority of the risk of loss from the VIEs activities, or is
entitled to receive a majority of the entitys residual returns or both. Based upon the Companys analysis, the Company is associated with one VIE, Flow Autoclave, and has determined that it is the primary beneficiary and should,
therefore, continue to include the VIE in its consolidated financial statements. Flow Autoclave is a joint venture with an unrelated third party and is involved with the domestic sales of the Companys general press technology. Flow
Autoclaves sales to third party customers were less than 8% of the Companys consolidated sales for the years ended April 30, 2005, 2004 and 2003. None of Flow Autoclaves assets are collateralized on behalf of its obligations
and the general creditors of Flow Autoclave do not have any recourse to the Company. The Company includes income or expense associated with the minority interest in its joint venture as part of Other Income (Expense), net in the accompanying
Consolidated Statements of Operations. The implementation of FIN 46R in the fourth fiscal quarter of 2004 had no effect on the consolidated financial statements.



52



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



Liquidity



The Company has incurred losses during fiscal 2005, 2004 and 2003. The Company has been able to satisfy its needs for working capital and capital
expenditures, due in part to its ability to access adequate financing arrangements. The Company expects that operations will continue, with the realization of assets and discharge of current liabilities in the ordinary course of business. Compliance
with future debt covenants requires the Company to meet its operating projections, which include achieving certain revenues, costs, consistent operating margins, and working capital targets.



The Company believes that its existing cash and credit facilities at
April 30, 2005 are adequate to fund its operations through April 30, 2006. If the Company fails to achieve its planned revenues, costs and working capital objectives, management believes it has the ability to curtail capital expenditures
and reduce costs to levels that will be sufficient to enable the Company to meet its cash requirements and debt covenants through April 30, 2006.



Revenue Recognition



The Company recognizes revenue in accordance with SEC Staff Accounting Bulletin No. 104 (SAB 104), Revenue Recognition in Financial
Statements. SAB 104 requires that revenue can only be recognized when it is realized or realizable and earned. Revenue generally is realized or realizable and earned when all four of the following criteria have been met: (1) persuasive
evidence of an arrangement exists; (2) delivery has occurred or services rendered; (3) the price is fixed and determinable; and (4) collectibility is reasonably assured. Determination of criterion (4) is based on the
Companys judgment regarding the collectibility of those amounts. Should changes in conditions cause us to determine this criterion is not met for future transactions, revenue recognized for any reporting period could be adversely affected.



During the second quarter of fiscal 2004, the Company adopted
EITF Issue No. 00-21 (EITF 00-21), Revenue Arrangements with Multiple Deliverables on a prospective basis. EITF 00-21, which was subsequently included in SAB 104, provides guidance on how to account for arrangements that
involve the delivery or performance of single or multiple products, services and/or rights to use assets. For standard systems, the Companys multiple deliverables are: (1) the standard system and (2) the installation thereof. If
payment is contingent upon system installation and the system installation does not occur prior to a period end, the system revenue recognized is the lesser of the cash received or the estimated relative fair value of the system. The adoption of
EITF 00-21 did not have a significant effect on the consolidated financial statements. Revenue for consumables is recognized at the time of shipment. System sales are substantiated by signed customer contracts which quote a fixed price. Revenue
related to the installation portion of a system sale is recognized when the service has been rendered. Collectibility of accounts is reasonably assured at the time of sale.



For non-standard and long lead time systems, the Company recognizes revenues using the percentage of completion method in
accordance with Statement of Position 81-1 (SOP 81-1), Accounting for Performance of Construction-Type and Certain Production-Type Contracts. Typical lead times for non-standard systems can range from six to 18 months. The Company uses
the cost to cost method, measuring the costs incurred on a project at a specified date, as compared to the estimated total cost of the project. As manufacturing costs are incurred, a corresponding amount of unbilled revenue is recorded. The balance
is reclassified to trade accounts receivable when a milestone is achieved and a customer billing is issued. The balance of trade accounts receivables and unbilled revenues will therefore vary based on the timing of completion on non-standard systems
as well as the timing of the related billings to the respective customers.



Shipping revenues and expenses are recorded in revenue and costs of goods sold, respectively.



53



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



Cost of Sales



Cost of sales includes direct and indirect costs associated with the manufacture, installation and service of its systems and consumable parts sales.
Direct costs include material and labor, while indirect costs include, but are not limited to, inbound freight charges, purchasing and receiving costs, inspection costs, warehousing costs, internal transfer costs and other costs of our distribution
network.



Cash Equivalents and Restricted Cash



The Company considers highly liquid short-term investments with original or
remaining maturities from the date of purchase of three months or less, if any, to be cash equivalents. The Companys cash consists of demand deposits in large financial institutions. At times, balances may exceed federally insured limits.



The Company may, at times, pledge cash as security for
customer or other commitments. These amounts are shown separately on the Consolidated Balance Sheet and classified based on the expiration of the underlying commitment.



Inventories



Inventories are stated at the lower of cost, determined by using the first-in, first-out method, or market. Costs included in inventories consist of
materials, labor and manufacturing overhead, which are related to the purchase or production of inventories.



Property and Equipment



Property and equipment are stated at the lower of cost or net realizable value. Additions, leasehold improvements and major replacements are capitalized. When assets are sold, retired or otherwise disposed of, the cost and accumulated
depreciation are removed from the accounts and any resulting gain or loss is reflected in the statement of operations. Depreciation for financial reporting purposes is provided using the straight-line method over the estimated useful lives of the
assets, which range from three to eleven years for machinery and equipment; three to nine years for furniture and fixtures and 19 years for buildings. Leasehold improvements are amortized over the shorter of the related lease term, or the life of
the asset. Expenditures for maintenance and repairs are charged to expense as incurred.



Intangible Assets and Goodwill



Effective
May 1, 2001, the Company adopted Statement of Financial Accounting Standards No. 141 (FAS 141), Business Combinations and Statement of Financial Accounting Standards No. 142 (FAS 142),
Goodwill and Other Intangible Assets. FAS 141 requires that all business combinations be accounted for under the purchase method only and that certain acquired intangibles in a business combination be recognized as assets separate from
goodwill. In accordance with FAS 142, the Company amortizes identified definite-lived intangible assets over their expected useful lives and does not amortize goodwill. At least once per year, the Company is required to compare the fair value of its
reporting units, and, if necessary, the implied fair value of goodwill, with the corresponding carrying values. If necessary, the Company records an impairment charge for any shortfall. The Company typically determines the fair value of its
reporting units using a discounted cash flow model and uses other measures of fair value, such as purchase prices offered by potential buyers of businesses that might be sold, if they are viewed as better indicators of fair value. If certain
criteria are satisfied, the Company may also carry forward the fair value estimate from the prior year. In accordance with FAS 142, the Company conducted



54



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



its annual impairment review of goodwill at April 30, 2005. In view of the possibility of the sale of its North America and International Press
reportable segments as well as the non ultrahigh-pressure portion of its Food reportable segment, the Company determined that it was not appropriate to carry forward previous years valuations of the reporting units in these reportable segments
that carried goodwill. The Company, therefore, updated its estimates of fair value of the reporting units based on the offer prices it had received from potential purchasers of the businesses. This exercise indicated that the fair value of the
reporting units was less than carrying value and that their goodwill was fully impaired. Consequently, the Company recorded a full impairment charge of $9,064,000 of goodwill related to the Companys North America and International Press
reportable segments. Approximately $383,000 of the goodwill impairment charge was offset against Minority Interest as Autoclave is 50% owned, thus the pre-tax effect was $8.7 million.



Intangible assets consist of acquired and internally developed patents and are amortized on a straight-line basis over the
shorter of fifteen years, or the estimated remaining life of the patent. The total carrying amount of intangible assets was $27,998,000 and $26,100,000 at April 30, 2005 and 2004, respectively. Accumulated amortization was $13,354,000 and
$11,849,000 at April 30, 2005 and 2004, respectively.



Aggregate amortization expense for the years ended April 30, 2005, 2004 and 2003 amounted to $1,505,000, $1,439,000, and $1,611,000, respectively. The estimated annual amortization expense is $1,300,000 for each year through
April 30, 2009.



During fiscal 2003, the Company conducted
an interim detailed review of the carrying value of its goodwill. FAS 142 requires a company to perform impairment testing when certain triggering events affecting a business unit have occurred. The triggering events were the expectation
of sale or full or partial disposal of certain Flow divisions and the continuing deterioration of the economic climate. The Companys review resulted in impairment charges of $7.1 million during the quarter ended January 31, 2003. The
impairment resulted primarily from continued weakness in the automotive industry, as well as poor performance at the Companys European operations. The fair value of those reporting units and the estimated fair value of goodwill was estimated
using the expected present value of future cash flows.



Impairment of
Long-Lived Assets



In accordance with Statement of
Financial Accounting Standard No. 144 (FAS 144), Accounting for the Impairment or Disposal of Long-Lived Assets, the Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate
the carrying amounts of assets may not be recoverable. The carrying value of long-lived assets is assessed for impairment by evaluating operating performance and future undiscounted cash flows of the underlying assets. If the sum of the expected
future net cash flows of an asset, is less than its carrying value, an impairment measurement is required. Impairment charges are recorded to the extent that an assets carrying value exceeds fair value. Accordingly, actual results could vary
significantly from such estimates. The Companys review resulted in no impairment charges during the years ended April 30, 2005 and 2004 and charges of $3.7 million during the year ended April 30, 2003.



Fair Value of Financial Instruments



The carrying amount of all financial instruments on the balance sheet as of
April 30, 2005 and 2004 approximates fair value. The carrying value of variable-rate long-term obligations and notes payable approximates the fair value because interest rates reflect current market conditions.



55



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



Concentration of Credit Risk



In countries or industries where the Company is exposed to significant credit risk, sufficient collateral, including cash
deposits and/or letters of credit, is required prior to the completion of a transaction. The Company does not believe there is a material credit risk beyond that provided for in the consolidated financial statements in the ordinary course of
business. The Company makes use of foreign exchange contracts to cover some transactions denominated in foreign currencies, and does not believe there is an associated material credit or financial statement risk.



Warranty Liability



Products are warranted to be free from material defects for a period of one year from the date of installation. Warranty
obligations are limited to the repair or replacement of products. The Companys warranty accrual is reviewed quarterly by management for adequacy based upon recent shipments and historical warranty experience. Credit is issued for product
returns upon receipt of the returned goods, or, if material, at the time of notification and approval.



Product Liability



The
Company is obligated under terms of its product liability insurance contracts to pay all costs up to deductible amounts. These costs are reported in general and administrative expenses and include insurance, investigation and legal defense costs.



Income Taxes



The Company accounts for income taxes under the asset and liability method,
which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the carrying amounts and the tax bases of assets and liabilities. If it is more likely than not that some
portion of a deferred tax asset will not be realized, a valuation allowance is recorded.



Foreign Currency Translation



The Companys subsidiaries have adopted the local currency of the country in which they operate as the functional currency. All assets and liabilities of these foreign subsidiaries are translated at year-end rates. Income and expense
accounts of the foreign subsidiaries are translated at the average rates in effect during the year. Adjustments resulting from the translation of the investments in Flow Asia, Flow Automation, Flow Europe, Foracon, Flow Japan, Flow South America,
and Avure AB financial statements are recorded in the Accumulated Other Comprehensive Loss account in the Shareholders Equity (Deficit) section of the accompanying Consolidated Balance Sheets.



Assets and liabilities (including inter-company accounts that are
transactional in nature) of the Company which are denominated in currencies other than the functional currency of the entity are translated based on current exchange rates and gains or losses are included in the Consolidated Statement of Operations.
For the years ended April 30, 2005, 2004 and 2003, a net realized and unrealized foreign exchange gain of $531,000, $5.0 million, and $3.2 million, respectively, is included in Other Income (Expense), net, in the accompanying Consolidated
Statements of Operations.



56



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



Other Income (Expense)



Other Income (Expense), net consists of the following:



|                                               |  |                      |       |   |      |   |       |      |  |   |        |  
|---------------------------------------------- |  | -------------------- | ----- | - | ---- | - | ----- | ---- |  | - | ------ | -
|                                               |  | Year Ended April 30, |      
|                                               |  | 2005 (restated)      |       |   | 2004 |   |       | 2003 | 
|Net realized foreign exchange gains (losses)   |  | $                    | 1,359 |   |      | $ | 2,155 |      |  | $ | (2,089 | )
|Net unrealized foreign exchange (losses) gains |  |                      | (827  | ) |      |   | 2,827 |      |  |   | 5,307  |  
|Realized gain on sale of equity securities     |  |                      |      |   |      |   | 2,618 |      |  |   |       |  
|Write-off of investment and other assets       |  |                      |      |   |      |   |      |      |  |   | (35    | )
|Minority interest in joint venture             |  |                      | (40   | ) |      |   | (35   | )    |  |   | (79    | )
|Other                                          |  |                      | (190  | ) |      |   | 252   |      |  |   | (104   | )
|                                               |  |                      |       |   |      |   |       |      |  |   |        |  
|Total                                          |  | $                    | 302   |   |      | $ | 7,817 |      |  | $ | 3,000  |  
|                                               |  |                      |       |   |      |   |       |      |  |   |        |  



Basic and Diluted Loss Per Share



Basic loss per share represents net loss available to
common shareholders divided by the weighted average number of shares outstanding during the period. Diluted loss per share represents net loss available to common shareholders divided by the weighted average number of shares outstanding including
the potentially dilutive impact of stock options, where appropriate. Common stock equivalents include stock options and warrants. Potential common share equivalents of stock options and warrants are computed by the treasury stock method and are
included in the denominator for computation of earnings per share if such equivalents are dilutive.



The following table sets forth the computation of basic and diluted loss per share for the years ended April 30, 2005, 2004 and 2003:



|                                                                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|-------------------------------------------------------------------------------------- |  | -------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                       |  | Year Ended April 30, |        
|                                                                                       |  | 2005 (restated)      |         |   | 2004 |   |         | 2003 | 
|                                                                                       |  |                      |         |   |      |   |         |      | 
|Numerator:                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  
|Net loss                                                                               |  | $                    | (20,616 | ) |      | $ | (11,522 | )    |  | $ | (69,987 | )
|                                                                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Denominator:                                                                           |  |                      |         |   |      |   |         |      |  |   |         |  
|Denominator for basic loss per shareweighted average shares                           |  |                      | 17,748  |   |      |   | 15,415  |      |  |   | 15,348  |  
|Dilutive potential common shares from employee stock options                           |  |                      |        |   |      |   |        |      |  |   |        |  
|Dilutive potential common shares from warrants                                         |  |                      |        |   |      |   |        |      |  |   |        |  
|                                                                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Denominator for diluted loss per shareweighted average shares and assumed conversions |  |                      | 17,748  |   |      |   | 15,415  |      |  |   | 15,348  |  
|                                                                                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Basic and diluted loss per share                                                       |  | $                    | (1.16   | ) |      | $ | (0.75   | )    |  | $ | (4.56   | )



There were 2,034,546,
2,089,412 and 2,500,682 of potentially dilutive common shares from employee stock options and 3,219,000, 860,000 and 860,000 of potentially dilutive shares from warrants which have been excluded from the diluted weighted average share denominator
for fiscal 2005, 2004 and 2003, respectively, as their effect would be anti-dilutive.



