##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 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, 2006



| ̈ | 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 0-5286



---

KEWAUNEE SCIENTIFIC CORPORATION

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                    
|-------------------------------------------------------------- |  | -----------------------------------
|Delaware                                                       |  | 38-0715562                         
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S.Employer Identification No.)



|                                                   |  |           
|-------------------------------------------------- |  | ----------
|2700 West Front Street Statesville, North Carolina |  | 28677     
|(Address of principal executive offices)           |  | (Zip Code)

(704) 873-7202

(Registrants telephone number, including area code)



---

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 ̈

Indicate 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 larger accelerated filer in Rule 12b-2 of the
Exchange Act.

Large accelerated filer ̈Accelerated filer ̈Non-accelerated filer  x

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

As of July 5, 2006, the Registrant had outstanding 2,492,270 shares of Common Stock.

Pages: This report, excluding exhibits, contains 18 pages numbered sequentially from this cover page.



---



---

##### Table of Contents

KEWAUNEE SCIENTIFIC CORPORATION

INDEX TO FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED JULY 31, 2006



|                              |  |                                                                                       |  |            
|----------------------------- |  | ------------------------------------------------------------------------------------- |  | -----------
|                              |  |                                                                                       |  | Page Number
|PART I. FINANCIAL INFORMATION |  |                                                                                      
|                              |  |                                                                                      
|Item 1.                       |  | Financial Statements                                                                  |  |            
|                              |  |                                                                                      
|                              |  | Consolidated Statements of Operations - Three months ended July 31, 2006 and 2005     |  | 3          
|                              |  |                                                                                      
|                              |  | Consolidated Balance Sheets July 31, 2006 and April 30, 2006                          |  | 4          
|                              |  |                                                                                      
|                              |  | Consolidated Statements of Cash Flows - Three months ended July 31, 2006 and 2005     |  | 5          
|                              |  |                                                                                      
|                              |  | Notes to Consolidated Financial Statements                                            |  | 6          
|                              |  |                                                                                      
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 10         
|                              |  |                                                                                      
|                              |  | Review by Independent Registered Public Accounting Firm                               |  | 14         
|                              |  |                                                                                      
|                              |  | Report of Independent Registered Public Accounting Firm                               |  | 15         
|                              |  |                                                                                      
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 16         
|                              |  |                                                                                      
|Item 4.                       |  | Controls and Procedures                                                               |  | 16         
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                      
|                              |  |                                                                                      
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                   |  | 17         
|                              |  |                                                                                      
|Item 6.                       |  | Exhibits                                                                              |  | 17         
|                              | 
|SIGNATURE                     |  | 18                                                                                   



2



---

##### Table of Contents

Part 1. Financial Information

Item 1. Financial Statements

Kewaunee Scientific Corporation

Consolidated Statements of Operations

(Unaudited)

(in thousands, except
per share data)



|                                                                    |  |                           |        |   |      |   |        |  
|------------------------------------------------------------------- |  | ------------------------- | ------ | - | ---- | - | ------ | -
|                                                                    |  | Three months endedJuly 31 |       
|                                                                    |  | 2006                      |        |   | 2005 |  
|Net sales                                                           |  | $                         | 19,294 |   |      | $ | 20,308 |  
|Costs of products sold                                              |  |                           | 16,166 |   |      |   | 16,922 |  
|                                                                    |  |                           |        |   |      |   |        |  
|Gross profit                                                        |  |                           | 3,128  |   |      |   | 3,386  |  
|Other operating income                                              |  |                           | 0      |   |      |   | 884    |  
|Operating expenses                                                  |  |                           | 2,637  |   |      |   | 2,920  |  
|                                                                    |  |                           |        |   |      |   |        |  
|Operating earnings                                                  |  |                           | 491    |   |      |   | 1,350  |  
|Other income (expense)                                              |  |                           | 18     |   |      |   | (5     | )
|Interest expense                                                    |  |                           | (187   | ) |      |   | (87    | )
|                                                                    |  |                           |        |   |      |   |        |  
|Earnings before income taxes                                        |  |                           | 322    |   |      |   | 1,258  |  
|Income tax expense                                                  |  |                           | 78     |   |      |   | 457    |  
|                                                                    |  |                           |        |   |      |   |        |  
|Earnings before minority interests                                  |  |                           | 244    |   |      |   | 801    |  
|Minority interests in subsidiaries                                  |  |                           | 111    |   |      |   | 38     |  
|                                                                    |  |                           |        |   |      |   |        |  
|Net earnings                                                        |  | $                         | 133    |   |      | $ | 763    |  
|                                                                    |  |                           |        |   |      |   |        |  
|Net earnings per share                                              |  |                           |        |   |      |   |        |  
|Basic                                                               |  | $                         | 0.05   |   |      | $ | 0.31   |  
|Diluted                                                             |  | $                         | 0.05   |   |      | $ | 0.31   |  
|Weighted average number of common shares outstanding (in thousands) |  |                           |        |   |      |   |        |  
|Basic                                                               |  |                           | 2,492  |   |      |   | 2,492  |  
|Diluted                                                             |  |                           | 2,493  |   |      |   | 2,492  |  

