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
                   [NO FEE REQUIRED] For the quarterly period
                             ended December 31, 2002
                                       or
          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
           For the transition period from ____________ to ____________
                          Commission file number 0-5151


Incorporated in State of Minnesota          I.R.S. Identification No. 42-0442319



                           FLEXSTEEL INDUSTRIES, INC.
                                  P. O. BOX 877
                            DUBUQUE, IOWA 52004-0877

                        Area code 563 Telephone 556-7730



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, and (2) has been subject to such filing
requirements for the past 90 days. Yes _X_. No ___.



Common Stock - $1.00 Par Value
Shares Outstanding as of December 31, 2002                          6,270,752
                                                                 ---------------





PART I FINANCIAL INFORMATION

Item 1.    Financial Statements

FLEXSTEEL INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS



                                                                                (UNAUDITED)
                                                                                December 31,       June 30,
                                                                                   2002              2002
                                                                               -------------     -------------
                                                                                           
ASSETS
CURRENT ASSETS:
     Cash and cash equivalents ............................................    $  16,741,737     $   5,375,683
     Investments ..........................................................        7,314,037        15,876,088
     Trade receivables - less allowance for doubtful accounts:
         December 31, 2002, $2,560,000;
         June 30, 2002, $2,540,000 ........................................       27,370,533        31,361,285
     Inventories ..........................................................       31,927,201        30,322,288
     Deferred income taxes ................................................        4,320,000         4,500,000
     Other ................................................................        3,058,217         1,316,136
                                                                               -------------     -------------
Total current assets ......................................................       90,731,725        88,751,480
PROPERTY, PLANT, AND EQUIPMENT
     At cost less accumulated depreciation:
     December 31, 2002, $65,557,351; ......................................       21,368,474        20,558,338
     June 30, 2002, $63,674,333
DEFERRED INCOME TAXES .....................................................          880,000           700,000
OTHER ASSETS ..............................................................        8,241,734         8,739,940
                                                                               -------------     -------------
TOTAL .....................................................................    $ 121,221,933     $ 118,749,758
                                                                               =============     =============

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
Accounts payable - trade ..................................................    $   3,936,603     $   4,876,260
Accrued liabilities:
     Payroll and related items ............................................        4,594,981         5,454,501
     Insurance ............................................................        9,275,563         7,066,148
     Restructuring ........................................................        1,404,738         1,700,609
     Other ................................................................        5,838,712         6,775,889
Industrial revenue bonds payable ..........................................          650,000           650,000
                                                                               -------------     -------------
Total current liabilities .................................................       25,700,597        26,523,407
DEFERRED COMPENSATION .....................................................        4,661,253         4,509,782
                                                                                                 -------------
Total liabilities .........................................................       30,361,850        31,033,189
                                                                               -------------     -------------
SHAREHOLDERS' EQUITY:
     Cumulative preferred stock - $50 par value:
         authorized 60,000 shares:  outstanding - none
     Undesignated (subordinated) stock - $1 par value:
         authorized 700,000 shares:  outstanding - none
     Common stock - $1 par value; authorized 15,000,000 shares; outstanding
         December 31, 2002, 6,270,752 shares;
         outstanding June 30, 2002,  6,198,551 shares .....................        6,270,752         6,198,551
     Additional paid-in capital ...........................................        1,230,481           492,223
     Retained earnings ....................................................       83,378,011        80,756,107
     Accumulated other comprehensive income (loss) ........................          (19,161)          269,688
                                                                               -------------     -------------
Total shareholders' equity ................................................       90,860,083        87,716,569
                                                                               -------------     -------------
TOTAL .....................................................................    $ 121,221,933     $ 118,749,758
                                                                               =============     =============


    See accompanying Notes to Consolidated Financial Statements (Unaudited).

- --------------------------------------------------------------------------------



FLEXSTEEL INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)



                                                         Three Months Ended                   Six Months Ended
                                                            December 31,                        December 31,
                                                  -------------------------------     -------------------------------
                                                       2002              2001              2002              2001
                                                  -------------     -------------     -------------     -------------
                                                                                            
NET SALES ....................................    $  73,580,061     $  65,826,772     $ 143,599,437     $ 129,034,342
COST OF GOODS SOLD ...........................      (56,214,774)      (52,599,938)     (110,941,589)     (103,047,047)
                                                  -------------     -------------     -------------     -------------
GROSS MARGIN .................................       17,365,287        13,226,834        32,657,848        25,987,295
SELLING, GENERAL AND
  ADMINISTRATIVE .............................      (14,007,513)      (12,304,638)      (26,684,830)      (25,008,806)
GAIN ON SALE OF LAND .........................                                              403,065
                                                  -------------     -------------     -------------     -------------
OPERATING INCOME .............................        3,357,774           922,196         6,376,083           978,489
                                                  -------------     -------------     -------------     -------------
OTHER:
     Interest and other income ...............          291,729           224,833           607,068           483,455
     Interest expense ........................           (3,260)           (6,271)           (6,048)          (14,293)
                                                  -------------     -------------     -------------     -------------
Total ........................................          288,469           218,562           601,020           469,162
                                                  -------------     -------------     -------------     -------------
INCOME BEFORE INCOME TAXES ...................        3,646,243         1,140,758         6,977,103         1,447,651
PROVISION FOR INCOME TAXES ...................       (1,430,000)         (430,000)       (2,730,000)         (540,000)
                                                  -------------     -------------     -------------     -------------
NET INCOME ...................................    $   2,216,243     $     710,758         4,247,103     $     907,651
                                                  =============     =============     =============     =============