57



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



Stock-Based Compensation



At April 30, 2005, the Company has three stock-based employee compensation plans, which are described more fully in
Note 12. The Company accounts for those plans under the recognition and measurement provisions of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations. No stock-based employee compensation cost
is reflected in the Companys net loss to the extent options granted under those plans have an exercise price equal to the market value of the underlying common stock on the date of grant. Awards under the Companys plans typically vest
over two years. The cost related to stock-based employee compensation included in the determination of net loss for the three years ended April 30, 2005 is less than that which would have been recognized if the fair value based method had been
applied to all awards since the original effective date of Financial Accounting Standards No. 123 (FAS 123), Accounting for Stock Based Compensation. The following table illustrates the effect on net loss and loss per
share if the fair value based method had been applied to all outstanding and unvested awards in each period:



|                                                                                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                                                                            |  | Year Ended April 30, |        
|                                                                                                                                            |  | 2005 (restated)      |         |   | 2004 |   |         | 2003 | 
|Net loss, as reported                                                                                                                       |  | $                    | (20,616 | ) |      | $ | (11,522 | )    |  | $ | (69,987 | )
|Add: Stock compensation included in net loss, net of related tax effects                                                                    |  |                      | 1,046   |   |      |   | 504     |      |  |   | 155     |  
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of tax related
effects |  |                      | (1,090  | ) |      |   | (878    | )    |  |   | (414    | )
|                                                                                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|Pro forma net loss                                                                                                                          |  | $                    | (20,660 | ) |      | $ | (11,896 | )    |  | $ | (70,246 | )
|                                                                                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|Loss per sharebasic and diluted:                                                                                                           |  |                      |         |   |      |   |         |      |  |   |         |  
|As reported                                                                                                                                 |  | $                    | (1.16   | ) |      | $ | (0.75   | )    |  | $ | (4.56   | )
|Pro forma                                                                                                                                   |  | $                    | (1.16   | ) |      | $ | (0.77   | )    |  | $ | (4.58   | )



Use of Estimates



The preparation of financial statements in conformity with accounting
principles generally accepted in the U.S. requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements
and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates that are susceptible to significant change in the near term are the percentage of completion
estimates and the adequacy of the allowance for obsolete inventory, warranty obligations, doubtful accounts receivable, and deferred tax assets.



Note 2Restatement:



The Company has identified errors in the Consolidated Financial Statements related to the impairment of goodwill, the valuation of anti-dilution warrants,
additional costs incurred on percentage-of-completion contracts and the presentation of percentage-of-completion related balances on the Consolidated Balance Sheet, the computation of stock compensation expense, the allocation of the valuation
allowance to deferred tax asset and liability balances, the recording of straight-line rent expense, and the classification of technical service expenses.



| |  |  | The Company has reviewed its goodwill impairment analysis under Statement of Financial Accounting Standards No. 142 (FAS 142), Goodwill and
Other Intangible Assets and concluded that its original determination that there was no impairment as of April 30, 2005 was incorrect. The Company had originally concluded that it was appropriate to carry-forward its valuation analysis
from April 30, 2003 to April 30, 2005, because management believed there was a less than remote possibility that an updated analysis would result in a valuation of the reporting units goodwill being less than book value. Prior to
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



58



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



| | the original filing of its Form 10-K, the Company had discussions with a potential buyer and had received an indication of intent to purchase three of its
reporting segments for a value that was less than the related carrying value, thus indicating that using the April 30, 2003 analysis was no longer appropriate. The Company has prepared an updated valuation analysis on an individual reporting
unit basis using the expected offer price which resulted in the determination that the goodwill for the International Press and North America Press reportable segments was fully impaired as of April 30, 2005. Accordingly, the restated financial
statements reflect in the Consolidated Statement of Operations for the year ended April 30, 2005 an impairment charge and reduction in net income of $8.7 million and in the Consolidated Balance Sheet as of April 30, 2005 a reduction of
$9.1 million in Goodwill and $383,000 reduction in Minority Interest. Upon consummation of the sale of the North America and International Press reportable segments as well as the non ultrahigh-pressure portion of the Food reportable segment on
October 31, 2005, as discussed in Note 21 to the Consolidated Financial Statements, the Company expects to realize a gain on the disposition of this asset group.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Company assessed the valuation of anti-dilution warrants issued on March 21, 2005 to its senior and subordinated lenders and concluded that it had computed the value of
these warrants using the stock price as of an incorrect date. On March 21, 2005, the Company issued approximately 304,000 anti-dilution warrants to its existing senior and subordinated lenders in conjunction with the closing of a Private
Investment in Public Equity (PIPE) transaction. In valuing these warrants under the Black-Scholes method, the Company used the fair market value of the stock of $3.70 which was equivalent to the stock price on the day the PIPE
transaction was entered into. This yielded a valuation of $1.1 million. The expense associated with the warrants was written off to interest expense as the underlying debt was paid off. The Company subsequently realized that it should have used the
fair market value of the stock on the date the PIPE transaction closed of $5.70 as this was the date the Company became obligated to issue the anti-dilution warrants and the number of warrants to be issued was determined. This higher stock price
yielded a valuation of $1.7 million for the warrants, a difference of $608,000. This change in valuation increased the amount charged to Interest Expense for the year ended April 30, 2005 by $564,000 while increasing Prepaid Expenses by $44,000
and Capital In Excess of Par by $608,000 in the Consolidated Balance Sheet as of April 30, 2005.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Company determined that its Cost of Sales in the Consolidated Statement of Operations was understated for several loss contracts accounted for using the percentage-of-completion
method as the estimates for cost to complete were not updated prior to the issuance of the Companys financial statements. The Company has accrued an additional $261,000 in costs in Cost of Sales in its Consolidated Statement of Operations for
the year ended April 30, 2005 and in Other Accrued Liabilities on the Consolidated Balance Sheet as of April 30, 2005. In addition, the Company noted inconsistencies between its divisions in the balance sheet presentation of accounts
receivable and cash receipts relating to contracts accounted for using the percentage-of-completion method. The Company has, therefore, adjusted its Consolidated Balance Sheet to reflect a consistent presentation and comply with the provisions of
SOP 81-1, Accounting for Performance of Construction-Type and Certain Production-Type Contracts. The effect of these adjustments was to decrease Receivables, net and Customer Deposits by $4.5 million and $5.9 million as of April 30,
2005 and 2004, respectively.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Company also concluded that its computation of compensation expense for performance based equity awards was recorded on a quarter-by-quarter basis only, rather than on a
year-to-date true-up basis, thereby understating the compensation amount. In addition, the Company did not record a stock award for services rendered. These corrections increased General & Administrative Expense by $189,000 in the
Consolidated Statement of Operations for the year ended April 30, 2005 and Capital In Excess of Par in the Consolidated Balance Sheet as of April 30, 2005.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



59



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



| |  |  | The Company noted that its deferred tax valuation allowance had been inappropriately classified in its Consolidated Balance Sheet. Specifically, Financial Accounting Standard
No. 109 (FAS 109), Accounting for Income Taxes, provides that the valuation allowance for a particular tax jurisdiction shall be allocated between current and noncurrent deferred tax assets on a pro rata basis, rather
than against noncurrent then current deferred tax assets. Consequently, the Company has revised its Consolidated Balance Sheet to reflect the proper allocation of the valuation allowance between current and noncurrent deferred tax balances. This
adjustment reduced current deferred tax assets by $923,000 and increased current deferred tax liability and noncurrent deferred tax assets by $609,000 and $1.5 million as of April 30, 2005, respectively. The reclassification as of
April 30, 2004 increased current deferred tax assets and increased non-current deferred tax liabilities by $55,000.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Further, the Company determined that it had not consistently applied Statement of Financial Accounting Standard No. 13 (FAS 13), Accounting for Leases,
to leases with rent escalation clauses. As a result, the Company increased Cost of Sales by $108,000 and General & Administrative Expenses by $16,000 in the Consolidated Statement of Operations for the year ended April 30, 2005 to
properly reflect rent on a straight-line basis. Other Accrued Liabilities and Other Long-Term Liabilities in the Consolidated Balance Sheet as of April 30, 2005 increased by $31,000 and $93,000, respectively, to reflect the corresponding
deferred rent liability.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Lastly, the Company reviewed the classification of its technical services expenses for North America Waterjet for the year ended April 30, 2005 and concluded that these
expenses, amounting to $625,000, were improperly included as Research & Engineering Expenses. The Company has reclassified such expenses into Marketing Expenses consistent with prior period presentation in the Consolidated Statement of
Operations.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Amounts included in the determination of cash provided by operating activities on the Consolidated Statement of Cash flows for the years ended April 30, 2005 and 2004 have been
restated to reflect the errors identified above. Total cash flows from operating, investing and financing activities were not impacted by the restatement.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The following items in the Consolidated Statements of Operations and Consolidated Balance Sheets have been restated as
follows:



|                                     |  |                          |   |  |          |  
|------------------------------------ |  | ------------------------ | - |  | -------- | -
|                                     |  | Year EndedApril 30, 2005 |  
|                                     |  | Aspreviouslyreported     |   |  | Restated |  
|Consolidated Statement of Operations |  |                          |   |  |          |  
|Cost of Sales                        |  | 138,536                  |   |  | 138,905  |  
|Gross Margin                         |  | 80,829                   |   |  | 80,460   |  
|Marketing Expenses                   |  | 32,032                   |   |  | 32,657   |  
|Research & Engineering Expenses      |  | 9,692                    |   |  | 9,067    |  
|General & Administrative Expenses    |  | 26,783                   |   |  | 26,988   |  
|Impairment Charge                    |  |                         |   |  | 9,064    |  
|                                     |  |                         
|Operating Income                     |  | 11,460                   |   |  | 1,822    |  
|Interest Expense                     |  | (19,995                  | ) |  | (20,559  | )
|Other (Expense) Income, net          |  | (81                      | ) |  | 302      |  
|Net Loss                             |  | (10,797                  | ) |  | (20,616  | )
|                                     |  |                         
|Net Loss per Share:                  |  |                          |   |  |          |  
|Basic and Diluted                    |  |                          |   |  |          |  
|Net Loss                             |  | (.61                     | ) |  | (1.16    | )



60



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



|                                           |  |                      |   |  |                      |   |  |                      |  |         
|------------------------------------------ |  | -------------------- | - |  | -------------------- | - |  | -------------------- |  | --------
|                                           |  | As of April 30, 2005 |   |  | As of April 30, 2004
|                                           |  | Aspreviouslyreported |   |  | Restated             |   |  | Aspreviouslyreported |  | Restated
|Consolidated Balance Sheets:               |  |                      |   |  |                      |   |  |                      |  |         
|Receivables, net                           |  | 42,781               |   |  | 38,325               |   |  | 44,860               |  | 39,006  
|Deferred Income Taxes                      |  | 861                  |   |  |                     |   |  | 970                  |  | 1,025   
|Prepaid Expenses                           |  | 6,064                |   |  | 6,046                |   |  | *                    |  | *       
|Total Current Assets                       |  | 90,001               |   |  | 84,666               |   |  | 90,611               |  | 84,812  
|Goodwill                                   |  | 11,828               |   |  | 2,764                |   |  | *                    |  | *       
|Deferred Income Taxes                      |  |                     |   |  | 1,532                |   |  | *                    |  | *       
|Total Assets                               |  | 131,334              |   |  | 118,467              |   |  | 135,071              |  | 129,272 
|Customer Deposits                          |  | 15,062               |   |  | 10,606               |   |  | 10,181               |  | 4,327   
|Deferred Income Tax Liability              |  |                     |   |  | 609                  |   |  |                     |  | 55      
|Other Accrued Liabilities                  |  | 10,189               |   |  | 10,481               |   |  | *                    |  | *       
|Total Current Liabilities                  |  | 81,988               |   |  | 78,433               |   |  | 99,671               |  | 93,817  
|Other Long-Term Liabilities                |  | 3,126                |   |  | 3,219                |   |  | *                    |  | *       
|Total Liabilities                          |  | 90,818               |   |  | 87,356               |   |  | 142,263              |  | 136,464 
|Minority Interest                          |  | 2,784                |   |  | 2,401                |   |  | *                    |  | *       
|Capital in Excess of Par                   |  | 111,715              |   |  | 112,512              |   |  | *                    |  | *       
|Accumulated Deficit                        |  | (70,762              | ) |  | (80,581              | ) |  | *                    |  | *       
|Total Shareholders Equity                 |  | 37,732               |   |  | 28,710               |   |  | *                    |  | *       
|Total Liabilities and Shareholders Equity |  | 131,334              |   |  | 118,467              |   |  | 135,071              |  | 129,272 

---

|* | The restatements described above did not result in a restatement of this line item in this fiscal year in the Companys previously reported financial statements.
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------



Note 3Private Investment in Public Equity



On March 21, 2005, in a Private Investment in Equity
Securities Transaction (PIPE Transaction), the Company sold 17,473,118 equity units at $3.72 per unit for gross proceeds of $65 million, and net proceeds of $59.3 million. A unit consists of one share of the Companys common stock
and one warrant to buy 1/10thof a share of common stock. Ten warrants give the holder the right to purchase one
share of common stock for $4.07. Proceeds of the PIPE were used to pay down existing debt of $59.3 million, including all of the subordinated debt. Under terms of the PIPE Transaction, the Company is required to file an initial Form S-1 registration
of the shares issued and issuable in the PIPE Transaction on or before May 20, 2005, which it completed on May 20, 2005, and is required to cause the Form S-1 to go effective on or before September 17, 2005. The Company is subject to
cash penalties of $650,000 per month, if it fails to meet this date requirement. The Company subsequently amended the Registration Rights Agreement to grant an extension until December 31, 2005 to the effective date of the registration of the
shares. Under the terms of warrants previously issued to the senior and subordinated lenders, the Company is obligated to issue additional warrants if shares of common stock are issued for prices less than market price. Because the issuance price of
the common stock of the PIPE Transaction was less than market value, the Company issued approximately 304,000 anti-dilution $0.01 warrants to its lenders. These warrants have a Black-Scholes value of approximately $1.7 million. The majority of the
charges resulting from the issuance of the additional anti-dilution warrants, $1.6 million, were charged to interest expense in the fourth quarter of fiscal 2005 as the underlying debt associated with these warrants was retired in the fourth quarter
of fiscal 2005. The remainder, $126,000 has been capitalized and is being amortized to interest expense through August 1, 2005.



