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    December 31, 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 February 8, 2002, there were outstanding 1,648,249 shares
of common stock, $.10 per share.

2
                GRAHAM CORPORATION AND SUBSIDIARIES

                             FORM 10-Q

                         DECEMBER 31, 2001

                  PART I - FINANCIAL INFORMATION

































   Unaudited   consolidated   financial   statements   of    Graham
Corporation  (the Company) and its subsidiaries as of December  31,
2001 and for the three month and nine 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 December 31, 2001 and  its
results  of  operations for the three and nine month  periods  then
ended.





3
                GRAHAM CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED BALANCE SHEETS


                                              December 31,    March 31,
                                                  2001           2001
                                                  ----           ----
                                                       
Assets
Current Assets:
 Cash and equivalents                         $ 2,055,000    $   226,000
 Investments                                    2,495,000      4,905,000
 Trade accounts receivable                      7,008,000      7,954,000
 Inventories                                    8,009,000      9,383,000
 Domestic and foreign income taxes
   receivable                                                    449,000
 Deferred income tax asset                        724,000      1,021,000
 Prepaid expenses and other current assets        452,000        529,000
                                              -----------    -----------
                                               20,743,000     24,467,000
Property, plant and equipment, net              9,757,000     10,013,000
Deferred income tax asset                       2,333,000      2,113,000
Other assets                                        2,000         15,000
                                              -----------    -----------
                                              $32,835,000    $36,608,000
                                              ===========    ===========

































4
               GRAHAM CORPORATION AND SUBSIDIARIES
             CONSOLIDATED BALANCE SHEETS (concluded)


                                              December 31,    March 31,
                                                  2001           2001
                                                  ----           ----
                                                        
Liabilities and Shareholders' Equity
Current liabilities:
 Short-term debt                               $   732,000    $ 4,164,000
 Current portion of long-term debt                  92,000        126,000
 Accounts payable                                1,848,000      4,968,000
 Accrued compensation                            2,649,000      2,225,000
 Accrued expenses and other liabilities            598,000        893,000
 Customer deposits                               3,564,000        929,000
 Domestic and foreign income taxes payable          10,000
                                               -----------    -----------
                                                 9,493,000     13,305,000

Long-term debt                                     130,000        682,000
Accrued compensation                               705,000        706,000
Deferred income tax liability                       32,000         31,000
Other long-term liabilities                         11,000         11,000
Accrued pension liability                        1,717,000      1,516,000
Accrued postretirement benefits                  3,306,000      3,220,000
                                               -----------    -----------
Total liabilities                               15,394,000     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, 1,716,572 shares on December 31,
   2001 and 1,697,645 on March 31, 2001            172,000        170,000
 Capital in excess of par value                  4,719,000      4,575,000
 Retained earnings                              16,677,000     16,583,000
 Accumulated other comprehensive loss           (2,124,000)    (2,188,000)
                                               -----------    -----------
                                                19,444,000     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                      17,441,000     17,137,000
                                               -----------    -----------
                                               $32,835,000    $36,608,000
                                               ===========    ===========









5

                GRAHAM CORPORATION AND SUBSIDIARIES
    CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS



                                Three Months               Nine Months
                             ended December 31,        ended December 31,
                              2001         2000         2001         2000
                              ----         ----         ----         ----
                                                     
Net Sales                 $11,810,000  $10,558,000  $35,473,000  $30,568,000
                          -----------  -----------  -----------  -----------
Cost and expenses:
 Cost of products sold      8,669,000    8,511,000   27,647,000   23,748,000
 Selling, general and
  administrative            2,594,000    2,464,000    7,571,000    7,215,000
 Interest expense              30,000       89,000      135,000      229,000
                          -----------  -----------  -----------  -----------
                           11,293,000   11,064,000   35,353,000   31,192,000
                          -----------  -----------  -----------  -----------
Income (Loss) before
 income taxes                 517,000     (506,000)     120,000     (624,000)
Provision (Benefit) for
 income taxes                 163,000     (203,000)      26,000     (234,000)
                          -----------  -----------  -----------  -----------
Net income (loss)             354,000     (303,000)      94,000     (390,000)

