##### Table of Contents

---



UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-Q/A



(Amendment No. 1)



---



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



For the quarterly period ended October 31, 2006



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



---



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  x    No ̈.



Indicated by check mark whether the registrant is a large accelerated filer, an
accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer In Rule 12b-2 of the Exchange Act. Large accelerated filer ̈Accelerated filer  x    Non-accelerated filer ̈



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 number of shares outstanding of common stock, as of January 26, 2007 is 37,245,132 shares.



---



---

##### Table of Contents

Explanatory Note:



As described in Note 2 to the Condensed Consolidated Financial Statements, Flow International Corporation (Flow, the
Company, or we) is filing this Amendment No. 1 on Form 10-Q/A to restate the Condensed Consolidated Statement of Cash Flows for the six months ended October 31, 2006 included in the Quarterly Report on
Form 10-Q for the fiscal quarter ended October 31, 2006 filed with the Securities and Exchange Commission (SEC) on February 1, 2007 (the Original Filing).



The Condensed Consolidated Statement of Cash Flows for the six months ended October 31, 2006
has been restated as follows:



| |  |  | To appropriately present a receipt of $1,086,000 relating to the exercise of warrants and options as a cash flow from financing activity, rather than as a cash flow
from operating activity.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | To appropriately present $292,000 relating to Accounts Payable incurred to acquire property and equipment, and intangible assets as a noncash investing activity,
rather than as cash flows from operating and investing activities.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | To appropriately present an additional $579,000 of Accounts Payable incurred to acquire property and equipment, and intangible assets as a Supplemental Disclosure
of Noncash Investing Activity.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



We also updated the cash flow
information in Item 2 Managements Discussion and Analysis of Financial Condition and Results of Operations to reflect above correction.



We also updated the subsequent events as included in Note 16 to the Condensed Consolidated Financial Statements regarding the employment agreement with our President
and Chief Executive Officer according to the information that became available after the Original Filing.



As a result of this amendment, the certifications pursuant to Section 302 and Section 906 of the Sarbanes-Oxley Act of 2002, filed as exhibits to the Original Filing, have been re-executed and re-filed as of the date
of this Form 10-Q/A.



This amendment does not otherwise reflect events
occurring after the filing of the Original Filing, or otherwise update these disclosures. Accordingly, this amendment should be read in conjunction with our filings with the SEC subsequent to the filing of the Original Filing.



- 2 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



INDEX



|                               |  |                                                                                                                        |  |     
|------------------------------ |  | ---------------------------------------------------------------------------------------------------------------------- |  | ----
|                               |  |                                                                                                                        |  | Page
|Part I - FINANCIAL INFORMATION |  |                                                                                                                       
|                               |  |                                                                                                                       
|Item 1.                        |  | Condensed Financial Statements (unaudited)                                                                             |  |     
|                               |  |                                                                                                                       
|                               |  | Condensed Consolidated Balance Sheets - October 31, 2006 and April 30, 2006                                            |  | 4   
|                               |  |                                                                                                                       
|                               |  | Condensed Consolidated Statements of Income - Three and Six Months Ended October 31, 2006 and 2005 (restated)          |  | 5   
|                               |  |                                                                                                                       
|                               |  | Condensed Consolidated Statements of Cash Flows - Six Months Ended October 31, 2006 (restated) and 2005 (restated)     |  | 6   
|                               |  |                                                                                                                       
|                               |  | Condensed Consolidated Statements of Shareholders Equity and Comprehensive Income - Six Months Ended October 31, 2006 |  | 7   
|                               |  |                                                                                                                       
|                               |  | Notes to Condensed Consolidated Financial Statements                                                                   |  | 8   
|                               |  |                                                                                                                       
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                  |  | 24  
|                               |  |                                                                                                                       
|Item 3.                        |  | Quantitative and Qualitative Disclosures About Market Risk                                                             |  | 33  
|                               |  |                                                                                                                       
|Item 4.                        |  | Controls and Procedures                                                                                                |  | 33  
|                               | 
|Part II -
OTHER INFORMATION    |  |                                                                                                                       
|                               |  |                                                                                                                       
|Item 1.                        |  | Legal Proceedings                                                                                                      |  | 36  
|                               |  |                                                                                                                       
|Item 1A.                       |  | Risk Factors                                                                                                           |  | 36  
|                               |  |                                                                                                                       
|Item 2.                        |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                            |  | 36  
|                               |  |                                                                                                                       
|Item 3.                        |  | Defaults Upon Senior Securities                                                                                        |  | 36  
|                               |  |                                                                                                                       
|Item 4.                        |  | Submission of Matters to a Vote of Security Holders                                                                    |  | 36  
|                               |  |                                                                                                                       
|Item 5.                        |  | Other Information                                                                                                      |  | 36  
|                               |  |                                                                                                                       
|Item 6.                        |  | Exhibits                                                                                                               |  | 36  
|                               | 
|Signatures                     |  | 37                                                                                                                    



- 3 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited; in thousands, except per share and share amounts)



|                                                                                                                                                                          |  |                 |         |   |               |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------- | ------- | - | ------------- | - | ------- | -
|                                                                                                                                                                          |  | October 31,2006 |         |   | April 30,2006 |  
|                                                                                                                                                                          |  |                 |         |   |               |  
|ASSETS:                                                                                                                                                                   |  |                 |         |   |               |   |         |  
|Current Assets:                                                                                                                                                           |  |                 |         |   |               |   |         |  
|Cash and Cash Equivalents                                                                                                                                                 |  | $               | 32,648  |   |               | $ | 36,186  |  
|Receivables, net                                                                                                                                                          |  |                 | 27,462  |   |               |   | 34,193  |  
|Inventories                                                                                                                                                               |  |                 | 28,155  |   |               |   | 22,775  |  
|Deferred Income Taxes                                                                                                                                                     |  |                 | 105     |   |               |   | 108     |  
|Prepaid Expenses                                                                                                                                                          |  |                 | 3,417   |   |               |   | 4,763   |  
|Other Current Assets                                                                                                                                                      |  |                 | 1,229   |   |               |   | 2,017   |  
|                                                                                                                                                                          |  |                 |         |   |               |   |         |  
|Total Current Assets                                                                                                                                                      |  |                 | 93,016  |   |               |   | 100,042 |  
|Property and Equipment, net                                                                                                                                               |  |                 | 12,791  |   |               |   | 11,085  |  
|Intangible Assets, net                                                                                                                                                    |  |                 | 3,575   |   |               |   | 3,173   |  
|Goodwill                                                                                                                                                                  |  |                 | 2,764   |   |               |   | 2,764   |  
|Deferred Income Taxes                                                                                                                                                     |  |                 | 239     |   |               |   | 248     |  
|Other Assets                                                                                                                                                              |  |                 | 887     |   |               |   | 1,956   |  
|                                                                                                                                                                          |  |                 |         |   |               |   |         |  
|                                                                                                                                                                          |  | $               | 113,272 |   |               | $ | 119,268 |  
|                                                                                                                                                                          |  |                 |         |   |               |   |         |  
|LIABILITIES AND SHAREHOLDERS EQUITY:                                                                                                                                     |  |                 |         |   |               |   |         |  
|Current Liabilities:                                                                                                                                                      |  |                 |         |   |               |   |         |  
|Notes Payable                                                                                                                                                             |  | $               | 2,225   |   |               | $ | 2,319   |  
|Current Portion of Long-Term Obligations                                                                                                                                  |  |                 | 851     |   |               |   | 928     |  
|Accounts Payable                                                                                                                                                          |  |                 | 15,773  |   |               |   | 20,811  |  
|Accrued Payroll and Related Liabilities                                                                                                                                   |  |                 | 6,355   |   |               |   | 6,954   |  
|Taxes Payable and Other Accrued Taxes                                                                                                                                     |  |                 | 2,362   |   |               |   | 4,198   |  
|Deferred Income Taxes                                                                                                                                                     |  |                 | 2,921   |   |               |   | 2,416   |  
|Deferred Revenue                                                                                                                                                          |  |                 | 2,659   |   |               |   | 6,322   |  
|Customer Deposits                                                                                                                                                         |  |                 | 5,196   |   |               |   | 7,396   |  
|Other Accrued Liabilities                                                                                                                                                 |  |                 | 7,439   |   |               |   | 6,294   |  
|                                                                                                                                                                          |  |                 |         |   |               |   |         |  
|Total Current Liabilities                                                                                                                                                 |  |                 | 45,781  |   |               |   | 57,638  |  
|Long-Term Obligations, net                                                                                                                                                |  |                 | 3,185   |   |               |   | 3,774   |  
|Other Long-Term Liabilities                                                                                                                                               |  |                 | 371     |   |               |   | 716     |  
|                                                                                                                                                                          |  |                 |         |   |               |   |         |  
|                                                                                                                                                                          |  |                 | 49,337  |   |               |   | 62,128  |  
|                                                                                                                                                                          |  |                 |         |   |               |   |         |  
|Commitments and Contingencies (Note 14)                                                                                                                                   |  |                 |         |   |               |   |         |  
|                                                                                                                                                                          |  |                
|Shareholders Equity:                                                                                                                                                     |  |                 |         |   |               |   |         |  
|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, 37,225,111 and 36,943,161 shares issued and outstanding at October 31,
2006 and April 30, 2006, respectively |  |                 | 367     |   |               |   | 364     |  
|Capital in Excess of Par                                                                                                                                                  |  |                 | 140,111 |   |               |   | 137,192 |  
|Accumulated Deficit                                                                                                                                                       |  |                 | (67,633 | ) |               |   | (72,417 | )
|Accumulated Other Comprehensive Loss:                                                                                                                                     |  |                 |         |   |               |   |         |  
|Cumulative Translation Adjustment, net of income tax of $0 and $0                                                                                                         |  |                 | (8,910  | ) |               |   | (7,726  | )
|Unrealized Loss on Cash Flow Hedges, net of income tax of $0                                                                                                              |  |                 |        |   |               |   | (273    | )
|                                                                                                                                                                          |  |                 |         |   |               |   |         |  
|Total Shareholders Equity                                                                                                                                                |  |                 | 63,935  |   |               |   | 57,140  |  
|                                                                                                                                                                          |  |                 |         |   |               |   |         |  
|                                                                                                                                                                          |  | $               | 113,272 |   |               | $ | 119,268 |  
|                                                                                                                                                                          |  |                 |         |   |               |   |         |  



See Accompanying Notes
to

Condensed Consolidated Financial Statements



- 4 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(unaudited; in thousands, except per share and share amounts)



|                                                                                                      |  |                               |        |   |                              |   |        |      |  |   |                              |   |  |   |        |  
|----------------------------------------------------------------------------------------------------- |  | ----------------------------- | ------ | - | ---------------------------- | - | ------ | ---- |  | - | ---------------------------- | - |  | - | ------ | -
|                                                                                                      |  | Three Months EndedOctober 31, |        |   | Six Months EndedOctober 31,  |  
|                                                                                                      |  | 2006                          |        |   | 2005 (As restated)see Note 2 |   |        | 2006 |  |   | 2005 (As restated)see Note 2 |  
|Sales                                                                                                 |  | $                             | 54,404 |   |                              | $ | 50,685 |      |  | $ | 107,814                      |   |  | $ | 92,671 |  
|Cost of Sales                                                                                         |  |                               | 30,792 |   |                              |   | 28,351 |      |  |   | 61,171                       |   |  |   | 52,404 |  
|                                                                                                      |  |                               |        |   |                              |   |        |      |  |   |                              |   |  |   |        |  
|Gross Margin                                                                                          |  |                               | 23,612 |   |                              |   | 22,334 |      |  |   | 46,643                       |   |  |   | 40,267 |  
|                                                                                                      |  |                               |        |   |                              |   |        |      |  |   |                              |   |  |   |        |  
|Expenses:                                                                                             |  |                               |        |   |                              |   |        |      |  |   |                              |   |  |   |        |  
|Sales and Marketing                                                                                   |  |                               | 10,563 |   |                              |   | 7,873  |      |  |   | 20,160                       |   |  |   | 15,449 |  
|Research and Engineering                                                                              |  |                               | 2,339  |   |                              |   | 1,692  |      |  |   | 4,633                        |   |  |   | 3,570  |  
|General and Administrative                                                                            |  |                               | 8,982  |   |                              |   | 7,135  |      |  |   | 16,002                       |   |  |   | 13,350 |  
|Restructuring Charges                                                                                 |  |                               |       |   |                              |   | 487    |      |  |   |                             |   |  |   | 585    |  
|Gain on Barton Sale                                                                                   |  |                               |       |   |                              |   | (2,500 | )    |  |   |                             |   |  |   | (2,500 | )
|                                                                                                      |  |                               |        |   |                              |   |        |      |  |   |                              |   |  |   |        |  
|                                                                                                      |  |                               | 21,884 |   |                              |   | 14,687 |      |  |   | 40,795                       |   |  |   | 30,454 |  
|                                                                                                      |  |                               |        |   |                              |   |        |      |  |   |                              |   |  |   |        |  
|Operating Income                                                                                      |  |                               | 1,728  |   |                              |   | 7,647  |      |  |   | 5,848                        |   |  |   | 9,813  |  
|Interest Income                                                                                       |  |                               | 153    |   |                              |   | 19     |      |  |   | 382                          |   |  |   | 55     |  
|Interest Expense                                                                                      |  |                               | (46    | ) |                              |   | (456   | )    |  |   | (181                         | ) |  |   | (1,418 | )
|Fair Value Adjustment on Warrants Issued                                                              |  |                               |       |   |                              |   | (4,157 | )    |  |   |                             |   |  |   | (4,835 | )
|Other Income (Expense), Net                                                                           |  |                               | 399    |   |                              |   | 528    |      |  |   | 1,025                        |   |  |   | (579   | )
|                                                                                                      |  |                               |        |   |                              |   |        |      |  |   |                              |   |  |   |        |  
|Income Before Provision for Income Taxes                                                              |  |                               | 2,234  |   |                              |   | 3,581  |      |  |   | 7,074                        |   |  |   | 3,036  |  
|Provision for Income Taxes                                                                            |  |                               | (492   | ) |                              |   | (1,232 | )    |  |   | (1,564                       | ) |  |   | (1,815 | )
|                                                                                                      |  |                               |        |   |                              |   |        |      |  |   |                              |   |  |   |        |  
|Income From Continuing Operations                                                                     |  |                               | 1,742  |   |                              |   | 2,349  |      |  |   | 5,510                        |   |  |   | 1,221  |  
|(Loss) Income From Operations of Discontinued Operations, Net of Income Tax of $0, $194, $0, and $488 |  |                               |       |   |                              |   | (184   | )    |  |   |                             |   |  |   | 966    |  
|Loss on Sale of Discontinued Operations, Net of Income Tax of $0, $334, $0, and $334                  |  |                               |       |   |                              |   | (1,147 | )    |  |   | (726                         | ) |  |   | (1,147 | )
|                                                                                                      |  |                               |        |   |                              |   |        |      |  |   |                              |   |  |   |        |  
|Net Income                                                                                            |  | $                             | 1,742  |   |                              | $ | 1,018  |      |  | $ | 4,784                        |   |  | $ | 1,040  |  
|                                                                                                      |  |                               |        |   |                              |   |        |      |  |   |                              |   |  |   |        |  
|Income Per Share From Continuing Operations  Basic                                                   |  | $                             | 0.05   |   |                              | $ | 0.07   |      |  | $ | 0.15                         |   |  | $ | 0.04   |  
|Loss Per Share From Discontinued Operations  Basic                                                   |  | $                             |       |   |                              | $ | (0.04  | )    |  | $ | (0.02                        | ) |  | $ | (0.01  | )
|                                                                                                      |  |                               |        |   |                              |   |        |      |  |   |                              |   |  |   |        |  
|Net Income Per Share  Basic                                                                          |  | $                             | 0.05   |   |                              | $ | 0.03   |      |  | $ | 0.13                         |   |  | $ | 0.03   |  
|                                                                                                      |  |                               |        |   |                              |   |        |      |  |   |                              |   |  |   |        |  
|Income Per Share From Continuing Operations  Diluted                                                 |  | $                             | 0.05   |   |                              | $ | 0.07   |      |  | $ | 0.15                         |   |  | $ | 0.03   |  
|Loss Per Share From Discontinued Operations  Diluted                                                 |  | $                             |       |   |                              | $ | (0.04  | )    |  | $ | (0.02                        | ) |  | $ | 0.00   |  
|                                                                                                      |  |                               |        |   |                              |   |        |      |  |   |                              |   |  |   |        |  
|Net Income Per Share  Diluted                                                                        |  | $                             | 0.05   |   |                              | $ | 0.03   |      |  | $ | 0.13                         |   |  | $ | 0.03   |  
|Weighted Average Shares Used in Computing Basic and Diluted Net Income Per Share:                     |  |                               |        |   |                              |   |        |      |  |   |                              |   |  |   |        |  
|Basic                                                                                                 |  |                               | 37,194 |   |                              |   | 34,597 |      |  |   | 37,134                       |   |  |   | 34,448 |  
|Diluted                                                                                               |  |                               | 37,879 |   |                              |   | 36,137 |      |  |   | 37,887                       |   |  |   | 36,065 |  



