---

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---



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

For the quarterly period ended July 31, 2007

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.

As of August 30, 2007, there were 37,324,661 shares of common stock outstanding.



---



---

FLOW INTERNATIONAL CORPORATION

INDEX



|                               |  |          |  |                                                                                                                    |  |     
|------------------------------ |  | -------- |  | ------------------------------------------------------------------------------------------------------------------ |  | ----
|                               |  |          |  |                                                                                                                    |  | Page
|Part I - FINANCIAL INFORMATION |  |         
|                               |  | Item 1.  |  | Condensed Consolidated Financial Statements (unaudited)                                                            |  |     
|                               |  |          |  | Condensed Consolidated Balance SheetsJuly 31, 2007 and April 30, 2007                                             |  | 3   
|                               |  |          |  | Condensed Consolidated Statements of OperationsThree Months Ended July 31, 2007 and 2006                          |  | 4   
|                               |  |          |  | Condensed Consolidated Statements of Cash FlowsThree Months Ended July 31, 2007 and 2006                          |  | 5   
|                               |  |          |  | Condensed Consolidated Statement of Shareholders Equity and Comprehensive IncomeThree Months Ended July 31, 2007 |  | 6   
|                               |  |          |  | Notes to Condensed Consolidated Financial Statements                                                               |  | 7   
|                               |  | Item 2.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                              |  | 18  
|                               |  | Item 3.  |  | Quantitative and Qualitative Disclosures About Market Risk                                                         |  | 26  
|                               |  | Item 4.  |  | Controls and Procedures                                                                                            |  | 26  
|Part II - OTHER INFORMATION    |  |         
|                               |  | Item 1.  |  | Legal Proceedings                                                                                                  |  | 26  
|                               |  | Item 1A. |  | Risk Factors                                                                                                       |  | 26  
|                               |  | Item 2.  |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                        |  | 26  
|                               |  | Item 3.  |  | Defaults Upon Senior Securities                                                                                    |  | 26  
|                               |  | Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                                |  | 26  
|                               |  | Item 5.  |  | Other Information                                                                                                  |  | 26  
|                               |  | Item 6.  |  | Exhibits                                                                                                           |  | 26  
|Signatures                     |  | 27      



2



---

FLOW INTERNATIONAL CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited; in thousands)



|                                                                                                                                                                     |  |              |         |   |               |   |         |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | ------- | - | ------------- | - | ------- | -
|                                                                                                                                                                     |  | July 31,2007 |         |   | April 30,2007 |  
|ASSETS:                                                                                                                                                              |  |              |         |   |               |   |         |  
|Current Assets:                                                                                                                                                      |  |              |         |   |               |   |         |  
|Cash and Cash Equivalents                                                                                                                                            |  | $            | 33,369  |   |               | $ | 38,146  |  
|Short-term Investments                                                                                                                                               |  |              | 102     |   |               |   | 750     |  
|Receivables, net                                                                                                                                                     |  |              | 26,090  |   |               |   | 26,618  |  
|Inventories                                                                                                                                                          |  |              | 28,624  |   |               |   | 26,635  |  
|Deferred Income Taxes                                                                                                                                                |  |              | 142     |   |               |   | 44      |  
|Other Current Assets                                                                                                                                                 |  |              | 6,230   |   |               |   | 6,950   |  
|                                                                                                                                                                     |  |              |         |   |               |   |         |  
|Total Current Assets                                                                                                                                                 |  |              | 94,557  |   |               |   | 99,143  |  
|Property and Equipment, net                                                                                                                                          |  |              | 17,200  |   |               |   | 15,479  |  
|Intangible Assets, net                                                                                                                                               |  |              | 3,834   |   |               |   | 3,767   |  
|Goodwill                                                                                                                                                             |  |              | 2,764   |   |               |   | 2,764   |  
|Deferred Income Taxes                                                                                                                                                |  |              | 1,157   |   |               |   | 305     |  
|Other Assets                                                                                                                                                         |  |              | 692     |   |               |   | 682     |  
|                                                                                                                                                                     |  |              |         |   |               |   |         |  
|                                                                                                                                                                     |  | $            | 120,204 |   |               | $ | 122,140 |  
|                                                                                                                                                                     |  |              |         |   |               |   |         |  
|LIABILITIES AND SHAREHOLDERS EQUITY:                                                                                                                                |  |              |         |   |               |   |         |  
|Current Liabilities:                                                                                                                                                 |  |              |         |   |               |   |         |  
|Notes Payable                                                                                                                                                        |  | $            | 1,036   |   |               | $ | 6,366   |  
|Current Portion of Long-Term Obligations                                                                                                                             |  |              | 822     |   |               |   | 822     |  
|Accounts Payable                                                                                                                                                     |  |              | 17,372  |   |               |   | 17,545  |  
|Accrued Payroll and Related Liabilities                                                                                                                              |  |              | 8,946   |   |               |   | 6,291   |  
|Taxes Payable and Other Accrued Taxes                                                                                                                                |  |              | 2,108   |   |               |   | 2,066   |  
|Deferred Income Taxes                                                                                                                                                |  |              | 250     |   |               |   | 1,627   |  
|Deferred Revenue                                                                                                                                                     |  |              | 3,396   |   |               |   | 3,559   |  
|Customer Deposits                                                                                                                                                    |  |              | 6,848   |   |               |   | 6,499   |  
|Other Accrued Liabilities                                                                                                                                            |  |              | 13,242  |   |               |   | 12,233  |  
|                                                                                                                                                                     |  |              |         |   |               |   |         |  
|Total Current Liabilities                                                                                                                                            |  |              | 54,020  |   |               |   | 57,008  |  
|Long-Term Obligations, net                                                                                                                                           |  |              | 2,420   |   |               |   | 2,779   |  
|Other Long-Term Liabilities                                                                                                                                          |  |              | 1,131   |   |               |   | 573     |  
|                                                                                                                                                                     |  |              |         |   |               |   |         |  
|                                                                                                                                                                     |  |              | 57,571  |   |               |   | 60,360  |  
|                                                                                                                                                                     |  |              |         |   |               |   |         |  
|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, 37,324,241 and 37,268,037 shares issued and outstanding at July 31, 2007
and April 31, 2007, respectively |  |              | 368     |   |               |   | 367     |  
|Capital in Excess of Par                                                                                                                                             |  |              | 139,611 |   |               |   | 139,115 |  
|Accumulated Deficit                                                                                                                                                  |  |              | (68,913 | ) |               |   | (68,747 | )
|Accumulated Other Comprehensive Loss:                                                                                                                                |  |              |         |   |               |   |         |  
|Defined Benefit Plan Obligation, net of income tax of $0 and $67                                                                                                     |  |              | (201    | ) |               |   | (201    | )
|Cumulative Translation Adjustment, net of income tax of $265 and $0                                                                                                  |  |              | (8,232  | ) |               |   | (8,754  | )
|                                                                                                                                                                     |  |              |         |   |               |   |         |  
|Total Shareholders Equity                                                                                                                                           |  |              | 62,633  |   |               |   | 61,780  |  
|                                                                                                                                                                     |  |              |         |   |               |   |         |  
|                                                                                                                                                                     |  | $            | 120,204 |   |               | $ | 122,140 |  
|                                                                                                                                                                     |  |              |         |   |               |   |         |  

See Accompanying Notes to

Condensed Consolidated Financial Statements



3



---

FLOW INTERNATIONAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited; in thousands, except per share amounts)



|                                                                              |  |                            |        |   |      |   |        |  
|----------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ---- | - | ------ | -
|                                                                              |  | Three Months EndedJuly 31, |       
|                                                                              |  | 2007                       |        |   | 2006 |  
|Sales                                                                         |  | $                          | 58,666 |   |      | $ | 53,410 |  
|Cost of Sales                                                                 |  |                            | 35,066 |   |      |   | 30,378 |  
|                                                                              |  |                            |        |   |      |   |        |  
|Gross Margin                                                                  |  |                            | 23,600 |   |      |   | 23,032 |  
|                                                                              |  |                            |        |   |      |   |        |  
|Expenses:                                                                     |  |                            |        |   |      |   |        |  
|Sales and Marketing                                                           |  |                            | 10,457 |   |      |   | 9,597  |  
|Research and Engineering                                                      |  |                            | 2,280  |   |      |   | 2,294  |  
|General and Administrative                                                    |  |                            | 12,416 |   |      |   | 7,020  |  
|                                                                              |  |                            |        |   |      |   |        |  
|                                                                              |  |                            | 25,153 |   |      |   | 18,911 |  
|                                                                              |  |                            |        |   |      |   |        |  
|Operating (Loss) Income                                                       |  |                            | (1,553 | ) |      |   | 4,121  |  
|Interest Income                                                               |  |                            | 191    |   |      |   | 229    |  
|Interest Expense                                                              |  |                            | (83    | ) |      |   | (135   | )
|Other Income, Net                                                             |  |                            | 312    |   |      |   | 625    |  
|                                                                              |  |                            |        |   |      |   |        |  
|(Loss) Income Before Provision for Income Taxes                               |  |                            | (1,133 | ) |      |   | 4,840  |  
|Income Tax Benefit (Provision)                                                |  |                            | 1,510  |   |      |   | (1,072 | )
|                                                                              |  |                            |        |   |      |   |        |  
|Income From Continuing Operations                                             |  |                            | 377    |   |      |   | 3,768  |  
|Loss on Sale of Discontinued Operations, Net of Income Tax of $0 and $0       |  |                            |       |   |      |   | (726   | )
|                                                                              |  |                            |        |   |      |   |        |  
|Net Income                                                                    |  | $                          | 377    |   |      | $ | 3,042  |  
|                                                                              |  |                            |        |   |      |   |        |  
|Basic Income Per Share:                                                       |  |                            |        |   |      |   |        |  
|Income From Continuing Operations                                             |  | $                          | 0.01   |   |      | $ | 0.10   |  
|Loss From Discontinued Operations                                             |  |                            |       |   |      |   | (0.02  | )
|                                                                              |  |                            |        |   |      |   |        |  
|Net Income                                                                    |  | $                          | 0.01   |   |      | $ | 0.08   |  
|                                                                              |  |                            |        |   |      |   |        |  
|Diluted Income Per Share:                                                     |  |                            |        |   |      |   |        |  
|Income From Continuing Operations                                             |  | $                          | 0.01   |   |      | $ | 0.10   |  
|Loss From Discontinued Operations                                             |  |                            |       |   |      |   | (0.02  | )
|                                                                              |  |                            |        |   |      |   |        |  
|Net Income                                                                    |  | $                          | 0.01   |   |      | $ | 0.08   |  
|                                                                              |  |                            |        |   |      |   |        |  
|Weighted Average Shares Used in Computing Basic and Diluted Income Per Share: |  |                            |        |   |      |   |        |  
|Basic                                                                         |  |                            | 37,303 |   |      |   | 37,075 |  
|Diluted                                                                       |  |                            | 37,906 |   |      |   | 37,877 |  