Retained earnings at
 beginning of period       16,323,000   16,301,000   16,583,000   16,898,000
Loss on issuance of
 treasury stock                                                     (510,000)
                          -----------  -----------  -----------  -----------
Retained earnings at
 end of period            $16,677,000  $15,998,000  $16,677,000  $15,998,000
                          ===========  ===========  ===========  ===========
Per Share Data:
 Basic:
  Net income (loss)              $.21        $(.18)        $.06        $(.25)
                                 ====        =====         ====        =====
 Diluted:
  Net income (loss)              $.21        $(.18)        $.06        $(.25)
                                 ====        =====         ====        =====
















6
                GRAHAM CORPORATION AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                       Nine Months Ended
                                                          December 31,
                                                        2001        2000
                                                        ----        ----
                                                           
Operating activities:
 Net income (loss)                                   $   94,000  $  (390,000)
                                                     ----------  -----------
 Adjustments to reconcile net loss to net
  cash used by operating activities:
  Depreciation and amortization                         722,000      718,000
  (Gain) Loss on sale of property, plant and
   equipment                                             (4,000)     (54,000)
  Loss on sale of investments                            28,000
  (Increase) Decrease in operating assets:
   Accounts receivable                                  985,000        9,000
   Inventory, net of customer deposits                4,035,000      405,000
   Prepaid expenses and other current and
    non-current assets                                   77,000     (182,000)
  Increase (Decrease) in operating
   liabilities:
   Accounts payable, accrued compensation,
    accrued expenses and other liabilities           (3,018,000)  (1,086,000)
   Deferred compensation, deferred pension
    liability, and accrued postemployment
    benefits                                            286,000      237,000
   Domestic and foreign income taxes                    459,000      120,000
   Deferred income taxes                                 94,000        9,000
                                                     ----------  -----------
    Total adjustments                                 3,664,000      176,000
                                                     ----------  -----------
 Net cash provided (used) by operating activities     3,758,000     (214,000)
                                                     ----------  -----------





















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



                                                       Nine Months Ended
                                                          December 31,
                                                        2001        2000
                                                        ----        ----
                                                           
Investing activities:
 Purchase of property, plant and equipment             (496,000)    (921,000)
 Proceeds from sale of property, plant and
  equipment                                             143,000      293,000
 Purchase of investments                             (2,487,000)
 Proceeds from maturity of investments                4,877,000
                                                     ----------  -----------
 Net cash provided (used) by investing
  activities                                          2,037,000     (628,000)
                                                     ----------  -----------
Financing activities:
 Increase (Decrease) in short-term debt              (3,456,000)   1,589,000
 Proceeds from issuance of long-term debt             4,785,000   11,434,000
 Principal repayments on long-term debt              (5,445,000) (13,258,000)
 Issuance of common stock                               145,000       54,000
 Sale of treasury stock                                               12,000
                                                     ----------  -----------
 Net cash used by financing activities               (3,971,000)    (169,000)
                                                     ----------  -----------
 Effect of exchange rate on cash                          5,000       (7,000)
                                                     ----------  -----------
 Net increase (decrease) in cash and
  equivalents                                         1,829,000   (1,018,000)

 Cash and equivalents at beginning of
  period                                                226,000    1,110,000
                                                     ----------  -----------
 Cash and equivalents at end of period               $2,055,000  $    92,000
                                                     ==========  ===========




















8
                GRAHAM CORPORATION AND SUBSIDIARIES
                  NOTES TO FINANCIAL INFORMATION
                         DECEMBER 31, 2001
- -------------------------------------------------------------------------
NOTE 1 - INVENTORIES
- -------------------------------------------------------------------------
   Major classifications of inventories are as follows:


                                           12/31/01      3/31/01
                                           --------      -------
                                                
Raw materials and supplies               $ 1,554,000  $ 1,996,000
Work in process                           10,630,000   11,243,000
Finished products                          1,710,000    1,880,000
                                         -----------  -----------
                                          13,894,000   15,119,000
Less - progress payments                   5,885,000    5,736,000
                                         -----------  -----------
                                         $ 8,009,000  $ 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             Nine months
                              ended December 31,       ended December 31,
                               2001        2000         2001        2000
                               ----        ----         ----        ----
                                                     