See accompanying notes to consolidated financial statements.



3



---

##### Table of Contents

Kewaunee Scientific Corporation

Consolidated Balance Sheets

(in thousands)



|                                           |  |             |         |   |              |   |         |  
|------------------------------------------ |  | ----------- | ------- | - | ------------ | - | ------- | -
|                                           |  | July 312006 |         |   | April 302006 |  
|                                           |  | (Unaudited) |         |   |              |  
|Assets                                     |  |             |         |   |              |   |         |  
|Current assets:                            |  |             |         |   |              |   |         |  
|Cash and cash equivalents                  |  | $           | 2,087   |   |              | $ | 929     |  
|Restricted cash                            |  |             | 400     |   |              |   | 399     |  
|Receivables, less allowance                |  |             | 19,114  |   |              |   | 23,199  |  
|Inventories                                |  |             | 6,156   |   |              |   | 5,860   |  
|Deferred income taxes                      |  |             | 378     |   |              |   | 378     |  
|Prepaid expenses and other current assets  |  |             | 920     |   |              |   | 633     |  
|                                           |  |             |         |   |              |   |         |  
|Total current assets                       |  |             | 29,055  |   |              |   | 31,398  |  
|                                           |  |            
|Property, plant and equipment, at cost     |  |             | 35,867  |   |              |   | 35,421  |  
|Accumulated depreciation                   |  |             | (24,738 | ) |              |   | (24,258 | )
|                                           |  |             |         |   |              |   |         |  
|Net property, plant and equipment          |  |             | 11,129  |   |              |   | 11,163  |  
|                                           |  |            
|Prepaid pension cost                       |  |             | 4,999   |   |              |   | 4,898   |  
|Other                                      |  |             | 3,013   |   |              |   | 3,013   |  
|                                           |  |             |         |   |              |   |         |  
|Total other assets                         |  |             | 8,012   |   |              |   | 7,911   |  
|                                           |  |            
|Total Assets                               |  | $           | 48,196  |   |              | $ | 50,472  |  
|                                           |  |             |         |   |              |   |         |  
|Liabilities and Stockholders' Equity       |  |             |         |   |              |   |         |  
|Current liabilities:                       |  |             |         |   |              |   |         |  
|Short-term borrowings                      |  | $           | 8,531   |   |              | $ | 8,216   |  
|Current obligations under capital leases   |  |             | 297     |   |              |   | 260     |  
|Accounts payable                           |  |             | 6,526   |   |              |   | 9,074   |  
|Employee compensation and amounts withheld |  |             | 874     |   |              |   | 1,297   |  
|Deferred revenue                           |  |             | 587     |   |              |   | 535     |  
|Other accrued expenses                     |  |             | 1,229   |   |              |   | 991     |  
|                                           |  |             |         |   |              |   |         |  
|Total current liabilities                  |  |             | 18,044  |   |              |   | 20,373  |  
|                                           |  |            
|Obligations under capital leases           |  |             | 611     |   |              |   | 583     |  
|Deferred income taxes                      |  |             | 247     |   |              |   | 247     |  
|Accrued employee benefit plan costs        |  |             | 2,905   |   |              |   | 2,905   |  
|Minority interests is subsidiaries         |  |             | 919     |   |              |   | 818     |  
|                                           |  |             |         |   |              |   |         |  
|Total liabilities                          |  |             | 22,726  |   |              |   | 24,926  |  
|                                           |  |            
|Stockholders' equity:                      |  |             |         |   |              |   |         |  
|Common stock                               |  |             | 6,550   |   |              |   | 6,550   |  
|Additional paid-in-capital                 |  |             | 144     |   |              |   | 144     |  
|Retained earnings                          |  |             | 19,484  |   |              |   | 19,526  |  
|Accumulated other comprehensive income     |  |             | 79      |   |              |   | 113     |  
|Common stock in treasury, at cost          |  |             | (787    | ) |              |   | (787    | )
|                                           |  |             |         |   |              |   |         |  
|Total stockholders' equity                 |  |             | 25,470  |   |              |   | 25,546  |  
|                                           |  |             |         |   |              |   |         |  
|Total Liabilities and Stockholders' Equity |  | $           | 48,196  |   |              | $ | 50,472  |  
|                                           |  |             |         |   |              |   |         |  

