FORM 10-Q
                SECURITIES AND EXCHANGE COMMISSION
                      Washington, D.C.  20549

(Mark one)
[X]  QUARTERLY  REPORT  PURSUANT TO SECTION 13 OR  15  (d)  OF  THE
     SECURITIES EXCHANGE ACT OF 1934.

For Quarterly Period Ended    September 30, 2001
                                OR
[ ]  TRANSITION  REPORT PURSUANT TO SECTION 13 OR  15  (d)  OF  THE
     SECURITIES EXCHANGE ACT OF 1934.

For the transition period from ____________ to ____________

Commission File Number 1-8462

GRAHAM CORPORATION
(Exact name of registrant as specified in its charter)

DELAWARE                                                16-1194720
(State or other jurisdiction of                   (I.R.S. Employer
incorporation or organization)                 Identification No.)

20 FLORENCE AVENUE, BATAVIA, NEW YORK                        14020
(Address of Principal Executive Offices)                (Zip Code)

Registrant's telephone number, including Area Code -  716-343-2216

(Former  name,  former address and former fiscal year,  if  changed
since last report.)

   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 _____
   As  of November 9, 2001, there were outstanding 1,635,142 shares
of common stock, $.10 per share.

2
                GRAHAM CORPORATION AND SUBSIDIARIES

                             FORM 10-Q

                        SEPTEMBER 30, 2001

                  PART I - FINANCIAL INFORMATION

































   Unaudited   consolidated   financial   statements   of    Graham
Corporation (the Company) and its subsidiaries as of September  30,
2001  and for the three month and six month periods then ended  are
presented  on  the following pages.  The financial statements  have
been  prepared  in  accordance with the company's usual  accounting
policies,  are  based  in part on approximations  and  reflect  all
normal  and  recurring adjustments which are,  in  the  opinion  of
management, necessary to a fair presentation of the results of  the
interim periods.

   This part also includes management's discussion and analysis  of
the  Company's financial condition as of September 30, 2001 and its
results  of  operations for the three and six  month  periods  then
ended.





3
                GRAHAM CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED BALANCE SHEETS


                                             September 30,     March 31,
                                                  2001            2001
                                                  ----            ----
                                                       
Assets
Current Assets:
 Cash and equivalents                         $   719,000    $   226,000
 Investments                                      994,000      4,905,000
 Trade accounts receivable                      8,985,000      7,954,000
 Inventories                                    6,970,000      9,383,000
 Domestic and foreign income taxes
  receivable                                      113,000        449,000
 Deferred income tax asset                        833,000      1,021,000
 Prepaid expenses and other current assets        475,000        529,000
                                              -----------    -----------
                                               19,089,000     24,467,000
Property, plant and equipment, net              9,877,000     10,013,000
Deferred income tax asset                       2,278,000      2,113,000
Other assets                                        4,000         15,000
                                              -----------    -----------
                                              $31,248,000    $36,608,000
                                              ===========    ===========

































4
                GRAHAM CORPORATION AND SUBSIDIARIES
              CONSOLIDATED BALANCE SHEETS (concluded)


                                             September 30,     March 31,
                                                  2001            2001
                                                  ----            ----
                                                       

Liabilities and Shareholders' Equity
Current liabilities:
 Short-term debt                              $   941,000    $ 4,164,000
 Current portion of long-term debt                 94,000        126,000
 Accounts payable                               2,311,000      4,968,000
 Accrued compensation                           2,702,000      2,225,000
 Accrued expenses and other liabilities           885,000        893,000
 Customer deposits                              1,530,000        929,000
                                                8,463,000     13,305,000