Basic earnings (loss)
per share

 Numerator:
  Net income (loss)         $  354,000  $ (303,000)  $   94,000  $ (390,000)
                            ----------  ----------   ----------  ----------
 Denominator:
  Weighted common shares
   outstanding               1,644,000   1,629,000    1,637,000   1,575,000
  Share equivalent units
   (SEU) outstanding            11,000      11,000       11,000      11,000
                            ----------  ----------   ----------  ----------
  Weighted average shares
  and SEU's outstanding      1,655,000   1,640,000    1,648,000   1,586,000
                            ----------  ----------   ----------  ----------
Basic earnings (loss)
 per share                        $.21       $(.18)        $.06       $(.25)
                                  ====       =====         ====       =====


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


                                 Three months             Nine months
                              ended December 31,       ended December 31,
                               2001        2000         2001        2000
                               ----        ----         ----        ----
                                                     
Diluted earnings (loss)
 per share

 Numerator:
  Net income (loss)         $  354,000  $ (303,000)  $   94,000  $ (390,000)
                            ----------  ----------   ----------  ----------
 Denominator:
  Weighted average shares
   and SEU's outstanding     1,655,000   1,640,000    1,648,000   1,586,000
  Stock options
   outstanding                  23,000                   21,000
                            ----------  ----------   ----------  ----------
  Weighted average common
   and potential common
   shares outstanding        1,678,000   1,640,000    1,669,000   1,586,000
                            ----------  ----------   ----------  ----------
Diluted earnings (loss)
 per share                        $.21       $(.18)        $.06       $(.25)
                                  ====       =====         ====       =====


   Options to purchase shares of common stock which totaled  88,600
for  the  three  and nine months ended December 31, 2001  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 three and nine month periods ended December  31,
2000 as the effect would be antidilutive due to the net losses  for
the periods.

- -------------------------------------------------------------------------
NOTE 3 - CASH FLOW STATEMENT
- -------------------------------------------------------------------------
   Actual  interest  paid was $147,000 and $227,000  for  the  nine
months  ended  December  31,  2001  and  2000,  respectively.    In
addition,  actual income taxes refunded were $527,000 and  $364,000
for the nine months ended December 31, 2001 and 2000, respectively.

   Non-cash  activities during the nine months ended  December  31,
2001  and  2000 included capital expenditures totaling $70,000  and
$23,000, respectively, which were financed through the issuance  of
capital leases.




10

- -------------------------------------------------------------------------
NOTE 4 - COMPREHENSIVE INCOME
- -------------------------------------------------------------------------
   Total  comprehensive income (loss) was $339,000  and  ($207,000)
for   the   three  months  ended  December  31,  2001   and   2000,
respectively.   Other  comprehensive income (loss)  for  the  three
months  ended December 31, 2001 and 2000 included foreign  currency
translation adjustments of ($15,000) and $96,000, respectively.

   Total  comprehensive  income (loss) for the  nine  months  ended
December   31,   2001  and  2000  was  $158,000   and   ($503,000),
respectively.   Other  comprehensive income  (loss)  for  the  nine
months  ended December 31, 2001 and 2000 included foreign  currency
translation adjustments of $64,000 and ($113,000), 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        Nine Months Ended
                               December 31,              December 31,
                             2001         2000         2001        2000
                             ----         ----         ----        ----
                                                    
Sales from external
 customers
 U.S.                    $10,476,000  $ 9,629,000  $31,105,000  $28,113,000
 U.K.                      1,334,000      929,000    4,368,000    2,455,000
                         -----------  -----------  -----------  -----------
Total                    $11,810,000  $10,558,000  $35,473,000  $30,568,000
                         ===========  ===========  ===========  ===========
Intersegment sales
 U.S.                    $    27,000               $    27,000  $    18,000
 U.K.                        256,000  $   571,000      772,000    1,340,000
                         -----------  -----------  -----------  -----------
Total                    $   283,000  $   571,000  $   799,000  $ 1,358,000
                         ===========  ===========  ===========  ===========
Segment net income
 (loss)
 U.S.                    $   264,000  $  (305,000) $  (163,000) $  (438,000)
 U.K.                        121,000       56,000      230,000       22,000
                         -----------  -----------  -----------  -----------
 Total segment net           385,000     (249,000)      67,000     (416,000)
  income

 Eliminations                (31,000)     (54,000)      27,000       26,000
                         -----------  -----------  -----------  -----------
Net income (loss)        $   354,000  $  (303,000) $    94,000  $  (390,000)
                         ===========  ===========  ===========  ===========