See Accompanying Notes to

Condensed Consolidated Financial Statements



4



---

FLOW INTERNATIONAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited; in thousands)



|                                                                                   |  |                            |        |   |      |   |        |  
|---------------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ---- | - | ------ | -
|                                                                                   |  | Three Months EndedJuly 31, |       
|                                                                                   |  | 2007                       |        |   | 2006 |  
|Cash Flows from Operating Activities:                                              |  |                            |        |   |      |   |        |  
|Net Income                                                                         |  | $                          | 377    |   |      | $ | 3,042  |  
|Adjustments to Reconcile Net Income to Cash Provided by Operating Activities:      |  |                            |        |   |      |   |        |  
|Depreciation and Amortization                                                      |  |                            | 733    |   |      |   | 706    |  
|Deferred Income Taxes                                                              |  |                            | (2,317 | ) |      |   | 269    |  
|Incentive Stock Compensation Expense                                               |  |                            | 698    |   |      |   | 711    |  
|Loss on Sale of Discontinued Operations                                            |  |                            |       |   |      |   | 726    |  
|Unrealized Foreign Currency (Gains), net                                           |  |                            | (377   | ) |      |   | (843   | )
|Other                                                                              |  |                            | 266    |   |      |   | 370    |  
|Changes in Operating Assets and Liabilities:                                       |  |                            |        |   |      |   |        |  
|Receivables                                                                        |  |                            | 901    |   |      |   | 5,659  |  
|Inventories                                                                        |  |                            | (1,826 | ) |      |   | (2,579 | )
|Prepaid Expenses                                                                   |  |                            | (929   | ) |      |   | 36     |  
|Other Operating Assets                                                             |  |                            | 1,638  |   |      |   | 171    |  
|Accounts Payable                                                                   |  |                            | (1,314 | ) |      |   | (7,117 | )
|Deferred Revenue                                                                   |  |                            | (185   | ) |      |   | (121   | )
|Customer Deposits                                                                  |  |                            | 288    |   |      |   | 1,106  |  
|Other Operating Liabilities                                                        |  |                            | 2,966  |   |      |   | (314   | )
|                                                                                   |  |                            |        |   |      |   |        |  
|Cash Provided by Operating Activities                                              |  |                            | 919    |   |      |   | 1,822  |  
|                                                                                   |  |                            |        |   |      |   |        |  
|Cash Flows From Investing Activities:                                              |  |                            |        |   |      |   |        |  
|Expenditures for Property and Equipment and Intangible Assets                      |  |                            | (1,425 | ) |      |   | (945   | )
|Proceeds from Sale of Short-term Investments                                       |  |                            | 550    |   |      |   |       |  
|Proceeds from Sale of Property and Equipment                                       |  |                            | 169    |   |      |   |       |  
|                                                                                   |  |                            |        |   |      |   |        |  
|Cash Used in Investing Activities                                                  |  |                            | (706   | ) |      |   | (945   | )
|                                                                                   |  |                            |        |   |      |   |        |  
|Cash Flows from Financing Activities:                                              |  |                            |        |   |      |   |        |  
|Repayments Under Notes Payable, net                                                |  |                            | (5,384 | ) |      |   |       |  
|Payments of Long-Term Obligations                                                  |  |                            | (406   | ) |      |   | (465   | )
|Proceeds from Exercise of Stock Options                                            |  |                            | 424    |   |      |   | 2,303  |  
|                                                                                   |  |                            |        |   |      |   |        |  
|Cash Provided by (Used in) Financing Activities                                    |  |                            | (5,366 | ) |      |   | 1,838  |  
|                                                                                   |  |                            |        |   |      |   |        |  
|Effect of Changes in Exchange Rates                                                |  |                            | 376    |   |      |   | 54     |  
|Increase (Decrease) in Cash And Cash Equivalents                                   |  |                            | (4,777 | ) |      |   | 2,769  |  
|Cash and Cash Equivalents at Beginning of Period                                   |  |                            | 38,146 |   |      |   | 36,186 |  
|                                                                                   |  |                            |        |   |      |   |        |  
|Cash and Cash Equivalents at End of Period                                         |  | $                          | 33,369 |   |      | $ | 38,955 |  
|                                                                                   |  |                            |        |   |      |   |        |  
|Supplemental Disclosures of Noncash Investing and Financing Activities             |  |                            |        |   |      |   |        |  
|Operating Assets Transferred to Property and Equipment                             |  |                            | 243    |   |      |   |       |  
|Issuance of compensatory common stock on executive incentive compensation plan     |  |                            |       |   |      |   | 884    |  
|Accounts Payable incurred to acquire Property and Equipment, and Intangible Assets |  |                            | 1,091  |   |      |   | 140    |  

See Accompanying Notes to

Condensed Consolidated Financial Statements



5



---

FLOW INTERNATIONAL CORPORATION

CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS EQUITY

AND COMPREHENSIVE INCOME

(unaudited, in thousands)



|                                                           |  |              |  |                        |     |                    |   |         |                                   |   |         |                          |  |   |        |   |  |   |        |  
|---------------------------------------------------------- |  | ------------ |  | ---------------------- | --- | ------------------ | - | ------- | --------------------------------- | - | ------- | ------------------------ |  | - | ------ | - |  | - | ------ | -
|                                                           |  | Common Stock |  | CapitalIn Excessof Par |     | AccumulatedDeficit |   |         | AccumulatedOtherComprehensiveLoss |   |         | TotalShareholdersEquity | 
|                                                           |  | Shares       |  | Par Value              |     |                    |   |        
|Balances, April 30, 2007                                   |  | 37,268       |  | $                      | 367 |                    | $ | 139,115 |                                   | $ | (68,747 | )                        |  | $ | (8,955 | ) |  | $ | 61,780 |  
|Components of Comprehensive Income:                        |  |              |  |                        |     |                    |   |         |                                   |   |         |                          |  |   |        |   |  |   |        |  
|Net Income                                                 |  |              |  |                        |     |                    |   |         |                                   |   | 377     |                          |  |   |        |   |  |   | 377    |  
|Cumulative Translation Adjustment, Net of Income Tax of $0 |  |              |  |                        |     |                    |   |         |                                   |   |         |                          |  |   | 522    |   |  |   | 522    |  
|                                                           |  |              |  |                        |     |                    |   |         |                                   |   |         |                          |  |   |        |   |  |   |        |  
|Total Comprehensive Income                                 |  |              |  |                        |     |                    |   |         |                                   |   |         |                          |  |   |        |   |  |   | 899    |  
|                                                           |  |              |  |                        |     |                    |   |         |                                   |   |         |                          |  |   |        |   |  |   |        |  
|Cumulative effect upon adoption of FIN 48 (Note 7)         |  |              |  |                        |     |                    |   |         |                                   |   | (543    | )                        |  |   |        |   |  |   | (543   | )
|Exercise of Options                                        |  | 41           |  |                        | 1   |                    |   | 423     |                                   |   |         |                          |  |   |        |   |  |   | 424    |  
|Stock Compensation                                         |  | 15           |  |                        | 0   |                    |   | 73      |                                   |   |         |                          |  |   |        |   |  |   | 73     |  
|                                                           |  |              |  |                        |     |                    |   |         |                                   |   |         |                          |  |   |        |   |  |   |        |  
|Balances, July 31, 2007                                    |  | 37,324       |  | $                      | 368 |                    | $ | 139,611 |                                   | $ | (68,913 | )                        |  | $ | (8,433 | ) |  | $ | 62,633 |  
|                                                           |  |              |  |                        |     |                    |   |         |                                   |   |         |                          |  |   |        |   |  |   |        |  





See Accompanying Notes to

Condensed Consolidated Financial Statements



6



---

FLOW INTERNATIONAL CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(All tabular dollar amounts in thousands, except 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, 2007 is derived from the Companys audited consolidated financial statements and notes for the fiscal year ended April 30, 2007 included in Item 8 in the fiscal
2007 Annual Report on Form 10-K (10-K). 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 2007 Form 10-K. 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 months
ended July 31, 2007 may not be indicative of future results.