Long-term debt                                    156,000        682,000
Accrued compensation                              676,000        706,000
Deferred income tax liability                      33,000         31,000
Other long-term liabilities                        11,000         11,000
Accrued pension liability                       1,645,000      1,516,000
Accrued postretirement benefits                 3,264,000      3,220,000
                                              -----------    -----------
Total liabilities                              14,248,000     19,471,000
                                              -----------    -----------
Shareholders' equity:
 Preferred Stock, $1 par value -
  Authorized, 500,000 shares
 Common stock, $.10 par value -
  Authorized, 6,000,000 shares
  Issued 1,703,465 shares on September 30,
   2001 and 1,697,645 on March 31, 2001           170,000        170,000
 Capital in excess of par value                 4,619,000      4,575,000
 Retained earnings                             16,323,000     16,583,000
 Accumulated other comprehensive loss          (2,109,000)    (2,188,000)
                                              -----------    -----------
                                               19,003,000     19,140,000
Less:
 Treasury Stock                                (1,161,000)    (1,161,000)
 Notes receivable from officers and
  directors                                      (842,000)      (842,000)
                                              -----------    -----------
Total shareholders' equity                     17,000,000     17,137,000
                                              -----------    -----------
                                              $31,248,000    $36,608,000
                                              ===========    ===========










5
                GRAHAM CORPORATION AND SUBSIDIARIES
    CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS



                                Three Months               Six Months
                             ended September 30,       ended September 30,
                             2001         2000         2001         2000
                             ----         ----         ----         ----
                                                     
Net Sales                 $14,082,000  $11,726,000  $23,663,000  $20,010,000
                          -----------  -----------  -----------  -----------
Cost and expenses:
 Cost of products sold     10,996,000    8,812,000   18,978,000   15,237,000
 Selling, general and
  administrative            2,545,000    2,444,000    4,977,000    4,751,000
 Interest expense              32,000       66,000      105,000      140,000
                          -----------  -----------  -----------  -----------
                           13,573,000   11,322,000   24,060,000   20,128,000
                          -----------  -----------  -----------  -----------
Income (Loss) before
 income taxes                 509,000      404,000     (397,000)    (118,000)
Provision (Benefit) for
 income taxes                 160,000      137,000     (137,000)     (31,000)
                          -----------  -----------  -----------  -----------
Net income (loss)             349,000      267,000     (260,000)     (87,000)

Retained earnings at
 beginning of period       15,974,000   16,544,000   16,583,000   16,898,000
Loss on issuance of
 treasury stock                           (510,000)                 (510,000)
                          -----------  -----------  -----------  -----------
Retained earnings at
 end of period            $16,323,000  $16,301,000  $16,323,000  $16,301,000
                          ===========  ===========  ===========  ===========
Per Share Data:
 Basic:
  Net income (loss)              $.21         $.17        $(.16)       $(.06)
                                 ====         ====        =====        =====
 Diluted:
  Net income (loss)              $.21         $.16        $(.16)       $(.06)
                                 ====         ====        =====        =====

















6
                GRAHAM CORPORATION AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                   Six Months Ended
                                                     September 30,
                                                   2001         2000
                                                   ----         ----
                                                       
Operating activities:
 Net loss                                      $ (260,000)   $  (87,000)
                                               ----------    ----------
Adjustments to reconcile net loss to net
 cash provided by operating activities:
 Depreciation and amortization                    490,000       479,000
 Gain on sale of property, plant and              (10,000)      (55,000)
  equipment
 Loss on sale of investments                       28,000
 (Increase) Decrease in operating assets:
  Accounts receivable                            (964,000)      334,000
  Inventory, net of customer deposits           3,069,000     1,229,000
  Prepaid expenses and other current and non-
   current assets                                  60,000       (91,000)
 Increase (Decrease) in operating
  liabilities:
  Accounts payable, accrued compensation,
   accrued expenses and other liabilities      (2,229,000)   (2,065,000)
  Accrued compensation, accrued pension
   liability, and accrued postemployment
   benefits                                       143,000       200,000
  Domestic and foreign income taxes               307,000       369,000
  Deferred income taxes                            44,000       (15,000)
                                               ----------    ----------
   Total adjustments                              938,000       385,000
                                               ----------    ----------
 Net cash provided by operating activities        678,000       298,000
                                               ----------    ----------






















7
                GRAHAM CORPORATION AND SUBSIDIARIES
         CONSOLIDATED STATEMENTS OF CASH FLOWS (concluded)


                                                   Six Months Ended
                                                     September 30,
                                                   2001         2000
                                                   ----         ----
                                                       