61



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



Under EITF 00-19 Accounting for Derivative Financial Instruments Indexed to, and Potentially
Settled in, a Companys Own Stock (EITF 00-19), the fair value of the warrants issued under the PIPE Transaction have been reported initially as a liability due to the requirement to net-cash settle the transaction until the
Companys Form S-1 is declared effective. The reason for this treatment is that there are cash payment penalties of 1% of the gross proceeds per month ($650,000) should this Form S-1 not be declared effective prior to September 17, 2005.
Upon effectiveness of the Form S-1, these amounts will be reclassified into Capital in Excess of Par in the Equity section of the Consolidated Balance Sheet. The warrants have been valued at $6.4 million using the Black-Scholes method. The
assumptions utilized in computing the fair value of the warrants were as follows: expected life of 3 years, estimated volatility of 63% and a risk free interest rate of 4.34%. The shares have been valued at $52.9 million, or the difference between
the net proceeds and the value of the warrants. The warrants are considered a derivative financial instrument and will be marked to fair value quarterly until the Form S-1 is declared effective. Any changes in fair value of the warrants will be
recorded through the Consolidated Statement of Operations as Other Income (Loss), net. The Company reported $274,000 of expense in the fourth quarter of fiscal 2005 associated with the change in the fair value of the warrants. There was no fair
value adjustment in any other periods presented.



Note 4Warranty
Obligations:



The Companys obligations for warranty
are accrued concurrently with the revenue recognized. The Company makes provisions for its warranty obligations based upon historical costs incurred for such obligations adjusted, as necessary, for current conditions and factors. Due to the
significant uncertainties and judgments involved in estimating the Companys warranty obligations, including changing product designs and specifications, the ultimate amount incurred for warranty costs could change in the near term from the
current estimate.



The following table shows the fiscal 2005
and 2004 activity for the Companys warranty accrual:



|                                                     |  |   |        |  
|---------------------------------------------------- |  | - | ------ | -
|Accrued warranty balance as of April 30, 2003        |  | $ | 1,073  |  
|Accruals for warranties on fiscal 2004 sales         |  |   | 1,258  |  
|Warranty labor and materials provided in fiscal 2004 |  |   | (1,127 | )
|                                                     |  |   |        |  
|Accrued warranty balance as of April 30, 2004        |  |   | 1,204  |  
|Accruals for warranties on fiscal 2005 sales         |  |   | 1,507  |  
|Warranty labor and materials provided in fiscal 2005 |  |   | (1,001 | )
|                                                     |  |   |        |  
|Accrued warranty balance as of April 30, 2005        |  | $ | 1,710  |  
|                                                     |  |   |        |  



Note 5Derivative Financial
Instruments:



The Company follows Statement of Financial
Accounting Standards No. 133 (FAS 133), Accounting for Derivative Instruments and Hedging Activities, which establishes accounting and reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts for hedging activities. All derivatives, whether designated in hedging relationships or not, are required to be recorded on the balance sheet at fair value. If the derivative is designated as a fair value
hedge, the changes in the fair value of the derivative and of the hedged item attributable to the hedged risk are recognized in earnings. If the derivative is designated as a cash flow hedge, the effective portions of changes in the fair value of
the derivative are recorded in other comprehensive income (OCI) and are recognized in the statement of operations when the hedged item affects earnings. Ineffective portions of changes in the fair value of cash flow hedges are recognized in
earnings.





62



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



The Company uses derivative instruments to manage exposures to foreign currency risks. The
Companys objective for holding derivatives is to minimize foreign currency fluctuation risks using the most effective methods to eliminate or reduce the impacts of these exposures. The Company does not enter into speculative hedges.
Counterparties to the Companys derivative financial instruments are credit worthy major financial institutions. The Company has not experienced any losses due to counterparty default.



Certain forecasted transactions and assets are exposed to foreign currency
risk. The Company monitors its foreign currency exposures regularly to maximize the overall effectiveness of its foreign currency hedge positions. The currency hedged is the Swedish Krona. As of April 30, 2005, the Company had $69,000 of net
pre-tax unrealized losses on foreign currency cash flow hedges all of which is expected to be realized into earnings over the next 12 months when the associated transactions are recorded as revenue. The actual amounts realized will vary based on
future changes in foreign currency rates. The fair value of the forward exchange contracts is estimated by obtaining market rates from selected financial institutions.



The total notional amount of the forward exchange contracts at April 30, 2005 is $12.6 million and these expire at
various times through April 2006.



Hedge ineffectiveness,
determined in accordance with FAS 133, had no impact on earnings for the years ended April 30, 2005, 2004 and 2003. No fair value hedges or cash flow hedges were derecognized or discontinued for the years ended April 30, 2005, 2004 and
2003.



Derivative gains and losses included in Other
Comprehensive Loss (OCL) are reclassified into earnings each period as the related transactions are recognized into earnings. During the three years ended April 30, 2005, the amount transferred from OCL to Other Income (Expense), net, was
$43,000.



Note 6Investments and Related Party Transactions:



In January 2004, the Company sold its investment in
marketable securities of WGI Heavy Minerals for $3.3 million and realized a gain of $2.6 million on the transaction which is reflected in Other Income (Expense), net on the Consolidated Statement of Operations for the year ended April 30, 2004.
All proceeds were used to pay down outstanding borrowings and permanently reduce the available borrowing capacity of the senior credit facility. In addition, the Company relinquished its seat on the Board of Directors of WGI Heavy Minerals. This
investment was originally made to secure a long-term relationship with the Companys supplier of its high quality garnet. Garnet is sold by the Company as a consumable used in abrasivejet cutting. All transactions with WGI Heavy Minerals were
conducted on an arms-length basis at the then current market prices for garnet.



Arlen I. Prentice, a director, is Chief Executive Officer of Kibble & Prentice, Inc., a company that, together with its wholly owned subsidiary, provides insurance brokerage and employee benefits,
administrative and consulting services to the Company. Payments by the Company to Kibble & Prentice, Inc. and such subsidiary for such services have totaled $1.0 million, $2.4 million and $2.1 million for the fiscal years ended April 2005,
2004 and 2003, respectively. Such payments were for various categories of insurance and included both the brokerage commissions and the premiums that Kibble & Prentice, Inc. passes on to the underwriter. Mr. Prentice abstains from
participating in the approval of matters where he may have a conflict of interest.



Note 7Receivables:



Receivables are
recorded at the invoiced amount and most do not bear interest. For certain customers, the Company accepts an interest-bearing note receivable as payment. The allowance for doubtful accounts is the



63



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



Companys best estimate of the amount of probable credit losses on existing receivables. The Company determines the allowance based on historical
write-off experience and current economic data. The allowance for doubtful accounts is reviewed quarterly. Past due balances over 90 days and over a specified amount are reviewed individually for collectibility. All other balances are reviewed on a
pooled basis by type of receivable. Account balances are charged against the allowance when the Company determines that it is probable the receivable will not be recovered. For notes receivable, the Company monitors the customers payment
performance when evaluating the collectibility of the note, as well as whether or not to continue accruing interest income. The Company does not have any off-balance-sheet credit exposure related to our customers.



Receivables consist of the following:



|                                     |  |                 |        |                 |   |       
|------------------------------------ |  | --------------- | ------ | --------------- | - | ------
|                                     |  | April 30,      
|                                     |  | 2005 (restated) |        | 2004 (restated)
|Trade Accounts Receivable            |  | $               | 37,157 |                 | $ | 27,649
|Unbilled Revenues                    |  |                 | 5,027  |                 |   | 16,134
|                                     |  |                 |        |                 |   |       
|                                     |  |                 | 42,184 |                 |   | 43,783
|Less Allowance for Doubtful Accounts |  |                 | 3,859  |                 |   | 4,777 
|                                     |  |                 |        |                 |   |       
|                                     |  | $               | 38,325 |                 | $ | 39,006
|                                     |  |                 |        |                 |   |       



Unbilled revenues do
not contain any amounts which are expected to be collected after one year.



Note 8Inventories:



Inventories consist
of the following:



|                                                        |  |           |        |      |   |       
|------------------------------------------------------- |  | --------- | ------ | ---- | - | ------
|                                                        |  | April 30,
|                                                        |  | 2005      |        | 2004
|Raw Materials and Parts                                 |  | $         | 15,500 |      | $ | 14,849
|Work in Process                                         |  |           | 4,799  |      |   | 6,223 
|Finished Goods                                          |  |           | 6,852  |      |   | 7,811 
|                                                        |  |           |        |      |   |       
|                                                        |  |           | 27,151 |      |   | 28,883
|Less Provision for Slow-Moving and Obsolete Inventories |  |           | 2,933  |      |   | 2,499 
|                                                        |  |           |        |      |   |       
|                                                        |  | $         | 24,218 |      | $ | 26,384
|                                                        |  |           |        |      |   |       



64



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



Note 9Property and Equipment:



Property and Equipment are as follows:



|                                               |  |           |        |      |   |       
|---------------------------------------------- |  | --------- | ------ | ---- | - | ------
|                                               |  | April 30,
|                                               |  | 2005      |        | 2004
|Land and Buildings                             |  | $         | 6,211  |      | $ | 5,881 
|Machinery and Equipment                        |  |           | 34,442 |      |   | 34,368
|Furniture and Fixtures                         |  |           | 4,576  |      |   | 4,839 
|Leasehold Improvements                         |  |           | 7,827  |      |   | 7,531 
|Construction in Progress                       |  |           | 241    |      |   | 362   
|                                               |  |           |        |      |   |       
|                                               |  |           | 53,297 |      |   | 52,981
|                                               |  |          
|Less Accumulated Depreciation and Amortization |  |           | 40,663 |      |   | 38,781
|                                               |  |           |        |      |   |       
|                                               |  | $         | 12,634 |      | $ | 14,200
|                                               |  |           |        |      |   |       



The Company did not
capitalize any interest for the year ended April 30, 2005 while, for the years ended April 30, 2004 and 2003, it capitalized interest of $8,000 and $115,000 respectively.



In accordance with FAS 144, the Company reviews long-lived assets for impairment whenever events or changes in circumstances
indicate the carrying amounts of assets may not be recoverable. The carrying value of long-lived assets are assessed for impairment by evaluating future operating performance and expected undiscounted cash flows of the underlying assets. Adjustments
are made if the estimated fair value is less than carrying value. Accordingly, actual results could vary significantly from such estimates. The Companys review resulted in no impairment charges during the years ended April 30, 2005 and
2004 and charges of $3.7 million during the quarter ended April 30, 2003 related to the Avure operation.



Note 10Long-Term Obligations, Notes Payable and Liquidity:



Long-term obligations are as follows:



|                                                  |  |           |        |   |      |   |         |  
|------------------------------------------------- |  | --------- | ------ | - | ---- | - | ------- | -
|                                                  |  | April 30, |       
|                                                  |  | 2005      |        |   | 2004 |  
|Subordinated Debt                                 |  | $         |       |   |      | $ | 41,875  |  
|Less Original Issue Discount on Subordinated Debt |  |           |       |   |      |   | (5,070  | )
|                                                  |  |           |        |   |      |   |         |  
|Net Subordinated Debt                             |  |           |       |   |      |   | 36,805  |  
|Credit Agreement                                  |  |           | 9,695  |   |      |   | 39,980  |  
|Term Loans Payable                                |  |           | 5,921  |   |      |   | 1,336   |  
|                                                  |  |           |        |   |      |   |         |  
|                                                  |  |           | 15,616 |   |      |   | 78,121  |  
|Less Current Portion                              |  |           | (9,912 | ) |      |   | (40,040 | )
|                                                  |  |           |        |   |      |   |         |  
|                                                  |  | $         | 5,704  |   |      | $ | 38,081  |  
|                                                  |  |           |        |   |      |   |         |  
|Notes Payable                                     |  | $         | 3,531  |   |      | $ | 8,687   |  
|                                                  |  |           |        |   |      |   |         |  



On April 28, 2005
the Company entered into a Senior Credit Agreement with Bank of America N.A. and U.S. Bank N.A. (the April Agreement). The April Agreement provided a $30 million commitment expiring August 1, 2005. This expiration date is consistent
with the agreement it replaced. The April Agreement gave the



65



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



Company the ability to pay off its subordinated debt in its entirety, which it did on April 28, 2005. In addition, the April Agreement, similar to prior
agreements, included a subjective acceleration clauses which permit the lenders to demand payment in the event of a material adverse change. This new senior debt agreement was similar to the previous senior credit agreement except for the following
provisions:



| |  |  | Required the complete pay-off of subordinated debt
| | - |  | --------------------------------------------------



| |  |  | The interest rate was reduced from prime + 6% to LIBOR + 2.5%
| | - |  | -------------------------------------------------------------



| |  |  | The annualized cost of Letters of Credit was reduced from 5% to 2.5% of the face amount
| | - |  | ---------------------------------------------------------------------------------------



| |  |  | The total commitment increased to $30 million, up from the Senior Credit Agreement commitment level of $25.1 million.
| | - |  | ---------------------------------------------------------------------------------------------------------------------



Prior to the April Agreement, we had amended our senior facility on
July 28, 2004 which provided for a revolving line of credit of up to $42.7 million and an extension of the then existing credit agreement through August 1, 2005. The commitment reduced to $25.1 million at April 30, 2005 as a result of
the PIPE. Interest rates under the credit facility are at Bank of Americas prime rate in effect from time to time plus 4% and increase by one percentage point each quarter beginning November 1, 2004. The prime rate at April 30, 2005
was 5.75%. The Amendment also required a quarterly commitment fee of1/2 of 1% (50 basis points) of the total
commitment, and issuance of 150,000 detachable $.01 warrants as a fee.



On July 8, 2005, the Company signed a new three year credit agreement (Agreement). The Agreement provides for a revolving line of credit of up to $30.0 million with a maturity date of July 8, 2008 and is collateralized
by a general lien on all of the Companys assets. Interest rates under the Agreement are at LIBOR plus and at the Bank of Americas prime rate in effect from time to time. LIBOR and the prime rate at April 30, 2005 were 2.6% and
5.75%, respectively. The Agreement requires compliance with funded debt, tangible net worth and liquidity ratios. The Company also pays an annual letter of credit fee equal to 2.5% of the amount available to be drawn under each outstanding letter of
credit. The annual letter of credit fee is payable quarterly in arrears. In addition, the New Credit Agreement, similar to prior agreements, includes a subjective acceleration clause which permit the lenders to demand payment in the event of a
material adverse change.



The Company makes use of its credit
facility to fund its operations during the course of the year. In fiscal 2005, the Company borrowed an aggregate of $52.3 million on the credit facility while repaying $82.6 million. In fiscal 2004 and 2003, the Company borrowed an aggregate of
$30.0 million and $53.2 million, respectively, on the credit facility while repaying $46.5 million and $52.0 million, respectively. As of April 30, 2005, the Company had $12.7 million of domestic unused line of credit. The process whereby the
Companys current excess cash receipts directly reduce the outstanding senior credit facility balance combined with material adverse change language discussed below, results in the balance outstanding being classified as a current liability.



In May 2001, the Company signed a $35 million subordinated
debt agreement with The John Hancock Life Insurance Company and affiliated entities (Hancock). The agreement as previously amended requires semi-annual interest only payments at 15% and two equal principal payments due on April 30,
2007, and April 30, 2008. In addition, the Company issued 859,523 warrants to purchase Flow common stock at $.01 per share to Hancock. The value of the warrants relative to the total value of the transaction was 21% or $7.3 million which was
recorded to Capital in Excess of Par. Accordingly, the value assigned to the warrants results in a discount to the carrying value of the Long-Term Obligations in the accompanying Consolidated Balance Sheets. The debt discount is amortized over the
term of the debt by the effective interest method and the fully vested warrants expire on April 30, 2008. As of April 30, 2003, Hancock had agreed to defer required semi-annual interest payments, beginning with April 30, 2003, until
April 30, 2004, which total $6.9 million. On July 28, 2004,



66



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



Hancock amended the agreement to continue to defer interest through April 30, 2005, which totals an additional $5.3 million. All deferred and
capitalized payments accrue interest at the rate of 15%.