Note 2Recently Issued Accounting Pronouncements

In July 2006, the Financial Accounting Standards Board issued FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxesan
interpretation of FASB Statement No. 109 (FIN 48). FIN 48 prescribes a recognition threshold and measurement attribute for financial statement recognition and measurement of a tax position taken or expected to be taken in a
tax return, and also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. The Company adopted FIN 48 on May 1, 2007. FASB Staff Position No. 48-1,
Definition of Settlement in FASB Interpretation No. 48 (FSP FIN 48-1) provides a set of conditions that must be evaluated when determining whether a tax position has been effectively settled. We contemplated the
provisions of FSP FIN 48-1 upon the initial adoption of FIN 48. Additional discussion and the impact of adopting FIN 48 are included in Note 7 to the Condensed Consolidated 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 December 15, 2007, which is the beginning of the Companys fiscal year 2009. The Company is currently evaluating the impact of adopting FAS 157 on its financial statements.

In February 2007, the FASB issued Statement of Financial Accounting Standards (FAS 159) The Fair Value Option for Financial Assets and
Financial LiabilitiesIncluding an amendment of FASB Statement No. 115. FAS 159 provides entities with an option to choose to measure eligible items at fair value at specified election dates. If elected, an entity must report
unrealized gains and losses on the item in earnings at each subsequent reporting date. The fair value option may be applied instrument by instrument, with a few exceptions, such as investments otherwise accounted for by the equity method, is
irrevocable (unless a new election date occurs); and is applied only to entire instruments and not to portions of instruments. The Company is currently evaluating the potential impact of adopting FAS 159 on its financial statements, which is
effective for fiscal years beginning after November 15, 2007, which is the beginning of the Companys fiscal year 2009.



7



---

Note 3Segment Information

The Company has identified four reportable segments based on the manner in which internal financial information is produced and evaluated by the chief
operating decision maker (the Companys Chief Executive Officer). These segments, North America Waterjet, Asia Waterjet, Other International Waterjet (together known as Waterjet), and Applications, utilize the Companys high 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 sales, 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 July 31, 2007 |  |                        |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |        |   |  |   |        |  
|External sales                   |  | $                      | 31,058 |   |              | $ | 7,027                      |  | $            | 15,310 |  | $                          | 5,271 |   |       | $ |       |   |  | $ | 58,666 |  
|                                 |  |                        |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |        |   |  |   |        |  
|Inter-segment sales              |  |                        | 8,626  |   |              |   | 583                        |  |              | 25     |  |                            | 182   |   |       |   | (9,416 | ) |  |   |       |  
|                                 |  |                        |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |        |   |  |   |        |  
|Gross margin                     |  |                        | 13,411 |   |              |   | 3,172                      |  |              | 6,373  |  |                            | 811   |   |       |   | (167   | ) |  |   | 23,600 |  
|                                 |  |                        |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |        |   |  |   |        |  
|Operating income (loss) **       |  |                        | (4,990 | ) |              |   | 485                        |  |              | 1,916  |  |                            | (433  | ) |       |   | 1,469  |   |  |   | (1,553 | )
|                                 |  |                        |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |        |   |  |   |        |  
|Three Months Ended July 31, 2006 |  |                        |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |        |   |  |   |        |  
|External sales                   |  | $                      | 31,509 |   |              | $ | 7,356                      |  | $            | 10,641 |  | $                          | 3,904 |   |       | $ |       |   |  | $ | 53,410 |  
|                                 |  |                        |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |        |   |  |   |        |  
|Inter-segment sales              |  |                        | 5,394  |   |              |   | 307                        |  |              | 45     |  |                            | 16    |   |       |   | (5,762 | ) |  |   |       |  
|                                 |  |                        |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |        |   |  |   |        |  
|Gross margin                     |  |                        | 14,333 |   |              |   | 4,466                      |  |              | 3,989  |  |                            | 446   |   |       |   | (202   | ) |  |   | 23,032 |  
|                                 |  |                        |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |        |   |  |   |        |  
|Operating income (loss) **       |  |                        | 1,305  |   |              |   | 2,007                      |  |              | 300    |  |                            | (764  | ) |       |   | 1,273  |   |  |   | 4,121  |  
|                                 |  |                        |        |   |              |   |                            |  |              |        |  |                            |       |   |       |   |        |   |  |   |        |  

---

|* | Expenses in the North America segment include North America waterjet division general and administrative expenses and all of the Companys corporate overhead costs.
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------

|** | The quarter ended July 31, 2007 includes the allocation of corporate management fees in total of $1.2 million from North America Waterjet to the Companys other
operating segments which is part of the reports evaluated by the chief operating decision maker. Prior periods have been recast to reflect this methodology.
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

A summary reconciliation of total segment operating income (loss) to total consolidated income from continuing operations before provision for income taxes is as follows:



|                                                |  |                            |        |   |      |   |       |  
|----------------------------------------------- |  | -------------------------- | ------ | - | ---- | - | ----- | -
|                                                |  | Three Months EndedJuly 31, |       
|                                                |  | 2007                       |        |   | 2006 |  
|Operating income (loss) for reportable segments |  | $                          | (1,553 | ) |      | $ | 4,121 |  
|Interest income                                 |  |                            | 191    |   |      |   | 229   |  
|Interest expense                                |  |                            | (83    | ) |      |   | (135  | )
|Other income, net                               |  |                            | 312    |   |      |   | 625   |  
|                                                |  |                            |        |   |      |   |       |  
|Income before provision for income taxes        |  | $                          | (1,133 | ) |      | $ | 4,840 |  
|                                                |  |                            |        |   |      |   |       |  



8



---

Note 4Stock-Based Compensation Plans

The Company maintains stock-based compensation plans described as follows:

2005 Equity Incentive Plan (the 2005 Plan). 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.

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 Operations.

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 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 three months ended July 31, 2007:



|                                            |  |                  |   |  |                               |       |                           |   |                                                   |  |     
|------------------------------------------- |  | ---------------- | - |  | ----------------------------- | ----- | ------------------------- | - | ------------------------------------------------- |  | ----
|                                            |  | Number ofOptions |   |  | Weighted-AverageExercisePrice |       | Aggregate Intrinsic Value |   | Weighted-AverageRemainingContractual Term (Years)
|Outstanding at April 30, 2007               |  | 1,063,404        |   |  | $                             | 8.99  |                           | $ | 2,819,601                                         |  | 3.61
|Granted during the period                   |  | 200,000          |   |  |                               | 11.40 |                           |   |                                                   |  |     
|Exercised during the period                 |  | (41,200          | ) |  |                               | 10.27 |                           |   |                                                   |  |     
|Expired or forfeited during the period      |  | (1,650           | ) |  |                               | 9.96  |                           |   |                                                   |  |     
|                                            |  |                  |   |  |                               |       |                           |   |                                                   |  |     
|Outstanding at July 31, 2007                |  | 1,220,554        |   |  | $                             | 9.34  |                           | $ |                                                  |  | 4.51
|                                            |  |                  |   |  |                               |       |                           |   |                                                   |  |     
|Exercisable at July 31, 2007                |  | 999,304          |   |  | $                             | 8.85  |                           | $ | 377,031                                           |  | 4.43
|Vested or expected to vest at July 31, 2007 |  | 999,304          |   |  |                               | 8.85  |                           |   | 377,031                                           |  | 4.43



9



---

|                                                                |  |                     |      |      |   |       |  |  |  | 
|--------------------------------------------------------------- |  | ------------------- | ---- | ---- | - | ----- |  |  |  | 
|                                                                |  | Year ended July 31,
|                                                                |  | 2007                |      | 2006
|Weighted average grant-date fair value of stock options granted |  | $                   | 6.90 |      | $ | 4.76 
|Total intrinsic value of options exercised                      |  | $                   | 105  |      | $ | 469  
|Total fair value of options vested                              |  | $                   |     |      | $ | 28   
|Cash received from exercise of share options                    |  | $                   | 424  |      | $ | 2,303
|Tax benefit realized from stock options exercised               |  | $                   |     |      | $ |     

For the three months ended July 31, 2007 and 2006, the Company recognized compensation
expense related to stock options of $14,000 or $0.00 per basic and diluted share and $53,000 or $0.00 per basic and diluted share, respectively. As of July 31, 2007, total unrecognized compensation cost related to nonvested stock options was
$1.4 million.

For the three months ended July 31, 2007 and 2006, the weighted-average fair values at the date of grant for
options granted were estimated using the Black-Scholes option-pricing model, based on the following assumptions: (i) no expected dividend yields; (ii) expected volatility rates of 62.02% and 61.90% based on historical volatility of our
stock price; and (iii) expected lives of six and two years based on historical experience. The risk-free interest rate applied was 4.98% and 4.97%, respectively, based on U.S Treasury constant maturity interest rate whose term is consistent
with the expected life of our stock options.

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 three months ended July 31, 2007:



|                            |  |                                  |   |  |                                      |      
|--------------------------- |  | -------------------------------- | - |  | ------------------------------------ | -----
|                            |  | Three Months Ended July 31, 2007
|                            |  | Number ofShares                  |   |  | Weighted-AverageGrant-date FairValue
|Nonvested at April 30, 2007 |  | 72,533                           |   |  | $                                    | 9.33 
|Granted during the period   |  | 16,000                           |   |  |                                      | 12.72
|Forfeited during the period |  | (5,500                           | ) |  |                                      | 12.98
|Vested during the period    |  | (21,181                          | ) |  |                                      | 5.79 
|                            |  |                                  |   |  |                                      |      
|Nonvested at July 31, 2007  |  | 61,852                           |   |  | $                                    | 9.33 
|                            |  |                                  |   |  |                                      |      

For the three month ended July 31, 2007 and 2006, the Company recognized compensation expense
related to service-based stock awards of $185,000 and $150,000, respectively. As of July 31, 2007, total unrecognized compensation cost related to such awards of $702,000 is expected to be recognized over a weighted average period of 2.38
years.