AVERAGE NUMBER OF COMMON
  SHARES OUTSTANDING:
       BASIC .................................        6,247,512         6,072,020         6,230,212         6,065,357
                                                  =============     =============     =============     =============
       DILUTED ...............................        6,358,711         6,120,703         6,340,860         6,116,550
                                                  =============     =============     =============     =============

EARNINGS PER SHARE OF COMMON
  STOCK:
       BASIC .................................    $        0.35     $        0.12     $        0.68     $        0.15
                                                  =============     =============     =============     =============
       DILUTED ...............................    $        0.35     $        0.12     $        0.67     $        0.15
                                                  =============     =============     =============     =============


CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)

                                                         Three Months Ended                   Six Months Ended
                                                            December 31,                        December 31,
                                                  -------------------------------     -------------------------------
                                                       2002              2001              2002              2001
                                                  -------------     -------------     -------------     -------------
                                                                                            
NET INCOME ...................................    $   2,216,243     $     710,758     $   4,247,103     $     907,651
                                                  -------------     -------------     -------------     -------------
OTHER COMPREHENSIVE INCOME
   (LOSS), BEFORE TAX:
      Unrealized gains (losses) on securities
         arising during period ...............          126,040           353,265          (458,708)         (163,592)
      Reclassification adjustment for losses
         (gains) included in net income ......          (22,140)          (32,669)           (9,093)          (16,169)
                                                  -------------     -------------     -------------     -------------
Other comprehensive income (loss), before tax           103,900           320,596          (467,801)         (179,761)
                                                  -------------     -------------     -------------     -------------
INCOME TAX BENEFIT (EXPENSE):
Income tax benefit (expense) related to
   securities losses arising during period ...          (49,156)         (130,709)          175,405            54,326
Income tax benefit related to securities
   reclassification adjustment ...............            8,635            12,088             3,547             6,181
                                                  -------------     -------------     -------------     -------------
Income tax benefit (expense) related to other
   comprehensive income (loss) ...............          (40,521)         (118,621)          178,952            60,507
                                                  -------------     -------------     -------------     -------------
OTHER COMPREHENSIVE INCOME
   (LOSS), NET OF TAX ........................           63,379           201,975          (288,849)         (119,254)
                                                  -------------     -------------     -------------     -------------
COMPREHENSIVE INCOME .........................    $   2,279,622     $     912,733     $   3,958,254     $     788,397
                                                  =============     =============     =============     =============


    See accompanying Notes to Consolidated Financial Statements (Unaudited).

- --------------------------------------------------------------------------------



FLEXSTEEL INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOW (UNAUDITED)



                                                                                      Six Months Ended
                                                                                         December 31,
                                                                                -----------------------------
                                                                                    2002             2001
                                                                                ------------     ------------
                                                                                           
OPERATING ACTIVITIES:
Net income .................................................................    $  4,247,103     $    907,651
Adjustments to reconcile net income to net cash
    provided by operating activities
    Depreciation ...........................................................       2,422,486        2,795,586
    Restructuring (income) charges .........................................         (56,793)         890,000
    Gain on disposition of capital assets ..................................        (402,520)         (23,537)
    Changes in operating assets and liabilities:
        Trade receivables ..................................................       3,779,036        4,078,434
        Inventories ........................................................      (1,604,913)         765,595
        Other current assets ...............................................      (1,742,080)           9,223
        Other assets .......................................................         (15,077)         (15,076)
        Accounts payable - trade ...........................................        (939,657)      (2,358,468)
        Accrued liabilities ................................................         663,154        1,092,491
        Deferred compensation ..............................................         151,471          431,716
                                                                                ------------     ------------
Net cash provided by operating activities ..................................       6,502,210        8,573,615
                                                                                ------------     ------------

INVESTING ACTIVITIES:
    Purchases of investments ...............................................      (9,771,812)      (5,805,518)
    Proceeds from sales of investments .....................................      18,467,271        4,714,194
    Payments received from customers on notes receivable ...................         302,743           78,997
    Proceeds from sales of capital assets ..................................         612,121           27,650
    Capital expenditures ...................................................      (3,442,222)        (204,839)
                                                                                ------------     ------------
Net cash provided by (used in) investing activities ........................       6,168,101       (1,189,516)
                                                                                ------------     ------------

FINANCING ACTIVITIES:
    Dividends paid .........................................................      (1,616,726)      (1,573,568)
    Proceeds from issuance of common stock .................................         312,469           36,585
                                                                                ------------     ------------
Net cash used in financing activities ......................................      (1,304,257)      (1,536,983)
                                                                                ------------     ------------

Increase in cash and cash equivalents ......................................      11,366,054        5,847,116
Cash and cash equivalents at beginning of year .............................       5,375,683       10,048,562
                                                                                ------------     ------------
Cash and cash equivalents at end of period .................................    $ 16,741,737     $ 15,895,678
                                                                                ============     ============

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid during the period for:
     Interest ..............................................................    $      5,700     $     15,000
     Income taxes ..........................................................    $  4,151,000     $    189,000


    See accompanying Notes to Consolidated Financial Statements (Unaudited).