On
April 28, 2005, the Company repaid all principal, deferred interest as well as accrued interest, totaling $48.9 million. In conjunction with the pay-off, the Company wrote off the remaining unamortized debt discount of $4.3 million to Interest
Expense, net in fiscal 2005.



The Company was in compliance
with all covenants during fiscal 2005.



The Company has been
able to satisfy its needs for working capital and capital expenditures, due in part to its ability to access adequate financing arrangements. The Company expects that operations will continue, with the realization of assets and discharge of
liabilities in the ordinary course of business. Compliance with amended future debt covenants for the credit agreement requires the Company to meet its operating projections, which include achieving certain revenues and consistent operating margins.
If the Company is unable to comply with its debt covenants and the Companys lenders are unwilling to waive or amend the debt covenants, amounts owed under the Companys credit agreement would become current, and the Company would be
required to seek alternative financing.



The Company has five
unsecured credit facilities in Taiwan with a commitment totaling 268 million New Taiwanese Dollars (US$8.5 million at April 30, 2005), bearing interest at rates ranging from 1.8% to 2.77% per annum. The credit facilities have
maturities between 12 and 36 months and can be extended for like periods, as needed, at the banks option. At April 30, 2005, the balance outstanding under these credit facilities amounts to US$2.4 million, $1.1 million of which is shown
under Notes Payable while the remaining $1.3 million is classified under Term Loans Payable.



The Company has also obtained a seven-year collateralized long-term loan, expiring in 2011, in the amount of 145 million New Taiwanese Dollars (US$4.6 million at January 31, 2005) bearing interest at an
annual rate of 2.75%. The loan is collateralized by the Companys recently completed manufacturing facility. In June 2004, the Company borrowed $4.1 million against this facility and repatriated $3.5 million to the U.S. to reduce amount
outstanding under the senior credit facility. The balance of $4.4 million at April 30, 2005 is included in Term Loans Payable.



Notes Payable also include borrowings under a $3.5 million (25 million Swedish Krona) Avure AB line of credit which is collateralized by trade accounts
receivable and inventory, at an interest rate of Swedish prime (2.65% at April 30, 2005) plus 0.75%. The line of credit expires annually on December 31 and is renewable in yearly increments at the banks option. As of April 30,
2005, Avure AB has borrowed approximately $2.5 million under this line of credit and has approximately $1.0 million available under this credit facility.



Principal payments under all debt obligations for the next four years are as follows: $3,649,000 in 2006, $1,978,000 in 2007, $10,505,000 in 2008,
$832,000 in 2009, $855,000 in 2010 and $1,328,000 thereafter. The 2006 amount differs from the current portion presented on the Consolidated Balance Sheet at April 30, 2005 because of the current classification of the Credit Agreement.



67



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



Note 11Income Taxes



The components of consolidated (loss) income before income taxes and the provision for income taxes are as follows:



|                                                 |  |                      |         |   |      |   |         |      |  |   |         |  
|------------------------------------------------ |  | -------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                 |  | Year Ended April 30, |        
|                                                 |  | 2005 (restated)      |         |   | 2004 |   |         | 2003 | 
|(Loss) Income Before Provision for Income Taxes: |  |                      |         |   |      |   |         |      |  |   |         |  
|Domestic                                         |  | $                    | (22,247 | ) |      | $ | (16,910 | )    |  | $ | (35,166 | )
|Foreign                                          |  |                      | 3,969   |   |      |   | 10,059  |      |  |   | (21,695 | )
|                                                 |  |                      |         |   |      |   |         |      |  |   |         |  
|Total                                            |  | $                    | (18,278 | ) |      | $ | (6,851  | )    |  | $ | (56,861 | )
|                                                 |  |                      |         |   |      |   |         |      |  |   |         |  
|                                                 |  |                      |        
|The provision for income taxes comprises:        |  |                      |         |   |      |   |         |      |  |   |         |  
|                                                 | 
|                                                 |  | Year Ended April 30, |        
|                                                 |  | 2005                 |         |   | 2004 |   |         | 2003 | 
|Current:                                         |  |                      |         |   |      |   |         |      |  |   |         |  
|Domestic                                         |  | $                    |        |   |      | $ | 121     |      |  | $ |        |  
|State and Local                                  |  |                      | 41      |   |      |   | 87      |      |  |   | 68      |  
|Foreign                                          |  |                      | 2,168   |   |      |   | 4,343   |      |  |   | 1,327   |  
|                                                 |  |                      |         |   |      |   |         |      |  |   |         |  
|Total                                            |  |                      | 2,209   |   |      |   | 4,551   |      |  |   | 1,395   |  
|Deferred                                         |  |                      | 129     |   |      |   | 646     |      |  |   | 11,208  |  
|                                                 |  |                      |         |   |      |   |         |      |  |   |         |  
|Total                                            |  | $                    | 2,338   |   |      | $ | 5,197   |      |  | $ | 12,603  |  
|                                                 |  |                      |         |   |      |   |         |      |  |   |         |  



68



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



Net deferred tax assets (liabilities) comprise the following:



|                               |  |                           |         |   |                           |   |         |  
|------------------------------ |  | ------------------------- | ------- | - | ------------------------- | - | ------- | -
|                               |  | April 30, 2005 (restated) |         |   | April 30, 2004 (restated) |  
|Current:                       |  |                           |         |   |                           |   |         |  
|Accounts Receivable Allowances |  | $                         | 320     |   |                           | $ | 331     |  
|Inventory Capitalization       |  |                           | 164     |   |                           |   | 103     |  
|Obsolete Inventory             |  |                           | 602     |   |                           |   | 613     |  
|Vacation Accrual               |  |                           | 237     |   |                           |   | 262     |  
|Net Operating Loss Carryover   |  |                           | 923     |   |                           |   | 537     |  
|Unrealized Gain                |  |                           |        |   |                           |   | 433     |  
|Business Tax Credits           |  |                           | 423     |   |                           |   | 193     |  
|                               |  |                           |         |   |                           |   |         |  
|Current Deferred Tax Assets    |  |                           | 2,669   |   |                           |   | 2,472   |  
|Unrealized Loss                |  |                           | (1,639  | ) |                           |   |        |  
|Valuation Allowance            |  |                           | (1,639  | ) |                           |   | (1,447  | )
|                               |  |                           |         |   |                           |   |         |  
|Total Current Deferred Taxes   |  |                           | (609    | ) |                           |   | 1,025   |  
|                               |  |                           |         |   |                           |   |         |  
|Long-Term:                     |  |                           |         |   |                           |   |         |  
|Fixed Assets                   |  |                           |        |   |                           |   | 520     |  
|Net Operating Loss Carryover   |  |                           | 32,836  |   |                           |   | 19,369  |  
|Goodwill                       |  |                           | 393     |   |                           |   | 554     |  
|State and Foreign Taxes        |  |                           | 127     |   |                           |   |        |  
|AMT Credits                    |  |                           | 564     |   |                           |   | 564     |  
|Unrealized Loss                |  |                           |        |   |                           |   |        |  
|All Other                      |  |                           | 877     |   |                           |   | 1,909   |  
|                               |  |                           |         |   |                           |   |         |  
|Long-Term Deferred Tax Asset   |  |                           | 34,797  |   |                           |   | 22,916  |  
|Fixed Assets                   |  |                           | (58     | ) |                           |   |        |  
|State and Foreign Taxes        |  |                           |        |   |                           |   | (491    | )
|Valuation Allowance            |  |                           | (33,207 | ) |                           |   | (22,480 | )
|                               |  |                           |         |   |                           |   |         |  
|Total Long-Term Deferred Taxes |  |                           | 1,532   |   |                           |   | (55     | )
|                               |  |                           |         |   |                           |   |         |  
|Total Net Deferred Tax Assets  |  | $                         | 923     |   |                           | $ | 970     |  
|                               |  |                           |         |   |                           |   |         |  



69



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



A reconciliation of income taxes at the federal statutory rate to the provision (benefit) for income
taxes is as follows:



|                                                    |  |                      |    |  |            |    |  |       |   
|--------------------------------------------------- |  | -------------------- | -- |  | ---------- | -- |  | ----- | --
|                                                    |  | Year Ended April 30, |   
|                                                    |  | 2005                 |    |  | 2004       |    |  | 2003  |   
|                                                    |  | (restated)           |    |  | (restated) |    |  |       |   
|Income taxes at federal statutory rate              |  | (34.0                | )% |  | (34.0      | )% |  | (34.0 | )%
|Extra territorial income exclusion                  |  |                     |    |  |           |    |  | (0.3  | ) 
|Foreign tax rate differences                        |  | (2.4                 | )  |  | 6.0        |    |  | 1.7   |   
|Change in valuation allowances                      |  | 36.1                 |    |  | (28.2      | )  |  | 47.5  |   
|State and local tax rate differences                |  | 0.1                  |    |  | 0.8        |    |  | 0.1   |   
|Original issue discount amortization                |  | (4.7                 | )  |  | 5.0        |    |  | 0.5   |   
|Non deductible meals                                |  | 0.1                  |    |  | 0.6        |    |  | 0.1   |   
|Foreign earnings not previously subject to U.S. tax |  |                     |    |  | 93.3       |    |  |      |   
|Foreign withholding taxes                           |  | 1.2                  |    |  | 26.9       |    |  |      |   
|Minimum tax                                         |  |                     |    |  | 1.8        |    |  |      |   
|Impairment charge                                   |  | 16.2                 |    |  |           |    |  |      |   
|Other                                               |  | 0.2                  |    |  | 3.7        |    |  | 6.6   |   
|                                                    |  |                      |    |  |            |    |  |       |   
|Income tax provision                                |  | 12.8                 | %  |  | 75.9       | %  |  | 22.2  | % 
|                                                    |  |                      |    |  |            |    |  |       |   



As of April 30,
2005, the Company had approximately $70.7 million of domestic net operating loss carryforwards to offset certain earnings for federal income tax purposes. These net operating loss carryforwards expire between fiscal 2022 and fiscal 2024. Net
operating loss carryforwards in foreign jurisdictions amount to $28.2 million and do not expire.



Since 2003, the Company has provided a full valuation allowance against its domestic net operating losses and certain foreign net operating losses. The
Company also placed a valuation allowance against certain other deferred tax assets based on the expected reversal of both deferred tax assets and liabilities. During 2005, the valuation allowance was increased by $10.9 million for net operating
losses and other deferred tax assets realized this year.



In
years prior to fiscal 2004 a provision was not made for U.S. income taxes or foreign withholding taxes on undistributed earnings of foreign subsidiaries. In the fourth quarter of fiscal 2004, the Company was no longer able to permanently defer
foreign earnings as a result of changes in financing arrangements. As a result, the Company recorded a liability for withholding taxes payable on future repatriation of historical foreign earnings as of April 30, 2005 and 2004, of $217,000 and
a $1.9 million respectively. In June 2004 and February 2005, the Company repatriated $3.5 million and $1.3 million, respectively, from certain foreign subsidiaries and plans to continue to repatriate additional earnings in the future as a result of
foreign asset collateral requirements and the amended credit agreements discussed in Note 10.



On October 22, 2004, the President signed the American Jobs Creation Act of 2004 (the Act). The Act creates a temporary incentive for U.S. corporations to repatriate accumulated income earned abroad
by providing an 85 percent dividends received deduction for certain dividends from controlled foreign corporations. Although the deduction is subject to a number of limitations and, as of today, significant uncertainty remains as to how to interpret
numerous provisions in the Act, the Company believes that it has the information necessary to make an informed decision on the impact of the Act on its repatriation plans. Based on that decision, the Company does not plan to repatriate extraordinary
dividends, as defined in the Act, during the qualified period ended June 30, 2006 and accordingly has not recorded an additional tax liability as of April 30, 2005.



70



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



Note 12Stock Options:



The Company has stock options outstanding under various option plans described as follows:



1987 Stock Option Plan for Nonemployee Directors (the 1987
Nonemployee Directors Plan).    Approved by the Companys shareholders in September 1987, the 1987 Nonemployee Directors Plan, as subsequently amended, provided for the automatic grant of nonqualified options
for 10,000 shares of Company common stock to a nonemployee director when initially elected or appointed, and the issuance of 10,000 options annually thereafter during the term of directorship. There are no further options being granted under this
plan.



1991 Stock Option Plan (the 1991 SO
Plan).    The 1991 SO Plan was adopted in October 1991 and amended in August 1993. Incentive and nonqualified stock options up to 700,000 shares may be issued under this plan.



1995 Long-Term Incentive Plan (the 1995 LTI
Plan).    The 1995 LTI Plan was adopted in August 1995. In fiscal 2000, the 1995 LTI Plan was amended to increase the number of shares available for grant to 3,350,000 shares.



All options become exercisable upon a change in control of the Company.
Options generally have a two-year vesting schedule, and are generally granted with an exercise price equal to the fair market value of the Companys common stock on the date of grant. The maximum term of options is 10 years from the date of
grant. During late fiscal 1999 and early fiscal 2000, the Board of Directors of the Company approved options for 272,171 shares which were priced at fair value on the dates of Board approval, subject however to shareholder approval of a planned
increase in the shares available under the 1995 LTI Plan. The grant date for these options occurred at the August 1999 shareholder meeting. Based upon the difference in fair value between the option strike price approved by the Board of Directors
approval date and the fair value of the shares at the grant date, compensation expense of $0, $0 and $93,000 and was recorded during fiscal 2005, 2004 and 2003, respectively. As of April 2005 these options were fully vested. All subsequent grants of
options were fully authorized at date of grant.



The following
chart summarizes the status of the options at April 30, 2005, which expire at various times through 2014:



|                                                        |  |                               |         |                              |   |           |  |   |          
|------------------------------------------------------- |  | ----------------------------- | ------- | ---------------------------- | - | --------- |  | - | ---------
|                                                        |  | 1987NonemployeeDirectors Plan |         | 1991 SOPlan and 1995LTI Plan |   | Total    
|Number of options outstanding                           |  |                               | 454,125 |                              |   | 1,580,421 |  |   | 2,034,546
|Number of options vested                                |  |                               | 454,125 |                              |   | 1,452,878 |  |   | 1,907,003
|Average exercise price per share of options outstanding |  | $                             | 10.26   |                              | $ | 8.85      |  | $ | 9.20     



The weighted-average
fair values at the date of grant for options granted in fiscal 2005, 2004 and 2003 were estimated using the Black-Scholes option-pricing model, based on the following assumptions: (i) no expected dividend yields for fiscal years 2005, 2004 and
2003; (ii) expected volatility rates of 62.7%, 61.8% and 58.9% for fiscal 2005, 2004 and 2003, respectively; and (iii) expected lives of six years for fiscal 2005, 2004 and 2003. The risk-free interest rate applied to fiscal 2005, 2004 and
2003 was 3.8%, 3.9% and 3.7%, respectively.