Investing activities:
 Purchase of property, plant and equipment       (365,000)     (786,000)
 Proceeds from sale of property, plant and
  equipment                                       140,000       293,000
 Purchase of investments                         (994,000)
 Proceeds from sale of investments              4,877,000
                                               ----------    ----------
 Net cash provided (used) by investing
  activities                                    3,658,000      (493,000)
                                               ----------    ----------
Financing activities:
 Decrease in short-term debt                   (3,256,000)     (850,000)
 Proceeds from issuance of long-term debt       4,785,000     8,934,000
 Principal repayments on long-term debt        (5,417,000)   (8,922,000)
 Issuance of common stock                          44,000        23,000
 Sale of treasury stock                                          12,000
                                               ----------    ----------
 Net cash used by financing activities         (3,844,000)     (803,000)
                                               ----------    ----------
 Effect of exchange rate on cash                    1,000       (14,000)
                                               ----------    ----------
 Net increase (decrease) in cash and
  equivalents                                     493,000    (1,012,000)
 Cash and equivalents at beginning of
  period                                          226,000     1,110,000
                                               ----------    ----------
 Cash and equivalents at end of period         $  719,000    $   98,000
                                               ==========    ==========





















8
                GRAHAM CORPORATION AND SUBSIDIARIES
                  NOTES TO FINANCIAL INFORMATION
                        SEPTEMBER 30, 2001

- ------------------------------------------------------------------------
NOTE 1 - INVENTORIES
- ------------------------------------------------------------------------
   Major classifications of inventories are as follows:


                                            9/30/01        3/31/01
                                            -------        -------
                                                  
Raw materials and supplies               $ 1,842,000    $ 1,996,000
Work in process                            7,188,000     11,243,000
Finished products                          1,757,000      1,880,000
                                         -----------    -----------
                                          10,787,000     15,119,000
Less - progress payments                   3,817,000      5,736,000
                                         -----------    -----------
                                         $ 6,970,000    $ 9,383,000
                                         ===========    ===========

- ------------------------------------------------------------------------
NOTE 2 - EARNINGS PER SHARE:
- ------------------------------------------------------------------------
   Basic  earnings per share is computed by dividing net income  by
the  weighted average number of common shares outstanding  for  the
period.   Diluted earnings per share is calculated by dividing  net
income  by  the  weighted  average  number  of  common  and,   when
applicable, potential common shares outstanding during the  period.
A  reconciliation of the numerators and denominators of  basic  and
diluted earnings per share is presented below:


                                  Three months          Six months
                              ended September 30,   ended September 30,
                                2001       2000       2001       2000
                                ----       ----       ----       ----
                                                  
Basic earnings (loss)
 per share
 Numerator:
  Net income (loss)          $ 349,000  $ 267,000  $(260,000) $ (87,000)
                             ---------  ---------  ---------  ---------
 Denominator:
  Weighted common shares
   outstanding               1,635,000  1,590,000  1,633,000  1,547,000
  Share equivalent units
   (SEU) outstanding            11,000     11,000     11,000     11,000
                             ---------  ---------  ---------  ---------
  Weighted average shares
   and SEU's outstanding     1,646,000  1,601,000  1,644,000  1,558,000
                             ---------  ---------  ---------  ---------
Basic earnings (loss)
 per share                        $.21       $.17      $(.16)     $(.06)
                                  ====       ====      =====      =====


9
- ------------------------------------------------------------------------
NOTE 2 - EARNINGS PER SHARE (concluded):
- ------------------------------------------------------------------------


                                  Three months          Six months
                              ended September 30,   ended September 30,
                                2001       2000       2001       2000
                                ----       ----       ----       ----
                                                  