- --------------------------------------------------------------------------------



FLEXSTEEL INDUSTRIES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


1.   These consolidated financial statements do not include certain information
     and footnotes required by accounting principles generally accepted in the
     United States of America for complete financial statements. However, in the
     opinion of management, all adjustments considered necessary for a fair
     presentation have been included and are of a normal recurring nature.
     Operating results for the six-month period ended December 31, 2002 are not
     necessarily indicative of the results that may be expected for the fiscal
     year ending June 30, 2003.

     DESCRIPTION OF BUSINESS - Flexsteel Industries, Inc. (the Company)
     manufactures a broad line of upholstered furniture for residential,
     recreational vehicle and commercial seating use. Products include sofas,
     love seats, chairs, reclining and rocker-reclining chairs, swivel rockers,
     sofa beds, and convertible bedding units. The Company has two wholly owned
     subsidiaries: (1) Desert Dreams, Inc. owns and leases a commercial building
     to an unrelated entity, and (2) Four Seasons, Inc. operates two retail
     furniture stores. All significant intercompany accounts and transactions
     have been eliminated.

2.   The inventories are categorized as follows:

                                                    December 31,       June 30,
                                                        2002            2002
                                                    ------------    ------------
     Raw materials..............................    $ 15,159,329    $ 15,623,962
     Work in process and finished parts.........       8,294,030       8,092,398
     Finished goods.............................       8,473,842       6,605,928
                                                    ------------    ------------
                          Total.................    $ 31,927,201    $ 30,322,288
                                                    ============    ============

3.   EARNINGS PER SHARE - Basic earnings per share of common stock is based on
     the weighted average number of common shares outstanding during each
     period. Diluted earnings per share of common stock takes into effect the
     dilutive effect of potential common shares outstanding. The Company's only
     potential common shares outstanding are stock options, which resulted in a
     dilutive effect of 111,199 shares and 48,683 shares in quarters ended and
     110,648 and 51,193 shares in the six months ended December 31, 2002 and
     2001, respectively. The Company calculates the dilutive effect of
     outstanding options using the treasury stock method. Options to purchase
     163,050 and 136,000 shares of common stock were outstanding during the
     three and six months ended December 31, 2002 and 2001, respectively, but
     were not included in the computation of diluted earnings per share as their
     exercise prices were greater than the average market price of the common
     shares.

4.   ACCOUNTING DEVELOPMENTS - In August 2001, the Financial Accounting
     Standards Board (FASB) issued Statement of Financial Accounting Standards
     (SFAS) No. 144, ACCOUNTING FOR THE IMPAIRMENT OR DISPOSAL OF LONG-LIVED
     ASSETS. SFAS No. 144 addresses financial accounting and reporting for the
     impairment or disposal of long-lived assets and supersedes SFAS No. 121,
     ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED ASSETS AND FOR LONG-LIVED
     ASSETS TO BE DISPOSED OF, along with certain other reporting standards.
     SFAS No. 144 was effective for the Company on July 1, 2002. The adoption of
     SFAS No. 144 did not have a material impact on the Company's financial
     position or results of operations.

     In April 2002, the FASB issued SFAS No. 145, RESCISSION OF FASB STATEMENTS
     No. 4, 44, And 64, AMENDMENT OF FASB STATEMENT NO. 13, AND TECHNICAL
     CORRECTIONS. SFAS No. 145 was effective for the Company on July 1, 2002.
     The adoption of the technical corrections contained in SFAS No. 145 did not
     have a material impact on the Company's financial position or results of
     operations.





     In June 2002, the FASB issued SFAS No. 146, ACCOUNTING FOR COSTS ASSOCIATED
     WITH EXIT OR DISPOSAL ACTIVITIES. SFAS No. 146 addresses financial
     accounting and reporting for costs associated with exit or disposal
     activities and nullifies Emerging Issues Task Force (EITF) Issue No. 94-3,
     LIABILITY RECOGNITION FOR CERTAIN EMPLOYEE TERMINATION BENEFITS AND OTHER
     COSTS TO EXIT AN ACTIVITY (INCLUDING CERTAIN COSTS INCURRED IN A
     RESTRUCTURING). SFAS No. 146 requires that a liability for a cost
     associated with an exit or disposal activity be recognized when the
     liability is incurred. Under EITF 94-3, a liability for an exit cost was
     recognized at the date of an entity's commitment to an exit plan. SFAS No.
     146 will be effective for exit or disposal activities that are initiated by
     the Company after December 31, 2002.

     In November 2002, the FASB issued FASB Interpretation No. 45, GUARANTOR'S
     ACCOUNTING AND DISCLOSURE REQUIREMENTS FOR GUARANTEES, INCLUDING INDIRECT
     GUARANTEES OF INDEBTEDNESS OF OTHERS (FIN 45). FIN 45 clarifies the
     requirements for a guarantor's accounting for and disclosure of certain
     guarantees issued and outstanding. The initial recognition and initial
     measurement provisions of FIN 45 are applicable to guarantees issued or
     modified after December 31, 2002. The disclosure requirements of FIN 45 are
     effective for financial statements of interim or annual periods ending
     after December 15, 2002 (see Note 6).