71



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



The following table summarizes information about stock options outstanding at April 30, 2005:



|                         |  |                                    |  |                                          |  |                               |       |                                    |           |                               |   |      
|------------------------ |  | ---------------------------------- |  | ---------------------------------------- |  | ----------------------------- | ----- | ---------------------------------- | --------- | ----------------------------- | - | -----
|Range of Exercise Prices |  | NumberOutstanding atApril 30, 2005 |  | Weighted-AverageRemainingContractualLife |  | Weighted-AverageExercisePrice |       | NumberExercisable atApril 30, 2005 |           | Weighted-AverageExercisePrice
|$2.00   - $7.99          |  | 306,890                            |  | 7.56 years                               |  | $                             | 4.07  |                                    | 183,347   |                               | $ | 4.01 
|$8.00   - $10.00         |  | 704,741                            |  | 2.96 years                               |  |                               | 8.99  |                                    | 704,741   |                               |   | 8.99 
|$10.01 - $12.25          |  | 1,022,915                          |  | 4.74 years                               |  |                               | 10.82 |                                    | 1,018,915 |                               |   | 10.82
|                         |  |                                    |  |                                          |  |                               |       |                                    |           |                               |   |      
|Total:                   |  | 2,034,546                          |  | 4.62 years                               |  | $                             | 9.20  |                                    | 1,907,003 |                               | $ | 9.49 
|                         |  |                                    |  |                                          |  |                               |       |                                    |           |                               |   |      



The following table
presents the stock option activity for the years ended April 30:



|                                                                   |  |           |   |      |                               |      |        |           |   |                               |   |        |  |           |                               |  |   |     
|------------------------------------------------------------------ |  | --------- | - | ---- | ----------------------------- | ---- | ------ | --------- | - | ----------------------------- | - | ------ |  | --------- | ----------------------------- |  | - | ----
|                                                                   |  | 2005      |   | 2004 |                               | 2003
|                                                                   |  | Shares    |   |      | Weighted-AverageExercisePrice |      | Shares |           |   | Weighted-AverageExercisePrice |   | Shares |  |           | Weighted-AverageExercisePrice
|Outstandingbeginning of year                                      |  | 2,089,412 |   |      | $                             | 9.05 |        | 2,500,682 |   |                               | $ | 9.26   |  | 3,262,185 |                               |  | $ | 9.62
|Granted during the year:                                           |  | 21,250    |   |      |                               | 5.92 |        | 42,500    |   |                               |   | 2.10   |  | 263,140   |                               |  |   | 3.68
|Exercised during the year:                                         |  | (44,375   | ) |      |                               | 2.55 |        |          |   |                               |   |       |  | (77,000   | )                             |  |   | 5.38
|Forfeited during the year:                                         |  | (31,741   | ) |      |                               | 8.05 |        | (453,770  | ) |                               |   | 9.53   |  | (947,643  | )                             |  |   | 9.27
|                                                                   |  |           |   |      |                               |      |        |           |   |                               |   |        |  |           |                               |  |   |     
|Outstanding, end of year                                           |  | 2,034,546 |   |      | $                             | 9.20 |        | 2,089,412 |   |                               | $ | 9.05   |  | 2,500,682 |                               |  | $ | 9.26
|Exercisable, end of year                                           |  | 1,907,003 |   |      | $                             | 9.49 |        | 1,875,299 |   |                               | $ | 9.65   |  | 2,049,636 |                               |  | $ | 9.87
|Weighted average fair value of options granted during each period: |  |           |   |      | $                             | 3.59 |        |           |   |                               | $ | 1.26   |  |           |                               |  | $ | 2.14



During fiscal 2005,
2004 and 2003 the Company recorded non-cash compensation expense of $1.6 million, $763,000 and $284,000, respectively, related to various compensatory arrangements which provide common stock or restricted stock units, rather than options, to the
Board of Directors and executive management.



The table below
presents the expense components related to the various common stock arrangements for employees and Directors for the three years ended April 30, 2005.



|                                                             |  |                      |       |      |   |      |  |   |    
|------------------------------------------------------------ |  | -------------------- | ----- | ---- | - | ---- |  | - | ---
|                                                             |  | Year Ended April 30,
|                                                             |  | 2005 (restated)      |       | 2004 |   | 2003
|Accrual for annual compensatory stock award to Board members |  | $                    | 247   |      | $ | 270  |  | $ |   
|Executive employment and retention contracts                 |  |                      | 1,338 |      |   | 493  |  |   | 284
|                                                             |  |                      |       |      |   |      |  |   |    
|                                                             |  | $                    | 1,585 |      | $ | 763  |  | $ | 284
|                                                             |  |                      |       |      |   |      |  |   |    



The non-employee Board
of Directors are eligible to receive and are granted an annual $30,000 each worth of common stock.



In July 2003, the Company entered into retention agreements with certain key executives which entitles them to cash payments as well as stock grants that
vest on December 31, 2006. 350,000 shares have been granted. The related expense is being recognized through 2006.



72



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



In fiscal 2004, the Company implemented an incentive compensation program which pays executive
management 50% in cash and 50% in common stock upon achievement of certain performance targets. The Company issued 343,000 shares in fiscal 2005 for the payout of the fiscal 2004 plan.



The January 2003 employment agreement with the CEO provides for annual restricted stock grants of 45,000 shares. These
restricted stock grants vest on the earlier of the achievement of yearly performance targets.



Note 13Voluntary Pension and Salary Deferral Plan:



The Company has a 401(k) savings plan in which employees may contribute a percentage of their compensation. At its discretion, the Company may make
contributions based on employee contributions and length of employee service. In October 2002, the Company discontinued its discretionary match to employees. Company contributions and expenses under the plan for the years ended April 30, 2005,
2004, and 2003 were $0, $0 and $452,000 respectively.



Note
14Preferred Share Rights Purchase Plan:



On
June 7, 1990 the Board of Directors of the Company adopted a Preferred Share Rights Purchase Plan, which Plan was amended and restated as of September 1, 1999. Pursuant to the Plan a Preferred Share Purchase Right (a Right) is
attached to each share of Company common stock. The Rights will be exercisable only if a person or group acquires 10% or more of the Companys common stock or announces a tender offer, the consummation of which would result in ownership by a
person or group of 10% or more of the common stock. Each Right entitles shareholders to buy one one-hundredth of a share of Series B Junior Participating Preferred Stock (the Series B Preferred Shares) of the Company at a price of $45.
If the Company is acquired in a merger or other business combination transaction, each Right will entitle its holder to purchase a number of the acquiring companys common shares having a value equal to twice the exercise price of the Right. If
a person or group acquires 10% or more of the Companys outstanding common stock, each Right will entitle its holder (other than such person or members of such group) to receive, upon exercise, a number of the Companys common shares
having a value equal to two times the exercise price of the Right. Following the acquisition by a person or group of 10% or more of the Companys common stock and prior to an acquisition of 50% or more of such common stock, the Board of
Directors may exchange each Right (other than Rights owned by such person or group) for one share of common stock or for one one-hundredth of a Series B Preferred Share. Prior to the acquisition by a person or group of 10% of the Companys
common stock, the Rights are redeemable, at the option of the Board, for $.0001 per Right. The Rights expire on September 1, 2009. The Rights do not have voting or dividend rights, and until they become exercisable, have no dilutive effect on
the earnings of the Company.



Effective October 29, 2003,
Flow International Corporation amended its Preferred Share Purchase Rights Plan and the Rights issued pursuant to the Plan. The amendment modifies the definition of Acquiring Person to exclude certain persons who inadvertently acquire in
excess of 10% of the outstanding common shares if such person enters into a standstill agreement in form and substance satisfactory to the Company and agrees to divest a sufficient number of shares of Common Stock so that such Person would no longer
be an Acquiring Person within no more than one year from the date of such agreement.



The amended terms of the Rights are set forth in the Amendment No. 1 dated as of October 29, 2003 between Flow International Corporation and Mellon Investor Services LLC (formerly ChaseMellon Shareholder
Services, L.L.C.) to the Amended and Restated Rights Agreement dated as of September 1, 1999 between Flow International Corporation and Mellon Investor Services LLC (formerly ChaseMellon Shareholder Services, L.L.C.). The Amended and Restated
Rights Agreement is otherwise unchanged.



73



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



Note 15Commitments and Contingencies:



Lease Commitments



The Company rents certain facilities and equipment under agreements treated for financial reporting purposes as operating leases. The majority of leases
currently in effect are renewable for periods of two to five years. Rent expense under these leases was approximately $4.3 million, $4.9 million, and $6.1 million for the years ended April 30, 2005, 2004 and 2003, respectively.



Future minimum rents payable under operating leases for years ending
April 30 are as follows:



|                      |  |   |       
|--------------------- |  | - | ------
|Year Ending April 30, |  |  
|2006                  |  | $ | 3,716 
|2007                  |  |   | 3,464 
|2008                  |  |   | 2,814 
|2009                  |  |   | 1,851 
|2010                  |  |   | 1,773 
|Thereafter            |  |   | 4,096 
|                      |  |   |       
|                      |  | $ | 17,714
|                      |  |   |       



Product Liability



The Company has been subject to product liability claims primarily
through a former subsidiary that was sold in September 1997. To minimize the financial impact of product liability risks and adverse judgments, product liability insurance has been purchased in amounts and under terms considered acceptable to
management.



At any point in time covered by these financial
statements, there are outstanding product liability claims against the Company, and incidents are known to management that may result in future claims. Management, in conjunction with internal legal counsel, as well as external counsel, periodically
evaluates the merit of all claims, including product liability claims, as well as considering unasserted claims. The Company aggressively defends itself when warranted and applies the accounting and disclosure criteria of FAS 5, Accounting for
Contingencies when evaluating its exposure to all claims.



Recoveries, if any, may be realized from indemnitors, codefendants, insurers or insurance guaranty funds. Management, based on estimates provided by the Companys legal counsel on such claims, believes its insurance coverage is
adequate.



Legal Proceedings



On November 18, 2004, Omax Corporation (Omax) filed suit
against the Company alleging that the Companys products infringe on Omaxs patents. The suit also seeks to have a specific patent held by the Company declared invalid. The Company filed its response on December 8, 2004. In its
answer, the Company asserts that it does not infringe Omaxs patents and Omaxs patents are invalid and unenforceable. In its counterclaim, the Company seeks damages from Omax for violation of antitrust laws and injunctive relief and
damages for infringement of the Companys patent. Although the Omax suit seeks damages of over $100 million, the Company believes Omaxs claims are without merit and intends not only to contest Omaxs allegations of infringement but
also to vigorously pursue its claims with regard to its own patent. Accordingly, the Company



74



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



has not provided any loss contingency accrual related to the Omax lawsuit as of April 30, 2005. The Company will incur legal expenses as part of this
lawsuit and will expense them as incurred. While an exact amount of legal fees is not known at this time, the total fees are expected to be more than $1 million over the next year to two years.



Other



During fiscal 2003, the Company was required to repurchase a previously sold industrial press from a bankrupt customer and
the Company recorded a charge of $760,000. During the year ended April 30, 2004, the Company sold this industrial press to an unrelated party.



Note 16Discontinued Operations:



As of April 30, 2003, the Company reported one of its subsidiaries as a discontinued operation. This wholly owned subsidiary of the Company was
involved in the decommissioning of oil wells. On May 16, 2003, the Company consummated the sale of the subsidiarys assets, recording proceeds of $1.8 million and a gain on the sale (net of tax) of approximately $650,000. The Company
retains no future interest in the subsidiary. The Company segregated this subsidiarys assets as assets of discontinued operations on the April 30, 2003 Consolidated Balance Sheet and presented the subsidiarys results of operations
as discontinued operations, net of applicable taxes, on the Consolidated Statement of Operations for the three years ended April 30, 2005.



The operating results of discontinued operations, for the each of three years ended April 30, 2005, are summarized below:



|                         |  |                      |   |      |   |      |      |  |   |       |  
|------------------------ |  | -------------------- | - | ---- | - | ---- | ---- |  | - | ----- | -
|                         |  | Year Ended April 30: |  
|                         |  | 2005                 |   | 2004 |   |      | 2003 | 
|Net sales                |  | $                    |  |      | $ |     |      |  | $ | 1,215 |  
|(Loss) income before tax |  |                      |  |      |   | (188 | )    |  |   | (792  | )
|Net (loss) income        |  |                      |  |      |   | (124 | )    |  |   | (523  | )



Note 17Restructuring and
Financial Consulting Charges:



Since May 2003, the Company
has been executing a plan intended to return it to profitability through reductions in headcount, consolidation of facilities and operations, and closure or divestiture of selected operations.



75



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



The following table summarizes accrued restructuring activity for fiscal 2004 and 2005 (in
thousands):