Diluted earnings (loss)
 per share

 Numerator:
  Net income (loss)          $ 349,000  $ 267,000  $(260,000) $ (87,000)
                             ---------  ---------  ---------  ---------
 Denominator:
  Weighted average shares
   and SEU's outstanding     1,646,000  1,601,000  1,644,000  1,558,000
  Stock options outstanding     19,000     17,000
                             ---------  ---------  ---------  ---------
  Weighted average common
   and potential common
   shares outstanding        1,665,000  1,618,000  1,644,000  1,558,000
                             ---------  ---------  ---------  ---------
Diluted earnings (loss)
 per share                        $.21       $.16      $(.16)     $(.06)
                                  ====       ====      =====      =====


   Options  to  purchase  shares  of  common  stock  which  totaled
138,800  and 85,500 for the three months ended September  30,  2001
and  2000,  respectively, were not included in the  computation  of
diluted earnings per share as the effect would be antidilutive  due
to  the  options'  exercise price being greater  than  the  average
market price of the common shares.

   All  options  to  purchase  shares of common  stock  at  various
exercise prices were excluded from the computation of diluted  loss
per share for the six month period in fiscal year 2002 and 2001  as
the  effect  would be antidilutive due to the net  losses  for  the
periods.

- ------------------------------------------------------------------------
NOTE 3 - CASH FLOW STATEMENT
- ------------------------------------------------------------------------
   Actual  interest  paid  was $116,000 and $142,000  for  the  six
months  ended  September  30,  2001  and  2000,  respectively.   In
addition,  actual income taxes refunded were $517,000 and  $385,000
for the six months ended September 30, 2001 and 2000, respectively.

   Non-cash  activities during the six months ended  September  30,
2001  and  2000 included capital expenditures totaling $70,000  and
$2,000,  respectively, which were financed through the issuance  of
capital leases.




10

- ------------------------------------------------------------------------
NOTE 4 - COMPREHENSIVE INCOME
- ------------------------------------------------------------------------
   Total  comprehensive income was $427,000 and  $180,000  for  the
three  months  ended  September 30, 2001  and  2000,  respectively.
Other  comprehensive  income  (loss) for  the  three  months  ended
September  30, 2001 and 2000 included foreign currency  translation
adjustments   of   $78,000  and  $(87,000),  respectively.    Total
comprehensive loss for the six months ended September 30, 2001  and
2000  was $181,000 and $296,000, respectively.  Other comprehensive
income (loss) for the six months ended September 30, 2001 and  2000
included  foreign currency translation adjustments of  $79,000  and
$(209,000), respectively.

- ------------------------------------------------------------------------
NOTE 5 - SEGMENT INFORMATION
- ------------------------------------------------------------------------
   The  Company's business consists of two operating segments based
upon  geographic  area.   The  United States  segment  designs  and
manufactures  heat transfer and vacuum equipment and the  operating
segment   located   in  the  United  Kingdom  manufactures   vacuum
equipment.  Operating segment information is presented below:


                               Three Months Ended         Six Months Ended
                                  September 30,             September 30,
                                2001        2000         2001         2000
                                ----        ----         ----         -----
                                                       
Sales from external
 customers
 U.S.                       $12,153,000  $11,071,000  $20,629,000  $18,484,000
 U.K.                         1,929,000      655,000    3,034,000    1,526,000
                            -----------  -----------  -----------  -----------
 Total                      $14,082,000  $11,726,000  $23,663,000  $20,010,000
                            ===========  ===========  ===========  ===========
Intersegment sales
 U.S.                                    $     9,000               $    18,000
 U.K.                       $   247,000      575,000  $   516,000      769,000
                            -----------  -----------  -----------  -----------
 Total                      $   247,000  $   584,000  $   516,000  $   787,000
                            ===========  ===========  ===========  ===========
Segment net income
 (loss)
 U.S.                       $   122,000  $   271,000  $  (427,000) $  (133,000)
 U.K.                           191,000       (1,000)     109,000      (34,000)
                            -----------  -----------  -----------  -----------
 Total segment net income
  (loss)                    $   313,000  $   270,000  $  (318,000) $  (167,000)
                            ===========  ===========  ===========  ===========








11

- ------------------------------------------------------------------------
NOTE 5 - SEGMENT INFORMATION (concluded)
- ------------------------------------------------------------------------
The segment net income (loss) above is reconciled to the consolidated
totals as follows:



                               Three Months Ended         Six Months Ended
                                  September 30,             September 30,
                                2001        2000         2001         2000
                                ----        ----         ----         -----
                                                       
Total segment net income
(loss)                      $   313,000  $   270,000  $  (318,000) $  (167,000)
Eliminations                     36,000       (3,000)      58,000       80,000
                            -----------  -----------  -----------  -----------
Net income (loss)           $   349,000  $   267,000  $  (260,000) $   (87,000)
                            ===========  ===========  ===========  ===========







































12

                        GRAHAM CORPORATION
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                CONDITION AND RESULTS OF OPERATIONS
                        September 30, 2001

Results of Operations
- ---------------------
   Sales  increased 20% in the second quarter of fiscal  year  2002
compared  to 2001.  Sales for the second quarter increased  10%  in
the  United States and 77% in the United Kingdom compared to  2001.
Sales  for  the six months ended September 30, 2001 exceeded  sales
for  the same period last year by 11% and 55% in the United  States
and  the  United Kingdom, respectively.  The increases in sales  in
the United States are a reflection of the significant volume of new
orders.  The greater sales levels in the United Kingdom are due  to
an  increase in dry pump sales and improved production schedules as
the  company experienced delays during the second quarter  of  last
year.

   Cost  of sales as a percent of sales for the second quarter 2002
increased  slightly  to 78% compared to 75% a  year  ago.   In  the
United States, cost of sales as a percent of sales was 82% compared
to 77% for the same quarter last year.  In the United Kingdom, cost
of  sales as a percent of sales for the quarter was 63% compared to
68%  last year.  For the six months, cost of sales as a percent  of
sales climbed to 80% compared to 76% in fiscal year 2001.  For  the
six month period in the United States, the cost of sales percentage
was  84% compared to 78% for the same period last year while in the
United  Kingdom it declined from 71% to 66%.  The increases in  the
United  States  are due to the competitiveness experienced  in  the
market  place.  The United Kingdom percentages are a reflection  of
product mix, including spare part sales and engineering fees  which
carry favorable profit margins.

   For  the three month and six month periods, selling, general and
administrative expenses increased 4% and 5% respectively, from  the
same   periods   in  fiscal  year  2001.   Selling,   general   and
administrative  expenses as a percent of  sales  for  the  quarters
ended  September 30, 2001 and 2000 were 18% and 21%,  respectively.
For  the  six  month  period, selling, general  and  administrative
expenses  decreased  to  20% from 24%  last  year.   The  increased
expenses are primarily attributable to costs incurred for marketing
the  dry pump in the United Kingdom.  However, selling, general and
administrative expenses as a percent of sales have declined due  to
the  increase in sales levels for the current quarter and  year-to-
date compared to the same periods last year.

   Interest expense for the second quarter and six-month period  of
the  current year decreased 50% and 25%, respectively, compared  to
the  prior year.  These decreases are reflective of the significant
paydown  of outstanding debt in the United States during the  first
quarter of fiscal year 2002.

   The  effective income tax rates for the second quarter  and  six
month  period  in fiscal year 2002 were 31% and 35%,  respectively,
compared with the 2001 effective tax rates of 34% and 26%  for  the
same periods.

13

Financial Condition
- -------------------
   The  financial condition of the Company has remained stable  and
strong during fiscal year 2002.  Working capital of $10,626,000  at
September 30, 2001 compares to $11,162,000 at March 31, 2001.  This
working  capital decrease reflects a decline in current  assets  of
$5,378,000  and  a decrease in current liabilities  of  $4,842,000.
The  decrease  in current assets related primarily  to  significant
declines  in  investments and inventory.  During the first  quarter
the  investments  were sold to pay off debt.   Inventory  has  been
reduced  during  the  first  half  of  the  year  as  a  result  of
significant  sales  volumes.  The decrease in  current  liabilities
reflects  the paydown of short-term debt and a decline in  accounts
payable  which is related to lower inventory levels.   The  current
ratio  at  September 30, 2001 is 2.3 compared to 1.8 at  March  31,
2001.