See Accompanying Notes
to

Condensed Consolidated Financial Statements



- 5 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited; in thousands)



|                                                                                        |  |                             |        |   |                          |   |         |  
|--------------------------------------------------------------------------------------- |  | --------------------------- | ------ | - | ------------------------ | - | ------- | -
|                                                                                        |  | Six Months EndedOctober 31, |       
|                                                                                        |  | 2006                        |        |   | 2005                     |  
|                                                                                        |  | (As restated,see Note 2)    |        |   | (As restated,see Note 2) |  
|Cash Flows from Operating Activities:                                                   |  |                             |        |   |                          |   |         |  
|Net Income                                                                              |  | $                           | 4,784  |   |                          | $ | 1,040   |  
|Adjustments to Reconcile Net Income to Cash Provided By (Used In) Operating Activities: |  |                             |        |   |                          |   |         |  
|Depreciation and Amortization                                                           |  |                             | 1,413  |   |                          |   | 2,337   |  
|Unrealized Foreign Currency Gains                                                       |  |                             | (1,690 | ) |                          |   | (1,324  | )
|Fair Value Adjustment on Warrants Issued                                                |  |                             |       |   |                          |   | 4,835   |  
|Incentive Stock Compensation Expense                                                    |  |                             | 1,405  |   |                          |   | 1,304   |  
|Loss on Sale of Discontinued Operations                                                 |  |                             | 726    |   |                          |   | 1,149   |  
|Restructuring Charges                                                                   |  |                             |       |   |                          |   | 585     |  
|Gain on Barton Sale                                                                     |  |                             |       |   |                          |   | (2,500  | )
|Other                                                                                   |  |                             | 733    |   |                          |   | (54     | )
|Changes in Operating Assets and Liabilities:                                            |  |                             |        |   |                          |   |         |  
|Receivables                                                                             |  |                             | 6,180  |   |                          |   | (1,180  | )
|Inventories                                                                             |  |                             | (5,737 | ) |                          |   | (4,122  | )
|Other Operating Assets                                                                  |  |                             | 1,557  |   |                          |   | (261    | )
|Customer Deposits                                                                       |  |                             | (2,175 | ) |                          |   | 4,652   |  
|Accounts Payable                                                                        |  |                             | (5,573 | ) |                          |   | (288    | )
|Deferred Revenue                                                                        |  |                             | (3,661 | ) |                          |   | (915    | )
|Other Operating Liabilities                                                             |  |                             | (1,427 | ) |                          |   | 1,485   |  
|                                                                                        |  |                             |        |   |                          |   |         |  
|Cash Provided By (Used In) Operating Activities                                         |  |                             | (3,465 | ) |                          |   | 6,743   |  
|                                                                                        |  |                             |        |   |                          |   |         |  
|Cash Flows from Investing Activities:                                                   |  |                             |        |   |                          |   |         |  
|Expenditures for Property and Equipment, and Intangible Assets                          |  |                             | (2,561 | ) |                          |   | (880    | )
|Proceeds from Sale of Asset/Business                                                    |  |                             | 990    |   |                          |   | 2,500   |  
|Settlement on Sale of Avure Business                                                    |  |                             | (985   | ) |                          |   |        |  
|Restricted Cash                                                                         |  |                             | (125   | ) |                          |   | (469    | )
|Cash in Disposed Businesses                                                             |  |                             |       |   |                          |   | (2,930  | )
|Other                                                                                   |  |                             |       |   |                          |   | 181     |  
|                                                                                        |  |                             |        |   |                          |   |         |  
|Cash Used In Investing Activities                                                       |  |                             | (2,681 | ) |                          |   | (1,598  | )
|                                                                                        |  |                             |        |   |                          |   |         |  
|Cash Flows from Financing Activities:                                                   |  |                             |        |   |                          |   |         |  
|Borrowings under Notes Payable, Net                                                     |  |                             | (1     | ) |                          |   | (545    | )
|Payments on Senior Credit Agreement                                                     |  |                             |       |   |                          |   | (30,059 | )
|Borrowings on Senior Credit Agreement                                                   |  |                             |       |   |                          |   | 38,849  |  
|Payments of Long-Term Obligations                                                       |  |                             | (499   | ) |                          |   | (67     | )
|Dividends Paid to Joint Venture Partner                                                 |  |                             |       |   |                          |   | (989    | )
|Proceeds from Exercise of Warrants and Options                                          |  |                             | 2,498  |   |                          |   | 9       |  
|                                                                                        |  |                             |        |   |                          |   |         |  
|Cash Provided By Financing Activities                                                   |  |                             | 1,998  |   |                          |   | 7,198   |  
|                                                                                        |  |                             |        |   |                          |   |         |  
|Effect of Changes in Exchange Rates on Cash                                             |  |                             | 610    |   |                          |   | (883    | )
|                                                                                        |  |                             |        |   |                          |   |         |  
|Increase (Decrease) in Cash and Cash Equivalents                                        |  |                             | (3,538 | ) |                          |   | 11,460  |  
|Cash and Cash Equivalents at Beginning of Period                                        |  |                             | 36,186 |   |                          |   | 12,976  |  
|                                                                                        |  |                             |        |   |                          |   |         |  
|Cash and Cash Equivalents at End of Period                                              |  | $                           | 32,648 |   |                          | $ | 24,436  |  
|                                                                                        |  |                             |        |   |                          |   |         |  
|Supplemental Disclosure of Noncash Investing and Financing Activities                   |  |                             |        |   |                          |   |         |  
|Nonmonetary exchange of assets                                                          |  | $                           | 250    |   |                          | $ |        |  
|Issuance of compensatory common stock on executive incentive compensation plan          |  | $                           | 884    |   |                          | $ | 799     |  
|Note received in the sale of Avure Business                                             |  | $                           |       |   |                          | $ | 1,313   |  
|Accounts payable incurred to acquire property and equipment, and intangible assets      |  | $                           | 871    |   |                          | $ |        |  



Supplemental Non-Cash Disclosure on
Disposition of the Avure Business



On October 31, 2005, the Company received in
exchange for the assets and liabilities of the Avure Business notes receivable totaling $9.3 million of which $1.3 million is long-term, as well as a promise to pay $5.1 million. The $5.1 million was received on November 1, 2005. As such, the
disposed assets and liabilities of the Avure Business as well as the consideration received on the transaction is non-cash as of October 31, 2005 and has been excluded from the balances presented in the Condensed Consolidated Statement of Cash
Flows.



See Accompanying Notes to

Condensed Consolidated Financial Statements



- 6 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY

AND COMPREHENSIVE INCOME

(unaudited, in thousands)



|                                                                                        |  |              |  |                          |     |  |                     |         |   |                                      |   |         |                            |  |   |        |   |  |   |        |  
|--------------------------------------------------------------------------------------- |  | ------------ |  | ------------------------ | --- |  | ------------------- | ------- | - | ------------------------------------ | - | ------- | -------------------------- |  | - | ------ | - |  | - | ------ | -
|                                                                                        |  | Common Stock |  | Capital In Excess of
Par |     |  | Accumulated Deficit |         |   | Accumulated Other Comprehensive Loss |   |         | Total Shareholders Equity | 
|                                                                                        |  | Shares       |  | Par Value                |     |  |                     |        
|Balances, April 30, 2006                                                                |  | 36,943       |  | $                        | 364 |  | $                   | 137,192 |   |                                      | $ | (72,417 | )                          |  | $ | (7,999 | ) |  | $ | 57,140 |  
|Cumulative effect of the adoption of FAS 123R (Note 4)                                  |  |              |  |                          |     |  |                     | (313    | ) |                                      |   |         |                            |  |   |        |   |  |   | (313   | )
|Components of Comprehensive Income:                                                     |  |              |  |                          |     |  |                     |         |   |                                      |   |         |                            |  |   |        |   |  |   |        |  
|Net Income                                                                              |  |              |  |                          |     |  |                     |         |   |                                      |   | 4,784   |                            |  |   |        |   |  |   | 4,784  |  
|Reclassification Adjustment for Settlement of Cash Flow Hedges, net of income tax of $0 |  |              |  |                          |     |  |                     |         |   |                                      |   |         |                            |  |   | 273    |   |  |   | 273    |  
|Cumulative Translation Adjustment, Net of Income Tax of $0                              |  |              |  |                          |     |  |                     |         |   |                                      |   |         |                            |  |   | (1,184 | ) |  |   | (1,184 | )
|                                                                                        |  |              |  |                          |     |  |                     |         |   |                                      |   |         |                            |  |   |        |   |  |   |        |  
|Total Comprehensive Income                                                              |  |              |  |                          |     |  |                     |         |   |                                      |   |         |                            |  |   |        |   |  |   | 3,873  |  
|                                                                                        |  |              |  |                          |     |  |                     |         |   |                                      |   |         |                            |  |   |        |   |  |   |        |  
|Exercise of Options                                                                     |  | 151          |  |                          | 2   |  |                     | 1,410   |   |                                      |   |         |                            |  |   |        |   |  |   | 1,412  |  
|Stock Compensation                                                                      |  | 131          |  |                          | 1   |  |                     | 1,822   |   |                                      |   |         |                            |  |   |        |   |  |   | 1,823  |  
|                                                                                        |  |              |  |                          |     |  |                     |         |   |                                      |   |         |                            |  |   |        |   |  |   |        |  
|Balances, October 31, 2006                                                              |  | 37,225       |  | $                        | 367 |  | $                   | 140,111 |   |                                      | $ | (67,633 | )                          |  | $ | (8,910 | ) |  | $ | 63,935 |  
|                                                                                        |  |              |  |                          |     |  |                     |         |   |                                      |   |         |                            |  |   |        |   |  |   |        |  







See Accompanying Notes to

Condensed Consolidated Financial Statements



- 7 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



Note 1Basis of Presentation



In the opinion of the management of Flow International Corporation (the Company), the accompanying unaudited condensed consolidated financial statements
contain all adjustments, consisting of normal recurring items and accruals necessary to fairly present the financial position, results of operations and cash flows of the Company. The financial information as of April 30, 2006 is derived from
the Companys audited consolidated financial statements and notes for the fiscal year ended April 30, 2006 included in Item 8 in the fiscal 2006 Annual Report on Form 10-K/A Amendment No. 2. These interim financial statements do not
include all information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States, and should be read in conjunction with the Companys fiscal
2006 Form 10-K/A Amendment No. 2. The preparation of these financial statements requires management 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 the Companys financial statements. Actual results may differ from these estimates. Operating results for the three and six months ended October 31, 2006 may not be indicative of future
results.



For fiscal 2007, Interest Income, Interest Expense and Fair Value
Adjustment on Warrants Issued have been shown separately in the Condensed Consolidated Statement of Income and the prior period presentation has been conformed.



Note 2Restatement



Subsequent to the issuance of the Companys Quarterly Report on Form 10-Q/A for the fiscal quarter ended October 31, 2005 filed with the Securities and Exchange
Commission on February 1, 2006, management determined that the Condensed Consolidated Statement of Cash Flows for the six months ended October 31, 2005 should be restated. Management determined that $2.5 million of proceeds from the sale
of a customer list to Barton Mines Company (Barton) should be reported as cash flows from investing activities rather than cash flows from operating activities. The Company also determined that the gain on the sale was incorrectly
recorded in Other (Expense) Income, net for the quarter ended October 31, 2005 in the Original Filing. The gain on the sale has been recorded correctly within operating expenses in the Condensed Consolidated Statements of Income for the six month
period ended October 31, 2005 in this filing.