     In December 2002, the FASB issued SFAS No. 148, ACCOUNTING FOR STOCK-BASED
     COMPENSATION-TRANSITION AND DISCLOSURE, WHICH AMENDS SFAS NO. 123,
     ACCOUNTING FOR STOCK-BASED COMPENSATION. SFAS No. 148 provides alternative
     methods of transition for a voluntary change to the fair value based method
     of accounting for stock-based employee compensation. In addition, SFAS No.
     148 amends the disclosure requirement of SFAS No. 123 to require more
     prominent and more frequent disclosures in financial statements of the
     effects of stock-based compensation. The transition guidance and annual
     disclosure provisions of SFAS No. 148 are effective for fiscal years ending
     after December 15, 2002. The interim disclosure provisions are effective
     for financial reports containing condensed financial statements for interim
     periods beginning after December 15, 2002. The Company has elected to
     continue to apply Accounting Principles Board (APB) Opinion No. 25 and
     related interpretations in accounting for its stock option plans, as
     permitted under SFAS No. 123 and SFAS No. 148. Accordingly, no compensation
     cost has been recognized for its stock option plans. However, the Company
     has early adopted the disclosure provisions of SFAS No. 148 (see Note 5).

5.   STOCK OPTIONS - The Company has stock option plans for key employees and
     directors that provide for the granting of incentive and nonqualified stock
     options. Under the plans, options are granted at an exercise price equal to
     the fair market value of the underlying common stock at the date of grant,
     and may be exercisable for up to 10 years. All options are exercisable when
     granted. At December 31, 2002, 593,400 shares were available for future
     grants. The Company applies Accounting Principles Board (APB) Opinion No.
     25 and related interpretations in accounting for its stock option plans, as
     permitted under SFAS No. 123 and SFAS No. 148. Accordingly, no compensation
     cost has been recognized for its stock option plans. Had the compensation
     cost for the Company's incentive stock option plans been determined based
     on the fair value at the grant dates for awards under those plans
     consistent with the fair-value methodology of SFAS No. 123, the Company's
     net income and earnings per share would have been reduced to the following
     pro forma amounts:







                                                     Three Months Ended                 Six Months Ended
                                                        December 31,                      December 31,
                                               -----------------------------     ----------------------------
                                                    2002            2001              2002            2001
                                               -------------     -----------     -------------     ----------
                                                                                          
     Net income, as reported                   $   2,216,243     $   710,758     $   4,247,103        907,651
     Deduct:  Total stock-based employee
         compensation  expense determined
         under fair value method for all
         awards, net of related tax effects         (286,000)       (162,000)         (286,000)      (162,000)
                                               -------------     -----------     -------------     ----------

     Pro forma net income                      $   1,930,243     $   548,758     $   3,961,103        745,651
                                               =============     ===========     =============     ==========

     Earnings per share:
          Basic - as reported                  $        0.35  $         0.12  $           0.68           0.15
          Basic - pro forma                             0.31            0.09              0.64           0.12

          Diluted - as reported                         0.35            0.12              0.67           0.15
          Diluted - pro forma                           0.30            0.09              0.62           0.12


     The fair value of each option grant is estimated on the date of grant using
     the Black-Sholes option-pricing model with the following weighted-average
     assumptions used for grants in fiscal 2003 and 2002, respectively; dividend
     yield of 3.3% and 5.0%; expected volatility of 24.8% and 24.8%; risk-free
     interest rates of 4.1% and 6.5%; and an expected life of 10 years on all
     options. The Company does not anticipate that additional options will be
     granted during fiscal 2003.

6.   ACCRUED WARRANTY COSTS - The Company estimates the amount of warranty
     claims on sold product that may be incurred based on current and
     historical data. The actual warranty expense could differ from the
     estimates made by the Company based on product performance. The following
     table presents the changes in the companies product warranty liability:

     Accrued warranty costs at June 30, 2002................      $    500,000
     Payments made for warranty costs.......................        (1,596,630)
     Accrual for product warranty...........................         1,596,630
                                                                  ------------
     Accrued warranty costs at December 31, 2002............      $    500,000
                                                                  ============

7.   RESTRUCTURING - The Company established an accrual for restructuring
     liabilities in fiscal 2002 for estimated employee separation costs and
     facility closing costs related to the closure of (1) the Elkhart, Indiana
     manufacturing facility and (2) a retail store. The accrual includes
     estimated employee severance, inventory write-offs, and lease commitments
     with no future benefit to the Company. Utilization of the accrual may
     differ from the initial restructuring charge as amounts are paid and become
     known to the Company.