   Net  cash provided  from operating activities for the six months
was   $678,000.    Net   loss,  adjusted   for   depreciation   and
amortization,  provided  for  $230,000  of  operating  cash.    The
reduction in inventory provided operating cash of $3,069,000.   Net
cash  provided by investing activities for the first  half  of  the
year  of  $3,658,000  resulted  primarily  from  the  sale  of  the
investments.  The proceeds from the sale were utilized to pay  down
short-term  debt.  Capital expenditures were $365,000  compared  to
$786,000  for  the  same period last year.   There  were  no  major
commitments for capital expenditures as of September 30, 2001.

   Management expects that the cash flow from operations and  lines
of credit will provide sufficient resources to fund the fiscal year
2002 cash requirements.

   Total  long-term debt decreased $558,000 due to paydowns on  the
United  States  line  of credit, as well as scheduled  payments  on
capital  leases.   The  long-term debt to equity  ratio  of  1%  at
September  30,  2001 compares to 5% at fiscal year end  2001.   The
total  liabilities to assets ratio is 46% compared to 53% at  March
31, 2001.

New Orders and Backlog
- ----------------------
   New  orders for the second quarter were $17,552,000 compared  to
$11,524,000  for the same period last year.  Prior to  intercompany
eliminations,  new  orders in the United  States  were  $17,045,000
compared  to $10,267,000 for the same period in fiscal  2001.   New
orders  in  the United Kingdom were $881,000 compared to $1,585,000
for the same quarter last year.

   For   the  first  half  of  the  fiscal  year  new  orders  were
$36,738,000  compared to $23,948,000 for the comparable  six  month
period  of fiscal 2001.  Prior to eliminations, new orders  in  the
United States were $34,587,000 for the six month period compared to
$22,028,000  for the same period last year and new  orders  in  the
United  Kingdom  were $2,613,000 compared to $2,684,000  in  fiscal
2001.   The  current  level  of  new  order  activity  is  due   to
significant  orders obtained from a single customer for rectangular


14

New Orders and Backlog (concluded)
- ----------------------------------
condensers to be used in the power industry.  These orders are part
of  a  power  plant construction program in which the  customer  is
participating.  As a result, the Company anticipates  order  intake
for  this  product to continue at the current level with  estimated
shipment of the related units through 2005.

   Backlog   of   unfilled  orders  at  September   30,   2001   is
$41,611,000,  the highest in the Company's history.  This  compares
to $28,180,000 at this time a year ago and $28,458,000 at March 31,
2001.   Prior to eliminations, current backlog in the United States
of  $39,500,000  compares to $25,544,000  at  March  31,  2001  and
$27,214,000 at September 30, 2000.  Current backlog in  the  United
Kingdom of $2,521,000 compares to $3,366,000 at March 31, 2001  and
$1,486,000  at  September  30,  2000.   The  improved  backlog   is
reflective of the recent order activity.  The current backlog, with
the  exception  of approximately $16,000,000, is  scheduled  to  be
shipped  during the next twelve months and represents  orders  from
traditional markets in the Company's established product lines.

Quantitative and Qualitative Disclosures about Market Risk
- ----------------------------------------------------------
   The  Company  is  exposed to changes in interest rates,  foreign
currency  exchange  rates  and equity prices  which  may  adversely
impact  its  results  of  operations and financial  position.   The
Company  is  exposed  to interest rate risk primarily  through  its
borrowing   activities.   Risk  associated   with   interest   rate
fluctuations on debt is managed by holding interest bearing debt to
the  absolute  minimum  and assessing the risks  and  benefits  for
incurring long-term debt. Based upon variable rate debt outstanding
at  September 30, 2001, a 1% change in interest rates would  impact
annual interest expense by $9,000.