|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|------------------------- |  | -------------------- | ---- | - | --------------------------- | - | ---- | ----------------- |  | - | ----------------- | - |  | ------------------ | --- | - | ----------------- | - | ---- | ----------------- |  | - | ----------------- | - |  | ----------------- | --- | - | ----------------- | - | --- | ----------------- |  | - | ----------------- | - |  | ----- | --- | - | ----- | - | ---- | - |  | - | ---- | - |  | - | ---- | - |  | - | ----- | -
|                          |  | NorthAmericaWaterjet |      |   | Other InternationalWaterjet |   |      | OtherWaterjet     |  |   | Food              |   |  | InternationalPress |     |   | Consolidated      |  
|                          |  | FacilityExitCosts    |      |   | Other                       |   |      | SeveranceBenefits |  |   | FacilityExitCosts |   |  | Other              |     |   | SeveranceBenefits |   |      | SeveranceBenefits |  |   | FacilityExitCosts |   |  | SeveranceBenefits |     |   | FacilityExitCosts |   |     | SeveranceBenefits |  |   | FacilityExitCosts |   |  | Other |     |   | Total |  
|Q1 restructuring charge   |  | $                    |     |   |                             | $ |     |                   |  | $ | 248               |   |  | $                  |    |   |                   | $ |     |                   |  | $ |                  |   |  | $                 |    |   |                   | $ |    |                   |  | $ |                  |   |  | $     |    |   |       | $ | 248  |   |  | $ |     |   |  | $ |     |   |  | $ | 248   |  
|Q1 cash payments          |  |                      |     |   |                             |   |     |                   |  |   | (128              | ) |  |                    |    |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   | (128 | ) |  |   |     |   |  |   |     |   |  |   | (128  | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, July 31, 2003    |  |                      |     |   |                             |   |     |                   |  |   | 120               |   |  |                    |    |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   | 120  |   |  |   |     |   |  |   |     |   |  |   | 120   |  
|Q2 restructuring charge   |  |                      |     |   |                             |   | 178  |                   |  |   | (120              | ) |  |                    | 105 |   |                   |   | 302  |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | 201               |   |  |       | 191 |   |       |   | 81   |   |  |   | 296  |   |  |   | 480  |   |  |   | 857   |  
|Q2 cash payments          |  |                      |     |   |                             |   | (178 | )                 |  |   |                  |   |  |                    |    |   |                   |   | (47  | )                 |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   |     |   |  |   |     |   |  |   | (225 | ) |  |   | (225  | )
|Q2 charge-offs            |  |                      |     |   |                             |   |     |                   |  |   |                  |   |  |                    |    |   |                   |   | (255 | )                 |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   |     |   |  |   |     |   |  |   | (255 | ) |  |   | (255  | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, October 31, 2003 |  |                      |     |   |                             |   |     |                   |  |   |                  |   |  |                    | 105 |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | 201               |   |  |       | 191 |   |       |   | 201  |   |  |   | 296  |   |  |   |     |   |  |   | 497   |  
|Q3 restructuring charge   |  |                      | 407  |   |                             |   | 170  |                   |  |   |                  |   |  |                    | 85  |   |                   |   | 484  |                   |  |   | 89                |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   | 89   |   |  |   | 492  |   |  |   | 654  |   |  |   | 1,235 |  
|Q3 cash payments          |  |                      | (270 | ) |                             |   | (160 | )                 |  |   |                  |   |  |                    | (14 | ) |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | (121              | ) |  |       |    |   |       |   | (121 | ) |  |   | (284 | ) |  |   | (160 | ) |  |   | (565  | )
|Q3 charge-offs            |  |                      |     |   |                             |   | (10  | )                 |  |   |                  |   |  |                    | (85 | ) |                   |   | (484 | )                 |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   |     |   |  |   | (85  | ) |  |   | (494 | ) |  |   | (579  | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, January 31, 2004 |  |                      | 137  |   |                             |   |     |                   |  |   |                  |   |  |                    | 91  |   |                   |   |     |                   |  |   | 89                |   |  |                   |    |   |                   |   |    |                   |  |   | 80                |   |  |       | 191 |   |       |   | 169  |   |  |   | 419  |   |  |   |     |   |  |   | 588   |  
|Q4 restructuring charge   |  |                      | 15   |   |                             |   | 412  |                   |  |   |                  |   |  |                    | 255 |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | 234               |   |  |       |    |   |       |   | 234  |   |  |   | 270  |   |  |   | 412  |   |  |   | 916   |  
|Q4 cash payments          |  |                      | (13  | ) |                             |   | (126 | )                 |  |   |                  |   |  |                    | (13 | ) |                   |   |     |                   |  |   | (89               | ) |  |                   |    |   |                   |   |    |                   |  |   | (70               | ) |  |       |    |   |       |   | (159 | ) |  |   | (26  | ) |  |   | (126 | ) |  |   | (311  | )
|Q4 charge-offs            |  |                      |     |   |                             |   | (286 | )                 |  |   |                  |   |  |                    |    |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   |     |   |  |   |     |   |  |   | (286 | ) |  |   | (286  | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, April 30, 2004   |  |                      | 139  |   |                             |   |     |                   |  |   |                  |   |  |                    | 333 |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | 244               |   |  |       | 191 |   |       |   | 244  |   |  |   | 663  |   |  |   |     |   |  |   | 907   |  
|Q1 restructuring charge   |  |                      |     |   |                             |   |     |                   |  |   |                  |   |  |                    |    |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   |     |   |  |   |     |   |  |   |     |   |  |   |      |  
|Q1 cash payments          |  |                      | (9   | ) |                             |   |     |                   |  |   |                  |   |  |                    | (4  | ) |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | (68               | ) |  |       | (3  | ) |       |   | (68  | ) |  |   | (16  | ) |  |   |     |   |  |   | (84   | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, July 31, 2004    |  |                      | 130  |   |                             |   |     |                   |  |   |                  |   |  |                    | 329 |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | 176               |   |  |       | 188 |   |       |   | 176  |   |  |   | 647  |   |  |   |     |   |  |   | 823   |  
|Q2 restructuring charge   |  |                      |     |   |                             |   |     |                   |  |   |                  |   |  |                    |    |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   |     |   |  |   |     |   |  |   |     |   |  |   |      |  
|Q2 cash payments          |  |                      | (9   | ) |                             |   |     |                   |  |   |                  |   |  |                    | (4  | ) |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | (64               | ) |  |       | (3  | ) |       |   | (64  | ) |  |   | (16  | ) |  |   |     |   |  |   | (80   | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, October 31, 2004 |  |                      | 121  |   |                             |   |     |                   |  |   |                  |   |  |                    | 325 |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   | 112               |   |  |       | 185 |   |       |   | 112  |   |  |   | 631  |   |  |   |     |   |  |   | 743   |  
|Q3 restructuring charge   |  |                      |      |   |                             |   |     |                   |  |   |                  |   |  |                    |    |   |                   |   |     |                   |  |   |                  |   |  |                   | 120 |   |                   |   | 119 |                   |  |   |                  |   |  |       |    |   |       |   | 120  |   |  |   | 119  |   |  |   |     |   |  |   | 239   |  
|Q3 cash payments          |  |                      | (9   | ) |                             |   |     |                   |  |   |                  |   |  |                    | (10 | ) |                   |   |     |                   |  |   |                  |   |  |                   | (17 | ) |                   |   | (39 | )                 |  |   | (39               | ) |  |       | (3  | ) |       |   | (56  | ) |  |   | (61  | ) |  |   |     |   |  |   | (117  | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, January 31, 2005 |  |                      | 112  |   |                             |   |     |                   |  |   |                  |   |  |                    | 315 |   |                   |   |     |                   |  |   |                  |   |  |                   | 103 |   |                   |   | 80  |                   |  |   | 73                |   |  |       | 182 |   |       |   | 176  |   |  |   | 689  |   |  |   |     |   |  |   | 865   |  
|Q4 restructuring charge   |  |                      |      |   |                             |   |     |                   |  |   |                  |   |  |                    |    |   |                   |   |     |                   |  |   |                  |   |  |                   |    |   |                   |   |    |                   |  |   |                  |   |  |       |    |   |       |   |     |   |  |   |     |   |  |   |     |   |  |   |      |  
|Q4 cash payments          |  |                      | (9   | ) |                             |   |     |                   |  |   |                  |   |  |                    | (31 | ) |                   |   |     |                   |  |   |                  |   |  |                   | (50 | ) |                   |   | (17 | )                 |  |   | (39               | ) |  |       | (3  | ) |       |   | (89  | ) |  |   | (60  | ) |  |   |     |   |  |   | (149  | )
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  
|Balance, April 30 2005    |  | $                    | 103  |   |                             | $ |     |                   |  | $ |                  |   |  | $                  | 284 |   |                   | $ |     |                   |  | $ |                  |   |  | $                 | 53  |   |                   | $ | 63  |                   |  | $ | 34                |   |  | $     | 179 |   |       | $ | 87   |   |  | $ | 629  |   |  | $ |     |   |  | $ | 716   |  
|                          |  |                      |      |   |                             |   |      |                   |  |   |                   |   |  |                    |     |   |                   |   |      |                   |  |   |                   |   |  |                   |     |   |                   |   |     |                   |  |   |                   |   |  |       |     |   |       |   |      |   |  |   |      |   |  |   |      |   |  |   |       |  



The Company recorded
net restructuring charges of $3.3 million during the year ended April 30, 2004. The Company evaluated the workforce and skill levels necessary to satisfy the expected future requirements of the business. As a result, the Company implemented
plans to eliminate redundant positions and realign and modify certain roles based on skill assessments. The Company recorded net restructuring charges of $652,000 in employee severance related costs for approximately 48 individuals. The fiscal 2004
reductions in the global workforce were made across manufacturing, engineering as well as general and administrative functions within the Company. The Company has also recorded $1,058,000 of facility exit costs for the year ended April 30, 2004
primarily as a result of consolidating its two Kent facilities into one facility, vacating the manufacturing warehouse portion of its Flow Europe facility and reducing space utilized in its Swedish manufacturing facility.



76



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



In addition, the Company scrapped obsolete parts, returned surplus parts to vendors or sold parts to third parties, which totaled $1,546,000 and is included
as charge-offs above, in conjunction with the shutdown of its manufacturing operation in Europe and standardization of its product line.



During the year ended April 30, 2005, the Company closed its sales and marketing office for its Food segment and terminated two employees. In
connection with this restructuring, the Company accrued lease termination costs, net of expected sublease income, of $119,000 which will be paid over two years and severance benefits of $120,000 which will be paid over the next six months. The
Company completed its restructuring program by April 30, 2005.



The remaining accrued severance costs in International Press of $34,000 as of April 30, 2005 will be paid over the next three months and the remaining accrued facility exit costs for all segments other than Food of $565,000, which
consist of long-term lease commitments, net of expected sublease income, will be paid primarily over the next several years.



During the year ended April 30, 2005 and 2004, we incurred $.6 million and $1.5 million, respectively, of professional fees associated with the
restructuring of our debt in July 2004 and July 2003, respectively. These costs were evaluated under EITF 98-14, Debtors Accounting for Changes in Line-of-Credit or RevolvingDebt Arrangements, and as they were either expenses
related to potential senior debt financing with lenders that did not occur, or they related to expenses associated with our subordinated debt and did not result in increase in the facility, they were expensed.



Note 18Reportable Segment and Geographical Information:



The Company has determined its operating segments based upon the manner in
which internal financial information is produced and evaluated by the chief operating decision maker (the Companys Chief Executive Officer). Additionally, certain geographical information is required regardless of how internal financial
information is generated.



The Company has identified seven
reportable segments. Four segments, North America Waterjet, Asia Waterjet, Other International Waterjet and Other (together known as Waterjet), utilize the Companys released pressure technology. The remaining three segments, Food, North
America Press and International Press (together known as Avure), utilize the Companys contained pressure technology. The Waterjet operation includes cutting and cleaning operations, which are focused on providing total solutions for the
aerospace, automotive, job shop, surface preparation and paper industries. The Avure operation includes the Fresher Under Pressure food processing technology, as well as the isostatic and flexform press (General Press) operations. The
Fresher Under Pressure technology provides food safety and quality enhancement solutions for food producers, while the General Press business manufactures systems which produce and strengthen advanced materials for the aerospace, automotive and
medical industries. Segment operating results are measured based on operating income (loss).



77



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



The table below presents information about the reported operating (loss) income and assets of the
Company for the years ended April 30, 2005, 2004 and 2003.



|                                     |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  
|------------------------------------ |  | -------------------- | ------- | - | ------------ | - | -------------------------- |  | - | ------- | - |  | ---- | ------ | - | ----------------- | - | ------------------ | - |  | ------------ | ------ |  | ----- | ------ | - |  | - | ------- | - |  | - | ------- | -
|                                     |  | Waterjet             |         |   | Avure        |   |                            |  |   |         |   | 
|                                     |  | NorthAmericaWaterjet |         |   | AsiaWaterjet |   | OtherInternationalWaterjet |  |   | Other   |   |  | Food |        |   | NorthAmericaPress |   | InternationalPress |   |  | Eliminations |        |  | Total |       
|2005                                 |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  
|External sales                       |  | $                    | 82,381  |   |              | $ | 25,505                     |  | $ | 34,530  |   |  | $    | 30,550 |   |                   | $ | 15,072             |   |  | $            | 16,617 |  | $     | 14,710 |   |  |   |         |   |  | $ | 219,365 |  
|                                     |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  
|Operating (loss) income (restated) * |  | $                    | 1,939   |   |              | $ | 6,247                      |  | $ | 552     |   |  | $    | (307   | ) |                   | $ | (2,138             | ) |  | $            | 41     |  | $     | (4,372 | ) |  | $ | (140    | ) |  | $ | 1,822   |  
|                                     |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  
|Goodwill (restated) *                |  | $                    | 2,463   |   |              | $ | 301                        |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  | $ | 2,764   |  
|                                     |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  
|Total assets (restated) *            |  | $                    | 84,088  |   |              | $ | 28,967                     |  | $ | 19,812  |   |  | $    | 9,855  |   |                   | $ | 11,296             |   |  | $            | 8,179  |  | $     | 37,258 |   |  | $ | (80,988 | ) |  | $ | 118,467 |  
|                                     |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  
|2004                                 |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  
|External sales                       |  | $                    | 59,044  |   |              | $ | 20,502                     |  | $ | 28,160  |   |  | $    | 25,155 |   |                   | $ | 15,296             |   |  | $            | 7,445  |  | $     | 22,007 |   |  |   |         |   |  | $ | 177,609 |  
|                                     |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  
|Operating (loss) income              |  | $                    | (4,871  | ) |              | $ | 5,299                      |  | $ | (2,921  | ) |  | $    | 335    |   |                   | $ | (2,874             | ) |  | $            | 9      |  | $     | 2,672  |   |  | $ | 468     |   |  | $ | (1,883  | )
|                                     |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  
|Goodwill                             |  | $                    | 2,463   |   |              | $ | 301                        |  |   |         |   |  |      |        |   |                   |   |                    |   |  | $            | 765    |  | $     | 7,731  |   |  |   |         |   |  | $ | 11,260  |  
|                                     |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  
|Total assets (restated)              |  | $                    | 87,988  |   |              | $ | 27,587                     |  | $ | 17,935  |   |  | $    | 12,265 |   |                   | $ | 12,855             |   |  | $            | 4,339  |  | $     | 45,099 |   |  | $ | (78,796 | ) |  | $ | 129,272 |  
|                                     |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  
|2003                                 |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  
|External sales                       |  | $                    | 53,995  |   |              | $ | 17,667                     |  | $ | 23,279  |   |  | $    | 26,892 |   |                   | $ | 4,851              |   |  | $            | 7,668  |  | $     | 9,763  |   |  |   |         |   |  | $ | 144,115 |  
|                                     |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  
|Operating (loss) income              |  | $                    | (7,198  | ) |              | $ | 3,433                      |  | $ | (15,557 | ) |  | $    | (8,503 | ) |                   | $ | (16,819            | ) |  | $            | 100    |  | $     | (5,242 | ) |  | $ | 1,087   |   |  | $ | (48,699 | )
|                                     |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  
|Goodwill                             |  | $                    | 2,463   |   |              | $ | 301                        |  |   |         |   |  |      |        |   |                   |   |                    |   |  | $            | 765    |  | $     | 7,208  |   |  |   |         |   |  | $ | 10,737  |  
|                                     |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  
|Total assets                         |  | $                    | 107,448 |   |              | $ | 20,658                     |  | $ | 30,190  |   |  | $    | 13,154 |   |                   | $ | 15,062             |   |  | $            | 4,523  |  | $     | 45,645 |   |  | $ | (88,979 | ) |  | $ | 147,701 |  
|                                     |  |                      |         |   |              |   |                            |  |   |         |   |  |      |        |   |                   |   |                    |   |  |              |        |  |       |        |   |  |   |         |   |  |   |         |  

---

|* | contains restated balances as of and for the year ended April 30, 2005.
|- | -----------------------------------------------------------------------