See accompanying notes to consolidated financial statements.



4



---

##### Table of Contents

Kewaunee Scientific Corporation

Consolidated Statements of Cash Flows

(Unaudited)

(in thousands )



|                                                                                |  |                           |        |   |      |   |        |  
|------------------------------------------------------------------------------- |  | ------------------------- | ------ | - | ---- | - | ------ | -
|                                                                                |  | Three months endedJuly 31 |       
|                                                                                |  | 2006                      |        |   | 2005 |  
|Cash flows from operating activities:                                           |  |                           |        |   |      |   |        |  
|Net earnings                                                                    |  | $                         | 133    |   |      | $ | 763    |  
|Adjustments to reconcile net earnings to net cash used in operating activities: |  |                           |        |   |      |   |        |  
|Depreciation                                                                    |  |                           | 486    |   |      |   | 472    |  
|Provision for bad debts                                                         |  |                           | 2      |   |      |   | 38     |  
|Deferred income tax expense                                                     |  |                           | 0      |   |      |   | (18    | )
|Gain on sale of property held for sale                                          |  |                           | 0      |   |      |   | (884   | )
|Decrease in prepaid income taxes                                                |  |                           | 11     |   |      |   | 94     |  
|Decrease in receivables                                                         |  |                           | 4,083  |   |      |   | 414    |  
|Increase in inventories                                                         |  |                           | (296   | ) |      |   | (1,396 | )
|Increase in prepaid pension cost                                                |  |                           | (101   | ) |      |   | (60    | )
|(Decrease) increase in accounts payable and other current liabilities           |  |                           | (2,744 | ) |      |   | 1,388  |  
|Increase (decrease) in deferred revenue                                         |  |                           | 52     |   |      |   | (4     | )
|Other, net                                                                      |  |                           | (220   | ) |      |   | (529   | )
|                                                                                |  |                           |        |   |      |   |        |  
|Net cash provided by operating activities                                       |  |                           | 1,406  |   |      |   | 278    |  
|                                                                                |  |                          
|Cash flows from investing activities:                                           |  |                           |        |   |      |   |        |  
|Capital expenditures                                                            |  |                           | (322   | ) |      |   | (832   | )
|Proceeds from sale of property held for sale                                    |  |                           | 0      |   |      |   | 2,500  |  
|(Increase) decrease in restricted cash                                          |  |                           | (1     | ) |      |   | 6      |  
|                                                                                |  |                           |        |   |      |   |        |  
|Net cash (used in) provided by investing activities                             |  |                           | (323   | ) |      |   | 1,674  |  
|                                                                                |  |                          
|Cash flows from financing activities:                                           |  |                           |        |   |      |   |        |  
|Decrease in bank overdraft                                                      |  |                           | 0      |   |      |   | (2,301 | )
|Increase in short-term borrowings                                               |  |                           | 315    |   |      |   | 1,260  |  
|Payments on long-term debt                                                      |  |                           | 0      |   |      |   | (279   | )
|Payments on capital leases                                                      |  |                           | (65    | ) |      |   | (38    | )
|Dividends paid                                                                  |  |                           | (175   | ) |      |   | (175   | )
|Proceeds from exercise of stock options (including tax benefit)                 |  |                           | 0      |   |      |   | 2      |  
|                                                                                |  |                           |        |   |      |   |        |  
|Net cash provided by (used in) financing activities                             |  |                           | 75     |   |      |   | (1,531 | )
|                                                                                |  |                           |        |   |      |   |        |  
|Increase in cash and cash equivalents                                           |  |                           | 1,158  |   |      |   | 421    |  
|                                                                                |  |                          
|Cash and cash equivalents, beginning of period                                  |  |                           | 929    |   |      |   | 225    |  
|                                                                                |  |                           |        |   |      |   |        |  
|Cash and cash equivalents, end of period                                        |  | $                         | 2,087  |   |      | $ | 646    |  
|                                                                                |  |                           |        |   |      |   |        |  

See accompanying notes to consolidated financial statements.