   Over  the  past three years, Graham's international consolidated
sales  exposure  approximates 44% of annual  sales.   Operating  in
world  markets involves exposure to movements in currency  exchange
rates.   Currency  movements  can affect  sales  in  several  ways.
Foremost,  the ability to competitively compete for orders  against
competition having a relatively weaker currency.  Business lost due
to  this cannot be quantified.  Secondly, redemption value of sales
can  be  adversely impacted.  The substantial portion  of  Graham's
sales  are  collected  in U.S. dollars.  The  Company  enters  into
forward  foreign exchange agreements to hedge its exposure  against
unfavorable changes in foreign currency values on significant sales
contracts negotiated in foreign currencies.

   Foreign  operations  produced net income in the  second  quarter
and  year-to-date  of  $191,000  and  $109,000,  respectively.   As
currency   exchange  rates  change,  translations  of  the   income
statements of our U.K. business into U.S. dollars affects year-over-
year  comparability  of operating results.  The  Company  does  not
hedge translation risks because cash flows from U.K. operations are
mostly  reinvested  in the U.K.  A 10% change in  foreign  exchange
rates  would impact the second quarter and year-to-date results  by
approximately $19,000 and $11,000, respectively.


15

Quantitative and Qualitative Disclosures about Market Risk (concluded)
- ----------------------------------------------------------------------
   The  Company  has a Long-Term Incentive Plan which provides  for
awards of share equivalent units (SEU) for outside directors  based
upon the Company's performance.  The outstanding SEU's are recorded
at  fair market value thereby exposing the Company to equity  price
risk.  Gains and losses recognized due to market price changes  are
included  in the quarterly results of operations.  Based  upon  the
SEU's outstanding at September 30, 2001 and 2000 and the respective
quarter  end  market price per share, a 50% to 100% change  in  the
respective  quarter end market price of the Company's common  stock
would  positively or negatively impact the Company's second quarter
operating  results by $44,000 to $87,000 for 2002  and  $62,000  to
$123,000 for 2001.  In the second quarter of 2002, the income,  net
of  taxes,  recorded  due to the decrease in the  stock  price  was
$29,000.   Assuming required net income of $500,000 to award  SEU's
is  met  and  SEU's  are granted to the five outside  directors  in
accordance with the plan over the next five years, based  upon  the
September 30, 2001 market price of the Company's stock of $8.15 per
share, a 50% to 100% change in the stock price would positively  or
negatively  impact the Company's operating results  by  $94,000  to
$187,000  in  2003,  $99,000 to $197,000 in 2004  and  $104,000  to
$207,000 in 2005, 2006 and 2007.

Forward Looking
- ---------------
   Certain  statements  contained in this document,  that  are  not
historical  facts,  constitute "Forward-Looking Statements"  within
the  meaning  of the Private Securities Litigation  Reform  Act  of
1995.   Forward-looking statements, in general, predict,  forecast,
indicate  or imply future results, performance or achievements  and
generally  use words so indicative.  The Company wishes to  caution
the  reader that numerous important factors which involve risks and
uncertainties, including but not limited to economic,  competitive,
governmental  and  technological factors  affecting  the  Company's
operations,  markets,  products, services  and  prices,  and  other
factors  discussed in the Company's filing with the Securities  and
Exchange  Commission,  in the future, could  affect  the  Company's
actual  results and could cause its actual consolidated results  to
differ  materially  from  those expressed  in  any  forward-looking
statement made by, or on behalf of, the Company.

















16
                GRAHAM CORPORATION AND SUBSIDIARIES
                             FORM 10-Q
                        SEPTEMBER 30, 2001
                    PART II - OTHER INFORMATION




Item 6.   Exhibits and Reports on Form 8-K.

          a. See index to exhibits.

          b. No  reports on Form 8-K were filed during the  quarter
             ended September 30, 2001.



















                             SIGNATURES

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

                          GRAHAM CORPORATION



                          /s/J. R. Hansen
                          -----------------------------------------
                          J. R. Hansen
                          Vice President Finance and
                          Administration / CFO (Principal
                          Accounting Officer)



Date 11/9/01






17

                         INDEX OF EXHIBITS



 (2) Plan of acquisition,  reorganization, arrangement, liquidation
     or succession

     Not applicable.