Performance-Based Stock Awards

In fiscal 2006 and 2007, the Company adopted Long-Term Incentive Plans (the LTIPs) under which the executive officers received stock awards based on the Companys performance measures over three-year
performance periods. These plans were adopted annually with different 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



10



---

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. Compensation cost for the unvested portion of the LTIP awards is 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
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 three months ended July 31, 2007:



|                            |  |                                  |   |  |                                      |      
|--------------------------- |  | -------------------------------- | - |  | ------------------------------------ | -----
|                            |  | Three Months ended July 31, 2007
|                            |  | Number of Shares                 |   |  | Weighted-AverageGrant-date FairValue
|Nonvested at April 30, 2007 |  | 181,500                          |   |  | $                                    | 10.71
|Granted during the period   |  |                                 |   |  |                                      |     
|Forfeited during the period |  | (19,750                          | ) |  |                                      | 10.04
|Vested during the period    |  |                                 |   |  |                                      |     
|                            |  |                                  |   |  |                                      |      
|Nonvested at July 31, 2007  |  | 161,750                          |   |  | $                                    | 10.79
|                            |  |                                  |   |  |                                      |      

For the three months ended July 31, 2007 and 2006, the Company recognized compensation
expense related to LTIPs of $0 and $204,000, respectively. The amount recorded in the first quarter of fiscal 2007 was subsequently reversed in the fourth quarter of fiscal 2007 because the performance objectives were no longer deemed probable.

Under an annual incentive plan adopted in fiscal 2007, the Company granted executives and certain employees annual bonuses in the
form of cash and/or common stock of the Company. Awards were 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 to be
issued were not known at the grant date and the amount of the stock was equivalent to a fixed monetary amount. These awards were recorded as liability awards under FAS 123R in the prior fiscal year. For the three months ended July 31,
2006, the Company recognized compensation expense related to the annual incentive plan of $116,000.

Note 5Restructuring

The restructuring reserve balance included in Other Accrued Liabilities is comprised of facility exit costs for all segments which
consist of long-term lease commitments, net of expected sublease income for restructuring initiatives completed in Fiscal 2006 and prior fiscal years.

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



|                        |  |                       |    |   |                             |   |     |              |  |   |              |   |  |   |      |  
|----------------------- |  | --------------------- | -- | - | --------------------------- | - | --- | ------------ |  | - | ------------ | - |  | - | ---- | -
|                        |  | NorthAmerica Waterjet |    |   | OtherInternational Waterjet |   |     | Applications |  |   | Consolidated |  
|Balance, April 30, 2007 |  | $                     | 31 |   |                             | $ | 136 |              |  | $ | 320          |   |  | $ | 487  |  
|Cash payments           |  |                       | (9 | ) |                             |   | (7  | )            |  |   | (90          | ) |  |   | (106 | )
|                        |  |                       |    |   |                             |   |     |              |  |   |              |   |  |   |      |  
|Balance, July 31, 2007  |  | $                     | 22 |   |                             | $ | 129 |              |  | $ | 230          |   |  | $ | 381  |  
|                        |  |                       |    |   |                             |   |     |              |  |   |              |   |  |   |      |  

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.



11



---

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 Operations.

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



|                                                |  |                            |     |   |      |   |      |  
|----------------------------------------------- |  | -------------------------- | --- | - | ---- | - | ---- | -
|                                                |  | Three MonthsEnded July 31, |    
|                                                |  | 2007                       |     |   | 2006 |  
|Realized Foreign Exchange Gains (Losses), Net   |  | $                          | (58 | ) |      | $ | 38   |  
|Unrealized Foreign Exchange Gains (Losses), Net |  |                            | 377 |   |      |   | 843  |  
|Hedging Costs                                   |  |                            |    |   |      |   | (160 | )
|Other                                           |  |                            | (7  | ) |      |   | (96  | )
|                                                |  |                            |     |   |      |   |      |  
|                                                |  | $                          | 312 |   |      | $ | 625  |  
|                                                |  |                            |     |   |      |   |      |  

There was no expense related to hedging costs for the three months ended July 31, 2007. For
the three months ended July 31, 2006, the Company recorded an expense of $160,000 related to hedging costs during the period. 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.

Note 7Income Taxes

The Company adopted the provisions of FIN 48 effective
May 1, 2007 and has analyzed its filing positions in all of the federal, state, and international jurisdictions where it, or its wholly-owned subsidiaries, are required to file income tax returns for all open tax years in these jurisdictions.
With few exceptions, the Company is no longer subject to U.S. federal, state and local, or non-U.S. income tax examinations by tax authorities for years before 2002. Furthermore, no open tax years are currently under audit, and as of July 31,
2007, no significant adjustments have been proposed relative to the Companys tax positions.

The adoption of FIN 48 resulted in a
$543,000 increase in the Companys liability for unrecognized tax benefits, which was accounted for as a reduction to the May 1, 2007 retained earnings balance. As of May 1, 2007, the balance of unrecognized tax benefits was $2.3
million, which, if recognized, would reduce the Companys effective tax rate. There have been no significant changes to these amounts during the quarter ended July 31, 2007. In accordance with FIN 48, the Company has recognized immaterial
interest related to unrecognized tax benefits as a component of interest expense. The Company does not expect that unrecognized tax benefits will significantly change within the next twelve months.

For the three months ended July 31, 2007, the foreign tax provision consists of current and deferred tax expense. The United States tax provision
consists primarily of state taxes and accrued foreign withholding taxes. During the three months ended July 31, 2007, after concluding that its German operations have achieved sustainable profitability, the Company reversed its valuation
allowance against deferred tax assets in the this jurisdiction, which resulted in a $1,330,000 tax benefit, or $.04 per basic and dilutive income per share, as a reduction in the deferred tax asset valuation allowance.

The Company continues to provide a full valuation allowance against its net operating losses and other net deferred tax assets, arising in certain tax
jurisdictions, mainly the United States and Canada, because the realization of such assets is not more likely than not. For the three months ended July 31, 2007 and 2006,the valuation allowance decreased by $0.5 million and $0.6
million, respectively. The change is mainly attributable to an increase in net operating losses in the United States, and Canada for the current quarter, and the reversal of



12



---

the valuation allowance in Germany. The domestic net operating losses can be carried forward 20 years to offset domestic profits in future periods and expire
between fiscal 2022 and fiscal 2026 if not used. Most of the foreign net operating losses can be carried forward indefinitely, with the certain amounts expiring between Fiscal 2014 and 2017. We provided a full valuation allowance against the
deferred tax assets associated with the losses recorded during fiscal 2007.

The Company is permanently deferring undistributed earnings in
all its foreign subsidiaries with the exception of certain foreign subsidiaries. In the first quarter of fiscal 2008, the Company repatriated $1.0 million from one foreign subsidiary and the Company plans to continue repatriating additional funds
from these foreign subsidiaries in future. There was no repatriation of earnings in the comparative prior period.

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 Operations for all periods presented.

The consideration included cash of $6 million (less a working capital
adjustment of $951,000) which was received on November 1, 2005, and a promissory note of $8 million payable 90 days after closing at a simple interest rate of 10% per annum. In addition, the Company received a promissory note of $2 million
payable at 3 years after closing at a simple interest rate of 6% per annum. The $2 million promissory note was reduced by 50% of the pension balance of the International Press segment as of October 31, 2005 or $687,500.

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 arbitration 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 January 31, 2007. The Company received a partial payment of $990,000 in the second quarter of fiscal 2007.

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 did not agree with all the findings of the arbitrator, the decision by the arbitrator constituted a final resolution of all disputes between the Purchaser and the Company regarding the
calculation of net working capital. The adjustment amounted 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 was 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.

Note
9Basic and Diluted Income (Loss) Share

Basic income per share represents income (loss) 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.



13



---

The following table sets forth the computation of basic and diluted income (loss) from continuing
operations per share for the three months ended July 31, 2007 and 2006:



|                                                                                                  |  |                            |        |      |   |       
|------------------------------------------------------------------------------------------------- |  | -------------------------- | ------ | ---- | - | ------
|                                                                                                  |  | Three MonthsEnded July 31,
|                                                                                                  |  | 2007                       |        | 2006
|Numerator:                                                                                        |  |                            |        |      |   |       
|Income (loss) from continuing operations                                                          |  | $                          | 377    |      | $ | 3,768 
|Denominator:                                                                                      |  |                            |        |      |   |       
|Denominator for basic income (loss) per shareweighted average shares outstanding                 |  |                            | 37,303 |      |   | 37,075
|Dilutive potential common shares from employee stock options                                      |  |                            | 273    |      |   | 438   
|Dilutive potential common shares from warrants                                                    |  |                            | 268    |      |   | 285   
|Dilutive potential common shares from service and performance based stock awards                  |  |                            | 62     |      |   | 79    
|                                                                                                  |  |                            |        |      |   |       
|Denominator for diluted income (loss)weighted average shares outstanding and assumed conversions |  |                            | 37,906 |      |   | 37,877
|                                                                                                  |  |                            |        |      |   |       
|Basic and diluted income (loss) from continuing operations per share                              |  | $                          | 0.01   |      | $ | 0.10  

There were 221,250 and 21,250 potentially dilutive common shares from employee stock options which
have been excluded from the diluted weighted average share denominator for the three months ended July 31, 2007 and 2006 as their effect would be antidilutive.

