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    June 30, 2002
                                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 -  585-343-2216

(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  August 2, 2002, there were outstanding 1,648,249  shares
of common stock, $.10 per share.

2
                GRAHAM CORPORATION AND SUBSIDIARIES

                             FORM 10-Q

                           JUNE 30, 2002

                  PART I - FINANCIAL INFORMATION






























   Unaudited   consolidated   financial   statements   of    Graham
Corporation (the Company) and its subsidiaries as of June 30,  2002
and  for  the three month periods ended June 30, 2002 and 2001  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.  The March 31, 2002 Consolidated Balance Sheet was
derived  from  the Company's audited financial statements  for  the
year ended March 31, 2002.

   This part also includes management's discussion and analysis  of
the  Company's  financial condition as of June  30,  2002  and  its
results of operations for the three month period then ended.







3
                GRAHAM CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED BALANCE SHEETS


                                              June 30,      March 31,
                                                2002           2002
                                                ----           ----
                                                    
Assets
Current Assets:
 Cash and equivalents                       $   163,000   $ 2,901,000
 Investments                                  8,491,000     2,496,000
 Trade accounts receivable, net               9,687,000    17,053,000
 Inventories                                  7,298,000     8,342,000
 Domestic and foreign income taxes
  receivable                                    351,000
 Deferred income tax asset                      953,000     1,218,000
 Prepaid expenses and other current assets      538,000       377,000
                                            -----------   -----------
                                             27,481,000    32,387,000
Property, plant and equipment, net            9,696,000     9,726,000
Deferred income tax asset                     1,885,000     1,585,000
Other assets                                      2,000         6,000
                                            -----------   -----------
                                            $39,064,000   $43,704,000
                                            ===========   ===========

































4
                GRAHAM CORPORATION AND SUBSIDIARIES
              CONSOLIDATED BALANCE SHEETS (concluded)


                                              June 30,      March 31,
                                                2002           2002
                                                ----           ----
                                                    
Liabilities and Shareholders' Equity
Current liabilities:
 Short-term debt                            $ 1,034,000   $ 1,050,000
 Current portion of long-term debt               89,000        85,000
 Accounts payable                             2,822,000     4,333,000
 Accrued compensation                         3,358,000     4,444,000
 Accrued expenses and other liabilities       1,077,000     1,100,000
 Customer deposits                            5,721,000     6,704,000
 Domestic   and  foreign  income   taxes
  payable                                                     859,000
                                            -----------   -----------
                                             14,101,000    18,575,000

Long-term debt                                  132,000       150,000
Accrued compensation                            675,000       680,000
Deferred income tax liability                    43,000        41,000
Other long-term liabilities                      12,000        11,000
Accrued pension liability                     1,468,000     1,398,000
Accrued postretirement benefits               3,249,000     3,213,000
 Total liabilities                           19,680,000    24,068,000
                                            -----------   -----------
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 June 30, 2002
   and March 31, 2002                           172,000       172,000
 Capital in excess of par value               4,757,000     4,757,000
 Retained earnings                           18,432,000    18,888,000
 Accumulated other comprehensive loss        (1,993,000)   (2,178,000)
                                            -----------   -----------
                                             21,368,000    21,639,000
Less:
 Treasury stock (68,323 shares in 2002 and
  2001)                                      (1,161,000)   (1,161,000)
 Notes receivable from officers and
  directors                                    (823,000)     (842,000)
                                            -----------   -----------
Total shareholders' equity                   19,384,000    19,636,000
                                            -----------   -----------
                                            $39,064,000   $43,704,000
                                            ===========   ===========








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



                                                Three Months
                                               ended June 30,
                                            2002            2001
                                            ----            ----
                                                 
Net Sales                               $10,168,000    $ 9,581,000

Cost and expenses:
 Cost of products sold                    8,338,000      7,982,000
 Selling, general and administrative      2,504,000      2,432,000
 Interest expense                            17,000         73,000
                                        -----------    -----------
                                         10,859,000     10,487,000
                                        -----------    -----------
Loss before income taxes                   (691,000)      (906,000)
Benefit for income taxes                   (235,000)      (297,000)
                                        -----------    -----------
Net loss                                   (456,000)      (609,000)

Retained earnings at beginning of
 period                                  18,888,000     16,583,000
                                        -----------    -----------
Retained earnings at end of period      $18,432,000    $15,974,000
                                        ===========    ===========
Per Share Data:
 Basic:
  Net loss                                    $(.27)         $(.37)
                                              =====          =====
 Diluted:
  Net loss                                    $(.27)         $(.37)
                                              =====          =====























6
                GRAHAM CORPORATION AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS


                                              Three Months Ended June 30,
                                                    2002         2001
                                                    ----         ----
                                                      
Operating activities:
 Net loss                                      $ (456,000)  $ (609,000)
                                               ==========   ==========
 Adjustments to reconcile net loss to net
  cash provided (used) by operating
  activities:
 Depreciation and amortization                    218,000      245,000
 Loss on sale of investments                                    28,000
 (Increase) Decrease in operating assets:
  Accounts receivable                           7,478,000      555,000
  Inventory, net of customer deposits             171,000    1,085,000
  Prepaid expenses and other current and non-
   current assets                                (146,000)     113,000
 Increase (Decrease) in operating
  liabilities:
  Accounts payable, accrued compensation,
   accrued expenses and other liabilities      (2,703,000)  (1,389,000)
  Accrued compensation, accrued pension
   liability, and accrued postemployment
   benefits                                       101,000      118,000
  Domestic and foreign income taxes            (1,210,000)    (294,000)
  Deferred income taxes                            (6,000)     (37,000)
                                               ----------   ----------
   Total adjustments                            3,903,000      424,000
                                               ----------   ----------
 Net cash provided (used) by operating
  activities                                    3,447,000     (185,000)
                                               ----------   ----------