The following items in the
Condensed Consolidated Statement of Income for the three and six month periods ended October 31, 2005, and the Condensed Statement of Cash Flows for the six months ended October 31, 2005 have been restated as follows:



|                                                          |  |                                     |        |   |                    |   |        |                                      |  |   |                             |   |  |   |        |  
|--------------------------------------------------------- |  | ----------------------------------- | ------ | - | ------------------ | - | ------ | ------------------------------------ |  | - | --------------------------- | - |  | - | ------ | -
|                                                          |  | Three Months Ended October 31, 2005 |       
|                                                          |  | Aspreviouslyreported                |        |   | RestatementAmounts |   |        | Reclassificationamounts (see Note 1) |  |   | As restatedand reclassified |  
|Selected Condensed Consolidated Statement of Income Data: |  |                                     |        |   |                    |   |        |                                      |  |   |                             |   |  |   |        |  
|Expenses:                                                 |  |                                     |        |   |                    |   |        |                                      |  |   |                             |   |  |   |        |  
|Gain on Barton Sale                                       |  | $                                   |       |   |                    | $ | (2,500 | )                                    |  | $ |                            |   |  | $ | (2,500 | )
|Operating Income                                          |  |                                     | 5,147  |   |                    |   | 2,500  |                                      |  |   |                            |   |  |   | 7,647  |  
|Fair Value Adjustment on Warrants Issued                  |  |                                     |       |   |                    |   |       |                                      |  |   | (4,157                      | ) |  |   | (4,157 | )
|Other Income (Expense), Net                               |  |                                     | (1,129 | ) |                    |   | (2,500 | )                                    |  |   | 4,157                       |   |  |   | 528    |  



- 8 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



|                                                          |  |                                   |        |   |                    |   |        |                                      |  |   |                             |   |  |   |        |  
|--------------------------------------------------------- |  | --------------------------------- | ------ | - | ------------------ | - | ------ | ------------------------------------ |  | - | --------------------------- | - |  | - | ------ | -
|                                                          |  | Six Months Ended October 31, 2005 |       
|                                                          |  | Aspreviouslyreported              |        |   | RestatementAmounts |   |        | Reclassificationamounts (see Note 1) |  |   | As restatedand reclassified |  
|Selected Condensed Consolidated Statement of Income Data: |  |                                   |        |   |                    |   |        |                                      |  |   |                             |   |  |   |        |  
|Expenses:                                                 |  |                                   |        |   |                    |   |        |                                      |  |   |                             |   |  |   |        |  
|Gain on Barton Sale                                       |  | $                                 |       |   |                    | $ | (2,500 | )                                    |  | $ |                            |   |  | $ | (2,500 | )
|Operating Income                                          |  |                                   | 7,313  |   |                    |   | 2,500  |                                      |  |   |                            |   |  |   | 9,813  |  
|Fair Value Adjustment on Warrants Issued                  |  |                                   |       |   |                    |   |       |                                      |  |   | (4,835                      | ) |  |   | (4,835 | )
|Other Income (Expense), Net                               |  |                                   | (2,914 | ) |                    |   | (2,500 | )                                    |  |   | 4,835                       |   |  |   | (579   | )



|                                                                              |  |                                   |        |   |            |   |        |  
|----------------------------------------------------------------------------- |  | --------------------------------- | ------ | - | ---------- | - | ------ | -
|                                                                              |  | Six Months Ended October 31, 2005 |       
|                                                                              |  | Aspreviouslyreported              |        |   | Asrestated |  
|Selected Condensed Consolidated Statement of Cash Flow Data:                  |  |                                   |        |   |            |   |        |  
|Adjustments to Reconcile Net Income to Cash Provided by Operating Activities: |  |                                   |        |   |            |   |        |  
|Gain on Barton Sale                                                           |  | $                                 |       |   |            | $ | (2,500 | )
|Cash Provided by Operating Activities                                         |  |                                   | 9,243  |   |            |   | 6,743  |  
|Proceeds from Sale of Customer List                                           |  |                                   |       |   |            |   | 2,500  |  
|Cash Used in Investing Activities                                             |  |                                   | (4,098 | ) |            |   | (1,598 | )



Subsequent to the issuance of the
Companys Quarterly Report on Form 10-Q for the fiscal quarter ended October 31, 2006 filed with the Securities and Exchange Commission on February 1, 2007, management determined that the Condensed Consolidated Statement of Cash Flows
for the six months ended October 31, 2006 should be restated for the following items:



| |  |  | To appropriately present a receipt of $1,086,000 relating to the exercise of warrants and options as a cash flow from financing activity, rather than as a cash flow
from operating activity.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | To appropriately present $292,000 relating to Accounts Payable incurred to acquire property and equipment, and intangible assets as a noncash investing activity,
rather than as cash flows from operating and investing activities.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | To appropriately present an additional $579,000 of Accounts Payable incurred to acquire property and equipment, and intangible assets as a Supplemental Disclosure
of Noncash Investing Activity.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



- 9 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



The following items in the Condensed Consolidated Statement of Cash Flow have been
restated as follows:



|                                                                                   |  |                                   |        |   |            |   |        |  
|---------------------------------------------------------------------------------- |  | --------------------------------- | ------ | - | ---------- | - | ------ | -
|                                                                                   |  | Six months ended October 31, 2006 |       
|                                                                                   |  | Aspreviously reported             |        |   | Asrestated |  
|Changes in Operating Assets and Liabilities:                                       |  |                                   |        |   |            |   |        |  
|Other Operating Assets                                                             |  | $                                 | 2,643  |   |            | $ | 1,557  |  
|Accounts Payable                                                                   |  |                                   | (5,281 | ) |            |   | (5,573 | )
|Cash Used in Operating Activities                                                  |  |                                   | (2,087 | ) |            |   | (3,465 | )
|Expenditures for Property and Equipment, and Intangible Assets                     |  |                                   | (2,853 | ) |            |   | (2,561 | )
|Cash Used in Investing Activities                                                  |  |                                   | (2,973 | ) |            |   | (2,681 | )
|Proceeds from Exercise of Warrants and Options                                     |  |                                   | 1,412  |   |            |   | 2,498  |  
|Cash Provided by Financing Activities                                              |  |                                   | 912    |   |            |   | 1,998  |  
|Supplemental Disclosure of Noncash Investing and Financing Activities              |  |                                   |        |   |            |   |        |  
|Accounts payable incurred to acquire property and equipment, and intangible assets |  | $                                 |       |   |            | $ | 871    |  



Note 3Segment
Information



The Company has identified four reportable segments. These
segments, North America Waterjet, Asia Waterjet, Other International Waterjet (together known as Waterjet), and Applications, utilize the Companys released pressure technology. The Waterjet operation includes cutting and cleaning operations,
which are focused on providing total solutions for many industries including aerospace, automotive, semiconductor, disposable products, food, glass, job shop, metal cutting, stone, tile, surface preparation, and paper. The Applications operation
provides specialty engineered robotic systems designed for material removal and separation of various materials and for factory automation. These systems are primarily used in automotive applications. Segment operating results are measured based on
revenue, gross margin and operating income (loss).



A summary of operations by
reportable segment is as follows:



|                                    |  |                      |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |         |   |  |   |        
|----------------------------------- |  | -------------------- | ------ | - | ------------ | - | -------------------------- |  | ------------ | ------ |  | -------------------------- | ----- | - | ----- | - | ------- | - |  | - | -------
|                                    |  | NorthAmericaWaterjet |        |   | AsiaWaterjet |   | OtherInternationalWaterjet |  | Applications |        |  | Inter-segment Eliminations |       |   | Total
|Three Months Ended October 31, 2006 |  |                      |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |         |   |  |   |        
|External sales                      |  | $                    | 30,079 |   |              | $ | 8,133                      |  | $            | 11,943 |  | $                          | 4,249 |   |       | $ |        |   |  | $ | 54,404 
|                                    |  |                      |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |         |   |  |   |        
|Inter-segment sales                 |  |                      | 6,028  |   |              |   | 337                        |  |              | 26     |  |                            | 168   |   |       |   | (6,559  | ) |  |   |       
|                                    |  |                      |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |         |   |  |   |        
|Gross margin                        |  |                      | 13,800 |   |              |   | 4,472                      |  |              | 4,807  |  |                            | 533   |   |       |   |        |   |  |   | 23,612 
|                                    |  |                      |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |         |   |  |   |        
|Operating (loss) income             |  |                      | (261   | ) |              |   | 973                        |  |              | 1,264  |  |                            | (248  | ) |       |   |        |   |  |   | 1,728  
|                                    |  |                      |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |         |   |  |   |        
|Six Months Ended October 31, 2006   |  |                      |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |         |   |  |   |        
|External sales                      |  | $                    | 61,588 |   |              | $ | 15,489                     |  | $            | 22,584 |  | $                          | 8,153 |   |       | $ |        |   |  | $ | 107,814
|                                    |  |                      |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |         |   |  |   |        
|Inter-segment sales                 |  |                      | 11,421 |   |              |   | 644                        |  |              | 71     |  |                            | 184   |   |       |   | (12,320 | ) |  |   |       
|                                    |  |                      |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |         |   |  |   |        
|Gross margin                        |  |                      | 28,132 |   |              |   | 8,938                      |  |              | 8,796  |  |                            | 979   |   |       |   | (202    | ) |  |   | 46,643 
|                                    |  |                      |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |         |   |  |   |        
|Operating (loss) income             |  |                      | 1,445  |   |              |   | 3,565                      |  |              | 1,830  |  |                            | (790  | ) |       |   | (202    | ) |  |   | 5,848  
|                                    |  |                      |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |         |   |  |   |        



- 10 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



|                                    |  |                      |        |              |   |                            |  |              |        |                            |   |        |       |   |         |   |  |   |       
|----------------------------------- |  | -------------------- | ------ | ------------ | - | -------------------------- |  | ------------ | ------ | -------------------------- | - | ------ | ----- | - | ------- | - |  | - | ------
|                                    |  | NorthAmericaWaterjet |        | AsiaWaterjet |   | OtherInternationalWaterjet |  | Applications |        | Inter-segment Eliminations |   |        | Total
|Three Months Ended October 31, 2005 |  |                      |        |              |   |                            |  |              |        |                            |   |        |       |   |         |   |  |   |       
|External sales                      |  | $                    | 28,644 |              | $ | 7,468                      |  | $            | 8,789  |                            | $ | 5,784  |       | $ |        |   |  | $ | 50,685
|                                    |  |                      |        |              |   |                            |  |              |        |                            |   |        |       |   |         |   |  |   |       
|Inter-segment sales                 |  |                      | 6,355  |              |   | 200                        |  |              | 19     |                            |   | 44     |       |   | (6,618  | ) |  |   |      
|                                    |  |                      |        |              |   |                            |  |              |        |                            |   |        |       |   |         |   |  |   |       
|Gross margin                        |  |                      | 14,030 |              |   | 3,549                      |  |              | 3,281  |                            |   | 1,626  |       |   | (152    | ) |  |   | 22,334
|                                    |  |                      |        |              |   |                            |  |              |        |                            |   |        |       |   |         |   |  |   |       
|Operating income                    |  |                      | 4,911  |              |   | 2,016                      |  |              | 344    |                            |   | 528    |       |   | (152    | ) |  |   | 7,647 
|                                    |  |                      |        |              |   |                            |  |              |        |                            |   |        |       |   |         |   |  |   |       
|Six Months Ended October 31, 2005   |  |                      |        |              |   |                            |  |              |        |                            |   |        |       |   |         |   |  |   |       
|External sales                      |  | $                    | 51,571 |              | $ | 13,236                     |  | $            | 17,242 |                            | $ | 10,622 |       | $ |        |   |  | $ | 92,671
|                                    |  |                      |        |              |   |                            |  |              |        |                            |   |        |       |   |         |   |  |   |       
|Inter-segment sales                 |  |                      | 11,121 |              |   | 508                        |  |              | 55     |                            |   | 58     |       |   | (11,742 | ) |  |   |      
|                                    |  |                      |        |              |   |                            |  |              |        |                            |   |        |       |   |         |   |  |   |       
|Gross margin                        |  |                      | 24,977 |              |   | 6,359                      |  |              | 6,542  |                            |   | 2,501  |       |   | (112    | ) |  |   | 40,267
|                                    |  |                      |        |              |   |                            |  |              |        |                            |   |        |       |   |         |   |  |   |       
|Operating income                    |  |                      | 5,338  |              |   | 3,361                      |  |              | 627    |                            |   | 599    |       |   | (112    | ) |  |   | 9,813 
|                                    |  |                      |        |              |   |                            |  |              |        |                            |   |        |       |   |         |   |  |   |       



A summary reconciliation of total
segment operating income to total consolidated income before provision for income taxes is as follows:



|                                         |  |                               |       |   |                             |   |        |      |  |   |       |   |  |   |        |  
|---------------------------------------- |  | ----------------------------- | ----- | - | --------------------------- | - | ------ | ---- |  | - | ----- | - |  | - | ------ | -
|                                         |  | Three Months EndedOctober 31, |       |   | Six Months EndedOctober 31, |  
|                                         |  | 2006                          |       |   | 2005                        |   |        | 2006 |  |   | 2005  |  
|Operating income for reportable segments |  | $                             | 1,728 |   |                             | $ | 7,647  |      |  | $ | 5,848 |   |  | $ | 9,813  |  
|Interest income                          |  |                               | 153   |   |                             |   | 19     |      |  |   | 382   |   |  |   | 55     |  
|Interest expense                         |  |                               | (46   | ) |                             |   | (456   | )    |  |   | (181  | ) |  |   | (1,418 | )
|Fair value adjustment on warrants issued |  |                               |      |   |                             |   | (4,157 | )    |  |   |      |   |  |   | (4,835 | )
|Other income (expense), net              |  |                               | 399   |   |                             |   | 528    |      |  |   | 1,025 |   |  |   | (579   | )
|                                         |  |                               |       |   |                             |   |        |      |  |   |       |   |  |   |        |  
|Income before provision for income taxes |  | $                             | 2,234 |   |                             | $ | 3,581  |      |  | $ | 7,074 |   |  | $ | 3,036  |  
|                                         |  |                               |       |   |                             |   |        |      |  |   |       |   |  |   |        |  



Note 4Stock-Based
Compensation Plans



The Company maintains several stock-based compensation
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 Non-employee 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. Options are no longer 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. Options are no longer granted 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. The 1995 LTI Plan was replaced by the 2005 Plan described below. The remaining shares
available under this plan of 751,157 will be granted under the 2005 Plan.



- 11 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



2005 Equity Incentive Plan (the 2005 Plan). Upon approval of the shareholders, the
2005 Plan was adopted in September 2005 to attract and retain the most talented employees and promote the growth and success of the business by aligning long-term interests of employees with those of shareholders. The 2005 Plan provides for a pool
of 2.5 million shares to be awarded, which includes the remaining 751,157 shares from the 1995 LTI Plan. The Company, at its discretion, may choose to grant the 2.5 million shares in the form of stock, stock units, stock options, stock
appreciation rights, or cash awards.



Prior to May 1, 2006, the Company
has accounted for these plans under the recognition and measurement provisions of APB Opinion No. 25 (APB 25), Accounting for Stock Issued to Employees and related interpretations. No stock-based employee compensation
cost was reflected in the Companys net income to the extent options granted under those plans had an exercise price equal to the market value of the underlying common stock on the date of grant.



Effective May 1, 2006, the beginning of its fiscal year 2007, the Company adopted the
fair value recognition provisions of Statement of Financial Accounting Standard No. 123R (FAS 123R), Share-Based Payment (Revised 2004). The Company elected to use the modified prospective transition method permitted by
FAS 123R and therefore has not restated its financial results for prior periods. Under this transition method, the compensation cost recognized by the Company beginning in fiscal 2007 includes (a) compensation cost for all stock-based
compensation awards that were granted prior to, but not vested as of May 1, 2006, based on the grant-date fair value estimated in accordance with the provisions of Statement of Financial Accounting Standard No. 123 (FAS 123),
Accounting for Stock Based Compensation, and (b) compensation cost for all stock-based compensation awards granted subsequent to May 1, 2006, based on the grant-date fair value estimated in accordance with the provisions of FAS
123R. Compensation expense is recognized only for those options, stocks, or stock units expected to vest with forfeitures estimated at the grant date based on the Companys historical experience and future expectations. If the actual number of
forfeitures differs from those estimated by the management, additional adjustments may be required in future periods. Compensation expense is recognized on a straight-line basis over the total requisite service period of each award, and recorded in
operating expenses on the Condensed Consolidated Statement of Income.



The
following table illustrates the effect on net income and net income per share for the three and six months ended October 31, 2005 if the Company had applied the fair value recognition provisions of FAS 123 to stock-based compensation. Because
the Company has a full valuation allowance against its deferred tax assets there are no tax effects presented related to the stock-based compensation items below.



|                                                                                                     |  |                                    |       |   |                                  |   |       |  
|---------------------------------------------------------------------------------------------------- |  | ---------------------------------- | ----- | - | -------------------------------- | - | ----- | -
|                                                                                                     |  | Three months endedOctober 31, 2005 |       |   | Six months endedOctober 31, 2005 |  
|Net income, as reported                                                                              |  | $                                  | 1,018 |   |                                  | $ | 1,040 |  
|Add: Employee stock-based compensation under APB 25 included in net income                           |  |                                    | 592   |   |                                  |   | 1,304 |  
|Deduct: Total employee stock-based compensation expense under fair value based method for all awards |  |                                    | (204  | ) |                                  |   | (503  | )
|                                                                                                     |  |                                    |       |   |                                  |   |       |  
|Pro forma net income                                                                                 |  | $                                  | 1,406 |   |                                  | $ | 1,841 |  
|                                                                                                     |  |                                    |       |   |                                  |   |       |  
|Net income per share:                                                                                |  |                                    |       |   |                                  |   |       |  
|As reportedbasic and diluted                                                                        |  | $                                  | 0.04  |   |                                  | $ | 0.05  |  
|Pro formabasic and diluted                                                                          |  | $                                  | 0.04  |   |                                  | $ | 0.05  |  



- 12 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



Stock Options



The Company grants common stock options to employees and directors of the company with service and/or performance conditions. The compensation cost of the stock options
are based on their fair value at the grant date and recognized ratably over the service period. All options become exercisable upon a change in control of the Company unless the surviving company assumes the outstanding options or substitutes
similar awards for the outstanding awards of the 2005 Plan. 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.