Note 10Receivables, Net

Receivables, Net consist of the following:



|                                      |  |               |        |                |   |       
|------------------------------------- |  | ------------- | ------ | -------------- | - | ------
|                                      |  | July 31, 2007 |        | April 30, 2007
|Trade Accounts Receivable             |  | $             | 26,366 |                | $ | 27,573
|Unbilled Revenues                     |  |               | 2,636  |                |   | 1,929 
|                                      |  |               |        |                |   |       
|                                      |  |               | 29,002 |                |   | 29,502
|Less: Allowance for Doubtful Accounts |  |               | 2,912  |                |   | 2,884 
|                                      |  |               |        |                |   |       
|                                      |  | $             | 26,090 |                | $ | 26,618
|                                      |  |               |        |                |   |       

Note 11Inventories

Inventories are stated at the lower of cost (determined by using the first-in first-out, or average cost method) or market. Costs included in inventories
consist of materials, labor and manufacturing overhead, which are related to the purchase or production of inventories. Write-downs, when required, are made to reduce excess inventories to their estimated net realizable values. Such estimates are
based on assumptions regarding future demand and market conditions. During the first quarter of fiscal 2008, the Company recorded an inventory write-down of $120,000. If actual conditions become less favorable than the assumptions used, an
additional inventory write-down may be required. Inventories at July 31, 2007 and April 30, 2007 consisted of the following:



|                        |  |               |        |                |   |       
|----------------------- |  | ------------- | ------ | -------------- | - | ------
|                        |  | July 31, 2007 |        | April 30, 2007
|Raw Materials and Parts |  | $             | 18,505 |                | $ | 15,610
|Work in Process         |  |               | 2,471  |                |   | 2,765 
|Finished Goods          |  |               | 7,648  |                |   | 8,260 
|                        |  |               |        |                |   |       
|                        |  | $             | 28,624 |                | $ | 26,635
|                        |  |               |        |                |   |       



14



---

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 July 31, 2007 is $2.5 million related to warranty costs. The following table shows the fiscal 2008 year-to-date activity for the Companys warranty obligations:



|                                              |  |   |       |  
|--------------------------------------------- |  | - | ----- | -
|Accrued warranty balance as of April 30, 2007 |  | $ | 2,405 |  
|Accruals for warranties                       |  |   | 942   |  
|Warranty costs incurred                       |  |   | (827  | )
|                                              |  |   |       |  
|Accrued warranty balance as of July 31, 2007  |  | $ | 2,520 |  
|                                              |  |   |       |  

Note 13Long-Term Obligations and Notes Payable

Long-term obligations and notes payable are as follows:



|                     |  |               |       |   |                |   |       |  
|-------------------- |  | ------------- | ----- | - | -------------- | - | ----- | -
|                     |  | July 31, 2007 |       |   | April 30, 2007 |  
|Term Loans Payable   |  | $             | 3,242 |   |                | $ | 3,601 |  
|Less Current Portion |  |               | (822  | ) |                |   | (822  | )
|                     |  |               |       |   |                |   |       |  
|                     |  | $             | 2,420 |   |                | $ | 2,799 |  
|                     |  |               |       |   |                |   |       |  
|Notes Payable        |  | $             | 1,036 |   |                | $ | 6,366 |  
|                     |  |               |       |   |                |   |       |  

On July 19, 2007, the Company entered into a Second Amendment (the Amendment) to
its existing Credit Agreement, increasing its revolving line of credit from $30 million to $45 million and permitting the use of the line of credit for the repurchase of stock. This line of credit has a maturity date of July 8, 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 ratio (financial covenants) or at the Bank of Americas prime rate in effect from time to time, at the Companys option. LIBOR and prime rate at July 31, 2007 were 5.23% and 8.25%, respectively. The
Company also pays an annual letter of credit fee equal to 1.25% of the amount available to be drawn under each outstanding letter of credit. The annual letter of credit fee is payable quarterly in arrears and varies depending on the Companys
leverage ratio. In addition, the Agreement includes a subjective acceleration clause which permits the lenders to demand payment in the event of a material adverse change. As of July 31, 2007, the Company had $43.5 million of domestic unused
line of credit available, net of $1.5 million in outstanding letters of credit. The Company was in compliance with all financial covenants as of July 31, 2007.

The Company also has capital leases for office equipment on which it owes outstanding principal of $155,000. This total amount is shown under Term Loans Payable as of July 31, 2007, of which $50,000 is current.

The Company has outstanding a seven-year collateralized long-term loan, expiring in 2011, in the amount of 145 million New Taiwanese
Dollars (US $4.4 million at July 31, 2007) bearing interest at the current annual rate of 3.49%. The loan is collateralized by the Companys manufacturing facility in Taiwan. The balance of $3.1 million at July 31, 2007 is
included in Term Loans Payable, of which $819,000 is current.



15



---

The Company also has four unsecured credit facilities in Taiwan with a commitment totaling
$228 million New Taiwanese Dollars (US $6.9 million at July 31, 2007), bearing interest at rates ranging from 2.10% to 2.47% per annum. At July 31, 2007, all the credit facilities will mature within one year and the balance
outstanding under these credit facilities amounts to US $1 million, which is shown under Notes Payable.

Note 14Commitments and
Contingencies

At any time, the Company may be involved in legal proceedings in addition to the matters described below. 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 thoughtful 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 has been incurred and the range of such loss can be estimated. With respect to other matters, management has concluded that a loss is only reasonably
possible or remote and, therefore, no liability is recorded. Management discloses the facts regarding material matters assessed as reasonably possible and potential exposure, if determinable. Costs incurred with defending claims are expensed as
incurred.

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 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 Omaxs 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 Omaxs claims are without merit, and the Company intends not only to contest Omaxs allegations of infringement but also to vigorously pursue its claims against Omax with
regard to its own patent. The outcome of this case is uncertain, and an unfavorable outcome is reasonably possible. The Company has not provided any loss accrual related to the Omax lawsuit as of July 31, 2007. The Company has spent, and
expects to continue to spend, considerable amounts on this case.

In litigation arising out of a June 2002 incident at a Crucible
Metals (Crucible) facility, the Companys excess insurance carrier notified the Company in December 2006 that it is contesting its obligation to provide coverage for the property damage. As discussed above, 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 reasonably possible. Accordingly, the Company has not provided any loss accrual related to this matter as of July 31, 2007. The unresolved
claims relating to this incident total approximately $7 million.

In June 2007, the Company received a claim seeking the return of amounts
paid by Collins and Aikman Corporation as preference payments. The Company intends to vigorously contest this claim; however, the ultimate outcome or likelihood of this specific claim cannot be determined at this time and an unfavorable outcome is
reasonably possible.

Other Legal ProceedingsFor matters other than Omax, Crucible, and Collins and Aikman described above,
the Company does not believe these proceedings will have a material adverse effect on its consolidated financial position, results of operations or cash flows.



16



---

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

The Agreement provided for a Period of Employment (the Period of Employment) that began on the Effective Date and ended on July 16,
2007. Subject to the terms and conditions of the Agreement, the former Executive is entitled to the following payments and benefits. For the period beginning on the Effective Date and ending on April 30, 2008, the Company will pay the former
Executive a base salary at the rate of $550,000 per year. The former 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 he was
employed by the Company during fiscal year 2008. The former Executive ceased to participate in the Companys Long Term Incentive Plans commencing on the Effective Date. The former Executive is entitled to a cash severance payment payable in
January 2008 of $4,475,250 (less applicable tax withholdings). 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 incurred $2.9
million in the first fiscal quarter of 2008 related to the Agreement. As of July 31, 2007, the total cost of $5.7 million associated with this Agreement, which was reduced by the reversal of $658,000 related to payments under the Long Term
Incentive Plans in which the Executive ceased to participate in, has been fully recognized. See Note 4 for a detailed discussion of the Long Term Incentive Plans. $5.7 million related to this Agreement is included in Other Current Liabilities as of
July 31, 2007 and is expected to be paid out within the current fiscal year.

Note 15PIPE Transaction

In connection with a Private Investment in Public Equity Transaction (PIPE Transaction), 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. 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 became unavailable for use 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 aggregate blackout days to 102. The post effective amendment filed on April 12, 2007 was declared
effective by the SEC on April 18, 2007, leaving 2 aggregate trading days. The monthly penalty would be approximately $250,000. The Company will be obligated to file additional post-effective amendments in the future to include updating
information and to reflect fundamental changes, if any, that may 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.