     The following table summarizes the activity related to the restructuring
     charges during the six months ended December 31, 2002:



                                                               Employee        Facility
                                                              Separation       Closing
                                                                Costs           Costs           Total
                                                             -----------     -----------     -----------
                                                                                    
      Accrued restructuring costs at June 30, 2002 ......    $   431,793     $ 1,268,816     $ 1,700,609
      Restructuring (income) charges for the period ended
         December 31, 2002 ..............................       (431,793)        375,000         (56,793)
      Recovery (utilization) for the period ended
         December 31, 2002 ..............................                       (239,078)       (239,078)
                                                             -----------     -----------     -----------
      Accrued restructuring costs at December 31, 2002 ..              0     $ 1,404,738     $ 1,404,738
                                                             ===========     ===========     ===========





8.    SEGMENTS - The Company operates in two reportable operating segments: (1)
      Seating Products and (2) Retail Stores. The Seating Products segment
      involves the manufacturing of a broad line of upholstered furniture for
      residential, recreational vehicle, and commercial seating markets. The
      Company's products are sold primarily throughout the United States by the
      Company's internal sales force and various independent representatives.
      The Retail Stores segment involves the operation of two retail furniture
      stores that offer the Company's residential seating products for sale
      directly to consumers. No single customer accounted for more than 10% of
      sales in either of the Company's two segments.

      Segment operating income is based on profit or loss from operations before
      interest income and expense, other income and income taxes.

      Segment information for the three-month periods ended December 31 is as
      follows:



                                                 December 31, 2002                                 December 31, 2001
                                   ----------------------------------------------    -----------------------------------------------
                                      Seating         Retail                            Seating           Retail
                                     Products         Stores            Total          Products           Stores           Total
                                   -------------    -----------     -------------    -------------     ------------    -------------
                                                                                                        
     Net sales...................  $  71,857,995    $ 1,722,066     $  73,580,061    $  63,991,093        1,835,679       65,826,772
     Operating income (loss).....      3,895,579       (537,805)        3,357,774        1,649,544         (613,516)       1,036,028
     Depreciation................      1,235,082         28,524         1,263,606        1,353,059           47,599        1,400,658
     Capital expenditures........      1,465,652                        1,465,652          112,666           39,883          152,549


     Segment information for the six-month periods ended December 31 is as
     follows:



                                                 December 31, 2002                                 December 31, 2001
                                   ----------------------------------------------    -----------------------------------------------
                                      Seating         Retail                            Seating           Retail
                                     Products         Stores            Total          Products           Stores           Total
                                   -------------    -----------     -------------    -------------     ------------    -------------
                                                                                                     
     Net sales...................  $ 140,593,964  $  3,005,473        143,599,437    $ 125,684,546        3,349,796    $ 129,034,342
     Operating income (loss).....      7,179,525      (803,442)         6,376,083        2,285,836       (1,193,515)       1,092,321
     Depreciation................      2,362,035        60,451          2,422,486        2,702,276           93,310        2,795,586
     Capital expenditures........      3,442,222                        3,442,222          162,019           42,820          204,839
     Assets......................    119,839,054     1,382,879        121,221,933      106,958,167        2,180,456      109,138,623


9.    RECLASSIFICATIONS - Certain prior year amounts have been reclassified to
      conform to the current period presentation. These reclassifications had no
      impact on net income or shareholders' equity as previously reported.


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

Results of Operations:
- ----------------------

GENERAL:

The following analysis of the results of operations and financial condition of
Flexsteel Industries, Inc. (the Company) should be read in conjunction with the
consolidated financial statements and related notes included elsewhere in this
document.

CRITICAL ACCOUNTING POLICIES:

The discussion and analysis of the Company's consolidated financial statements
and results of operation are based on consolidated financial statements prepared
in accordance with accounting principles generally accepted in the United States
of America. Preparation of these consolidated financial statements requires the
use of estimates and judgments that affect the reported results. Actual results
may differ from these estimates under different assumptions or conditions.





USE OF ESTIMATES - the Company uses estimates based on the best information
available in recording transactions and balances resulting from business
operations. Estimates are used for such items as collectability of trade
accounts receivable, inventory valuation, depreciable lives, self-insurance
programs, restructuring costs, warranties and income taxes.

ALLOWANCE FOR DOUBTFUL ACCOUNTS - the Company establishes an allowance for
doubtful accounts through review of open accounts, and historical collection and
allowances amounts. The allowance for doubtful accounts is intended to reduce
trade accounts receivable to the amount that reasonably approximates their fair
value due to their short-term nature. The amount ultimately realized from trade
accounts receivable may differ from the amount estimated in the financial
statements based on collection experience and actual returns and allowances.

INVENTORIES - the Company values inventory at the lower of cost or market. Raw
steel, lumber and wood frame parts are valued on the last-in, first out (LIFO)
method. Other inventories are valued on the first-in, first-out (FIFO) method.
Changes in the market conditions could require a write down of inventory.

SELF-INSURANCE PROGRAMS - the Company is self-insured for health care and most
workers' compensation up to predetermined amounts above which third party
insurance applies. The Company is contingently liable to insurance carriers
under its comprehensive general, product, and vehicle liability policies, as
well as some workers' compensation. Losses are accrued based upon the Company's
estimates of the aggregate liability of claims incurred using certain actuarial
assumptions followed in the insurance industry and based on Company experience.
The actual claims experience could differ from the estimates made by the
Company.

RESTRUCTURING - the Company established an accrual for restructuring liabilities
in fiscal 2002 for estimated employee separation costs and facility closing
costs related to the closure of (1) the Elkhart, Indiana manufacturing facility
and (2) a retail store. The accrual includes estimated employee severance,
inventory write-offs, and lease commitments with no future benefit to the
Company. Utilization of the accrual may differ from the initial restructuring
charge as amounts are paid and become known to the Company.