The following
tables summarize the stock option activities for the six months ended October 31, 2006. The Company did not grant any stock options during the six months ended October 31, 2005.



|                                               |  |                                   |   |  |                               |       |                           |   |                                           |  |     
|---------------------------------------------- |  | --------------------------------- | - |  | ----------------------------- | ----- | ------------------------- | - | ----------------------------------------- |  | ----
|                                               |  | Six Months Ended October 31, 2006
|                                               |  | Number ofOptions                  |   |  | Weighted-AverageExercisePrice |       | Aggregate Intrinsic Value |   | Weighted-AverageRemainingContractual Term
|Outstanding at May 1, 2006                     |  | 1,241,991                         |   |  | $                             | 8.91  |                           |   |                                           |  |     
|Granted during the period:                     |  | 21,250                            |   |  |                               | 12.81 |                           |   |                                           |  |     
|Exercised during the period:                   |  | (151,160                          | ) |  |                               | 9.30  |                           |   |                                           |  |     
|Expired during the period:                     |  | (30,777                           | ) |  |                               | 8.79  |                           |   |                                           |  |     
|                                               |  |                                   |   |  |                               |       |                           |   |                                           |  |     
|Outstanding at October 31, 2006                |  | 1,081,304                         |   |  | $                             | 8.93  |                           | $ | 3,079,066                                 |  | 4.13
|                                               |  |                                   |   |  |                               |       |                           |   |                                           |  |     
|Exercisable at October 31, 2006                |  | 1,043,386                         |   |  | $                             | 8.94  |                           | $ | 2,967,943                                 |  | 4.13
|Vested or expected to vest at October 31, 2006 |  | 1,043,386                         |   |  | $                             | 8.94  |                           | $ | 2,967,943                                 |  | 4.13



|                                                                |  |                                   |      
|--------------------------------------------------------------- |  | --------------------------------- | -----
|                                                                |  | Six Months Ended October 31, 2006
|Weighted Average grant-date fair value of stock options granted |  | $                                 | 4.76 
|Total intrinsic value of options exercised                      |  | $                                 | 674  
|Total fair value of options vested                              |  | $                                 | 55   
|Cash received from exercise of share options                    |  | $                                 | 1,412
|Tax benefit realized from stock options exercised               |  | $                                 |     



The weighted-average fair values at
the date of grant for options were estimated using the Black-Scholes option-pricing model, based on the following assumptions:



|                         |  |                            |  |           
|------------------------ |  | -------------------------- |  | ----------
|                         |  | Six Months EndedOctober 31
|                         |  | 2006                       |  | 2005      
|Risk-free interest rates |  | 4.97%                      |  | 4.01%     
|Expected lives           |  | Two years                  |  | Five years
|Expected dividend yields |  | 0%                         |  | 0%        
|Expected volatility      |  | 61.86%                     |  | 62.80%    



For the six months ended
October 31, 2006, the Company recognized compensation expense related to stock options of $106,000, or $0.00 per basic and diluted share. As of October 31, 2006, total unrecognized compensation cost related to nonvested stock options of
$87,000 is expected to be recognized over a weighted average period of four months.



- 13 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



Service-Based Stock Awards



The Company grants common stock or stock units to employees and directors of the Company with service conditions. The compensation cost of
the stocks or units are based on their fair value at the grant date and recognized ratably over the service period.



The following table summarizes the service-based stock award activities for the six months ended October 31, 2006:



|                              |  |                                   |   |  |                                      |      
|----------------------------- |  | --------------------------------- | - |  | ------------------------------------ | -----
|                              |  | Six Months Ended October 31, 2006
|                              |  | Number ofShares                   |   |  | Weighted-AverageGrant-date FairValue
|Nonvested at May 1, 2006      |  | 87,890                            |   |  | $                                    | 4.86 
|Granted during the period     |  | 12,950                            |   |  |                                      | 13.04
|Forfeited during the period   |  | (200                              | ) |  |                                      | 13.40
|Vested during the period:     |  | (18,820                           | ) |  |                                      | 3.99 
|                              |  |                                   |   |  |                                      |      
|Nonvested at October 31, 2006 |  | 81,820                            |   |  | $                                    | 6.34 
|                              |  |                                   |   |  |                                      |      



For the six months ended
October 31, 2006 and 2005, the Company recognized compensation expense related to service-based stock awards of $317,000 and $1.0 million, respectively. As of October 31, 2006, total unrecognized compensation cost related to such awards of
$502,000 is expected to be recognized over a weighted average period of 1.97 years.



Performance-Based Stock Awards



The Company also grants stock
units to an executive of the Company as part of the executives employment agreement. The stock units are granted at the beginning of the Companys fiscal year and are vested at the year end upon achieving predetermined performance targets
for that fiscal year. The compensation cost of the stock units are based on their fair value at the grant date and recognized ratably over the service period. The Company granted 45,000 shares in the first quarter fiscal 2007 at weighted-average
grant-date fair value of $12.81. The shares will be vested at April 30, 2007 if the performance targets are met. For the six months ended October 31, 2006 and 2005, the Company recognized compensation expense related to these awards of
$288,000, and $214,000, respectively. As of October 31, 2006, total unrecognized compensation cost related to such award of $288,000 is expected to be recognized over a period of six months.



Under an annual incentive plan adopted for each fiscal year, the Company grants executives
and certain employees annual bonuses in the form of cash and common stock of the Company. Awards are based on the Companys performance and individual goals and are usually granted following the conclusion of the Companys fiscal year end.
The shares of the common stock are not known at the grant date and the amount of the stock is equivalent to a fixed monetary amount. These awards have been recorded as liability awards under FAS 123R. Prior to May 1, 2006, the common stock
portion of the awards were recorded as equity under APB 25. A cumulative effect adjustment of $690,000 was recognized upon adoption of FAS 123R to record the amounts previously recorded from capital in excess of par as a liability. For the six
months ended October 31, 2006, the Company recognized compensation expense related to the annual incentive plan of $232,000. No such expense was recognized in the same period of the prior fiscal year as the achievement of the performance
objectives was not deemed probable. As of October 31, 2006, total unrecognized compensation cost related to such awards of $232,000 is expected to be recognized over a weighted average period of six months.



- 14 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



Starting fiscal 2006, the Company initiated Long-Term Incentive Plans (the LTIPs) under which the
executive officers will receive stock awards based on the Companys performance measures over three-year performance periods. These plans are adopted annually with new performance targets. Awards vary based on the degree to which the
Companys performance exceeds predetermined thresholds at the end of the performance period. No payout will occur unless the Company exceeds certain minimum threshold performance objectives. Compensation expense is based upon current
performance projections for the three-year period and the percentage of the requisite service that has been rendered. During Fiscal 2006, accrued compensation expense for the LTIP was adjusted in each reporting period for changes in the value of the
Companys common stocks as required by the variable accounting method under APB 25. Upon adopting FAS 123R in fiscal 2007 the Company ceased using the variable accounting, and now records compensation cost for the unvested portion of the LTIP
awards based on their grant-date fair value. The LTIPs permit employees to elect to net-settle a portion of the award paid in stock to meet the employees share of minimum withholding requirements which the Company accounted for as a liability
before adopting FAS 123R. FAS 123R allows such awards with net-settlement features for the employees share of minimum withholding requirements to be accounted for as an equity, as such, a cumulative effect of $377,000 was recognized upon
adoption of FAS 123R to record the amounts previously recorded as liabilities in capital in excess of par.



The following table summarizes the LTIPs activities for the six months ended October 31, 2006:



|                              |  |                                   |  |                                      |      
|----------------------------- |  | --------------------------------- |  | ------------------------------------ | -----
|                              |  | Six Months Ended October 31, 2006
|                              |  | Number ofShares                   |  | Weighted-AverageGrant-date FairValue
|Nonvested at May 1, 2006      |  | 279,000                           |  | $                                    | 7.81 
|Granted during the period     |  | 137,500                           |  | $                                    | 13.50
|                              |  |                                   |  |                                      |      
|Nonvested at October 31, 2006 |  | 416,500                           |  | $                                    | 9.69 
|                              |  |                                   |  |                                      |      



For the six months ended
October 31, 2006, the company recognized compensation expense related to LTIPs of $390,000. No such expense was recognized in the same period of the prior fiscal year as the achievement of the performance objectives was not deemed probable. As
of October 31, 2006, total unrecognized compensation cost related to such awards of $3.0 million is expected to be recognized over a weighted average period of 2.13 years.



Note 5Restructuring



In June 2005, the Company announced the closing and relocation of its Wixom, Michigan facility to its Burlington, Ontario facility. The Company terminated 25 employees
and recorded associated severance benefits of $175,000 which were paid during the six month ended October 31, 2005. The Company also wrote off $24,000 of inventory with no future value. In October 2005, once the facility was vacated, the
Company recorded restructuring charges related to lease termination costs of $278,000, net of expected sublease income, and wrote-off leasehold improvements of $108,000 related to this leased space. The Company did not incur any restructuring costs
for the six months ended October 31, 2006.



The remaining accrued facility
exit costs for all segments at October 31, 2006 of $608,000, which consist of long-term lease commitments, net of expected sublease income, will be paid primarily over the next two years.



- 15 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



The following table summarizes accrued restructuring activity, all incurred as facility exit costs:



|                          |  |                       |     |   |                             |   |     |              |  |   |              |   |  |   |      |  
|------------------------- |  | --------------------- | --- | - | --------------------------- | - | --- | ------------ |  | - | ------------ | - |  | - | ---- | -
|                          |  | NorthAmerica Waterjet |     |   | OtherInternational Waterjet |   |     | Applications |  |   | Consolidated |  
|Balance, April 30, 2006   |  | $                     | 67  |   |                             | $ | 164 |              |  | $ | 684          |   |  | $ | 915  |  
|Cash payments             |  |                       | (18 | ) |                             |   | (14 | )            |  |   | (275         | ) |  |   | (307 | )
|                          |  |                       |     |   |                             |   |     |              |  |   |              |   |  |   |      |  
|Balance, October 31, 2006 |  | $                     | 49  |   |                             | $ | 150 |              |  | $ | 409          |   |  | $ | 608  |  
|                          |  |                       |     |   |                             |   |     |              |  |   |              |   |  |   |      |  



Note 6Other Income (Expense),
Net



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 period-end rates. Income and expense accounts of the foreign subsidiaries are translated at the average rates in
effect during the period. 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 Condensed Consolidated Statement of Income.



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



|                                                |  |                               |      |   |                             |   |      |      |  |   |       |   |  |   |      |  
|----------------------------------------------- |  | ----------------------------- | ---- | - | --------------------------- | - | ---- | ---- |  | - | ----- | - |  | - | ---- | -
|                                                |  | Three MonthsEnded October 31, |      |   | Six MonthsEnded October 31, |  
|                                                |  | 2006                          |      |   | 2005                        |   |      | 2006 |  |   | 2005  |  
|Realized Foreign Exchange (Losses) Gains, Net   |  | $                             | (382 | ) |                             | $ | (237 | )    |  | $ | (343  | ) |  | $ | (220 | )
|Unrealized Foreign Exchange Gains (Losses), Net |  |                               | 848  |   |                             |   | 631  |      |  |   | 1,690 |   |  |   | (458 | )
|Hedges Costs                                    |  |                               | (46  | ) |                             |   |     |      |  |   | (206  | ) |  |   |     |  
|Other                                           |  |                               | (21  | ) |                             |   | 134  |      |  |   | (116  | ) |  |   | 99   |  
|                                                |  |                               |      |   |                             |   |      |      |  |   |       |   |  |   |      |  
|                                                |  | $                             | 399  |   |                             | $ | 528  |      |  | $ | 1,025 |   |  | $ | (579 | )
|                                                |  |                               |      |   |                             |   |      |      |  |   |       |   |  |   |      |  



For the six months ended
October 31, 2006, the Company recorded an expense of $206,000 related to hedges terminated during the first and second quarters of fiscal 2007. The Company uses derivative instruments to manage exposures to foreign currency risks and records
the hedge transactions in accordance with Statement of Financial Accounting Standards No. 133 (FAS 133), Accounting for Derivative Instruments and Hedging Activities. In fiscal 2006, the Company entered into derivative
instruments to hedge against two aerospace systems to be paid in Eurodollars. In June 2006, the Company was directed by the customer to suspend work on these two systems as a result of possible changes in the timing or scope of the projects. The
Company consequently cancelled the related hedges and discontinued hedge accounting in accordance with FAS 133.



Note 7Income Taxes



For the three and six months ended October 31, 2006, the tax provision consists of current expense related to operations in foreign jurisdictions which are
profitable and without loss carryforwards. In addition, certain operations in jurisdictions (principally Germany and the US) reported net income against which the Company offset net operating losses. However, because the operations in these
jurisdictions have not shown a history of net income, the Company has not recognized a benefit for these unutilized net operating losses as it is currently more likely than not that such benefit will not be realized.



- 16 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



The Company continues to provide a full valuation allowance against its net operating losses and other net deferred
tax assets, arising in all tax jurisdictions because the realization of such assets is not more likely than not. For the three and six months ended October 31, 2006, the valuation allowance decreased by $0.2 million and $0.6 million,
respectively. The change is mainly attributable to net operating losses in the United States and Germany being applied against net income realized for the respective quarter. The domestic net operating losses can be carried forward 20 years to
offset domestic profits in future periods and expire from fiscal 2022 through fiscal 2026 while the foreign net operating losses have no expiration dates.



Note 8Discontinued Operations



On October 31, 2005, the Company completed the sale of certain of its non-core businesses as a result of the strategy to divest itself of operations that do not rely
upon its core ultra-high-pressure water pump business (the Avure Business). The Company has classified the financial results of its Avure Business as discontinued operations on the Condensed Consolidated Statements of Income for all
periods presented. The Condensed Consolidated Statements of Cash Flows for the six months ended October 31, 2005 do not reflect discontinued operations treatment for the Avure Business as the Company has elected not to reclassify its cash flows
for this discontinued operation.



The purchaser of the Avure Business (the
Purchaser) subsequently claimed that it was entitled to a further working capital adjustment of $1.4 million, which claim the Company disputed. The Company and the Purchaser agreed to resolve this claim in accordance with the procedure
agreed on at the time of sale. The Company and the Purchaser also agreed that the Purchaser would have a limited right to prepay, at a 12.5% discount, the balance of the promissory note due 3 years after closing. The prepay right expired on
October 31, 2006. The Company received a partial payment of $990,000 in the second quarter of fiscal 2007.