17



---

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 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 for the year ended
April 30, 2007; our expectation of improved Aerospace revenue levels because of the timing shift of large follow on orders for large systems; our expectation of improved operating leverage in future quarters as a result of initiatives; our
expectation that the extended credit line will provide us with liquidity that could be used to make acquisitions, fund the repurchase of shares, or pay dividends; 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 July 31, 2007 are adequate to fund our operations for the next twelve months; our plan to continue capital spending on
information technology and facilities and our expectation that the necessary funds will be generated internally; our position regarding our pending legal proceedings with Omax; our intent to contest Omaxs allegations and our belief that we
will continue to spend considerable amounts on this contest; our continuing to increase the market awareness of waterjet technology through investments in marketing and tradeshow activity; our belief that waterjets are experiencing growing
acceptance in the marketplace because of their flexibility and superior machine performance; our continuing to invest in direct sales and technical services staff adding new personnel to service potential and existing customers; our expectation of
growth in sales to the aerospace industry in our fiscal year 2008; our expected new product development and enhancements; our belief that the improvements made in the Asia Waterjet management team, the increasing adoption of waterjet cutting
technology across Asia and investments planned in sales and marketing to drive revenue growth over the next few years; our belief that we expect the Asia Waterjet segment to return to growth in fiscal 2008; our expectation of continued growth in
western and central Europe from additional investments in sales and marketing; our plan to continue to repatriate earnings in the future; our expectation that other legal proceedings will not have a material adverse effect. 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 July 31, |       
|                             |  | 2007                        |        | 2006 |   | Difference |  |   | %     |  
|Sales                        |  |                             |        |      |   |            |  |   |       |   |  |    |   
|North America Waterjet       |  | $                           | 31,058 |      | $ | 31,509     |  | $ | (451  | ) |  | (1 | )%
|Asia Waterjet                |  |                             | 7,027  |      |   | 7,356      |  |   | (329  | ) |  | (4 | )%
|Other International Waterjet |  |                             | 15,310 |      |   | 10,641     |  |   | 4,669 |   |  | 44 | % 
|Applications                 |  |                             | 5,271  |      |   | 3,904      |  |   | 1,367 |   |  | 35 | % 
|                             |  |                             |        |      |   |            |  |   |       |   |  |    |   
|Total                        |  | $                           | 58,666 |      | $ | 53,410     |  | $ | 5,256 |   |  | 10 | % 
|                             |  |                             |        |      |   |            |  |   |       |   |  |    |   



18



---

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 to the Aerospace industry. For the three months ended July 31, 2007, revenue from our three Waterjet segments increased $3.9 million or
8% when compared to the prior year same period. Our waterjets are experiencing growing acceptance in the marketplace because of their flexibility and superior machine performance. We continue to invest in marketing to build market awareness for our
products and we continue to add new direct sales and technical services staff to service new and existing customers. We expect that these investments along with the increasing adoption of waterjet technology to drive revenue growth over the next few
years.

Excluding sales to the Aerospace industry, sales were up $9.3 million or 22% over the prior period on strength in standard systems
sales driven by the increased adoption of waterjet technology and the positive market reception to the 87k high pressure pump. Sales to the Aerospace industry were down $5.4 million or 66% as compared to the prior year respective period. 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 customers. We expect improved revenue levels in
the following fiscal quarters because of the timing shift of large follow on orders for large systems.

For the three months ended
July 31, 2007, our revenue in the Asia Waterjet segment decreased $329,000 or 4% from the prior year respective period. The lower level of sales was due to a slowdown in sales to the semiconductor industry partially offset by improved systems
sales in other industries. Overall, systems sales in Asia have been impacted by the investigations completed in the third and fourth fiscal quarters of 2007. We expect the improvements made in the Asia Waterjet management team to return the segment
to growth over the next few quarters.

Growth in the Other International Waterjet segment represents primarily sales into Europe and South
America. Revenue in Europe increased by $4 million or 44% for the three months ended July 31, 2007 on strong demand for our shapecutting systems and spare parts which have also benefited from a stronger Euro versus the US Dollar. Sales in South
America increased $702,000 or 44% for the three months ended July 31, 2007 compared to the prior year same period on higher standard shapecutting system sales and improved after market revenues.

Our Applications segment represents sales of our automation and robotic waterjet cutting systems as well as non-waterjet automation systems, which are
sold primarily to the North American automotive industry. For the three months ended July 31, 2007, we reported a $1.4 million or 35% increase in revenue versus the prior year same period on increased contract awards. We continue to focus on
increasing revenue from systems that integrate waterjet cutting technology and deemphasizing non-waterjet automation systems.

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



|                 |  |                             |        |      |   |            |  |   |       |  |    |  
|---------------- |  | --------------------------- | ------ | ---- | - | ---------- |  | - | ----- |  | -- | -
|                 |  | Three Months Ended July 31, |       
|                 |  | 2007                        |        | 2006 |   | Difference |  | % |      
|Sales            |  |                             |        |      |   |            |  |   |       |  |    |  
|Systems          |  | $                           | 42,693 |      | $ | 39,346     |  | $ | 3,347 |  | 9  | %
|Consumable parts |  |                             | 15,973 |      |   | 14,064     |  |   | 1,909 |  | 14 | %
|                 |  |                             |        |      |   |            |  |   |       |  |    |  
|Total            |  | $                           | 58,666 |      | $ | 53,410     |  | $ | 5,256 |  | 10 | %
|                 |  |                             |        |      |   |            |  |   |       |  |    |  

Total systems sales increased $3.3 million or 9% for the three months ended July 31, 2007.
Excluding sales in the Aerospace industry and the Applications segment, system sales increased 27% for the three months ended July 31, 2007. The increase in systems sales is due to the growing acceptance of our waterjets in the market place and
the impact of new product development and enhancements recently introduced. Consumables revenues recorded an increase of $1.9 million or 14% for the three months ended July 31, 2007. Increases in spares sales



19



---

resulted from a growing number of systems in service and improved parts availability as well as the use of Flowparts.com and Floweuropeparts.com, our
easy-to-use internet order entry systems. Flowparts.com has been deployed in the U.S. for two years and Floweuropeparts.com was launched in Europe in July 2006.

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



|                             |  |                             |        |      |   |            |  |   |        |   |  |     |   
|---------------------------- |  | --------------------------- | ------ | ---- | - | ---------- |  | - | ------ | - |  | --- | --
|                             |  | Three Months Ended July 31, |       
|                             |  | 2007                        |        | 2006 |   | Difference |  |   | %      |  
|Gross Margin                 |  |                             |        |      |   |            |  |   |        |   |  |     |   
|North America Waterjet       |  | $                           | 13,244 |      | $ | 14,131     |  | $ | (887   | ) |  | (6  | )%
|Asia Waterjet                |  |                             | 3,172  |      |   | 4,466      |  |   | (1,294 | ) |  | (29 | )%
|Other International Waterjet |  |                             | 6,373  |      |   | 3,989      |  |   | 2,384  |   |  | 60  | % 
|Applications                 |  |                             | 811    |      |   | 446        |  |   | 365    |   |  | 82  | % 
|                             |  |                             |        |      |   |            |  |   |        |   |  |     |   
|Total                        |  | $                           | 23,600 |      | $ | 23,032     |  | $ | 568    |   |  | 2   | % 
|                             |  |                             |        |      |   |            |  |   |        |   |  |     |   

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



|                             |  |                             |   |  |      |  
|---------------------------- |  | --------------------------- | - |  | ---- | -
|                             |  | Three Months Ended July 31, |  
|                             |  | 2007                        |   |  | 2006 |  
|Gross Margin Percentage      |  |                             |   |  |      |  
|North America Waterjet       |  | 43                          | % |  | 45   | %
|Asia Waterjet                |  | 45                          | % |  | 61   | %
|Other International Waterjet |  | 42                          | % |  | 37   | %
|Applications                 |  | 15                          | % |  | 11   | %
|Total                        |  | 40                          | % |  | 43   | %

Gross margin for the three months ended July 31, 2007 amounted to $23.6 million or 40% of
sales as compared to gross margin of $23 million or 43% of sales in the prior year same period. Margins in North America declined from the prior year due to a higher mix of systems sales versus consumable sales, higher material prices and warranty
expense, and lower average margins on special systems. Margins in Asia declined due to product mix, including lower sales to the semiconductor industry. During the first quarter of fiscal 2008, the Company recorded an inventory write-down of
$120,000 in its Asia waterjet segment to record inventory to its estimated market value. 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. The gross margin improvement in our Other International Waterjet is attributable to strong product pricing, improved product mix, and the stronger Euro versus the US Dollar. 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 automation
systems, which are included in the Applications segment. Our Applications segment recorded a $365,000 or 82% increase in gross margin for the three months ended July 31, 2007 due to improved pricing and contract management.

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



|                             |  |                             |        |      |   |            |  |   |      |   |  |     |   
|---------------------------- |  | --------------------------- | ------ | ---- | - | ---------- |  | - | ---- | - |  | --- | --
|                             |  | Three Months Ended July 31, |       
|                             |  | 2007                        |        | 2006 |   | Difference |  |   | %    |  
|Sales and Marketing          |  |                             |        |      |   |            |  |   |      |   |  |     |   
|North America Waterjet       |  | $                           | 5,621  |      | $ | 5,132      |  | $ | 489  |   |  | 10  | % 
|Asia Waterjet                |  |                             | 1,270  |      |   | 1,219      |  |   | 51   |   |  | 4   | % 
|Other International Waterjet |  |                             | 3,102  |      |   | 2,651      |  |   | 451  |   |  | 17  | % 
|Applications                 |  |                             | 464    |      |   | 595        |  |   | (131 | ) |  | (22 | )%
|                             |  |                             |        |      |   |            |  |   |      |   |  |     |   
|Total                        |  | $                           | 10,457 |      | $ | 9,597      |  | $ | 860  |   |  | 9   | % 
|                             |  |                             |        |      |   |            |  |   |      |   |  |     |   



20



---

Sales and marketing expenses increased $860,000 or 9% for the three months ended July 31, 2007, as
compared to the prior year same period. This expense growth in the North America and Asia stemmed from increased investment in sales and marketing staff. Higher costs in Other International segments were due to investment in staff and the impact of
a stronger Euro versus US Dollar. 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 existing and potential customers. Applications costs were lower due
to bad debt reserves taken in the prior year same period, partially offset by investment in new sales personnel to focus on non-automotive applications. Expressed as a percentage of revenue, sales and marketing expenses were 18% for the three months
ended July 31, 2007 and 2006.