5



---

##### Table of Contents

Kewaunee Scientific Corporation

Notes to Consolidated Financial Statements

(unaudited)

A. Financial
Information

The unaudited interim consolidated financial statements of Kewaunee Scientific Corporation (the Company or
Kewaunee) have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the Commission). Accordingly, certain information and footnote disclosures normally included in financial
statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted, although the Company believes that the disclosures are adequate to make the information presented not
misleading.

These interim consolidated financial statements should be read in conjunction with the financial statements and notes included in the
Companys 2006 Annual Report to Stockholders. The results of operations for the interim periods are not necessarily indicative of the results of operations to be expected for the full year.

The preparation of the financial statements requires management to make certain estimates and assumptions that affect reported amounts and disclosures. Actual results
could differ from those estimates.

Certain prior period amounts have been reclassified to conform to current classifications. These reclassifications had
no impact on the results of operations of the Company.

B. Inventories

Inventories consisted of the following (in thousands):



|                  |  |               |       |               |   |      
|----------------- |  | ------------- | ----- | ------------- | - | -----
|                  |  | July 31, 2006 |       | April 30,2006
|Finished products |  | $             | 2,465 |               | $ | 1,653
|Work in process   |  |               | 682   |               |   | 745  
|Raw materials     |  |               | 3,009 |               |   | 3,462
|                  |  |               |       |               |   |      
|                  |  | $             | 6,156 |               | $ | 5,860
|                  |  |               |       |               |   |      

For interim reporting, LIFO inventories are computed based on year-to-date quantities and interim changes in price
levels. Changes in quantities and price levels are reflected in the interim financial statements in the period in which they occur.



6



---

##### Table of Contents

C. Comprehensive Income

A reconciliation of net earnings and total comprehensive income for the three months ended July 31, 2006 and 2005 is as follows (in thousands):



|                                                              |  |                                 |     |   |                                 |   |     |  
|------------------------------------------------------------- |  | ------------------------------- | --- | - | ------------------------------- | - | --- | -
|                                                              |  | Three months endedJuly 31, 2006 |     |   | Three months endedJuly 31, 2005 |  
|Net earnings                                                  |  | $                               | 133 |   |                                 | $ | 763 |  
|Change in fair value of cash flow hedge, net of income tax    |  |                                 | -0- |   |                                 |   | 1   |  
|Change in cumulative foreign currency translation adjustments |  |                                 | (34 | ) |                                 |   | (5  | )
|                                                              |  |                                 |     |   |                                 |   |     |  
|Total comprehensive income (loss)                             |  | $                               | 99  |   |                                 | $ | 759 |  

The Company records derivatives on the balance sheet at fair value and establishes criteria for designation and
effectiveness of hedging relationships. The nature of the Companys business activities involves the management of various financial and market risks, including those related to changes in interest rates. The Company may from time-to-time
employ derivative financial instruments, such as interest rate swap contracts, to mitigate or eliminate certain of those risks. The Company does not enter into derivative instruments for speculative purposes. There were no derivative instruments
outstanding at July 31, 2006.

For the Companys foreign subsidiaries, assets and liabilities are translated at exchange rates prevailing on the
balance sheet date. Revenues and expenses are translated at weighted average exchange rates prevailing during the period and any resulting translation adjustments are reported separately in shareholders equity.



7



---

##### Table of Contents

D. Share-based Compensation

In recent fiscal years, through fiscal year 2003, the Company used stock options as its primary long-term incentive plan for officers. The Company has not granted any
stock options since fiscal year 2003. Prior to May 1, 2006, the Company accounted for its share-based employee compensation under the measurement and recognition provisions of Accounting Principles Board (APB) Option No. 25,
Accounting for Stock Issues to Employees and related Interpretations, as permitted by SFAS No. 123, Accounting for Stock-Based Compensation. In accordance with these guidelines, the Company did not record
any share-based employee compensation expense for options granted under its option plans prior to May 1, 2006, as all options granted under these plans had exercise prices equal to the fair market value of the Companys common shares on
the date of grant.