WARRANTY EXPENSE - the Company estimates the amount of warranty claims on sold
product that may be incurred based on current and historical data. The actual
warranty expense could differ from the estimates made by the Company based on
product performance.

REVENUE RECOGNITION - is upon delivery of product. Net sales consist of product
sales and related delivery charge revenue, net of adjustments for returns and
allowances. The actual amounts for returns and allowances could differ from the
estimated amounts.

The following table has been prepared as an aid in understanding the Company's
results of operations on a comparative basis for the fiscal second quarter and
six-month periods ended December 31, 2002 and 2001. Amounts presented are
percentages of the Company's net sales.



                                                            Second Quarter Ended                   Six Months Ended
                                                                December 31,                         December 31,
                                                       --------------------------------    ----------------------------------
                                                           2002               2001             2002                2001
                                                       -------------       ------------    -------------       --------------
                                                                                                      
   Net sales......................................        100.0%              100.0%          100.0%              100.0%
   Cost of goods sold.............................        (76.5%)             (79.9%)         (77.3%)             (79.9%)
                                                       -------------       ------------    -------------       --------------
   Gross margin...................................         23.5%               20.1%           22.7%               20.1%
   Selling, general and administrative............        (19.0%)             (18.7%)         (18.6%)             (19.4%)
   Gain on sale of land...........................                                              0.3%
                                                       -------------       ------------    -------------       --------------
   Operating income...............................          4.5%                1.4%            4.4%                0.7%
   Other income, net..............................          0.4%                0.3%            0.5%                0.4%
                                                       -------------       ------------    -------------       --------------
   Income before income taxes.....................          4.9%                1.7%            4.9%                1.1%
   Provision for income taxes.....................         (1.9%)              (0.6%)          (1.9%)              (0.4%)
                                                       -------------       ------------    -------------       --------------
   Net income.....................................          3.0%                1.1%            3.0                 0.7%
                                                       =============       ============    =============       ==============





RESULTS OF OPERATIONS FOR THE QUARTER - Net sales for the quarter ended December
31, 2002 increased by $7.8 million or 11.8% compared to the prior year quarter.
Residential seating sales volume increased $3.1 million or 6.5%. Recreational
vehicle seating sales increased $3.9 million or 28.5%. Commercial seating sales
increased $0.7 million or 16.2%. The increase in net sales reflects some
improvement in consumer confidence for residential seating and the industry
improvement for vehicle seating products.

During the quarter ended December 31, 2001, the Company recorded a charge of
$0.9 million to cost of goods sold for estimated facility closing costs. Because
the Company has been able to lease the facility to a third party that has
employed most of the former employees, the Company has recorded a credit to cost
of goods sold of $0.4 million during the quarter ended December 31, 2002.

Excluding the facility closing costs described in the preceding paragraph, gross
margin increased $2.8 million to $16.9 million or 23.0% of net sales in the
current quarter, from $14.1 million or 21.4% in the prior year quarter. The
increase in gross margin largely reflects higher sales and production volume,
which resulted in improved absorption of fixed costs and, to a lesser degree,
changes in product mix.

Selling, general and administrative expenses as a percentage of net sales were
19.0% and 18.7% for the current quarter and prior year quarter, respectively.
During the quarter ended December 31, 2002 the Company finalized an agreement on
a closed retail store, and as a result, has recorded a facility closing charge
of $0.4 million to selling, general and administrative expense or 0.5% of net
sales. In the current quarter, higher advertising costs were offset by improved
fixed cost absorption on higher net sales.

The above factors resulted in current fiscal quarter net income of $2.2 million
or $0.35 per share compared to $0.7 million or $0.12 per share in the prior year
quarter, a net increase of $1.5 million or $0.23 per share. Excluding the
facility closing cost items described above, net income improved $0.9 million or
$0.13 per share.

All earnings per share amounts are on a diluted basis.

RESULTS OF OPERATIONS FOR THE LAST SIX MONTHS - Net sales for the six-months
ended December 31, 2002 increased by $14.6 million or 11.3% compared to the
prior year six-month period. Residential seating sales volume increased $7.3
million or 8.2%. Recreational vehicle seating sales increased $7.0 million or
23.0%. Commercial seating sales increased $0.2 million or 2.1%. The increase in
net sales reflects improved industry performance for vehicle seating products
and modest market share gains for residential products.

Excluding the facility closing adjustments described above, gross margin
increased $5.3 million to $32.2 million or 22.4% of sales in the current period
from $26.9 million or 20.8% of sales in the prior year period. The increase in
gross margin reflects changes in product mix and improved absorption of fixed
costs from higher sales and production volume.

Selling, general and administrative expenses as a percentage of sales were 18.6%
and 19.4% for the current year and prior year, respectively. The cost percentage
decrease was primarily due to improved fixed cost absorption on the higher net
sales.

During the first quarter of fiscal 2003, the Company sold land adjacent to the
Lancaster, Pennsylvania factory at a net gain (after tax) of $0.2 million or
$0.04 per share.