The Company initially recorded a loss of $1,147,000, net of income taxes of $334,000, on the sale. During the third quarter of its fiscal year 2006, the Company increased
its Loss on Sale of Discontinued Operations by $300,000 as its best estimate of the amount required to settle the working capital dispute, and by $107,000 as a discount on the 3 year note, for a total of $407,000.



On August 16, 2006, the Company received notice from the arbitrator to whom the dispute
had been referred regarding the resolution of its outstanding dispute with the Purchaser. Although the Company does not agree with all the findings of the arbitrator, the decision by the arbitrator constitutes a final resolution of all disputes
between the Purchaser and the Company regarding the calculation of net working capital. The adjustment amounts to $1,026,000 (including interest and arbitration fees), of which $300,000 was previously accrued as a liability. The net amount of
$726,000 has been recorded as Loss on Sale from Discontinued Operations in the quarter ended July 31, 2006. The Company delivered payment to the Purchaser on August 21, 2006.



Summarized financial information for the discontinued operations is set forth below:



|                                                         |  |                                     |       |   |                                   |   |        |  
|-------------------------------------------------------- |  | ----------------------------------- | ----- | - | --------------------------------- | - | ------ | -
|                                                         |  | Three Months Ended October 31, 2005 |       |   | Six Months Ended October 31, 2005 |  
|Sales                                                    |  | $                                   | 8,344 |   |                                   | $ | 16,087 |  
|Income before provision for income taxes                 |  |                                     | 10    |   |                                   |   | 1,454  |  
|Provisions for income taxes                              |  |                                     | (194  | ) |                                   |   | (488   | )
|                                                         |  |                                     |       |   |                                   |   |        |  
|(Loss) income from operations of discontinued operations |  | $                                   | (184  | ) |                                   | $ | 966    |  
|                                                         |  |                                     |       |   |                                   |   |        |  



- 17 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



Note 9Basic and Diluted Income Share



Basic income per share represents income available to common shareholders divided by the weighted average number of shares outstanding
during the period. Diluted income (loss) per share represents income (loss) available to common shareholders divided by the weighted average number of shares outstanding including the potentially dilutive impact of stock options and warrants, where
appropriate. 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 income from continuing
operations per share for the three and six month periods ended October 31, 2006 and 2005:



|                                                                                           |  |                               |        |                             |   |        |  |      |        |  |   |       
|------------------------------------------------------------------------------------------ |  | ----------------------------- | ------ | --------------------------- | - | ------ |  | ---- | ------ |  | - | ------
|                                                                                           |  | Three Months EndedOctober 31, |        | Six Months EndedOctober 31,
|                                                                                           |  | 2006                          |        | 2005                        |   | 2006   |  | 2005
|Numerator:                                                                                 |  |                               |        |                             |   |        |  |      |        |  |   |       
|Income from continuing operations                                                          |  | $                             | 1,742  |                             | $ | 2,349  |  | $    | 5,510  |  | $ | 1,221 
|Denominator:                                                                               |  |                               |        |                             |   |        |  |      |        |  |   |       
|Denominator for basic income per shareweighted average shares outstanding                 |  |                               | 37,194 |                             |   | 34,597 |  |      | 37,134 |  |   | 34,448
|Dilutive potential common shares from employee stock options                               |  |                               | 336    |                             |   | 102    |  |      | 398    |  |   | 93    
|Dilutive potential common shares from warrants                                             |  |                               | 275    |                             |   | 1,018  |  |      | 281    |  |   | 1,104 
|Dilutive potential common shares from service and performance based stock awards           |  |                               | 74     |                             |   | 420    |  |      | 74     |  |   | 420   
|                                                                                           |  |                               |        |                             |   |        |  |      |        |  |   |       
|Denominator for diluted incomeweighted average shares outstanding and assumed conversions |  |                               | 37,879 |                             |   | 36,137 |  |      | 37,887 |  |   | 36,065
|                                                                                           |  |                               |        |                             |   |        |  |      |        |  |   |       
|Basic income from continuing operations per share                                          |  | $                             | 0.05   |                             | $ | 0.07   |  | $    | 0.15   |  | $ | 0.04  
|Diluted income from continuing operations per share                                        |  | $                             | 0.05   |                             | $ | 0.07   |  | $    | 0.15   |  | $ | 0.03  



There were 21,250 potentially dilutive
common shares from employee stock options which have been excluded from the diluted weighted average share denominator for both the three and six months ended October 31, 2006, as their effect would be anti-dilutive. There were 1,547,122 and
1,567,122 potentially dilutive common shares from employee stock options which have been excluded from the diluted weighted average share denominator for the three and six months ended October 31, 2005, respectively, as their effect would be
anti-dilutive.



Note 10Receivables, Net



Receivables, Net consist of the following:



|                                     |  |                  |        |                |   |       
|------------------------------------ |  | ---------------- | ------ | -------------- | - | ------
|                                     |  | October 31, 2006 |        | April 30, 2006
|Trade Accounts Receivable            |  | $                | 28,856 |                | $ | 31,841
|Unbilled Revenues                    |  |                  | 1,821  |                |   | 5,219 
|                                     |  |                  |        |                |   |       
|                                     |  |                  | 30,677 |                |   | 37,060
|Less Allowance for Doubtful Accounts |  |                  | 3,215  |                |   | 2,867 
|                                     |  |                  |        |                |   |       
|                                     |  | $                | 27,462 |                | $ | 34,193
|                                     |  |                  |        |                |   |       



- 18 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



Note 11Inventories



Inventories consist of the following:



|                        |  |                  |        |                |   |       
|----------------------- |  | ---------------- | ------ | -------------- | - | ------
|                        |  | October 31, 2006 |        | April 30, 2006
|Raw Materials and Parts |  | $                | 17,161 |                | $ | 13,450
|Work in Process         |  |                  | 3,100  |                |   | 2,042 
|Finished Goods          |  |                  | 7,894  |                |   | 7,283 
|                        |  |                  |        |                |   |       
|                        |  | $                | 28,155 |                | $ | 22,775
|                        |  |                  |        |                |   |       



Note 12Warranty
Obligations



The Companys estimated 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.



Included in Other Accrued Liabilities as of October 31, 2006
was $1.6 million related to warranty costs. The following table shows the fiscal 2007 year-to-date activity for the Companys warranty obligations:



|                                                |  |   |        |  
|----------------------------------------------- |  | - | ------ | -
|Accrued warranty balance as of April 30, 2006   |  | $ | 1,491  |  
|Accruals for warranties                         |  |   | 1,600  |  
|Warranty costs incurred                         |  |   | (1,521 | )
|                                                |  |   |        |  
|Accrued warranty balance as of October 31, 2006 |  | $ | 1,570  |  
|                                                |  |   |        |  



Note
13Long-Term Obligations and Notes Payable



Long-term
obligations and notes payable are as follows:



|                       |  |                  |       |   |                |   |       |  
|---------------------- |  | ---------------- | ----- | - | -------------- | - | ----- | -
|                       |  | October 31, 2006 |       |   | April 30, 2006 |  
|Long-Term Obligations: |  |                  |       |   |                |   |       |  
|Credit Agreement       |  | $                |      |   |                | $ |      |  
|Term Loans Payable     |  |                  | 4,036 |   |                |   | 4,702 |  
|Less Current Portion   |  |                  | (851  | ) |                |   | (928  | )
|                       |  |                  |       |   |                |   |       |  
|                       |  | $                | 3,185 |   |                | $ | 3,774 |  
|                       |  |                  |       |   |                |   |       |  
|Notes Payable          |  | $                | 2,225 |   |                | $ | 2,319 |  
|                       |  |                  |       |   |                |   |       |  



On July 8, 2005, the Company
signed a new three year credit agreement (Agreement). The Company expensed $489,000 of fees during the six months ended October 31, 2005 related to the prior credit agreement. The Agreement provides for a revolving line of credit of
up to $30 million with a maturity date of August 1, 2008 and is collateralized by a general lien on all of the Companys assets. Certain subsidiaries guaranteed the Companys line of credit under the Agreement. Interest rates under
the Agreement are at LIBOR plus a percentage depending on the Companys leverage ratios, or at the Bank of Americas prime rate in effect from time to time, at the



- 19 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



Companys option. The borrowings under the Agreement were fully paid off as of April 30, 2006 and there have been no new borrowings during the six
months ended October 31, 2006. The Agreement requires compliance with funded debt, tangible net worth and liquidity ratios. The Company pays an annual letter of credit fee quarterly in arrears. The fee varies depending on the Companys
leverage ratio and is currently at 1.25% of the amount drawn under each outstanding letter of credit.



As of October 31, 2006, the Company had $28.5 million of domestic unused line of credit, net of $1.5 million outstanding letter of credit.



The Company was in compliance with all covenants as of October 31, 2006.



The Company also has leases for office equipment on which it owes outstanding principal of $227,000 and $337,000 as of October 31, 2006
and April 30, 2006, shown under Term Loans Payable.



The Company has
obtained a seven-year collateralized long-term loan, expiring in 2011, in the amount of 145 million New Taiwanese Dollars (US$4.4 million) bearing interest at an annual rate of 3.11%. The loan is collateralized by the Companys
manufacturing facility in Taiwan. During the six months ended October 31, 2006, the Company borrowed $482,000 and paid off $837,000 of the loan and is obligated to make semi-annual payments in June and December each year. The balance of $3.8
million at October 31, 2006 is included in Term Loans Payable.



The
Company also has four unsecured credit facilities in Taiwan with a commitment totaling 228 million New Taiwanese Dollars (US$6.9 million at October 31, 2006), bearing interest at rates ranging from 1.76 to 2.52% per annum. The credit
facilities generally have maturities of 12 months and can be extended for like periods, as needed, at the banks option. At October 31, 2006, the balance outstanding under these credit facilities amounts to US$2.2 million and is shown
under Notes Payable.



Note 14Commitments and
Contingencies



At any time, the Company may be involved in certain legal
proceedings in addition to the Omax matter described below and the June 2002 incident described in Note 16. The Companys policy is to routinely assess the likelihood of any adverse judgments or outcomes related to legal matters, as well as
ranges of probable losses. A determination of the amount of the reserves required, if any, for these contingencies is made after analysis of each known issue and an analysis of historical experience in accordance with Statement of Financial
Accounting Standards No. 5, Accounting for Contingencies, and related pronouncements. The Company records reserves related to certain legal matters for which it is probable that a loss may be incurred and the range of such loss can
be estimated. With respect to matters for which no reserve has been recorded, management has concluded that a loss is only reasonably possible or remote and, therefore, no liability is recorded. Management discloses the facts regarding matters
assessed as reasonably possible and potential exposure, if determinable. Costs incurred with defending claims are expensed as incurred. As of October 31, 2006, the Company has accrued its insurance deductible on the pending claims that were
deemed probable.



Omax Corporation (Omax) filed suit against the
Company 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 the Companys 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 the
Companys Patent No. 6,766,216



- 20 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



entitled Method and System for Automated Software Control of Waterjet Orientation Parameters declared invalid, unenforceable, and not infringed.
The Company has brought claims against Omax alleging certain of their products infringe its Patent No. 6,766,216. Omax manufactures waterjet equipment that competes with the Companys equipment. Both the Omax and the Companys patents
are directed at the software that controls operation of the waterjet equipment. Although the Omax suit seeks damages of over $100 million, the Company believes, having consulted with its counsel, that Omaxs claims are without merit, and the
Company is not only contesting Omaxs allegations of infringement but also is vigorously pursuing its claims against Omax with regard to its own patent. The outcome of this case is uncertain, and an unfavorable outcome is possible. The Company
has not provided any loss accrual related to the Omax lawsuit as of October 31, 2006. The Company has incurred, and expects to continue to incur, considerable legal fees related to this case.



Other Legal ProceedingsThe Company does not believe these proceedings will have
a material adverse effect on its condensed consolidated financial position, results of operations or cash flows.



Note 15Recently Issued Accounting Pronouncements



In July 2006, the FASB issued FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxesan interpretation of FASB Statement
No. 109 (FIN 48), which clarifies the accounting for uncertainty in tax positions. This interpretation requires that the Company firstly determine whether it is more likely than not that a tax position will be sustained upon
examination based on the technical merits of the position, and secondly measure the amount of benefit to be recognized in the financial statements for a tax position that meets the more-likely-than-not recognition threshold. FIN 48 is effective for
fiscal years beginning after December 15, 2006 which is the beginning of the Companys fiscal 2008. The Company is currently evaluating the impact of adopting FIN 48 on its financial statements.



In September, 2006, the Securities and
Exchange Commission (SEC) issued Staff Accounting Bulletin No. (SAB 108) which provides interpretive guidance on how the effects of the carryover or reversal of prior year misstatements should be considered in quantifying a
current year misstatement. SAB 108 is effective for fiscal years ending after November 15, 2006 and early application is encouraged for any interim period of the first fiscal year ending after that date. The Company will adopt SAB 108 in the
4thquarter of its fiscal 2007 and is currently evaluating the impact of adopting SAB 108 on its financial
statements.



In September 2006, the FASB issued Statement of Financial
Accounting Standards No. 157 Defining Fair Value Measurement (FAS 157) which defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value
measurements. FAS 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007, which is the beginning of the Companys fiscal 2009. The Company is currently evaluating the impact of adopting FAS 157
on its financial statements.



In September 2006, the FASB also issued Statement
of Financial Accounting Standards No. 158 (FAS 158) Employers Accounting for Defined Benefit Pension and Other Postretirement Plans, an amendment of FAS Statements No. 87, 88, 106, and 132(R). FAS 158 requires
an employer to recognize the overfunded or underfunded status of a defined benefit postretirement plan as an asset or liability in its statement of financial position and to recognize changes in that funded status in the year in which the changes
occur through comprehensive income of a business entity. This statement also requires an employer to measure the funded status of a plan as of the date of its year-end statement of financial position, with limited exceptions. The Company will be
required to initially recognize the funded status of a defined benefit postretirement plan and to



- 21 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



provide the required disclosures as of the end of the fiscal year ending after December 15, 2006, which for the Company will be the end of fiscal 2007.
The requirement to measure plan assets and benefit obligations as of the date of the employers fiscal year-end statement of financial position is effective for fiscal years ending after December 15, 2008, or fiscal 2009 for the Company.
The Company is currently evaluating the impact of adopting FAS 158 on its financial statements.



Note 16Subsequent Events



In
connection with a March 2005 Private Investment in Public Equity transaction (PIPE Transaction), in which the Company sold $65 million of stock and warrants to investors, the Company entered into a Registration Rights

Agreement (RRA). Under the RRA, the Company is required to keep the registration statement on Form S-1 for the resale of common stock issued in PIPE and
pursuant to warrants issued in the PIPE (PIPE Securities) effective and available for resale of PIPE Securities. The obligation exists until the earlier of five years, two years after the exercise of the warrants, or the resale of
all PIPE Securities. If the registration is unavailable for resales for the period specified in the RRA, the Company will be obligated to pay, on a monthly basis, penalties to purchasers of PIPE Securities who still hold PIPE
Securities. As of January 23, 2007, the monthly penalty would be approximately $600,000. The RRA originally provided that we would not have to pay penalties until the registration statement could not be used for resale for an
aggregate total of 40 Trading Days. The registration statement has not been available for use since November 22, 2006. On January 24, 2007 (when the registration had not been available for resale for 40 Trading Days), the RRA was
amended to increase the number of Trading Days to 102. The Company will file a post-effective amendment to the registration statement in the near future. Until the post-effective amendment is declared effective by the SEC, the number of
Trading Days when the registration statement has not been available for resales will continue to increase. The Company will be obligated to file post-effective amendments in the future on an annual basis to include updating information and to
reflect fundamental changes, if any occur. Depending on the timing of the filing of the post-effective amendments and how long it takes the SEC to declare such post-effective amendments effective, the registration statement may not
be available for resales for periods of time.