Effective May 1, 2006, the Company adopted the fair value recognition provisions of SFAS No. 123(R) Share-Based
Payment, using the modified prospective transition method. Under that transition method, compensation expense that the Company recognizes beginning on May 1, 2006 includes compensation expense for all share options granted prior to,
but not yet vested as of May 1, 2006, based on the grant date fair value estimated in accordance with the original provisions of SFAS No. 123. Expected fiscal year 2007 share-based compensation expense determined in accordance with SFAS
No. 123(R) is $2,298. Results for prior periods are not required, nor have they been restated, for the adoption of SFAS 123(R).

Share-based
compensation expense for the three months ended July 31, 2006 was $574, as compared to proforma compensation expense of $3,000 for the three months ended July 31, 2005.



8



---

##### Table of Contents

E. Defined Pension Plans

The Company has non-contributory defined benefit pension plans covering substantially all salaried and hourly employees. Effective April 30, 2005, no further
benefits will be earned under the plans and no additional participants will be added to the plans. No contributions were paid to the plans during the three months ended July 31, 2006, and the Company does not expect any contributions to be paid
to the plans during the remainder of the current fiscal year.

Pension expense (income) consisted of the following (in thousands):



|                                    |  |                                  |      |   |                                  |   |      |  
|----------------------------------- |  | -------------------------------- | ---- | - | -------------------------------- | - | ---- | -
|                                    |  | Three months ended July 31, 2006 |      |   | Three months ended July 31, 2005 |  
|Service Cost                        |  | $                                | -0-  |   |                                  | $ | -0-  |  
|Interest Cost                       |  |                                  | 208  |   |                                  |   | 195  |  
|Expected return on plan assets      |  |                                  | (347 | ) |                                  |   | (311 | )
|Amortization of prior service costs |  |                                  | -0-  |   |                                  |   | -0-  |  
|Recognition of net loss             |  |                                  | 38   |   |                                  |   | 60   |  
|                                    |  |                                  |      |   |                                  |   |      |  
|Net periodic pension cost (income)  |  | $                                | (101 | ) |                                  | $ | (56  | )

F. Credit Arrangements

In May 2006, the Company increased its bank revolving credit facility from $9 million to $10 million. Total outstanding advances under the credit facility were $8.5
million at July 31, 2006. The two-year term of the $9 million portion of the facility expires on December 31, 2006, unless extended, and the $1 million portion expires on October 27, 2006, unless extended. The Company expects to
extend both portions of the credit facility prior to their expiration.



9



---

##### Table of Contents

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

The Companys 2006
Annual Report to Stockholders contains managements discussion and analysis of financial condition and results of operations at and for the year ended April 30, 2006. The following discussion and analysis describes material changes in the
Companys financial condition since April 30, 2006. The analysis of results of operations compares the three months ended July 31, 2006 with the comparable periods of the prior fiscal year.

Results of Operations

Sales for the
three months ended July 31, 2006 were $19,294,000, a decrease of 5% from sales of $20,308,000 in the same period last year. The order backlog at July 31, 2006 was $36.5 million, as compared to a backlog of $36.4 million at April 30,
2006 and $40.7 million at July 31, 2005.

The gross profit margin for the three months ended July 31, 2006 was 16.2% of sales, as compared to
16.7% of sales in the comparable quarter of the prior year. The gross profit margin decline was due to lower selling prices in the domestic laboratory furniture market, partially offset by increased selling margins on international sales and sales
of technical furniture.

Operating expenses for the three months ended July 31, 2006 were $2.6 million, or 13.7% of sales, as compared to $2.9
million, or 14.4% of sales, in the comparable period of the prior year. Operating expenses as a percent of sales declined during the current quarter as compared to the comparable quarter of the prior year due to lower administrative, bad debt, and
marketing expenses.

Operating earnings were $491,000 for the three months ended July 31, 2006. This compares to operating earnings of $1,350,000 for
the comparable period of the prior year. Operating earnings for the prior year period included a gain of $884,000 from the sale of the Companys Lockhart, Texas property.

Interest expense was $187,000 for the three months ended July 31, 2006, as compared to $87,000 for the same period of the prior year. The increase in interest expense for the current year period resulted from
higher interest rates, and to a lesser extent, higher borrowing levels in the current year.

Other income was $18,000 in the three months ended
July 31, 2006, as compared to other expense of $5,000 for the comparable period of the prior year.