78



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



The table below presents the Companys operations and other financial information by
geographical region:



|                             |  |              |         |        |   |        |  |              |        |                          |   |        |              |   |         |   |  |   |        
|---------------------------- |  | ------------ | ------- | ------ | - | ------ |  | ------------ | ------ | ------------------------ | - | ------ | ------------ | - | ------- | - |  | - | -------
|                             |  | UnitedStates |         | Europe |   | Asia   |  | OtherForeign |        | Adjustments&Eliminations |   |        | Consolidated
|Fiscal 2005                  |  |              |         |        |   |        |  |              |        |                          |   |        |              |   |         |   |  |   |        
|Sales:                       |  |              |         |        |   |        |  |              |        |                          |   |        |              |   |         |   |  |   |        
|Customers (1)                |  | $            | 131,032 |        | $ | 45,417 |  | $            | 25,505 |                          | $ | 17,411 |              | $ |        |   |  | $ | 219,365
|Inter-area (2)               |  |              | 20,549  |        |   | 13,171 |  |              | 928    |                          |   | 1,725  |              |   | (36,373 | ) |  |   |       
|                             |  |              |         |        |   |        |  |              |        |                          |   |        |              |   |         |   |  |   |        
|Total sales                  |  | $            | 151,581 |        | $ | 58,588 |  | $            | 26,433 |                          | $ | 19,136 |              | $ | (36,373 | ) |  | $ | 219,365
|                             |  |              |         |        |   |       
|Long-Lived Assets (restated) |  | $            | 12,776  |        | $ | 13,426 |  | $            | 6,941  |                          | $ | 599    |              |   |         |   |  | $ | 33,742 
|                             |  |              |         |        |   |       
|Fiscal 2004                  |  |              |         |        |   |        |  |              |        |                          |   |        |              |   |         |   |  |   |        
|Sales:                       |  |              |         |        |   |        |  |              |        |                          |   |        |              |   |         |   |  |   |        
|Customers (1)                |  | $            | 97,546  |        | $ | 46,557 |  | $            | 20,502 |                          | $ | 13,004 |              | $ |        |   |  | $ | 177,609
|Inter-area (2)               |  |              | 13,917  |        |   | 15,051 |  |              | 1,214  |                          |   | 365    |              |   | (30,547 | ) |  |   |       
|                             |  |              |         |        |   |        |  |              |        |                          |   |        |              |   |         |   |  |   |        
|Total sales                  |  | $            | 111,463 |        | $ | 61,608 |  | $            | 21,716 |                          | $ | 13,369 |              | $ | (30,547 | ) |  | $ | 177,609
|                             |  |              |         |        |   |       
|Long-Lived Assets            |  | $            | 12,355  |        | $ | 24,276 |  | $            | 7,068  |                          | $ | 761    |              |   |         |   |  | $ | 44,460 
|                             |  |              |         |        |   |       
|Fiscal 2003                  |  |              |         |        |   |        |  |              |        |                          |   |        |              |   |         |   |  |   |        
|Sales:                       |  |              |         |        |   |        |  |              |        |                          |   |        |              |   |         |   |  |   |        
|Customers (1)                |  | $            | 79,450  |        | $ | 31,326 |  | $            | 17,666 |                          | $ | 15,673 |              | $ |        |   |  | $ | 144,115
|Inter-area (2)               |  |              | 12,499  |        |   | 600    |  |              | 1,166  |                          |   | 72     |              |   | (14,337 | ) |  |   |       
|                             |  |              |         |        |   |        |  |              |        |                          |   |        |              |   |         |   |  |   |        
|Total sales                  |  | $            | 91,949  |        | $ | 31,926 |  | $            | 18,832 |                          | $ | 15,745 |              | $ | (14,337 | ) |  | $ | 144,115
|                             |  |              |         |        |   |       
|Long-Lived Assets            |  | $            | 17,455  |        | $ | 25,094 |  | $            | 3,172  |                          | $ | 999    |              |   |         |   |  | $ | 46,720 

---

|(1) | U.S. sales to unaffiliated customers in foreign countries were $12.8 million, $15.1 million, and $12.5 million in fiscal 2005, 2004, and 2003, respectively.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Inter-area sales to affiliates represent products that were transferred between geographic areas at negotiated prices, which are consistent with the terms sales to third parties,
that is, at current market prices. These amounts have been eliminated in the consolidation.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Note 19New Accounting Pronouncements



During October 2004, the FASB ratified the consensus reached by the EITF with respect to EITF Issue No. 04-10, Determining Whether to Aggregate Operating Segments That Do Not Meet the Quantitative Thresholds
(EITF 04-10), which clarifies the guidance in paragraph 19 of FAS No. 131, Disclosures about Segments of an Enterprise and Related Information (FAS No. 131). According to EITF 04-10, operating segments that do not meet the quantitative
thresholds can be aggregated under paragraph 19 only if aggregation is consistent with the objective and basic principle of FAS No. 131, the segments have similar economic characteristics, and the segments share a majority of the aggregation
criteria listed in items (a)-(e) in paragraph 17 of FAS No. 131. The FASB staff is currently working on a FASB Staff Position (FSP) to provide guidance in determining whether two or more operating segments have similar economic
characteristics. The effective date of EITF 04-10 has been delayed in order to coincide with the effective date of the anticipated FSP, with early application is permitted. The adoption of EITF 04-10 is not expected to have an impact on the
Companys Consolidated Financial Statements.



In November
2004, the FASB issued Statement of Financial Accounting Standards No. 151, Inventory Costsan Amendment of ARB No. 43, Chapter 4. This statement clarifies the accounting for abnormal



79



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



amounts of idle facility expense, freight, handling costs and spoilage, requiring these items be recognized as current-period charges. In addition, this
statement requires that allocation of fixed production overheads to the costs of conversion be based on the normal capacity of the production facilities. The provisions of this statement are effective for inventory costs incurred during fiscal years
beginning after June 15, 2005 and will become effective for the Company beginning in May 2006. The full impact that the adoption of this statement will have on the Companys financial position and results of operations has not yet been
determined.



In December 2004, the FASB issued Statement of
Financial Accounting Standards No. 123R, Share-Based Payment (Revised 2004). This statement addresses the accounting for share-based payment transactions in which a company receives employee services in exchange for the
companys equity instruments or liabilities that are based on the fair value of the companys equity securities or may be settled by the issuance of these securities. SFAS 123R eliminates the ability to account for share-based compensation
using APB 25 and generally requires that such transactions be accounted for using a fair value method. The provisions of this statement are effective for financial statements issued for the first interim or annual period beginning after
June 15, 2005 and will become effective for the Company beginning with the second quarter of the fiscal 2006 year. The Company has not yet determined which transition method it will use to adopt SFAS 123R. The full impact that the adoption of
this statement will have on the Companys financial position and results of operations will be determined by share-based payments granted in future periods.



In March 2005, the FASB issued FASB Staff Position (FSP) FIN 46(R)-5, Implicit Variable Interests Under FIN 46(R). FSP FIN
46(R)-5 states that a reporting entity should consider whether it holds an implicit variable interest in a variable interest entity (VIE) or in a potential VIE. If the aggregate of the explicit and implicit variable interests held by the reporting
entity and its related parties would, if held by a single party, identify that party as the primary beneficiary, the party within the group most closely associated with the VIE should be deemed the primary beneficiary. The guidance of FSP FIN
46(R)-5 is effective for the reporting period beginning after March 3, 2005. The Company is currently evaluating the impact of FSP FIN 46(R)-5, but does not believe it will have a material impact on its Consolidated Financial Statements.



In March 2005, the FASB also issued FASB Interpretation
No. 47, Accounting for Conditional Asset Retirement Obligations (FIN 47). FIN 47 clarifies that an entity must record a liability for a conditional asset retirement obligation if the fair value of the obligation can be reasonably estimated FIN
47 is effective for no later than the end of fiscal years ending after December 15, 2005. The Company does not expect the adoption of FIN 47 to have a material effect on its Consolidated Financial Statements.



Note 20Subsequent Events:



Avure 



With authorization from the Board of Directors in September 2004, we engaged
the services of Danske Markets, Inc., which is working in Europe in cooperation with Close Associates to assist us in the sale of our General Press operations. These businesses are comprised of the North America Press and International Press
segments. As these segments do not utilize ultrahigh-pressure water pumps, they are not considered core to our business, and it is our intent to divest ourselves of these operations. However, there can be no assurance we will find a suitable buyer
at an acceptable price. If we do divest these businesses, it is anticipated that we will enter into a manufacturing agreement to provide the purchaser with the ultrahigh-pressure pump components and related spare parts for the Fresher Under Pressure
business. These segments do not meet the accounting criteria to be considered assets held for sale as of April 30, 2005 and accordingly the results of operations are shown as continuing operations and the related assets have not been reported
as held for sale in our financial statements.



80



---

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the three years ended April 30, 2005

(All tabular dollar amounts in thousands, except per share and option amounts)



Flow Robotics Systems 



In an effort to control costs and to focus on the core UHP waterjet systems,
on June 2, 2005, the Company announced that it had expanded its strategic relationship with Motoman, Inc. to deliver standard, pre-engineered robotic waterjet cutting solutions to the automotive industry. The relationship means that Motoman,
Inc. will be the primary sales contact with the end user for standard systems and the Company will sell UHP pumps and parts to Motoman, Inc. to be integrated into the pre-engineered robotic cutting system. At the same time, the Company announced
that, in order to realign its resources with this new strategic direction, its custom robotic waterjet cutting system manufacturing would be relocated from Wixom, Michigan to Burlington, Ontario. This closure is expected to be completed by the
second quarter of fiscal year 2006 with restructuring expenses of approximately $1,000,000. These expenses include severance payments for employees, exit expenses for the facility as well as logistical expenses for moving and disposing of equipment
and assets. The Company has also retained a broker to assist in the evaluation of various opportunities for the Applications Group, the Companys Other segment.



Note 21Subsequent Event Update:



On October 31, 2005, the Company completed the sale of the North America Press and International Press reportable segments, as well as the non
ultrahigh-pressure portion of the Food reportable segment with the Gores Technology Group, LLC (Gores) for estimated net proceeds of $14.0 million, comprised of cash and notes. An $8.0 million 8% note is due 90 days subsequent
to the closing of the transaction while the other $2.0 million 6% note is due in three years. At closing, the Company also entered into a Supply Agreement with Gores whereby it has agreed to supply certain high pressure pump products on an
exclusive basis to Gores. The Company expects to record a gain on the sale transaction.



Note 22Selected Quarterly Financial Data (unaudited):



|                                    |  |       |        |   |        |   |        |       |  |   |                   |   |  |                  |         |   |  |   |         |  
|----------------------------------- |  | ----- | ------ | - | ------ | - | ------ | ----- |  | - | ----------------- | - |  | ---------------- | ------- | - |  | - | ------- | -
|Fiscal 2005 Quarters(1)             |  | First |        |   | Second |   |        | Third |  |   | Fourth (restated) |   |  | Total (restated) |        
|Sales                               |  | $     | 48,982 |   |        | $ | 55,467 |       |  | $ | 49,872            |   |  | $                | 65,044  |   |  | $ | 219,365 |  
|Gross Margin                        |  |       | 17,895 |   |        |   | 18,255 |       |  |   | 18,614            |   |  |                  | 25,696  |   |  |   | 80,460  |  
|                                    |  |       |        |   |       
|Net (Loss) Income                   |  |       | (2,340 | ) |        |   | (275   | )     |  |   | (3,501            | ) |  |                  | (14,500 | ) |  |   | (20,616 | )
|                                    |  |       |        |   |       
|Loss Per Share:                     |  |       |        |   |        |   |        |       |  |   |                   |   |  |                  |         |   |  |   |         |  
|Basic and Diluted                   |  |       |        |   |        |   |        |       |  |   |                   |   |  |                  |         |   |  |   |         |  
|Net Loss *                          |  |       | (.15   | ) |        |   | (.02   | )     |  |   | (.22              | ) |  |                  | (.61    | ) |  |   | (1.16   | )
|                                    |  |       |        |   |       
|Fiscal 2004 Quarters                |  | First |        |   | Second |   |        | Third |  |   | Fourth            |   |  | Total            |        
|Sales                               |  | $     | 37,182 |   |        | $ | 43,689 |       |  | $ | 42,382            |   |  | $                | 54,356  |   |  | $ | 177,609 |  
|Gross Margin                        |  |       | 13,385 |   |        |   | 15,651 |       |  |   | 16,298            |   |  |                  | 19,893  |   |  |   | 65,227  |  
|                                    |  |       |        |   |       
|Loss Before Discontinued Operations |  |       | (6,193 | ) |        |   | (1,929 | )     |  |   | (321              | ) |  |                  | (3,605  | ) |  |   | (12,048 | )
|Net Loss                            |  |       | (5,667 | ) |        |   | (1,929 | )     |  |   | (321              | ) |  |                  | (3,605  | ) |  |   | (11,522 | )
|                                    |  |       |        |   |       
|Loss Per Share:                     |  |       |        |   |        |   |        |       |  |   |                   |   |  |                  |         |   |  |   |         |  
|Basic and Diluted                   |  |       |        |   |        |   |        |       |  |   |                   |   |  |                  |         |   |  |   |         |  
|Loss Before Discontinued Operations |  |       | (.40   | ) |        |   | (.13   | )     |  |   | (.02              | ) |  |                  | (.23    | ) |  |   | (.78    | )
|Net Loss                            |  |       | (.37   | ) |        |   | (.13   | )     |  |   | (.02              | ) |  |                  | (.23    | ) |  |   | (.75    | )

---

|* | Quarters do not equal year due to equity offering in the fourth quarter of fiscal 2005.
|- | ---------------------------------------------------------------------------------------

|(1) | As discussed in Note 2, the Company has restated its financial statements for the fiscal year ended April 30, 2005. The impact of the errors on the first three fiscal quarters
of 2005 was inconsequential and thus the total adjustments were recorded during the quarter ended April 30, 2005.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



81



---

FLOW INTERNATIONAL CORPORATION



SCHEDULE II

VALUATION AND QUALIFYING ACCOUNTS

(In Thousands)



|                                                                                 |  |                              |        |                             |   |        |                         |  |   |              |   |  |                        |        |   |  |   |      
|-------------------------------------------------------------------------------- |  | ---------------------------- | ------ | --------------------------- | - | ------ | ----------------------- |  | - | ------------ | - |  | ---------------------- | ------ | - |  | - | -----
|                                                                                 |  |                              |        | Additions                   |   |        |                         |  |   |             
|Classification                                                                   |  | Balance atBeginningof Period |        | Charged toCosts andExpenses |   |        | Chargedto OtherAccounts |  |   | Deductions * |   |  | Balanceat Endof Period
|Year Ended April 30:                                                             |  |                              |        |                             |   |        |                         |  |   |              |   |  |                        |        |   |  |   |      
|                                                                                 |  |                              |        |                             |  
|Allowance for Doubtful Accounts                                                  |  |                              |        |                             |   |        |                         |  |   |              |   |  |                        |        |   |  |   |      
|2005                                                                             |  | $                            | 4,777  |                             | $ | 584    |                         |  | $ | 54           |   |  | $                      | (1,556 | ) |  | $ | 3,859
|2004                                                                             |  |                              | 5,019  |                             |   | 1,366  |                         |  |   | (19          | ) |  |                        | (1,589 | ) |  |   | 4,777
|2003                                                                             |  |                              | 962    |                             |   | 4,978  |                         |  |   | 131          |   |  |                        | (1,052 | ) |  |   | 5,019
|                                                                                 |  |                              |        |                             |  
|Provision for Slow-Moving and Obsolete Inventories                               |  |                              |        |                             |   |        |                         |  |   |              |   |  |                        |        |   |  |   |      
|2005                                                                             |  | $                            | 2,499  |                             | $ | 1,053  |                         |  | $ | 46           |   |  | $                      | (665   | ) |  | $ | 2,933
|2004                                                                             |  |                              | 4,336  |                             |   | 975    |                         |  |   |             |   |  |                        | (2,812 | ) |  |   | 2,499
|2003                                                                             |  |                              | 1,792  |                             |   | 4,271  |                         |  |   | 69           |   |  |                        | (1,796 | ) |  |   | 4,336
|*       Write-offs of uncollectible accounts and disposal of obsolete inventory. |  |                              |        |                             |   |        |                         | 
|                                                                                 |  |                              |        |                             |  
|Classification                                                                   |  | Balance atBeginningof Period |        | Net Change                  |   |        | Balanceat EndofPeriod   |  |   |              |   |  |                       
|Year Ended April 30:                                                             |  |                              |        |                             |   |        |                         |  |   |              |   |  |                        |        |   |  |   |      
|                                                                                 |  |                              |        |                             |  
|Valuation Allowance on Deferred Tax Assets                                       |  |                              |        |                             |   |        |                         |  |   |              |   |  |                        |        |   |  |   |      
|2005                                                                             |  | $                            | 23,927 |                             | $ | 10,919 |                         |  | $ | 34,846       |   |  |                        |        |   |  |   |      
|2004                                                                             |  |                              | 25,768 |                             | $ | (1,841 | )                       |  | $ | 23,927       |   |  |                        |        |   |  |   |      
|2003                                                                             |  |                              | 615    |                             |   | 25,153 |                         |  |   | 25,768       |   |  |                        |        |   |  |   |      



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



None.