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



|                             |  |                             |       |      |   |            |  |   |      |   |  |     |   
|---------------------------- |  | --------------------------- | ----- | ---- | - | ---------- |  | - | ---- | - |  | --- | --
|                             |  | Three Months Ended July 31, |      
|                             |  | 2007                        |       | 2006 |   | Difference |  |   | %    |  
|Research and Engineering     |  |                             |       |      |   |            |  |   |      |   |  |     |   
|North America Waterjet       |  | $                           | 1,969 |      | $ | 1,879      |  | $ | 90   |   |  | 5   | % 
|Asia Waterjet                |  |                             | 101   |      |   | 219        |  |   | (118 | ) |  | (54 | )%
|Other International Waterjet |  |                             | 120   |      |   | 119        |  |   | 1    |   |  | 1   | % 
|Applications                 |  |                             | 90    |      |   | 77         |  |   | 13   |   |  | 17  | % 
|                             |  |                             |       |      |   |            |  |   |      |   |  |     |   
|Total                        |  | $                           | 2,280 |      | $ | 2,294      |  | $ | (14  | ) |  | (1  | )%
|                             |  |                             |       |      |   |            |  |   |      |   |  |     |   

Research and engineering expenses decreased $14,000 or 1% for the three months ended July 31,
2007 as compared to the prior year same period. In North America, we added engineering resources to support product development, such as the rollout of the 87,000 psi pump across our product line. The reduction in Asia was due to the reduced product
development cost for specialty systems. Expressed as a percentage of revenue, research and engineering expenses remained at 4% for the three months ended July 31, 2007 and 2006.

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



|                             |  |                             |        |      |   |            |  |   |       |  |     |  
|---------------------------- |  | --------------------------- | ------ | ---- | - | ---------- |  | - | ----- |  | --- | -
|                             |  | Three Months Ended July 31, |       
|                             |  | 2007                        |        | 2006 |   | Difference |  | % |      
|General and Administrative   |  |                             |        |      |   |            |  |   |       |  |     |  
|North America Waterjet       |  | $                           | 9,175  |      | $ | 4,542      |  | $ | 4,633 |  | 102 | %
|Asia Waterjet                |  |                             | 1,316  |      |   | 1,021      |  |   | 295   |  | 29  | %
|Other International Waterjet |  |                             | 1,235  |      |   | 919        |  |   | 316   |  | 34  | %
|Applications                 |  |                             | 690    |      |   | 538        |  |   | 152   |  | 28  | %
|                             |  |                             |        |      |   |            |  |   |       |  |     |  
|Total                        |  | $                           | 12,416 |      | $ | 7,020      |  | $ | 5,396 |  | 77  | %
|                             |  |                             |        |      |   |            |  |   |       |  |     |  

General and administrative expenses increased $5.4 million or 77% for the three months ended
July 31, 2007, as compared to the prior year same period. Expenses in the North America segment include North America waterjet division general and administrative expenses and all of our corporate overhead costs. The increase in North America
waterjet division are mainly related to the current year cost of the former CEOs contract amendment, increased staffing to support growth, and higher legal expenses related to patent litigation and corporate transactions and filings. We
incurred $2.9 million in the first fiscal quarter of 2008 related to the amendment of the former CEOs contract effective February 2, 2007. As of July 31, 2007, the total cost of $5.7 million related to this contract amendment
has been fully recognized. Additionally, we incurred $420,000 of severance benefits related to initiatives to streamline the organizational structure of our Company. We expect these initiatives to improve our operating leverage in future quarters.
Professional fees for legal expenses, consulting fees for assistance with Sarbanes-Oxley compliance testing, and audit fees were $2.5 million for the



21



---

three months ended July 31, 2007, compared to $2.2 million for the three months ended July 31, 2006. The quarter ended July 31, 2007
includes the allocation of corporate management fees in total of $1.2 million from North America waterjet to the Companys other operating segments. Prior periods have been recast to reflect this allocation in the prior fiscal year. Expressed
as a percentage of revenue, general and administrative expenses were 21% for the three months ended July 31, 2007 compared to 13% for the prior year same period.

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



|                             |  |                             |        |   |      |   |       |            |  |   |        |   |  |     |   
|---------------------------- |  | --------------------------- | ------ | - | ---- | - | ----- | ---------- |  | - | ------ | - |  | --- | --
|                             |  | Three Months Ended July 31, |       
|                             |  | 2007                        |        |   | 2006 |   |       | Difference |  |   | %      |  
|Operating Income (Loss)      |  |                             |        |   |      |   |       |            |  |   |        |   |  |     |   
|North America Waterjet       |  | $                           | (3,521 | ) |      | $ | 2,578 |            |  | $ | (6,099 | ) |  | NM  |   
|Asia Waterjet                |  |                             | 485    |   |      |   | 2,007 |            |  |   | (1,522 | ) |  | (76 | )%
|Other International Waterjet |  |                             | 1,916  |   |      |   | 300   |            |  |   | 1,616  |   |  | 539 | % 
|Applications                 |  |                             | (433   | ) |      |   | (784  | )          |  |   | 351    |   |  | 45  | % 
|                             |  |                             |        |   |      |   |       |            |  |   |        |   |  |     |   
|Total                        |  | $                           | (1,553 | ) |      | $ | 4,121 |            |  | $ | (5,674 | ) |  | NM  |   
|                             |  |                             |        |   |      |   |       |            |  |   |        |   |  |     |   

---

|NM | = Not Meaningful
|-- | ----------------

Our operating loss for the three months
ended July 31, 2007, was $1.6 million versus income of $4.1 million in the prior year same period. The reasons for the changes in operating profit by segment have been described in the paragraphs above addressing changes in sales, gross margin
and operating expenses.

Interest Income, Interest Expense and Other Income (Expense), Net. Interest Income for the current
fiscal quarter was $191,000 compared to $229,000 for the same period prior year. This decrease is related to lower average global cash balance during the current fiscal year when compared to the prior fiscal year. Interest Expense decreased to
$83,000 for the three months ended July 31, 2007 compared to $135,000 in the prior year same period as a result of lower interest rates and lower average debt balance outstanding during the current fiscal year. During the three months ended
July 31, 2007, we recorded Other Income, Net of $312,000 compared to Other Income, Net of $625,000 in the prior year same period. This change results from the fluctuation in realized and unrealized foreign exchange gains and losses as described
in the table below, as well as $160,000 related to hedges and their termination which is included in Other during the three months ended July 31, 2006.

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



|                                                |  |                            |     |   |      |   |      |  
|----------------------------------------------- |  | -------------------------- | --- | - | ---- | - | ---- | -
|                                                |  | Three MonthsEnded July 31, |    
|                                                |  | 2007                       |     |   | 2006 |  
|Realized Foreign Exchange Gains (Losses), Net   |  | $                          | (58 | ) |      | $ | 38   |  
|Unrealized Foreign Exchange Gains (Losses), Net |  |                            | 377 |   |      |   | 843  |  
|Hedging Costs                                   |  |                            |    |   |      |   | (160 | )
|Other                                           |  |                            | (7  | ) |      |   | (96  | )
|                                                |  |                            |     |   |      |   |      |  
|                                                |  | $                          | 312 |   |      | $ | 625  |  
|                                                |  |                            |     |   |      |   |      |  

Income Taxes. During the three months ended July 31, 2007, the foreign tax
provision consists of current and deferred tax expense. The United States tax provision consists primarily of federal alternative minimum tax, state taxes, and accrued foreign withholding taxes. We are no longer permanently deferring undistributed
earnings of certain foreign subsidiaries. In the first quarter of fiscal 2008, we repatriated $1.0 million from one foreign subsidiary and we plan to continue repatriating additional funds from these foreign subsidiaries in future.



22



---

We had no repatriation of earnings in the comparative prior period. During the three months ended July 31, 2007, after concluding that its German
operations have achieved sustainable profitability, the Company reversed its valuation allowance against deferred tax assets in this jurisdiction, which resulted in a $1,330,000 tax benefit, or $.04 per basic and dilutive income per share.

We continue to assess our ability to realize all our net deferred tax assets. Recognizing the cumulative losses generated during the
quarter ended July 31, 2007 and prior, we have determined it appropriate to continue to maintain a valuation allowance on our domestic net operating losses, certain foreign net operating losses and certain other deferred tax assets based on the
expected reversal of both deferred tax assets and liabilities. The domestic net operating losses can be carried forward 20 years to offset domestic profits in future periods and expire between fiscal 2022 and fiscal 2026 if not used. Most of the
foreign net operating losses can be carried forward indefinitely, with the certain amounts expiring between fiscal 2014 and 2017. We provided a full valuation allowance against the deferred tax assets associated with the losses recorded during
fiscal 2007.

Discontinued Operations, Net of Tax.In October 2005, we sold our Avure Business. As discussed in Note 8 to the
Condensed Consolidated Financial Statements in the first quarter of fiscal 2007, the Company recorded $726,000 as a Loss on Sale from Discontinued Operations due to the arbitrated resolution of the dispute between the Company and the purchaser of
the Avure Business.

Net Income (loss). Our consolidated net income in the three months ended July 31, 2007 amounted to
$377,000, or $.01 per basic and diluted income per share as compared to a net income of $3 million, or $.08 basic and diluted loss per share in the prior year same period.