10



---

##### Table of Contents

Income tax expense of $78,000 was recorded for the three months ended July 31, 2006, as compared to income tax
expense of $457,000 recorded for the comparable period of the prior year. The effective tax rate was 24.1% for the three months ended July 31, 2006 and was 36.0% for the three months ended July 31, 2005. The effective tax rates for both
periods differ from the statutory rate primarily due to lower income tax rates on income earned by foreign subsidiaries. The reduction in the effective tax rate for the current year period as compared to the prior year period resulted from an
increase in the percentage of the Companys earnings that were earned by the foreign subsidiaries.

Minority interests result from the Companys
two subsidiaries that are not 100% owned by the Company. Minority interests reduced net earnings by $111,000 for the three months ended July 31, 2006, as compared to a reduction of $38,000 for the comparable period of the prior year. The
increase in minority interests in the current period was directly related to increased earnings of the two subsidiaries.

Net earnings were $133,000, or
$0.05 per diluted share, for the three months ended July 31, 2006. This compares to net earnings of $763,000, or $.31 per diluted share, for the comparable period of the prior year.

Liquidity and Capital Resources

Historically, the Companys principal sources of liquidity have been funds generated from operations, supplemented as needed by short-term borrowings under the Companys revolving credit facility. Additionally, certain machinery
and equipment are financed by non-cancelable operating leases or capital leases. The Company believes that these sources will be sufficient to support ongoing business requirements, including capital expenditures through the current fiscal year.

The Company had working capital of $11.0 million at July 31, 2006, unchanged from April 30, 2006. The ratio of current assets to current
liabilities was 1.6-to-1 at July 31, 2006, as compared to 1.5-to-1 at April 30, 2006. During the quarter the Company increased its bank revolving credit facility from $9,000,000 to $10,000,000. At July 31, 2006, advances of $8,531,000
were outstanding under the credit facility.



11



---

##### Table of Contents

The Companys operations provided cash of $1,406,000 during the three months ended July 31, 2006. Cash was
provided primarily from operations and a decrease in accounts receivable, which was partially offset by cash used to decrease accounts payable and other current liabilities. The decrease in accounts receivable during the quarter was consistent with
a decline in sales during the current year period as compared to the previous quarter ended April 30, 2006.

The Companys operations provided
cash of $278,000 during the three months ended July 31, 2005. Cash was provided primarily from an increase in accounts payable and other current liabilities which was substantially offset by cash requirements resulting from an increase in
inventories.

During the three months ended July 31, 2006, net cash of $323,000 was used by investing activities, primarily for capital expenditures.
This compares to the net cash of $1,674,000 for investing activities in the same period of the prior year, primarily from the proceeds of sales of the Companys former plant site in Lockhart, Texas, reduced by $832,000 for capital expenditures.

The Companys financing activities provided cash of $75,000 during the three months ended July 31, 2006. Cash provided included $315,000
received from short-term borrowings, which was substantially offset by cash dividends paid of $175,000 and payments on obligations of capital leases of $65,000. Financing activities used cash of $1,531,000 in the same period of the prior year, which
included $2,301,000 to reduce bank overdrafts, $279,000 for scheduled repayments of long-term debt and $175,000 for cash dividends, which were partially offset by an increase in short term borrowings of $1,260,000.

Outlook for Remainder of Fiscal Year 2007

The Companys ability to predict future demand for its products continues to be very limited given, among other general economic factors affecting the Company and its markets, the Companys role as subcontractor or supplier to
dealers of subcontractors. In addition to general economic factors affecting the Company and its markets, demand for the Companys products is also dependent upon the number of laboratory construction projects planned and/or current progress in
projects already under construction. The Companys earnings are also impacted by increased costs of raw materials, including stainless steel, wood, and epoxy resin, and whether the Company is able to increase product prices to customers in
amounts that correspond to such increases without materially and adversely affecting sales.



12



---

##### Table of Contents

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

Certain statements in this report constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of
1995 (the Reform Act). Such forward-looking statements involve known and unknown risks, uncertainties and other factors that could significantly impact results or achievements expressed or implied by such forward-looking statements.
These factors include, but are not limited to, economic, competitive, governmental, and technological factors affecting the Companys operations, markets, products, services, and prices. The cautionary statements made pursuant to the Reform Act
herein and elsewhere by the Company should not be construed as exhaustive or as any admission regarding the adequacy of disclosures made by the Company prior to the effective date of the Reform Act. The Company cannot always predict what factors
would cause actual results to differ materially from those indicated by the forward-looking statements. In addition, readers are urged to consider statements that include the terms believes, belief, expects,
plans, objectives, anticipates, intends or the like to be uncertain and forward-looking. Over time, the Companys actual results, performance or achievements will likely differ from the
anticipated results, performance or achievements that are expressed or implied by the Companys forward-looking statements, and such difference might be significant and harmful to stockholders interest. Many important factors that could
cause such a difference are described under the caption Risk Factors, in Item 1A of the Companys 2006 Annual Report on Form 10-K.