The above factors resulted in current fiscal year to date net income of $4.2
million or $0.67 per share compared to $0.9 million or $0.15 per share in the
prior year period, an increase of $3.3 million or $0.52 per share from the prior
year six-month period. Excluding the first quarter gain on sale of land and the
facility closing adjustment described above, net income was $4.0 million or
$0.63 per share, significantly higher than the prior year period of $1.5 million
or $0.24 per share, an increase of $2.5 million or $0.39 per share.





All earnings per share amounts are on a diluted basis.

Liquidity and Capital Resources:
- --------------------------------

Working capital at December 31, 2002 was $65.0 million, which includes cash,
cash equivalents and investments of $24.1million. Working capital increased by
$2.8 million or 5% from June 30, 2002.

During the six-month period ended December 31, 2002, cash, cash equivalents, and
investments increased by $2.8 million. Operating activities provided $6.5
million in cash that was primarily used to invest $3.4 million for capital
assets and to pay dividends of $1.6 million.

The Company believes its low debt position coupled with adequate cash, cash
equivalents, and investments adds a stabilizing effect to its operations. The
Company's liquidity and capital resources provide it with the ability to react
to opportunities as they arise, the ability to pay quarterly dividends to its
shareholders, and ensures that productive capital assets that enhance safety and
improve operations are purchased as needed.


Item 3. Quantitative and Qualitative Information About Market Risk.

Not applicable


Item 4. Controls and Procedures

(a) EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES. Based on their evaluation
as of a date within 90 days of the filing date of this Quarterly Report on Form
10-Q, the Company's chief executive officer and chief financial officer have
concluded that the Company's disclosure controls and procedures (as defined in
Rules 13a-14(c) and 15d-14(c) under the Securities Exchange Act of 1934, as
amended) were effective as of the date of such evaluation to ensure that
information we are required to disclose in reports that we file or submit under
the Securities Exchange Act of 1934 is recorded, processed, summarized and
reported within the time periods specified in Securities and Exchange Commission
rules and forms.

(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 the date of their evaluation, nor were there any
significant deficiencies or material weaknesses in the Company's internal
controls. As a result, no corrective actions were required or undertaken.

CAUTIONARY STATEMENT RELEVANT TO FORWARD-LOOKING INFORMATION FOR THE
PURPOSE OF "SAFE HARBOR" PROVISIONS OF THE PRIVATE SECURITIES LITIGATION
REFORM ACT OF 1995

The Company and its representatives may from time-to-time make written or oral
forward-looking statements with respect to long-term goals of the Company,
including statements contained in the Company's filings with the Securities and
Exchange Commission and in its reports to stockholders.

Statements, including those in this report, which are not historical or current
facts are "forward-looking statements" made pursuant to the safe harbor
provisions of the Private Securities Litigation Reform Act of 1995. There are
certain important factors that could cause results to differ materially from
those anticipated by some of the statements made herein. Investors are cautioned
that all forward-looking statements involve risk and uncertainty. Some of the
factors that could affect results are the cyclical nature of the furniture
industry, the effectiveness of new product introductions, the product mix of our
sales, the cost of raw materials, the amount of sales generated and the profit
margins thereon, competition, both foreign and domestic, credit exposure to our
customers, and general economic conditions.





The Company specifically declines to undertake any obligation to publicly revise
any forward-looking statements that have been made to reflect events or
circumstances after the date of such statements or to reflect the occurrence of
anticipated or unanticipated events.


PART II OTHER INFORMATION


Item 5. Submission of Matters to a Vote of Security Holders

At the annual meeting of stockholders on December 9, 2002, Proposals 1, 2 and 3
set forth in the Board of Directors' definitive Proxy Statement dated October
29, 2002 were approved and adopted by the stockholders as follows:

Proposal 1 (Election of Directors): K. Bruce Lauritsen: For 5,953,811, Withheld
1,319, Abstentions and Broker Non-votes 32,455. L. Bruce Boylen: For 5,953,696,
Withheld 1,434, Abstentions and Broker Non-votes 32,455. Thomas E. Holloran: For
5,739,636, Withheld 215,494, Abstentions and Broker Non-votes 32,455. The names
of each Director whose term of office as a Director continued after the meeting
are as follows: K. Bruce Lauritsen, Edward J. Monaghan, Jeffrey T. Bertsch, L.
Bruce Boylen, Lynn J. Davis, Thomas E. Holloran, Jim R. Richardson, Patrick M.
Crahan, Marvin M. Stern, Robert E. Deignan and Eric S. Rangen.

Proposal 2 (Approval of the 2002 Stock Option Plan): For: 4,563,749, Against:
229,950, and Abstain: 474,138, and Broker Non-votes 719,748.

Proposal 3 (Appointment of Deloitte & Touche LLP as Independent Auditors): For:
5,941,944, Against: 31,008, and Abstain: 14,333.


Item 6. Exhibits and Reports on Form 8-K

The registrant did not file a report on Form 8-K during the quarter for which
this report is filed.

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


                                                     FLEXSTEEL INDUSTRIES, INC.