 (4) Instruments defining the rights of security holders, including
     indentures

     (a) Equity securities

         The instruments  defining the rights  of  the  holders  of
         Registrant's equity securities are as follows:

          Certificate  of Incorporation, as amended  of  Registrant
          (filed  as Exhibit 3(a) to the Registrant's annual report
          on  Form  10-K  for  the fiscal year ended  December  31,
          1989, and incorporated herein by reference.)

          By-laws  of  registrant,  as amended  (filed  as  Exhibit
          3.2(ii)  to the Registrant's annual report on  Form  10-K
          for  the  fiscal  year  ended  March  31,  1998,  and  is
          incorporated herein by referenced.)

          Stockholder Rights Plan of Graham Corporation  (filed  as
          Item  5 to Registrant's current report filed on Form  8-K
          on  August  23, 2000 and Registrant's Form 8-A  filed  on
          September   15,   2000,   and  incorporated   herein   by
          reference.)

     (b) Debt securities

         Not applicable.

(10) Material Contracts

     1989  Stock  Option  and  Appreciation  Rights  Plan of Graham
     Corporation (filed on the Registrant's Proxy Statement for its
     1990 Annual Meeting of Stockholders and incorporated herein by
     reference.)

     1995 Graham Corporation Incentive Plan to Increase Shareholder
     Value  (filed on the Registrant's Proxy Statement for its 1996
     Annual  Meeting  of  Stockholders  and  incorporated herein by
     reference.)

     2000 Graham Corporation Incentive Plan to Increase Shareholder
     Value  (filed on the Registrant's Proxy Statement for its 2001
     Annual  Meeting  of  Stockholders  and  incorporated herein by
     reference.)





18

Index to Exhibits (cont.)
- -------------------------

     Graham Corporation Outside Directors' Long-Term Incentive Plan
     (filed as Exhibit 10.3 to the  Registrant's  annual  report on
     Form 10-K for the  fiscal  year  ended  March 31, 1998, and is
     incorporated herein by reference.)

     Employment  Contracts  between  Graham  Corporation  and Named
     Executive  Officers (filed as Exhibit 10.4 to the Registrant's
     annual report on Form 10-K for the fiscal year ended March 31,
     1998, and is incorporated herein by reference.)

     Senior  Executive  Severance  Agreements  with Named Executive
     Officers  (filed  as  Exhibit  10.5 to the Registrant's annual
     report  on Form 10-K for the fiscal year ended March 31, 1998,
     and is incorporated herein by reference.)

     Long-Term Stock Ownership Plan of Graham Corporation (filed on
     the Registrant's  Proxy  Statement for its 2000 Annual Meeting
     of Stockholders and incorporated herein by reference.)

(11) Statement re-computation of per share earnings

     Computation of per share earnings is included in Note 2 of the
     Notes to Financial Information.

(15) Letter re-unaudited interim financial information

     Not applicable.

(18) Letter re-change in accounting principles

     Not Applicable.

(19) Report furnished to security holders

     None.

(22) Published  report  regarding  matters  submitted  to  vote  of
     security holders

     The 2000 Annual  Meeting of Stockholders of Graham Corporation
     was held on July 27.

     The  individuals  named  below  were reelected to serve on the
     Company's Board of Directors:

                              Votes For     Votes Withheld
                              ---------     --------------
     Jerald D. Bidlack        1,544,794         24,521
     Philip S. Hill           1,540,023         29,292

     Helen  H. Berkeley,   Alvaro Cadena,   H. Russel Lemcke    and
     Cornelius S. Van Rees all continue as directors of the Company.



19

Index to Exhibits (cont.)
- -------------------------
     The  proposal to approve the 2000 Graham Corporation Incentive
     Plan  to  Increase Shareholder Value was approved with 643,025
     shares  voting  for, 84,870 shares  voting  against, and 5,593
     shares abstaining.

     The  appointment  of  Deloitte  &  Touche  LLP  as independent
     auditors  was  ratified,  with 1,545,470  shares  voting  for,
     16,875 shares voting against, and 6,970 shares abstaining.

(23) Consents of experts and counsel

     Not applicable.

(24) Power of Attorney

     Not applicable.

(99) Additional exhibits

     None.