13



---

##### Table of Contents

REVIEW BY INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

A review of the interim financial information included in this Quarterly
Report on Form 10-Q each of for the three month periods ended July 31, 2006 and July 31, 2005 has been performed by Cherry, Bekaert & Holland, L.L.P., the Companys independent auditors. Their report on the interim financial
information follows.



14



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm

To the Board of Directors and
Stockholders of

Kewaunee Scientific Corporation

Statesville, North Carolina

We have
reviewed the accompanying consolidated balance sheets of Kewaunee Scientific Corporation and its subsidiaries (the Company) as of July 31, 2006, and the related consolidated statements of operations and of cash flows for the
three-month periods ended July 31, 2006 and 2005. These interim financial statements are the responsibility of the Companys management.

We
conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons
responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression
of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware
of any material modifications that should be made to the consolidated interim financial statements referred to above for them to be in conformity with accounting principles generally accepted in the United States of America.

We previously audited, in accordance with the Standards of the Public Accounting Oversight Board (United States), the consolidated balance sheet as of April 30,
2006, and the related statements of operations, of stockholders equity and of cash flows for the year then ended (not presented herein) and in our report dated June 26, 2006, we expressed an unqualified opinion on those consolidated
financial statements. In our opinion, the information set forth in the accompanying consolidated balance sheet as of April 30, 2006 is fairly stated in all material respects in relation to the consolidated financial statement from which it has
been derived.

Cherry, Bekaert & Holland, L.L.P.

Charlotte, North Carolina

September 11, 2006



15



---

##### Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

There are no material changes to the
disclosures made on this matter in the Companys Annual Report on Form 10-K for the fiscal year ended April 30, 2006.

Item 4. Controls and Procedures

(a) Evaluation of disclosure controls and procedures

An evaluation was performed under the supervision and the participation of the companys management, including the Chief Executive Officer
(CEO) and Chief Financial Officer (CFO), of the effectiveness of the design and operation of the Companys disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act
of 1934, as amended) as of July 31, 2006. Based on that evaluation, the Companys management, including the CEO and CFO, concluded that, as of July 31, 2006, the Companys disclosure controls and procedures were adequate and
effective and designed to ensure that all material information required to be filed in this quarterly report is made known to them by others within the Company and its subsidiaries.

(b) Changes in internal controls

There were
no significant changes in the Companys internal controls or in other factors that could significantly affect these controls subsequent to July 31, 2006. As no significant deficiencies or material weaknesses were found, no corrective
actions were taken.



16



---

##### Table of Contents

PART II. OTHER INFORMATION

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

The Companys Annual Meeting of Stockholders
was held on August 23, 2006. Each of the nominees for Class II directors was re-elected for a three-year term. The votes cast for and withheld from each such director were as follows:



|                      |  |  |  |           |  |         
|--------------------- |  |  |  | --------- |  | --------
|Director              |  |  |  | For       |  | Withheld
|John C. Campbell, Jr. |  |  |  | 2,035,900 |  | 122,213 
|James T. Rhind        |  |  |  | 2,023,059 |  | 135,054 
|William A. Shumaker   |  |  |  | 2,151,763 |  | 6,350   

Item 6. Exhibits and Reports on Form 8-K



|     |  |                                                                                                                                                   
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------
|31.1 |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|     | 
|31.2 |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|     | 
|32.1 |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|     | 
|32.2 |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



17



---

##### Table of Contents

SIGNATURE

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



|                         |  |                                 |  |                                   
|------------------------ |  | ------------------------------- |  | ----------------------------------
|                         |  | KEWAUNEE SCIENTIFIC CORPORATION
|                         |  | (Registrant)                   
|                         |  |                                
|Date: September 12, 2006 |  | By                              |  | /s/ D. Michael Parker             
|                         |  |                                 |  | D. Michael Parker                 
|                         |  |                                 |  | Senior Vice President, Finance and
|                         |  |                                 |  | Chief Financial Officer           



18