Date: February 7, 2003                           By:     /s/ R. J. Klosterman
      ----------------                               ---------------------------
                                                     R.J. Klosterman
                                                     Financial Vice President &
                                                     Principal Financial Officer





                    CERTIFICATION BY CHIEF EXECUTIVE OFFICER
                       PURSUANT TO 18 U.S.C. SECTION 1350,
                       AS ADOPTED PURSUANT TO SECTION 302
                        OF THE SARBANES-OXLEY ACT OF 2002


I, K. Bruce Lauritsen, Chief Executive Officer of Flexsteel Industries, Inc.,
certify that:

      1.   I have reviewed this quarterly report on Form 10-Q of Flexsteel
           Industries, Inc.;

      2.   Based on my knowledge, this quarterly report does not contain any
           untrue statement of a material fact or omit to state a material fact
           necessary to make the statements made, in light of the circumstances
           under which such statements were made, not misleading with respect to
           the period covered by this quarterly report;

      3.   Based on my knowledge, the financial statements, and other financial
           information included in this quarterly report, fairly present in all
           material respects the financial condition, results of operations and
           cash flows of the registrant as of, and for, the periods presented in
           this quarterly report;

      4.   The registrant's other certifying officers and I are responsible for
           establishing and maintaining disclosure controls and procedures (as
           defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant
           and we have:

           a)   designed such disclosure controls and procedures to ensure that
                material information relating to the registrant, including its
                consolidated subsidiaries, is made known to us by others within
                those entities, particularly during the period in which this
                quarterly report is being prepared;

           b)   evaluated the effectiveness of the registrant's disclosure
                controls and procedures as of a date within 90 days prior to the
                filing date of this quarterly report (the "Evaluation Date");
                and

           c)   presented in this quarterly report our conclusions about the
                effectiveness of the disclosure controls and procedures based on
                our evaluation as of the Evaluation Date;

      5.   The registrant's other certifying officers and I have disclosed,
           based on our most recent evaluation, to the registrant's auditors and
           the audit committee of registrant's board of directors (or persons
           performing the equivalent function):

           a)   all significant deficiencies in the design or operation of
                internal controls which could adversely affect the registrant's
                ability to record, process, summarize and report financial data
                and have identified for the registrant's auditors any material
                weaknesses in internal controls; and

           b)   any fraud, whether or not material, that involves management or
                other employees who have a significant role in the registrant's
                internal controls; and

      6.   The registrant's other certifying officers and I have indicated in
           this quarterly report whether or not there were significant changes
           in internal controls or in other factors that could significantly
           affect internal controls subsequent to the date of our most recent
           evaluation, including any corrective actions with regard to
           significant deficiencies and material weaknesses.


Date:      February 7, 2003
      ------------------------


                                                   By:  /S/ K. Bruce Lauritsen
                                                       -------------------------
                                                         K. Bruce Lauritsen
                                                         Chief Executive Officer





                    CERTIFICATION BY CHIEF FINANCIAL OFFICER
                       PURSUANT TO 18 U.S.C. SECTION 1350,
                       AS ADOPTED PURSUANT TO SECTION 302
                        OF THE SARBANES-OXLEY ACT OF 2002


I, Ronald J. Klosterman, Chief Financial Officer of Flexsteel Industries, Inc.,
certify that:

      1.   I have reviewed this quarterly report on Form 10-Q of Flexsteel
           Industries, Inc.;

      2.   Based on my knowledge, this quarterly report does not contain any
           untrue statement of a material fact or omit to state a material fact
           necessary to make the statements made, in light of the circumstances
           under which such statements were made, not misleading with respect to
           the period covered by this quarterly report;

      3.   Based on my knowledge, the financial statements, and other financial
           information included in this quarterly report, fairly present in all
           material respects the financial condition, results of operations and
           cash flows of the registrant as of, and for, the periods presented in
           this quarterly report;

      4.   The registrant's other certifying officers and I are responsible for
           establishing and maintaining disclosure controls and procedures (as
           defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant
           and we have:

           a)   designed such disclosure controls and procedures to ensure that
                material information relating to the registrant, including its
                consolidated subsidiaries, is made known to us by others within
                those entities, particularly during the period in which this
                quarterly report is being prepared;

           b)   evaluated the effectiveness of the registrant's disclosure
                controls and procedures as of a date within 90 days prior to the
                filing date of this quarterly report (the "Evaluation Date");
                and

           c)   presented in this quarterly report our conclusions about the
                effectiveness of the disclosure controls and procedures based on
                our evaluation as of the Evaluation Date;

      5.   The registrant's other certifying officers and I have disclosed,
           based on our most recent evaluation, to the registrant's auditors and
           the audit committee of registrant's board of directors (or persons
           performing the equivalent function):

           a)   all significant deficiencies in the design or operation of
                internal controls which could adversely affect the registrant's
                ability to record, process, summarize and report financial data
                and have identified for the registrant's auditors any material
                weaknesses in internal controls; and

           b)   any fraud, whether or not material, that involves management or
                other employees who have a significant role in the registrant's
                internal controls; and

      6.   The registrant's other certifying officers and I have indicated in
           this quarterly report whether or not there were significant changes
           in internal controls or in other factors that could significantly
           affect internal controls subsequent to the date of our most recent
           evaluation, including any corrective actions with regard to
           significant deficiencies and material weaknesses.


Date:      February 7, 2003
      ------------------------

                                                  By:    /S/ R. J. Klosterman
                                                      --------------------------
                                                         Ronald J. Klosterman
                                                         Chief Financial Officer