Changes in Financial Condition and Cash Flows

Cash Flows

The following table summarizes our cash flows form operating, investing and financing activities for the periods noted below:



|                                      |  |                            |        |   |      |   |       |  
|------------------------------------- |  | -------------------------- | ------ | - | ---- | - | ----- | -
|                                      |  | Three MonthsEnded July 31, |       
|                                      |  | 2007                       |        |   | 2006 |  
|Total cash provided by (used in):     |  |                            |        |   |      |   |       |  
|Operating activities                  |  | $                          | 919    |   |      | $ | 1,822 |  
|Investing activities                  |  |                            | (706   | ) |      |   | (945  | )
|Financing activities                  |  |                            | (5,366 | ) |      |   | 1,838 |  
|Effect of exchange rates on cash      |  |                            | 376    |   |      |   | 54    |  
|                                      |  |                            |        |   |      |   |       |  
|Increase in cash and cash equivalents |  | $                          | (4,777 | ) |      | $ | 2,769 |  
|                                      |  |                            |        |   |      |   |       |  

Operating Activities

Cash used in operations before the effects of changes in operating accounts, primarily working capital, was $620,000 for the three months ended July 31, 2007 compared to $5.0 million of cash generated during the
three months ended July 31, 2006. Although revenue for the three months ended July 31, 2007 increased over the prior year same period, higher cost of goods sold and the increases in operating expenses which are discussed above resulted in
lower cash flow from operations in fiscal 2008 compared to fiscal 2007.

Changes in operating accounts resulted in a net $1.5 million
generation of cash for the three months ended July 31, 2007 compared to $3.2 million use of cash for the three months ended July 31, 2006. The changes in operating assets and liabilities were primarily due to changes in accounts
receivable, accounts payable, and accrued expenses as a result of higher net working capital to support growth combined with the timing of vendor payments.



23



---

Investing Activities

Net cash used in investing activities was $706,000 during the three months ended July 31, 2007 compared to $945,000 during the three months ended July 31, 2006. The change was primarily due to an increase in
proceeds from the sale of property and equipment, and time deposits partially offset by moderately higher capital expenditures.

Financing Activities

Net cash used in financing activities was $5.4 million compared to net cash provided by financing activities of $1.8 million during the
three months ended July 31, 2006. This change was mainly due to the repayment notes payable of $5.4 million during the first quarter of fiscal 2008 as well as a reduction of $1.9 million of net cash provided from the exercise of stock options
during the three months ended July 31, 2007 when compared to the prior year same period.

Working Capital

Net receivables are comprised of trade accounts receivable and unbilled revenues. At July 31, 2007, the net receivables balance decreased $527,000 or
2% from April 30, 2007. The decrease in net receivables stemmed from the reduction in trade receivables of $1.2 million due to stronger collection efforts globally. Receivables days sales outstanding (including unbilled revenues) at
July 31, 2007 decreased to 40 from 45 in the prior quarter. Unbilled revenue increased from $1.9 million at April 30, 2007 to $2.6 million at July 31, 2007 primarily due to larger amounts of aerospace contracts at later completion
stages at April 30, 2007 versus July 31, 2007, 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 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 July 31, 2007 increased $2 million or 7% from April 30, 2007. The increase in inventory is in response to our overall higher
business volume as well as longer lead times quoted by our suppliers.

Liquidity and Capital Resources

At July 31, 2007, we had total cash of $33.4 million, of which approximately $23.7 million was held by divisions outside the United States. The
repatriation of offshore cash balances from certain divisions will trigger tax liabilities. During the three months ended July 31, 2007, we repatriated $1.0 million from a foreign subsidiary and we plan to continue repatriating additional funds
in future from this foreign subsidiary. We had no repatriation of earnings in the comparative prior period.

We have an outstanding
seven-year collateralized long-term loan, expiring in 2011, in the amount of 145 million New Taiwanese Dollars (US$4.4 million at July 31, 2007) bearing interest at an annual rate of 3.49%. The loan is collateralized by our manufacturing
facility in Taiwan. The balance of $3.1 million at July 31, 2007 is included in Term Loans Payable.

We also have four unsecured
credit facilities in Taiwan with a commitment totaling $228 million New Taiwanese Dollars (US $6.9 million at July 31, 2007), bearing interest at rates ranging from 2.10% to 2.47% per annum. In April 2007, we borrowed $5.3 million
against this facility for the repatriation of earnings. This amount was repaid in the first quarter of fiscal 2008. At July 31, 2007, all the credit facilities will mature within one year and the balance outstanding under these credit
facilities amounts to US $1 million, which is shown under Notes Payable.



24



---

Our domestic senior credit agreement (Credit Agreement) is our primary source of external
funding. Effective July 19, 2007, we entered into a Second Amendment (the Amendment) to our existing Credit Agreement, increasing our revolving line of credit from $30 million to $45 million and permitting the use of the line of
credit for the repurchase of stock. This credit agreement expires July 8, 2008 and bears interest at the banks prime rate (5.23% at July 31, 2007) 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. At July 31, 2007, we had $43.5 million of domestic unused line of credit
available, net of $1.5 million in outstanding letters of credit. The extended credit line is expected to provide us with liquidity that could be used to make acquisitions, fund the repurchase of shares, or pay dividends.

In July 2007, the Company announced the authorization by our Board of Directors for the repurchase of up to $45 million of our outstanding common shares.
The purchases may be made, from time to time, in the open market or by privately negotiated transactions and will be funded from the Companys existing cash and the extended credit line discussed above.

Our capital spending plans currently provide for outlays of approximately $8.0 million in fiscal 2008, primarily related to information technology
spending and facility improvement. It is expected that funds necessary for these expenditures will be generated internally. Our capital spending for the three months ended July 31, 2007 and 2006 amounted to $1.4 million and $945,000,
respectively.

We believe that our existing cash, cash from operations, and credit facilities at July 31, 2007 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 three months ended July 31, 2007, 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 for the year ended April 30, 2007. As disclosed in Note 7, with the adoption of FIN
48, we have unrecognized tax benefits of $2.3 million associated with uncertain tax positions as of May 1, 2007. This potential liability may result in cash payments to tax authorities; however, we are not able to make reasonably reliable
estimates of the period or amounts of cash settlements. For this reason, we have not included this potential liability in a table of contractual obligations and have not updated the table that was presented in our fiscal 2007 Form
10-K.

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 for the year ended April 30, 2007. With the adoption of FIN 48 as of May 1, 2007, the Company
has added Uncertain Tax Positions as a critical accounting policy.

Uncertain Tax Positions

We account for uncertain tax positions in accordance with FIN 48. The application of income tax law is inherently complex. Laws and regulations in this
area are voluminous and are often ambiguous. As such, we are required to make many subjective assumptions and judgments regarding our income tax exposures. Interpretations of and guidance surrounding income tax laws and regulations change over time.
As such, changes in our subjective assumptions and judgments can materially affect amounts recognized in the consolidated balance sheets and statements of income. See Note 7 to the unaudited condensed consolidated financial statements, Income
Taxes, for additional detail on our uncertain tax positions.



25



---

Recently Issued Accounting Pronouncements

Please refer to Note 2 to the Condensed Consolidated Financial Statements for a discussion of recently issued accounting pronouncements.



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

There have been no material changes in our market risk during the three months ended July 31, 2007. 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 for the year ended April 30, 2007.



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



|(a) | Evaluation of Disclosure Controls and Procedures
|--- | ------------------------------------------------

The Companys management evaluated, with the participation of our principal executive officer and principal financial officer, or persons performing similar functions, the effectiveness of our disclosure controls and procedures, as
defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as of the end of the period covered by this report. Based on this evaluation, our principal executive officer and principal financial officer have concluded that, as
of the end of the period covered by this report, our disclosure controls and procedures were effective to ensure that information we are required to disclose in the reports that we file or submit under the Securities Exchange Act of 1934, as
amended, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms relating to Flow International Corporation, including our consolidated subsidiaries, and was
accumulated and communicated to the Companys management, including the principal executive officer and principal financial officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required
disclosure.



|(b) | Changes in Internal Controls
|--- | ----------------------------

In
connection with the evaluation required by paragraph (d) of Rule 13a-15 under the Exchange Act, there was no change identified in our internal control over financial reporting that occurred during the fiscal quarter ended July 31, 2007
that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART IIOTHER
INFORMATION



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

At any time, the Company may be
named as a defendant in 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
|--------- | ------------

There are no material changes from
the risk factors previously disclosed in Part I of Item 1A in our Annual Report on Form 10-K for the fiscal year ended April 30, 2007.



|Items  2, | 3, 4, and 5 are None and have been omitted.
|--------- | -------------------------------------------



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



|     |  |                                                                                                                                        
|---- |  | ---------------------------------------------------------------------------------------------------------------------------------------
|     | 
|31.1 |  | Certification of Principal Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                 
|     | 
|31.2 |  | Certification of Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                 
|     | 
|32.1 |  | Certifications of Principal Executive Officer and Principal Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



26



---

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned thereunto duly authorized.



|                         |  |                                                                                     
|------------------------ |  | ------------------------------------------------------------------------------------
|                         |  | FLOW INTERNATIONAL CORPORATION                                                      
|                         | 
|Date: September 10, 2007 |  | /s/    CHARLES M.
BROWN                                                             
|                         |  | Charles M. Brown President and Chief Executive Officer (Principal Executive Officer)
|                         | 
|Date: September 10, 2007 |  | /s/    DOUGLAS P.
FLETCHER                                                          
|                         |  | Douglas P. Fletcher Chief Financial Officer (Principal Financial Officer)           



27