In litigation arising out of a
June 2002 incident, the Companys excess insurance carrier notified the Company in December 2006 that it is contesting its obligation to provide coverage. The Company purchases product liability insurance to cover claims of this nature. The
Company believes the carriers position is without merit and has commenced a declaratory judgment action seeking a determination that the carrier is obligated to provide a full defense of the Company. The outcome of this case is uncertain, and
an unfavorable outcome is possible. The Company has not provided any loss accrual related to this matter as of July 31, 2006. The unresolved claims relating to this incident total approximately $7 million.



Effective February 2, 2007 (the Effective Date), the Company and Stephen R.
Light, the Companys current President and Chief Executive Officer (the Executive) entered into an Employment Agreement (the Agreement). The Agreement, entered into in connection with the Executives retirement,
amends and restates the employment agreement entered into by and between the Company and the Executive dated November 25, 2002, as amended on September 21, 2005.



The Agreement provides for a Period of Employment that begins on the Effective Date and, unless terminated earlier, ends on the earlier of
(i) the employment termination date set forth in a notice from the Company to the Executive, such notice having been provided in connection with the Companys public announcement that it has hired a new President and Chief Executive
Officer or (ii) April 30, 2008 (the earlier date, being the Transition Date).



- 22 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

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

(Unaudited)



According to the Agreement, from the Effective Date through the Period of Employment, the Executive shall continue to
be employed as the President and CEO of the Company with overall charge and responsibility for the business and affairs of the Company. Subject to the terms and conditions of the Agreement, the Executive will be entitled to the following payments
and benefits. For the period beginning on the Effective Date and ending on the later of (i) 12 months after the Transition Date or (ii) April 30, 2008, the Company will pay the Executive a base salary at the rate of $550,000 per year.
The Executive is also eligible to receive a bonus under the Companys annual incentive plan for fiscal year 2007, fiscal year 2008 and fiscal 2009 to the extent that the Executive is employed by the Company during fiscal year 2008. The
Executive ceased to participate in the Companys Long Term Incentive Plans commencing on the Effective Date. The Executive is entitled to a cash severance payment payable after the Period of Employment of $4,475,250 (less applicable tax
withholdings). The Agreement provides that all unvested stock options and shares of restricted stock held by the Executive that would have vested pursuant to their respective terms if the Executive had been employed by the Company through the later
of the Transition Date or April 30, 2007 will vest on the Transition Date. The Agreement also provides for other benefits, such as a monthly financial planning allowance, a monthly cash allowance in lieu of provision of other perquisites,
vacation accrual, and eligibility to participate in life insurance, health insurance, 401(k) and similar benefit plans of the Company.



The Company expects to incur total expenses of approximately $5.0 million over the Executives estimated Period of Employment related to above mentioned Agreement,
which is reduced by the reversal of $658,000 related to payments under the Long Term Incentive Plans in which the Executive ceased to participate as of February 2, 2007. See Note 4 for a detailed discussion of the LTIPs.



- 23 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS



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



SAFE HARBOR STATEMENT:



Statements made in this quarterly report on Form 10-Q/A 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 Part I, Item 1A of our Annual Report on Form 10-K/A Amendment No. 2 for the year ended April 30,
2006; our belief that the financial covenants in our credit facilities are achievable based on current financial forecasts and our belief that our existing cash, cash from operations, and credit facilities at October 31, 2006 are adequate to
fund our operations for the next twelve months; our belief that timing issues related to our working capital will not have a material adverse impact on our short-term liquidity requirements and our plan to continue negotiating funds and to continue
capital spending on information technology and facilities and our expectation that the necessary fund will be generated internally; our expectation that the upgrade of our ERP system will enhance our control environment; our position regarding our
pending legal proceedings with Omax; our belief that Omaxs claims are without merit and that we will incur considerable fees in this case; our belief that waterjets are experiencing growing acceptance in the marketplace because of their
flexibility and superior machine performance; our belief that sales growth over the next few years will result from new product development and enhancements; our belief that Asian sales in the second half of this year will be affected by the
investigation; our expectation of continued growth in western and central Europe from additional investments in staffing and marketing; our intent to file a post effective amendment to the Registration Statement on Form S-1; our expectation
that short-term Aerospace sales will be lower and our plan to continue to invest in sales and marketing. 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.



Results of Operations



(Tabular amounts in thousands)



Sales.



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



|                             |  |                                |        |      |                              |            |  |   |        |   |  |      |    |      |   |            |  |   |        |  |   |        |   |  |     |   
|---------------------------- |  | ------------------------------ | ------ | ---- | ---------------------------- | ---------- |  | - | ------ | - |  | ---- | -- | ---- | - | ---------- |  | - | ------ |  | - | ------ | - |  | --- | --
|                             |  | Three Months Ended October 31, |        |      | Six Months Ended October 31, |           
|                             |  | 2006                           |        | 2005 |                              | Difference |  |   | %      |   |  | 2006 |    | 2005 |   | Difference |  |   | %      | 
|Sales                        |  |                                |        |      |                              |            |  |   |        |   |  |      |    |      |   |            |  |   |        |  |   |        |   |  |     |   
|North America Waterjet       |  | $                              | 30,079 |      | $                            | 28,644     |  | $ | 1,435  |   |  | 5    | %  |      | $ | 61,588     |  | $ | 51,571 |  | $ | 10,017 |   |  | 19  | % 
|Asia Waterjet                |  |                                | 8,133  |      |                              | 7,468      |  |   | 665    |   |  | 9    | %  |      |   | 15,489     |  |   | 13,236 |  |   | 2,253  |   |  | 17  | % 
|Other International Waterjet |  |                                | 11,943 |      |                              | 8,789      |  |   | 3,154  |   |  | 36   | %  |      |   | 22,584     |  |   | 17,242 |  |   | 5,342  |   |  | 31  | % 
|Applications                 |  |                                | 4,249  |      |                              | 5,784      |  |   | (1,535 | ) |  | (27  | )% |      |   | 8,153      |  |   | 10,622 |  |   | (2,469 | ) |  | (23 | )%
|                             |  |                                |        |      |                              |            |  |   |        |   |  |      |    |      |   |            |  |   |        |  |   |        |   |  |     |   
|Total                        |  | $                              | 54,404 |      | $                            | 50,685     |  | $ | 3,719  |   |  | 7    | %  |      | $ | 107,814    |  | $ | 92,671 |  | $ | 15,143 |   |  | 16  | % 
|                             |  |                                |        |      |                              |            |  |   |        |   |  |      |    |      |   |            |  |   |        |  |   |        |   |  |     |   



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



- 24 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS





Aerospace industry. For the three and six months ended October 31, 2006, revenue from our three Waterjet segments increased $5.3 million or 12%, and
$17.6 million or 21% as compared to the prior year same respective periods. Growth slowed in the three months ended October 31, 2006, due to the impact of the cancellation of a large Aerospace order. Excluding sales to the Aerospace industry,
revenue in the three Waterjet segments increased 19% and 18% for the three and six months ended October 31, 2006, as compared to the prior same respective periods. We are continuing to build market awareness of waterjet technology through
investments in marketing and tradeshow activity. Our waterjets are experiencing growing acceptance in the marketplace because of their flexibility and superior machine performance. We also continue to invest in direct sales and technical services
staff adding new personnel to service potential and existing customers.



For the three and six months ended October 31, 2006, our revenue in North America segment experienced an
overall increase of $1.4 million or 5%, and $10 million or 19% from the prior year respective periods. Shapecutting system sales in the US benefited from the continued increasing awareness of waterjet cutting technology, introduction of new
products, and the seasonal concentration of trade shows in the second fiscal quarter. Sales to the Aerospace industry were down 23% and up 45% for the three and six month period ended October 31, 2006, as compared to the prior year respective
periods. As previously disclosed, we reached a settlement in September 2006, with one of our customers for the cancellation of an order for two large Aerospace systems, and recognized $2.2 million in the second fiscal quarter due to the settlement.
Sales to the Aerospace industry fluctuate quarter over quarter for various reasons such as the timing of the contract awards, timing of the project design and manufacturing schedule and finally shipment to the customer. We expect a lower revenue
level in the following fiscal quarter because of the expected timing of orders for large systems. There were no significant price increases year over year. At the end of fiscal 2006, we announced the introduction of the StonecrafterTM, a system specifically designed for the stone and tile industry, and a new 87,000 psi pump which increases the cutting speed
over the 60,000 psi currently in use. We expect new product development and enhancements such as these, and the increasing adoption of waterjet cutting, to drive sales growth over the next few years.



For the three and six months ended October 31, 2006, our revenue in Asia Waterjet
segment increased $665,000 or 9%, and $2.3 million or 17% from the prior year respective periods. The Growth in Asia Waterjet was fueled by expansion of waterjet systems into the semiconductor industry, continued expansion of the standard
shapecutting business across Asia, and strong aftermarket business. Growth in the second fiscal quarter was impacted by the disruption of the investigation in Asia and the three employees who left the Company subsequent to the investigation. We
expect that this impact will negatively effect growth in the second half of the current fiscal year.



Growth in the Other International Waterjet segment represents primarily sales into Europe and South America. Revenues from our European operations have improved by $2.6 million or 36%, and $4.2 million or 28%, for the
three and six months ended October 31, 2006 on strong demand for our shapecutting systems which have benefited from a stronger Euro versus US Dollar. We expect continued growth in western and central Europe as a result of the additional
investments in staffing and marketing efforts. Sales in South America increased $506,000 and $1.2 million, respectively, for the three and six months ended October 31, 2006 compared to the prior year same respective periods on higher standard
shapecutting system sales.



Our Applications segment represents sales of our
automation and robotic waterjet cutting systems, as well as non-waterjet systems, which are sold primarily into the North American automotive industry. For the three and six months ended October 31, 2006, we reported a $1.5 million or 27%, and
$2.5 million or 23%, decrease in revenue versus the prior year same respective period. This decline resulted from the continued softness in the domestic automotive industry. In addition, we have been increasing our sales focus on systems that
integrate waterjet cutting cells and deemphasizing non-waterjet systems.



- 25 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS





Systems vs. Spares. We also analyze our Waterjet revenues by looking at system sales and consumable sales as
follows:



|                 |  |                                |        |      |                              |            |  |   |       |  |      |   |      |   |            |  |   |        |  |   |        |  |    |  
|---------------- |  | ------------------------------ | ------ | ---- | ---------------------------- | ---------- |  | - | ----- |  | ---- | - | ---- | - | ---------- |  | - | ------ |  | - | ------ |  | -- | -
|                 |  | Three Months Ended October 31, |        |      | Six Months Ended October 31, |           
|                 |  | 2006                           |        | 2005 |                              | Difference |  | % |       |  | 2006 |   | 2005 |   | Difference |  | % |       
|Sales            |  |                                |        |      |                              |            |  |   |       |  |      |   |      |   |            |  |   |        |  |   |        |  |    |  
|Systems          |  | $                              | 39,703 |      | $                            | 36,950     |  | $ | 2,753 |  | 7    | % |      | $ | 79,048     |  | $ | 65,671 |  | $ | 13,377 |  | 20 | %
|Consumable parts |  |                                | 14,701 |      |                              | 13,735     |  |   | 966   |  | 7    | % |      |   | 28,766     |  |   | 27,000 |  |   | 1,766  |  | 7  | %
|                 |  |                                |        |      |                              |            |  |   |       |  |      |   |      |   |            |  |   |        |  |   |        |  |    |  
|Total            |  | $                              | 54,404 |      | $                            | 50,685     |  | $ | 3,719 |  | 7    | % |      | $ | 107,814    |  | $ | 92,671 |  | $ | 15,143 |  | 16 | %
|                 |  |                                |        |      |                              |            |  |   |       |  |      |   |      |   |            |  |   |        |  |   |        |  |    |  



Systems sales went up $2.8 million or
7%, and $13.4 million or 20%, for the three and six months ended October 31, 2006. Excluding sales in the Aerospace industry and the Applications segment, system sales went up 22% and 20%, respectively for the three and six months ended
October 31, 2006. Consumables revenues recorded an increase of $966,000 or 7%, and $1.8 million or 7% for the three and six months ended October 31, 2006. Increases in spares sales resulted from a growing number of systems in service, our
proprietary productivity enhancing kits and improved parts availability as well as the use of Flowparts.com, our easy-to-use internet order entry system. Flowparts.com has been deployed in the U.S. for two years and was launched in Europe early this
year which is experiencing faster customer adoption than we experienced in the U.S.



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



|                             |  |                                |        |      |                              |            |  |   |        |   |  |      |    |      |   |            |  |   |        |  |   |        |   |  |     |   
|---------------------------- |  | ------------------------------ | ------ | ---- | ---------------------------- | ---------- |  | - | ------ | - |  | ---- | -- | ---- | - | ---------- |  | - | ------ |  | - | ------ | - |  | --- | --
|                             |  | Three Months Ended October 31, |        |      | Six Months Ended October 31, |           
|                             |  | 2006                           |        | 2005 |                              | Difference |  |   | %      |   |  | 2006 |    | 2005 |   | Difference |  |   | %      | 
|Gross Margin                 |  |                                |        |      |                              |            |  |   |        |   |  |      |    |      |   |            |  |   |        |  |   |        |   |  |     |   
|North America Waterjet       |  | $                              | 13,800 |      | $                            | 13,878     |  | $ | (78    | ) |  | (1   | )% |      | $ | 27,930     |  | $ | 24,865 |  | $ | 3,065  |   |  | 12  | % 
|Asia Waterjet                |  |                                | 4,472  |      |                              | 3,549      |  |   | 923    |   |  | 26   | %  |      |   | 8,938      |  |   | 6,359  |  |   | 2,579  |   |  | 41  | % 
|Other International Waterjet |  |                                | 4,807  |      |                              | 3,281      |  |   | 1,526  |   |  | 47   | %  |      |   | 8,796      |  |   | 6,542  |  |   | 2,254  |   |  | 34  | % 
|Applications                 |  |                                | 533    |      |                              | 1,626      |  |   | (1,093 | ) |  | (67  | )% |      |   | 979        |  |   | 2,501  |  |   | (1,522 | ) |  | (61 | )%
|                             |  |                                |        |      |                              |            |  |   |        |   |  |      |    |      |   |            |  |   |        |  |   |        |   |  |     |   
|Total                        |  | $                              | 23,612 |      | $                            | 22,334     |  | $ | 1,278  |   |  | 6    | %  |      | $ | 46,643     |  | $ | 40,267 |  | $ | 6,376  |   |  | 16  | % 
|                             |  |                                |        |      |                              |            |  |   |        |   |  |      |    |      |   |            |  |   |        |  |   |        |   |  |     |   



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



|                             |  |                                |   |  |                              |   |  |      |   |  |      |  
|---------------------------- |  | ------------------------------ | - |  | ---------------------------- | - |  | ---- | - |  | ---- | -
|                             |  | Three Months Ended October 31, |   |  | Six Months Ended October 31, |  
|                             |  | 2006                           |   |  | 2005                         |   |  | 2006 |   |  | 2005 |  
|Gross Margin Percentage      |  |                                |   |  |                              |   |  |      |   |  |      |  
|North America Waterjet       |  | 46                             | % |  | 48                           | % |  | 45   | % |  | 48   | %
|Asia Waterjet                |  | 55                             | % |  | 48                           | % |  | 58   | % |  | 48   | %
|Other International Waterjet |  | 40                             | % |  | 37                           | % |  | 39   | % |  | 38   | %
|Applications                 |  | 13                             | % |  | 28                           | % |  | 12   | % |  | 24   | %
|Total                        |  | 43                             | % |  | 44                           | % |  | 43   | % |  | 43   | %



Gross margin for the three and six
months ended October 31, 2006 amounted to $23.6 million or 43% of sales, and $46.6 million or 43% of sales, respectively, as compared to gross margin of $22.3 million or 44% of sales and $40.3 million or 43% of sales in the prior year same
periods. The gross margin improvements in our Asia and Other International Waterjet are attributable to the strong product pricing and improved product mix.