Item 9A.    Controls and Procedures.



Disclosure Controls and Procedures



The Company maintains disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended, referenced herein as the Exchange Act. These disclosure
controls and procedures are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified
in the SECs rules and forms, and that such information is accumulated and communicated to Companys management, including its chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding
required disclosure.



The Company carried out, under the
supervision and with the participation of the Companys management, including the Companys Chief Executive Officer and the Companys Chief Financial Officer, an evaluation of the effectiveness of the design and operation of the
Companys disclosure controls and procedures performed pursuant to Rule 13a-15 under the Securities Exchange Act of 1934 as amended. Based on their evaluation, the Companys Chief Executive Officer and its Chief Financial Officer
concluded that, as of April 30, 2005, the Companys disclosure controls and procedures were not effective because of the material weaknesses discussed



82



---

below. Notwithstanding the existence of the material weaknesses described below, management has concluded that the consolidated financial statements in this
Form 10-K/A fairly present, in all material respects, the Companys financial position, results of operations and cash flows for the periods presented.



Material Weaknesses in Internal Control over Financial Reporting



In December 2004, in connection with the restatement of our fiscal 2004, 2003 and 2002 financial statements, and in November
2005, in connection with our restatement of our fiscal 2005 and 2004 financial statements, our independent registered public accounting firm reported to management and to the Audit Committee material weaknesses in internal control over financial
reporting. A material weakness is a control deficiency, or a combination of control deficiencies, that results in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or
detected. Management agrees with and has responded to the Audit Committee with our plans to remediate the material weaknesses communicated by our independent registered public accounting firm. Remediation of these material weaknesses is ongoing.



The material weaknesses in our internal control over financial
reporting are as follows:



| |  |  | The Company did not maintain effective controls over the financial reporting process due to an insufficient complement of personnel with an appropriate level of accounting
knowledge, experience and training in the application of generally accepted accounting principles commensurate with its financial reporting requirements and the complexity of the Companys operations and transactions. Specifically, the Company
incorrectly applied generally accepted accounting principles for (i) the impairment of goodwill, (ii) the classification of deferred tax balances, (iii) the valuation of anti-dilution warrants, (iv) the accrual of costs on
contracts and balance sheet presentation of accounts receivable and cash receipts relating to contracts accounted for using the percentage-of-completion method and (v) leases with rent escalation clauses, affecting receivables, deferred income
taxes, prepaid expenses, goodwill, other accrued liabilities, other long-term liabilities, customer deposits, minority interest, capital in excess of par, cost of sales, general and administrative expenses, impairment charge, interest expense and
other (expense) income. This material weakness contributed to the material weakness discussed below.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Company did not maintain effective controls to ensure there is adequate (i) analysis, documentation, reconciliation and review of accounting records, and supporting data, and
(ii) monitoring and oversight of the work performed by accounting and financial reporting personnel to ensure the accuracy and completeness of the consolidated financial statements in accordance with generally accepted accounting principles.
Specifically, the Company did not have effective controls designed and in place over the consolidation of the financial statements of subsidiaries, the reconciliation of inter-company accounts, the valuation of anti-dilution warrants, the accrual of
costs on contracts and balance sheet presentation of accounts receivable and cash receipts relating to contracts accounted for using the percentage-of-completion method, the classification of technical service expenses and the accounting for
performance based equity awards, affecting receivables, prepaid expenses, other accrued liabilities, customer deposits, capital in excess of par, cost of sales, marketing expense, research and engineering, general and administrative expense and
interest expense.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



These control deficiencies resulted in the
restatement of the Companys consolidated financial statements for the years ended April 30, 2005, 2004 and 2003, each of the quarters in 2004 and 2003 and the fourth quarter of 2005. Additionally, each of these control deficiencies could
result in a material misstatement of the aforementioned account balances or disclosures that would result in a material misstatement to the annual or interim financial statements that would not be prevented or detected. Accordingly, management has
determined that each of the above control deficiencies represents a material weakness.



83



---

Remediation of Material Weakness



Our management and Audit Committee have dedicated significant resources to assessing the underlying internal control
deficiencies giving rise to the restatements and to ensure that proper steps have been and are being taken to improve our internal control over financial reporting. We have assigned the highest priority to the correction of these deficiencies and
have taken and will continue to take action to fully correct them. Management is committed to instilling strong control policies and procedures and ensuring that the tone at the top is committed to accuracy and completeness in all
financial reporting. The remedial measures include the following:



| |  |  | Insufficientcompliment ofpersonnel with an appropriate level of accounting knowledge, experience and training in the application of generally accepted accounting
principles.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | We have filled several positions in the corporate accounting and finance department with newly hired staff, including a financial planner, assistant controller and senior
accountant. We have not completed the hiring process at corporate as we continue to assess our staffing needs. During August 2005, we hired a technical accounting manager to ensure compliance with all current and future accounting rules. Prior to
that date the existing staff was addressing our application of technical accounting literature. We will continue to assess staffing needs at both corporate and our subsidiaries, and have identified the need for additional staff in the areas of
accounting supervision and financial analysis. We have applied additional resources and time to improve the appropriateness and documentation of our conclusions on technical accounting issues. This will be enhanced with the addition of our technical
accounting manager and other planned additions.
| |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Lack of effective controls to ensure adequate analysis, documentation, reconciliation and review of accounting records. Lack of effective controls to ensure adequate monitoring
and oversight of work period by accounting and financial reportingpersonnel.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | We engaged a financial consulting firm to assist in both detail reconciliation work, as well as reviewing current processes and controls and assistance in the development of
prospective processes and controls over the inter-company reconciliation process. We created a standardized template used in the reconciliation of all our inter-company accounts. These reconciliations are reviewed for accuracy and completeness by
our Chief Financial Officer. Additionally, we have created a new template for use in generation of our Statement of Cash Flows. We have modified our monthly divisional close checklist to ensure all required reconciliations are completed, as well as
help ensure adherence to corporate policies and procedures. We have begun to improve the documentation of our accounting policies and procedures to ensure that all transactions are recorded consistently and with the appropriate level of
documentation. As is described in the above paragraph, we still need to hire additional experienced staff to provide enhanced review, analysis and documentation of accounting transactions and of the consolidated financial statements.
| |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The implementation of the initiatives described above, are among
our highest priorities. Our Audit Committee will continually assess the progress and sufficiency of these initiatives and make adjustments as and when necessary. As of the date of this report, management believes that the plan outlined above, when
completed, will eliminate the material weaknesses in internal control over financial reporting as described above.



84



---

PART III



Item 10.    Directors and Executive Officers of the Registrant.



Information regarding directors and executive officers of the registrant is incorporated herein by reference from our Proxy
Statement.



Item 11.    Executive Compensation.



Information regarding executive compensation is
incorporated herein by reference from our Proxy Statement.



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



Information regarding security ownership of certain beneficial owners and management and related stockholder matters is incorporated herein by reference
from our Proxy Statement.



Item 13.    Certain
Relationships and Related Transactions.



Information
regarding certain relationships and related transactions is incorporated herein by reference from our Proxy Statement.



Item 14.    Principal Accountant Fees and Services.



Information regarding fees paid to our principal accountant and our Audit Committees pre-approval policies and
procedures is incorporated herein by reference from our Proxy Statement.



85



---

PART IV



Item 15.    Exhibits and Financial Statement Schedules



|(a) | The following documents are filed as a part of this report:
|--- | -----------------------------------------------------------



| | 1. | Consolidated Financial Statements.
| | -- | ----------------------------------



See Item 8 of Part II for a list of the Financial Statements filed as part of this report.



| | 2. | Financial Statement Schedules.
| | -- | ------------------------------



See Item 8 of Part II for a list of the Financial Statement Schedules filed as part of this report.



| | 3. | Exhibits. See subparagraph (b) below.
| | -- | -------------------------------------



|(b) | Exhibits.
|--- | ---------



|              |  |                                                                                                                                                                                                                                                                                
|------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |                                                                                                                                                                                                                                                                                
|              | 
|3.1           |  | Articles of Incorporation, filed with the state of Washington October 1, 1998. (Incorporated by reference to Exhibit 3.1 to the registrants Annual Report on Form 10-K for the year ended
April 30, 1999.)                                                                    
|              | 
|3.2           |  | By-Laws of Flow International Corporation. (Incorporated by reference to Exhibit 3.1 to the registrants Annual Report on Form 10-K for the year ended April 30, 1999.)                                                                                                        
|              | 
|4.1           |  | Certificate of Designation of Series B Junior Participating Preferred Stock. (Incorporated by reference to Exhibit 4.5 to the registrants Annual Report on Form 10-K for the year ended
April 30, 1990.)                                                                      
|              | 
|4.2           |  | Amended and Restated Rights Agreement dated as of September 1, 1999, between Flow International Corporation and ChaseMellon Shareholder Services, L.L.C. (Incorporated by reference to Exhibit
4.1 to the registrants Current Report on Form 8-K dated September 1, 1999.)    
|              | 
|4.3           |  | Warrant to Purchase Shares of Common Stock of Flow International Corporation. (Incorporated by reference to the registrants Current Report on Form 8-K dated June 12,
2001.)                                                                                                  
|              | 
|10.1          |  | Flow International Corporation 1987 Stock Option Plan for Nonemployee Directors, as amended. (Incorporated by reference to Exhibit 10.5 to the registrants Annual Report on Form 10-K for
the year ended April 30, 1994.)                                                     
|              | 
|10.2          |  | Flow International Corporation 1995 Long-Term Incentive Plan. (Incorporated by reference to Exhibit 10.2 to the registrants Annual Report on Form 10-K for the year ended April 30,
2000.)                                                                                    
|              | 
|10.3          |  | Flow International Corporation Voluntary Pension and Salary Deferral Plan and Trust Agreement, as amended and restated effective January 1, 2002. (Incorporated by reference to Exhibit 10.3 to
the registrants Annual Report on Form 10-K for the year ended April 30, 2003.)
|              | 
|10.4          |  | Form of Change in Control Agreement. (Incorporated by reference to Exhibit 10.17 to the registrants Annual Report on Form 10-K for the year ended April 30, 1996.)                                                                                                            
|              | 
|10.5          |  | Employment Agreement dated November 25, 2002 between Stephen R. Light and Flow International Corporation. (Incorporated by reference to Exhibit 10.2 to the registrants Quarterly Report
on Form 10-Q for the quarter ended January 31, 2003.)                                
|              | 
|10.6          |  | Lease dated January 30, 2003 between Flow International and Property Reserve, Inc. (Incorporated by reference to Exhibit 10.11 to the registrants Annual Report on Form 10-K for the year
ended April 30, 2003.)                                                              



86



---

|              |  |                                                                                                                                                                                                                                                                                          
|------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |                                                                                                                                                                                                                                                                                          
|              | 
|10.7          |  | Credit Agreement dated as of July 8, 2005 among Flow International Corporation, Bank of America, N.A. and U.S. Bank National Association. (Incorporated by reference to Exhibit 10.1 to the
registrants Form 8-K dated July 19, 2005, as amended by the Form 8-K/A dated July 29, 2005.)
|              | 
|21.1          |  | Subsidiaries of the Registrant. (Incorporated by reference to Exhibit 21.1 to the registrants Annual Report on Form 10-K for the year ended April 30, 2005.)                                                                                                                            
|              | 
|31.1          |  | Certification Pursuant to Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*                                                                                                                                                                         
|              | 
|31.2          |  | Certification Pursuant to Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*                                                                                                                                                                         
|              | 
|32.1          |  | Certification Pursuant to the 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*                                                                                                                                                             
|              | 
|32.2          |  | Certification Pursuant to the 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*                                                                                                                                                             

---

|* | Filed herewith.
|- | ---------------



87



---

SIGNATURES



Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.



|                  |  |  |  |                                                       
|----------------- |  |  |  | ------------------------------------------------------
|                  |  |  |  | FLOW INTERNATIONAL CORPORATION                        
|                  |  | 
|November 23, 2005 |  |  |  |                                                       
|                  |  | 
|                  |  |  |  | /S/    STEPHEN R.
LIGHT                               
|                  |  |  |  | Stephen R. Light President and Chief Executive Officer



Pursuant to the
requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities on this 23rd day of November, 2005.



|                                              |  |                                                                    
|--------------------------------------------- |  | -------------------------------------------------------------------
|Signature                                     |  | Title                                                              
|                                              | 
|/S /    STEPHEN R.
LIGHTStephen R. Light      |  | President and Chief Executive Officer (Principal Executive Officer)
|                                              | 
|/S/    DOUGLAS R.
FLETCHERDouglas R.
Fletcher |  | Chief Financial Officer (Principal Accounting Officer)             
|                                              | 
|/S/    KATHRYN L.
MUNROKathryn L.
Munro       |  | Chairman                                                           
|                                              | 
|/S/    RICHARD P.
FOXRichard P. Fox           |  | Director                                                           
|                                              | 
|/S/    RONALD D.
BARBARORonald D.
Barbaro     |  | Director                                                           
|                                              | 
|/S/    ARLEN I.
PRENTICEArlen I.
Prentice     |  | Director                                                           
|                                              | 
|/S/    J. MICHAEL
RIBAUDOJ. Michael
Ribaudo   |  | Director                                                           
|                                              | 
|/S/    KENNETH M.
ROBERTSKenneth M.
Roberts   |  | Director                                                           
|                                              | 
|/S/    JAN K. VER
HAGENJan K. Ver
Hagen       |  | Director                                                           
|                                              | 
|John A. Janitz                                |  | Director                                                           



88