11

                        GRAHAM CORPORATION
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                CONDITION AND RESULTS OF OPERATIONS
                         December 31, 2001




Results of Operations
- ---------------------
   Sales  increased  12% in the third quarter of fiscal  year  2002
compared  to the same period in the previous year.  Sales  for  the
third  quarter  increased 9% in the United States  and  6%  in  the
United  Kingdom compared to fiscal year 2001.  Sales for  the  nine
months ended December 31, 2001 were greater than sales for the same
period last year by 16%.  Sales in the United States increased  11%
while  sales  in  the United Kingdom increased 35%  from  the  same
period last year.  The increases in sales in the United States  are
due  to  the substantial improvement in new order levels while  the
United  Kingdom sales include several pump packages supplied  to  a
major project in South Africa.

   Cost  of  sales as a percent of sales for the third quarter  was
73%  compared  to 81% a year ago.  Cost of sales as  a  percent  of
sales  for  the  three month period was 76% in  the  United  States
compared  to  83% last year and in the United Kingdom  it  declined
from  66% to 55%.  For the nine months, cost of sales as a  percent
of  sales remained the same at 78%.  In the United States, the cost
of  sales  percentage  of 81% was consistent with  the  prior  year
period  and in the United Kingdom it declined to 62% from  69%  for
the same period last year.  The favorable percentages in the United
States  are  due  to lower costs incurred for major  materials  and
product  mix,  as  sales  include revenue  earned  for  engineering
services  which  contribute significantly  to  gross  profit.   The
improvement  in  the  United  Kingdom  reflects  relatively  stable
manufacturing overhead costs on a much larger sales volume, as well
as product mix.

   Selling,  general and administrative expenses were 5% higher  in
the  third quarter compared to the same period in fiscal year 2001,
and  represented 22% of sales compared to 23% last year.   For  the
nine  month  period,  selling, general and administrative  expenses
increased 5% as compared to fiscal year 2001 and decreased  to  21%
compared  to  24%  last  year.   The higher  selling,  general  and
administrative  expenses are attributable  to  costs  incurred  for
marketing  in  an effort to increase sales levels.  However,  since
sales  have increased, selling, general and administrative expenses
as a percent of sales have declined.

   Interest  expense for the third quarter of fiscal year 2001  was
66%  lower  than  interest expense for the comparable  three  month
period  of  2001.   For  the  nine month period,  interest  expense
decreased 41% as compared to 2001.  These significant decreases are
due to the paydown of all outstanding bank borrowings in the United
States.



12

Results of Operations (concluded)
- ---------------------------------
   The  effective income tax rates for the third quarter  and  nine
month  period  of fiscal year 2002 were 32% and 22%,  respectively.
The  effective tax rates for the three months and nine months ended
December  31, 2000 were 40% and 38%, respectively.  The  lower  tax
rates  are  attributable to the recognition  of  the  tax  benefits
associated with the operating losses in the United States.

Financial Condition
- -------------------
   Working   capital  of  $11,250,000  at  December  31,  2001   is
consistent with working capital at the end of March of $11,162,000.
The  slight  increase  reflects a decrease in  current  assets  and
current  liabilities  of  $3,724,000 and $3,812,000,  respectively.
The  decrease in current assets related primarily to a decrease  in
accounts  receivable,  inventories,  and  taxes  receivable.    The
decrease  in current liabilities is due to a decrease in short-term
borrowings  and accounts payable offset by an increase in  customer
deposits.   The  decline  in accounts receivable  and  increase  in
customer  deposits  is  attributable  to  timely  collections  from
customers during the quarter.  The decline in inventories is due to
the significant sales volume during the nine month period while the
decrease  in  taxes receivable and accounts payable is attributable
to  timing  of  cash receipts and payments.  The current  ratio  at
December 31, 2001 is 2.2 compared to 1.8 at March 31, 2001.

   Capital  expenditures  for the nine months  ended  December  31,
2001  were  $496,000 compared to $921,000 for the same period  last
year.  There were no major commitments for capital expenditures  as
of December 31, 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 $586,000  due  to  paydowns  on
capital  leases and the United States line of credit.  Debt  ratios
have  improved  with  the long-term debt  to  equity  ratio  at  1%
compared to 5% at March 31, 2001.  The total liabilities to  assets
ratio is currently 47% compared to 53% at March 31, 2001.