- 26 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS





Margins in North America slightly declined from the prior year due to a higher mix of systems sales versus consumable sales, higher freight costs and
material prices, and average lower margins on special systems due to mix. Generally, comparison of gross margin rates will vary period over period depending on the mix of sales, which includes special systems, standard systems 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 Applications segment. Our Applications segment recorded significant decreases in margins due to increased cost of certain automotive contracts. 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.



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



|                             |  |                                |        |      |                              |            |  |   |       |  |      |   |      |   |            |  |   |        |  |   |       |  |    |  
|---------------------------- |  | ------------------------------ | ------ | ---- | ---------------------------- | ---------- |  | - | ----- |  | ---- | - | ---- | - | ---------- |  | - | ------ |  | - | ----- |  | -- | -
|                             |  | Three Months Ended October 31, |        |      | Six Months Ended October 31, |           
|                             |  | 2006                           |        | 2005 |                              | Difference |  | % |       |  | 2006 |   | 2005 |   | Difference |  | % |       
|Sales and Marketing          |  |                                |        |      |                              |            |  |   |       |  |      |   |      |   |            |  |   |        |  |   |       |  |    |  
|North America Waterjet       |  | $                              | 6,059  |      | $                            | 4,329      |  | $ | 1,730 |  | 40   | % |      | $ | 11,191     |  | $ | 8,355  |  | $ | 2,836 |  | 34 | %
|Asia Waterjet                |  |                                | 1,291  |      |                              | 1,069      |  |   | 222   |  | 21   | % |      |   | 2,510      |  |   | 2,030  |  |   | 480   |  | 24 | %
|Other International Waterjet |  |                                | 2,783  |      |                              | 2,241      |  |   | 542   |  | 24   | % |      |   | 5,434      |  |   | 4,505  |  |   | 929   |  | 21 | %
|Applications                 |  |                                | 430    |      |                              | 234        |  |   | 196   |  | 84   | % |      |   | 1,025      |  |   | 559    |  |   | 466   |  | 83 | %
|                             |  |                                |        |      |                              |            |  |   |       |  |      |   |      |   |            |  |   |        |  |   |       |  |    |  
|Total                        |  | $                              | 10,563 |      | $                            | 7,873      |  | $ | 2,690 |  | 34   | % |      | $ | 20,160     |  | $ | 15,449 |  | $ | 4,711 |  | 30 | %
|                             |  |                                |        |      |                              |            |  |   |       |  |      |   |      |   |            |  |   |        |  |   |       |  |    |  



Sales and marketing expenses increased
$2.7 million or 34%, and $4.7 million or 30% for the three and six months ended October 31, 2006, as compared to the prior year same respective periods. This expense growth in the North America stemmed from increased investment in sales and
marketing staff and higher trade show costs due to our attendance at the bi-annual International Manufacturing Technology Show held in Chicago in September 2006. Higher costs in Asia and Other International segments were due to investment in staff
and higher commissions driven by higher sales. We plan to continue to invest in sales and marketing to build waterjet technology awareness globally and to increase coverage of a growing base of potential customers. During the first fiscal quarter,
Applications reserved $215,000 against customer receivables due to an early termination because we believe the customer will be unable to pay the obligation under the contract. Expressed as a percentage of revenue, consolidated sales and marketing
expenses were 19% and 19% for the three and six months ended October 31, 2006, compared to 16% and 17% for the prior year same respective periods.



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



|                             |  |                                |       |      |                              |            |  |   |     |   |  |      |    |      |   |            |  |   |       |  |   |       |   |  |     |   
|---------------------------- |  | ------------------------------ | ----- | ---- | ---------------------------- | ---------- |  | - | --- | - |  | ---- | -- | ---- | - | ---------- |  | - | ----- |  | - | ----- | - |  | --- | --
|                             |  | Three Months Ended October 31, |       |      | Six Months Ended October 31, |           
|                             |  | 2006                           |       | 2005 |                              | Difference |  |   | %   |   |  | 2006 |    | 2005 |   | Difference |  |   | %     | 
|Research and Engineering     |  |                                |       |      |                              |            |  |   |     |   |  |      |    |      |   |            |  |   |       |  |   |       |   |  |     |   
|North America Waterjet       |  | $                              | 2,004 |      | $                            | 1,429      |  | $ | 575 |   |  | 40   | %  |      | $ | 3,883      |  | $ | 3,043 |  | $ | 840   |   |  | 28  | % 
|Asia Waterjet                |  |                                | 195   |      |                              | 129        |  |   | 66  |   |  | 51   | %  |      |   | 414        |  |   | 235   |  |   | 179   |   |  | 76  | % 
|Other International Waterjet |  |                                | 91    |      |                              | 103        |  |   | (12 | ) |  | (12  | )% |      |   | 210        |  |   | 242   |  |   | (32   | ) |  | (13 | )%
|Applications                 |  |                                | 49    |      |                              | 31         |  |   | 18  |   |  | 58   | %  |      |   | 126        |  |   | 50    |  |   | 76    |   |  | 152 | % 
|                             |  |                                |       |      |                              |            |  |   |     |   |  |      |    |      |   |            |  |   |       |  |   |       |   |  |     |   
|Total                        |  | $                              | 2,339 |      | $                            | 1,692      |  | $ | 647 |   |  | 38   | %  |      | $ | 4,633      |  | $ | 3,570 |  | $ | 1,063 |   |  | 30  | % 
|                             |  |                                |       |      |                              |            |  |   |     |   |  |      |    |      |   |            |  |   |       |  |   |       |   |  |     |   



- 27 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS





Research and engineering expenses increased $647,000 or 38%,
and $1.1 million or 30% for the three and six months ended October 31, 2006, as compared to the prior year same respective periods. In North America, we added key engineering personnel related to our core UHP technology as well as additional
engineering resources to support new core product development, such as Stonecrafter, the 87,000 psi pump and the 55,000 psi Husky, as well as continued core enhancements such as FlowMaster version 6.0. In Asia, we added resources to support new product development, such as the next
generation Nanojet system. The
increase in Applications for the quarter is the result of the timing of work and utilization of engineering resources. Expressed as a percentage of revenue, consolidated research and engineering expenses were 4% and 4% for the three and six months
ended October 31, 2006, compared to 3% and 4% for the prior year same respective periods.



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



|                             |  |                                |       |      |                              |            |  |   |       |   |  |      |    |      |   |            |  |   |        |  |   |       |   |  |     |   
|---------------------------- |  | ------------------------------ | ----- | ---- | ---------------------------- | ---------- |  | - | ----- | - |  | ---- | -- | ---- | - | ---------- |  | - | ------ |  | - | ----- | - |  | --- | --
|                             |  | Three Months Ended October 31, |       |      | Six Months Ended October 31, |           
|                             |  | 2006                           |       | 2005 |                              | Difference |  |   | %     |   |  | 2006 |    | 2005 |   | Difference |  |   | %      | 
|General and Administrative   |  |                                |       |      |                              |            |  |   |       |   |  |      |    |      |   |            |  |   |        |  |   |       |   |  |     |   
|North America Waterjet       |  | $                              | 5,998 |      | $                            | 5,861      |  | $ | 137   |   |  | 2    | %  |      | $ | 11,613     |  | $ | 10,741 |  | $ | 872   |   |  | 8   | % 
|Asia Waterjet                |  |                                | 2,013 |      |                              | 335        |  |   | 1,678 |   |  | 501  | %  |      |   | 2,449      |  |   | 733    |  |   | 1,716 |   |  | 234 | % 
|Other International Waterjet |  |                                | 669   |      |                              | 593        |  |   | 76    |   |  | 13   | %  |      |   | 1,322      |  |   | 1,168  |  |   | 154   |   |  | 13  | % 
|Applications                 |  |                                | 302   |      |                              | 346        |  |   | (44   | ) |  | (13  | )% |      |   | 618        |  |   | 708    |  |   | (90   | ) |  | (13 | )%
|                             |  |                                |       |      |                              |            |  |   |       |   |  |      |    |      |   |            |  |   |        |  |   |       |   |  |     |   
|Total                        |  | $                              | 8,982 |      | $                            | 7,135      |  | $ | 1,847 |   |  | 26   | %  |      | $ | 16,002     |  | $ | 13,350 |  | $ | 2,652 |   |  | 20  | % 
|                             |  |                                |       |      |                              |            |  |   |       |   |  |      |    |      |   |            |  |   |        |  |   |       |   |  |     |   



General and administrative expenses
increased $1.8 million or 26%, and $2.7 million or 20% for the three and six months ended October 31, 2006, as compared to the prior year same respective period. The increase was experienced primarily in the Asia Waterjet segment due to legal
and professional fees related to the investigation conducted by the Audit Committee of the Board of Directors using independent counsel and an independent accounting firm in regards to fraudulent deferral of revenue recognition by certain former
members of senior management in the Asia Waterjet segment. Expenses in the North America segment which includes all of our corporate overhead costs, increased mainly due to increased auditing and compliance costs for professional and consulting
costs related to Sarbanes-Oxley compliance, audit fees, and legal expenses incurred for patent litigation and corporate transactions and filings. Expressed as a percentage of revenue, consolidated general and administrative expenses were 17% and 15%
for the three and six months ended October 31, 2006, compared to 14% and 14% for the prior year same respective periods.



Restructuring Expenses. During the three and six months ended October 31, 2005, we incurred $487,000 and $585,000, respectively, of severance benefits
and other costs in the Applications segment related to the closing and relocation of our Wixom, Michigan facility. No such expenses occurred in the current fiscal year same periods.



Gain on Barton Sale. On August 26, 2005, the Company entered into a Purchase Agreement with Barton Mines Company
(Barton) to give Barton exclusive rights to sell abrasive to the Companys customers for $2.5 million in cash at closing, future annual payments of up to $250,000 for the next three years based on achievement of system sales targets
and royalty payments for systems sold over the next 10 years. The Company recorded the $2.5 million gain as an offset to operating expenses in the second fiscal quarter in 2006.



- 28 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS





Operating Income. Our operating income by segment for the periods noted below are summarized as follows:



|                             |  |                                |       |   |                              |   |            |  |   |        |   |  |      |    |  |      |       |            |  |   |       |  |   |        |   |  |     |   
|---------------------------- |  | ------------------------------ | ----- | - | ---------------------------- | - | ---------- |  | - | ------ | - |  | ---- | -- |  | ---- | ----- | ---------- |  | - | ----- |  | - | ------ | - |  | --- | --
|                             |  | Three Months Ended October 31, |       |   | Six Months Ended October 31, |  
|                             |  | 2006                           |       |   | 2005                         |   | Difference |  |   | %      |   |  | 2006 |    |  | 2005 |       | Difference |  |   | %     | 
|Operating Income             |  |                                |       |   |                              |   |            |  |   |        |   |  |      |    |  |      |       |            |  |   |       |  |   |        |   |  |     |   
|North America Waterjet       |  | $                              | (261  | ) |                              | $ | 4,759      |  | $ | (5,020 | ) |  | NM   | %  |  | $    | 1,243 |            |  | $ | 5,226 |  | $ | (3,983 | ) |  | (76 | )%
|Asia Waterjet                |  |                                | 973   |   |                              |   | 2,016      |  |   | (1,043 | ) |  | (52  | )% |  |      | 3,565 |            |  |   | 3,361 |  |   | 204    |   |  | 6   | % 
|Other International Waterjet |  |                                | 1,476 |   |                              |   | 344        |  |   | 1,132  |   |  | 329  | %  |  |      | 2,042 |            |  |   | 627   |  |   | 1,415  |   |  | 226 | % 
|Applications                 |  |                                | (248  | ) |                              |   | 528        |  |   | (776   | ) |  | NM   |    |  |      | (790  | )          |  |   | 599   |  |   | (1,389 | ) |  | NM  |   
|                             |  |                                |       |   |                              |   |            |  |   |        |   |  |      |    |  |      |       |            |  |   |       |  |   |        |   |  |     |   
|Total                        |  | $                              | 1,940 |   |                              | $ | 7,647      |  | $ | (5,707 | ) |  | (75  | )% |  | $    | 6,060 |            |  | $ | 9,813 |  | $ | (3,753 | ) |  | (38 | )%
|                             |  |                                |       |   |                              |   |            |  |   |        |   |  |      |    |  |      |       |            |  |   |       |  |   |        |   |  |     |   

---

NM = Not
Meaningful



Interest Income, Interest Expense, Fair Value Adjustment on
Warrants Issued and Other Income (Expense), Net. Current Interest Income increased to $153,000 and $382,000 for the three and six months ended October 31, 2006, compared to $19,000 and $55,000 in the prior year same respective periods
due to the higher average global cash balance over $34 million in fiscal 2007 versus less than $20 million in fiscal 2006 same periods. Interest Expense decreased to $46,000 and $181,000 for the three and six months ended October 31, 2006
compared to $456,000 and $1.4 million in the prior year same respective periods . The significant decrease in Interest Expenses results from lower interest rates and lower average debt balance outstanding with the payoff of the senior debt during
fiscal 2006. During the three and six months ended October 31, 2006, we recorded Other Income, Net of $399,000 and $1.0 million compared to Other Income, Net of $528,000 and Other Expense, Net of $579,000 in the prior year same respective
periods. This change results from the fluctuation in realized and unrealized foreign exchange gains and losses as described in the table below, as well as $206,000 related to hedges and their termination which is included in Other during the six
months ended October 31, 2006. During the three and six months ended October 31, 2005, we incurred $4.2 million and $4.8 million of expense associated with the warrants which were required to be marked-to-market at each reporting period
with corresponding gains and losses reported on the Condensed Consolidated Statement of Operations.