New Orders and Backlog
- ----------------------
   New  orders  for the third quarter were $9,074,000  compared  to
$8,605,000  for  the same period last year.  Prior to  intercompany
eliminations,  new  orders  in the United  States  were  $7,629,000
compared  to  $7,644,000 for the same period in fiscal  year  2001.
New  orders  in  the  United Kingdom were  $1,692,000  compared  to
$1,125,000 for the same quarter last year.

   For  the nine month period, new orders were $40,359,000 compared
to  $32,554,000 for the comparable nine month period of  the  prior
year.  Prior to intercompany eliminations, new orders in the United
States were $36,764,000 compared to $29,672,000 for the same period
last  year  and  new orders in the United Kingdom  were  $4,304,000
compared to $3,810,000 in 2001.

13

New Orders and Backlog (concluded)
- ----------------------------------
   Backlog  of  unfilled orders at December 31, 2001 is $33,417,000
compared to $26,242,000 at this time a year ago and $28,458,000  at
March  31,  2001.   Prior  to  intercompany  eliminations,  current
backlog in the United States of $31,173,000 compares to $25,544,000
at  March  31, 2001 and $25,226,000 at December 31, 2000.   Current
backlog  in the United Kingdom of $2,613,000 compares to $3,366,000
at  March  31,  2001 and $1,137,000 at December 31, 2000.   Backlog
represents  orders  from  traditional  markets  in  the   Company's
established product lines.

   In  January 2002, the Company received notice from a customer to
suspend  work  on  three  orders and cancel  five  orders  for  the
electric  power  generating industry.  The three  suspended  orders
remain  in  backlog at December 31, 2001 with a value of $8,934,000
and  are subject to resumption upon notice from the customer.   Two
of  the  cancelled orders with a contract value of $5,453,000  were
received during the second quarter of fiscal year 2002.  New orders
for  the three and six month periods ended September 30, 2001  have
been  restated  to  $12,099,000 and $31,285,000, respectively,  and
backlog  at September 30, 2001 has been restated to $36,158,000  to
reflect these cancellations.  The remaining three cancelled  orders
with  a  contract value of $7,283,000 were received  and  cancelled
during  the third quarter and are not included in the third quarter
new  order  and  backlog amounts reported above.  In addition,  the
current  backlog  includes  approximately  $500,000  that  is   not
scheduled  to  ship  during the next twelve months.   Although  the
Company  has  experienced a decline in new  orders  for  the  power
industry,  management is optimistic that new order  levels  in  the
refining industry will begin to improve.

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  December  31, 2001, a 1% change in interest rates would  impact
annual interest expense by $7,000.

   Over  the past three years, Graham's consolidated sales exposure
outside  the  U.S. 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 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.

14

Quantitative and Qualitative Disclosures about Market Risk (concluded)
- ----------------------------------------------------------------------
   Foreign operations produced net income in the third quarter  and
year-to-date of $121,000 and $230,000, 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 third quarter and year-to-date net  income  by
approximately $12,000 and $23,000, respectively.

   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 December 31, 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 third  quarter
operating  results by $65,000 to $131,000 for 2002 and  $54,000  to
$109,000 for 2001.  In the third quarter of 2002, the expense,  net
of  a  tax benefit, recorded due to the increase in the stock price
was  $27,000.   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
December 31, 2001 market price of the Company's stock of $12.20 per
share, a 50% to 100% change in the stock price would positively  or
negatively  impact the Company's operating results by  $115,000  to
$231,000  in  2003, $120,000 to $241,000 in 2004, and  $125,000  to
$251,000 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 filings 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.







15
                GRAHAM CORPORATION AND SUBSIDIARIES
                             FORM 10-Q
                         DECEMBER 31, 2001
                    PART II - OTHER INFORMATION




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

          a. See index to exhibits.

          b. A  Form 8-K was filed on October 25, 2001 and included
             Item  9.  No financial statements were required to  be
             filed as part of the report.



















                             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 02/08/02





16
                         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.)

     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.)

17

Index to Exhibits - concluded
- -----------------------------

     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

     None.

(23) Consents of experts and counsel

     Not applicable.

(24) Power of Attorney

     Not applicable.

(99) Additional exhibits

     None.