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



|                                                |  |                                |      |   |                              |   |      |      |  |   |       |   |  |   |      |  
|----------------------------------------------- |  | ------------------------------ | ---- | - | ---------------------------- | - | ---- | ---- |  | - | ----- | - |  | - | ---- | -
|                                                |  | Three Months Ended October 31, |      |   | Six Months Ended October 31, |  
|                                                |  | 2006                           |      |   | 2005                         |   |      | 2006 |  |   | 2005  |  
|Realized Foreign Exchange (Losses) Gains, Net   |  | $                              | (382 | ) |                              | $ | (237 | )    |  | $ | (343  | ) |  | $ | (220 | )
|Unrealized Foreign Exchange Gains (Losses), Net |  |                                | 848  |   |                              |   | 631  |      |  |   | 1,690 |   |  |   | (458 | )
|Hedges Termination                              |  |                                | (46  | ) |                              |   |     |      |  |   | (206  | ) |  |   |     |  
|Other                                           |  |                                | (21  | ) |                              |   | 134  |      |  |   | (116  | ) |  |   | 99   |  
|                                                |  |                                |      |   |                              |   |      |      |  |   |       |   |  |   |      |  
|                                                |  | $                              | 399  |   |                              | $ | 528  |      |  | $ | 1,025 |   |  | $ | (579 | )
|                                                |  |                                |      |   |                              |   |      |      |  |   |       |   |  |   |      |  



Income Taxes. For the
three and six months ended October 31, the tax provision consists of current expense related to operations in foreign jurisdictions which are profitable primarily in Taiwan and Japan. In addition for the three and six months ended
October 31, 2006, operations in certain jurisdictions (principally Germany)



- 29 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS





reported net income against which we offset net operating losses related to these jurisdictions. However, because the operations in these jurisdictions have
not shown a history of taxable income, we have not recognized a benefit for these unutilized net operating losses as it is currently more likely than not that such benefit will not be realized. In addition, we continue to assess our ability to
realize our net deferred tax assets. Recognizing the cumulative losses generated prior to the quarter ended October 31, 2006, 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 from fiscal 2022 through fiscal 2026 if not used. Our foreign net operating losses currently do not have an expiration date. We have provided a full valuation allowance against deferred tax assets associated with net
operating losses recorded as of October 31, 2006.



Discontinued
Operations, Net of Tax.In October 2005, we sold our Avure Business and have recast our statement of income to reflect the Avure Business as discontinued operations for all historical periods presented. For the six months ended October 31,
2006, the Company recorded $726,000 as Loss on Sale from Discontinued Operations due to the settlement of the working capital dispute discussed in Note 8 to the Condensed Consolidated Financial Statements. For the three and six months ended
October 31, 2005, total loss from discontinued operations was $1.3 million and $181,000, respectively.



Net Income. Our consolidated net income in the three months ended October 31, 2006 amounted to $1.7 million, or $0.05 per basic and diluted income per share as compared to $1.0 million, or $.03 per
basic and diluted income per share in the prior year same respective period. For the year-to-date period, our consolidated net income was $4.8 million, or $0.13 per basic and diluted income per share as compared to $1.0 million, or $.03 per basic
and diluted income per share in the prior year same respective period.



Changes in Financial Condition



Cash Flows



We used $3.5 million of cash in operating activities during the six months ended
October 31, 2006 compared to $6.7 million of cash generated for the six months ended October 31, 2005. Net receivables and other operating assets decreased $6.2 million and $1.6 million, respectively. Offsetting these inflows is
a decrease in accounts payable of $5.6 million and increases in inventory of $5.7 million during the six months ended October 31, 2006. See detailed discussion of these working capital account changes in the section below.



Working Capital



Net receivables are comprised of trade accounts receivable and unbilled revenues. At October 31, 2006, the net receivables balance
decreased $6.7 million or 20% from April 30, 2006. The decrease in net receivables stemmed from the reduction in trade receivable of $3.0 million due to reduced sales volume experienced during the period compared to the high balance at
April 30, 2006 which is typically our strongest quarter. Receivables days sales outstanding (including unbilled revenues) at October 31, 2006 decreased to 45 from 46 of prior year same period. The decrease was compounded by the reduction
in unbilled revenue of $3.4 million from $5.2 million at April 30, 2006 to $1.8 million at October 31, 2006 primarily due to higher amounts of aerospace contracts at later completion stages at April 30, 2006 versus October 31,
2006, as well as the progress made on various contracts commensurate with costs incurred. Our unbilled receivables relate to equipment and systems sales accounted for on a percentage of completion basis. Unbilled revenues fluctuate due to the
scheduling of production and achievement of certain billing milestones. In general, receivables can be negatively affected by the traditionally



- 30 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS





longer payment cycle outside the United States and the timing of billings and payments on large special system orders. Because of the lead-time to build and
deliver such equipment, ultimate collection of such accounts can be subject to changing customer business and economic conditions.



Inventories at October 31, 2006 increased $5.4 million or 24% from April 30, 2006. Our inventory level was relatively lower at year end due to higher sales
activities through the last fiscal quarter. The increase in inventory is also in response to our overall higher business volumes as well as longer lead times quoted by our suppliers. The majority of the increase resides in our waterjet inventory in
Asia and the U.S. including our domestic aerospace inventory.



Customer
deposits were $5.2 million at October 31, 2006, versus the $7.4 million balance at April 30, 2006 primarily due to significant aerospace contracts awarded in fiscal 2006 and relatively less aerospace contracts awarded in 2007. Furthermore,
two large aerospace contracts were settled in the second fiscal quarter which further contributed to the decrease in customer deposits balance at October 31, 2006.



Liquidity and Capital Resources



Approximately $29.6 million of our cash is held by divisions outside the United States. The repatriation of offshore cash balances from certain divisions will trigger
additional tax liabilities. During the six months ended October 31, 2005, we repatriated $1.4 million from a foreign subsidiary and we plan to continue repatriating additional funds in the future.



Our domestic senior credit agreement is our primary source of external funding. 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 August 1, 2008 and bears interest at the banks prime rate 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. Our available
credit at October 31, 2006 was $28.5 million, net of $1.5 million outstanding letter of credit.



We spent $2.6 million on capital expenditures during the six months ended October 31, 2006 and expect to continue our capital spending primarily related to information technology and facility improvement during
the rest of the fiscal year. It is expected that funds necessary for these expenditures will be generated internally.



We believe that our existing cash, cash from operations, and credit facilities at October 31, 2006 are adequate to fund our operations for at least the next twelve
months.



Off-Balance Sheet Arrangements



We do not have any special purpose entities or off-balance sheet financing arrangements.



Contractual Obligations



During the six months ended October 31, 2006, there were no material changes outside
the ordinary course of business in our contractual obligations and minimum commercial commitments as reported in our Annual Report on Form 10-K/A Amendment No. 2 for the year ended April 30, 2006.



- 31 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION



MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS





Critical Accounting Estimates and Judgments



There are no material changes in our critical accounting estimates as disclosed in our Annual Report on Form 10-K/A Amendment No. 2 for the
year ended April 30, 2006. With the adoption of FAS123R at the beginning of our first fiscal quarter of 2007, we added Stock-Based Compensation as a critical accounting estimate. Please refer to Note 4 to the Condensed Consolidated
Financial Statements for a discussion of our stock-based compensation plans.



Stock-Based Compensation



We account for stock-based
compensation in accordance with the fair value recognition provisions of FAS 123R. The estimation of the grant-date fair value requires the input of subjective assumptions. These assumptions include estimating the volatility of our common stock
price and specifically for our long term incentive plans, managements forecast of company future performance that may vary significantly from actual results. Changes in the subjective assumptions can materially affect the estimate of the fair
value of stock-based compensation and consequently, the related amounts recognized in the condensed consolidated statements of income.



Recently Issued Accounting Pronouncements



Please refer to Note 15 to the Condensed Consolidated Financial Statements for a discussion of recently issued accounting pronouncements.



- 32 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION





Item 3. Quantitative and Qualitative Disclosures About Market Risk



There have been no material changes in our market risk during the six months ended October 31, 2006. For additional information, refer to Managements Discussion and Analysis of Financial Condition and
Results of Operations as presented in our Annual Report on Form 10-K/A Amendment No. 2 for the year ended April 30, 2006.



Item 4. Controls and Procedures



We evaluated
the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the Exchange Act), as of the end of the period
covered by this report. Our principal executive and financial officers supervised and participated in the evaluation. Based on the evaluation, our principal executive and financial officers each concluded that, as of the end of the period covered by
this report, due to the material weaknesses in our internal control over financial reporting identified in our 2006 Form 10-K/A Amendment No. 2, our disclosure controls and procedures were not effective in providing reasonable assurance that
information that we are required to disclose in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Commissions rules and forms.



Specifically, the material weaknesses identified were:



| |  |  | We 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 our operations and transactions. As a result, we did not consistently
maintain effective controls to ensure there was 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. This material weakness resulted in errors and the restatement of our annual 2006
consolidated financial statements for (1) an over accrual of accounts payable for inventory purchases, (2) expensing of manufacturing variances, and (3) misclassification of cash flows for a sale of a customer list; and interim
consolidated financial statements for each of the first two quarters of 2006 relating to income taxes and minority interest and contributed to the additional material weaknesses described below. Due to the (1) significance of the financial
closing process to the preparation of reliable financial statements, (2) the significance of the identified misstatements and the potential misstatement that could have resulted due to the deficient controls and (3) the absence of
sufficient other mitigating controls, we determined that this control deficiency resulted in more than a remote likelihood that a material misstatement or lack of disclosure within the annual or interim financial statements will not be prevented or
detected.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We did not maintain effective controls to ensure appropriate segregation of duties in certain locations as the same employees were responsible for the initiating
and recording of transactions, thereby creating segregation of duties weaknesses. Due to the (1) significance of segregation of duties to the preparation of reliable financial statements, (2) the significance of potential misstatement that
could have resulted due to the deficient controls and (3) the absence of sufficient other mitigating controls, we determined that this control deficiency resulted in more than a remote likelihood that a material misstatement or lack of
disclosure within the annual or interim financial statements will not be prevented or detected.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The following control deficiencies in the aggregate constitute a material weakness in internal control related to revenue recognition:
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------



| | a) | a higher than acceptable failure rate in the operating effectiveness of revenue controls designed to ensure appropriate cut-off surrounding revenue and deferred revenue, which
resulted in financial statement errors in fiscal 2006 which have been corrected; and
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



- 33 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION





| | b) | controls were ineffective and were not properly designed surrounding the approval process for pricing which resulted in financial statement errors in fiscal 2006 which have been
corrected.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The following control deficiencies related to stock compensation accounting and financial statement disclosure in the aggregate constitute a material weakness :
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



| | a) | controls were ineffective and were not properly designed to ensure proper accounting for stock compensation which resulted in financial statement errors which have been corrected;
and
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b) | controls were ineffective and were not properly designed to ensure proper disclosure of pro forma stock-based employee compensation expense which resulted in errors in financial
statement disclosures.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Controls were ineffective and were not properly designed to ensure proper accounting and disclosure of deferred taxes which resulted in errors in the financial
statements and disclosures which have been corrected.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We did not institute and maintain an effective control environment based on criteria established in the COSO framework. We failed to institute all of the
elements of an effective anti-fraud program. Specifically, we did not maintain controls adequate to prevent or detect instances of intentional override or intervention of our controls or intentional misconduct by certain former members of senior
management in Flow Asia, including the preparation of false management reports, accounting records, financial statements and documents with forged approval signatures. This lack of effective control environment allowed former senior management
to take inappropriate actions that resulted in certain transactions not being properly reflected in our consolidated financial statements for the year ended April 30, 2006 which required the restatement of such consolidated financial
statements.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Additionally, we did not
adequately monitor certain of our control practices or foster an environment that allowed for a consistent and open flow of information and communication between those who initiated transactions and those who were responsible for financial reporting
of those transactions.



There were no material changes in our internal control
over financial reporting for the fiscal year to date that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting other than as follows:



| |  |  | We have made and continue to make improvements in the documentation and implementation training of our accounting policies and procedures to ensure that all
transactions are recorded consistently and with the appropriate level of documentation. In the first quarter of fiscal 2007, we hired a Compliance and Global Policies and Procedures Manager, one of the seven positions identified above, to assist
with this process.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | During first quarter of fiscal 2007, we hired a Corporate Accounting Manager and Senior Accountant (two of the seven positions identified above) to improve the
overall effectiveness of financial reporting, including strengthening the closing process, as well as ensure adherence to corporate policies and procedures.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We have begun to evaluate the business systems and processes that support our evolving operational and financial reporting needs. In the first quarter of fiscal
2007, we hired a Senior Business Analyst to assist with this process, also one of the seven positions identified above.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Beginning in July, we launched an $11 million, 2 year project to upgrade our Enterprise Resource Planning (ERP) system, and the software and hardware architecture
globally. We expect this upgrade to further enhance our control environment by automating manual processes, improving management visibility and standardizing processes globally when fully deployed.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | During second quarter of fiscal 2007, we hired a Tax Director and in third quarter a Tax Manager to strengthen our accounting and reporting for income taxes.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------



- 34 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION





| |  |  | During second quarter of fiscal 2007, we hired a more experienced Internal Audit Director and in third quarter an Internal Audit Senior to strengthen the internal
audit function.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We are planning to increase the training of employees on our companys values and the availability of our whistleblower hotline.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



| |  |  | During third quarter, we appointed a corporate Ethics and Compliance Officer who will be responsible for overseeing and coordinating the Companys ethics and
compliance programs, training and controls including distribution and adherence to the Guide to Ethical Conduct, and whistleblower hotline awareness.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



We are involved in ongoing efforts addressing each of the material weaknesses identified in our 2006 Form 10-K/A Amendment No. 2. While
management is dedicated to improving our internal controls over financial reporting, the material weaknesses will not be considered remediated until the applicable remedial procedures operate for a period of time, such procedures are tested, and
management concludes that the procedures are operating effectively. Remediation efforts will be directed by the CFO and overseen by the CEO and the Audit Committee of the Board of Directors.



- 35 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION





PART IIOTHER INFORMATION



Item 1. Legal Proceedings



Please refer to
Note 14 to the Condensed Consolidated Financial Statements for a discussion of the Companys legal proceedings.



Item 1A. Risk Factors



For information
regarding risk factors, please refer to Part I, Item 1A as presented in our Annual Report on Form 10-K/A Amendment No. 2 for the year ended April 30, 2006. There has been no material changes in our risk factors during the six months ended
October 31, 2006.



Items 2, 3, and 5 are None and have been omitted.



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



We held our 2006 Annual Meeting of Shareholders on September 11, 2006. At the meeting, three directors, Richard P. Fox, Stephen R. Light and Lorenzo C. Lamadrid were elected to three-year terms ending with the
2009 Annual Meeting of Shareholders receiving, respectively, 34,582,249, 35,221,352 and 35,274,991 votes in favor, with 739,123, 100,020, and 46,381 votes withheld, respectively. At the meeting the appointment of Deloitte & Touche, LLP and
our independent registered public accountants was also ratified, with 35,29,3409 votes in favor, 12,616 votes against and 15,347 abstentions.



Item 6. Exhibits



31.1

Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 200231.2

Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 200232.1

Certifications of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002




- 36 -



---

##### Table of Contents

FLOW INTERNATIONAL CORPORATION





SIGNATURES



Pursuant to the requirements of the
Securities Exchange Act of 1934, the registrant has duly caused this Amendment No. 1 on Form 10-Q/A to be signed on its behalf by the undersigned thereunto duly authorized.



|                     |  |                                                                                     
|-------------------- |  | ------------------------------------------------------------------------------------
|                     |  | FLOW INTERNATIONAL CORPORATION                                                      
|                     | 
|Date: March 29, 2007 |  | /s/ Stephen R. Light                                                                
|                     |  | Stephen R. Light President and Chief Executive
Officer (Principal Executive Officer)
|                     | 
|Date: March 29, 2007 |  | /s/ Douglas P. Fletcher                                                             
|                     |  | Douglas P. Fletcher Chief Financial Officer
(Principal Accounting Officer)          



- 37 -