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


                                              Three Months Ended June 30,
                                                    2002         2001
                                                    ----         ----
                                                      

Investing activities:
 Purchase of property, plant and equipment       (145,000)     (64,000)
 Collection of notes receivable from
  officers and directors                           19,000
 Purchase of investments                       (8,462,000)
 Redemption of investments at maturity          2,500,000    4,877,000
                                               ----------   ----------
 Net cash provided (used) by investing
  activities                                   (6,088,000)   4,813,000
                                               ----------   ----------
Financing activities:
 Decrease in short-term debt                      (86,000)  (3,034,000)
 Proceeds from issuance of long-term debt                    4,530,000
 Principal repayments on long-term debt           (19,000)  (5,111,000)
 Issuance of common stock                                       44,000
                                               ----------   ----------
 Net cash used by financing activities           (105,000)  (3,571,000)
                                               ----------   ----------
 Effect of exchange rate changes on cash            8,000
                                               ----------   ----------
 Net increase (decrease) in cash and
  equivalents                                  (2,738,000)   1,057,000

 Cash and equivalents at beginning of
  period                                        2,901,000      226,000
                                               ----------   ----------
 Cash and equivalents at end of period         $  163,000   $1,283,000
                                               ==========   ==========






















8

                GRAHAM CORPORATION AND SUBSIDIARIES
                  NOTES TO FINANCIAL INFORMATION
                           JUNE 30, 2002

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


                                           6/30/02       3/31/02
                                           -------       -------
                                                
Raw materials and supplies              $ 1,726,000   $ 2,257,000
Work in process                          14,612,000    13,322,000
Finished products                         2,424,000     1,724,000
                                        -----------   -----------
                                         18,762,000    17,303,000
Less - progress payments                 11,367,000     8,871,000
     - inventory reserve                     97,000        90,000
                                        -----------   -----------
                                        $ 7,298,000   $ 8,342,000
                                        ===========   ===========

- -------------------------------------------------------------------------
NOTE 2 - EARNINGS PER SHARE:
- -------------------------------------------------------------------------
   Basic  earnings  (loss) per share is computed  by  dividing  net
income  (loss)  by  the weighted average number  of  common  shares
outstanding  for  the  period.  Common shares outstanding  includes
share  equivalent  units  which are contingently  issuable  shares.
Diluted  earnings (loss) per share is calculated  by  dividing  net
income  (loss) 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 (loss) per share is presented below:


                                                   Three months
                                                  ended June 30,
                                                2002          2001
                                                ----          ----
                                                      
Basic loss per share

 Numerator:
  Net loss                                    $(456,000)    $(609,000)
                                              ---------     ---------
 Denominator:
  Weighted common shares outstanding          1,648,000     1,631,000
  Share equivalent units (SEU) outstanding       11,000        11,000
                                              ---------     ---------
  Weighted average shares and SEU's
   outstanding                                1,659,000     1,642,000
                                              ---------     ---------
Basic loss per share                              $(.27)        $(.37)
                                                  =====         =====

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


                                                   Three months
                                                  ended June 30,
                                                2002          2001
                                                ----          ----
                                                      
Diluted loss per share

 Numerator:
  Net loss                                    $(456,000)    ($609,000)
                                              ---------     ---------
 Denominator:
  Weighted average common and potential
   common shares outstanding                  1,659,000     1,642,000
                                              ---------     ---------

Diluted loss per share                            $(.27)        $(.37)
                                                  =====         =====


   All  options  to  purchase  shares of common  stock  at  various
exercise prices were excluded from the computation of diluted  loss
per share as the effect would be antidilutive due to the net loss.


- -------------------------------------------------------------------------
NOTE 3 - CASH FLOW STATEMENT
- -------------------------------------------------------------------------
   Interest  paid  was  $17,000 and $84,000 for  the  three  months
ended  June  30, 2002 and 2001, respectively.  In addition,  income
taxes paid were $981,000 and $2,000 for the three months ended June
30, 2002 and 2001, respectively.


- -------------------------------------------------------------------------
NOTE 4 - COMPREHENSIVE INCOME
- -------------------------------------------------------------------------
   Total  comprehensive  loss was $271,000  and  $608,000  for  the
three  months  ended  June 30, 2002 and 2001, respectively.   Other
comprehensive   income   included  foreign   currency   translation
adjustments of $185,000 and $1,000 for the quarters ended June  30,
2002 and 2001, 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:



10
- -------------------------------------------------------------------------
NOTE 5 - SEGMENT INFORMATION (concluded)
- -------------------------------------------------------------------------


                                               Three months
                                              ended June 30,
                                             2002         2001
                                             ----         ----
                                                 
Sales to external customers
 U.S.                                     $ 8,995,000  $8,476,000
 U.K.                                       1,173,000   1,105,000
                                          -----------  ----------
 Total                                    $10,168,000  $9,581,000
                                          ===========  ==========
Intersegment sales
 U.S.                                     $    20,000
 U.K.                                         419,000  $  269,000
                                          -----------  ----------
 Total                                    $   439,000  $  269,000
                                          ===========  ==========
Segment net loss
 U.S.                                     $  (566,000) $ (549,000)
 U.K.                                         (13,000)    (82,000)
                                          -----------  ----------
 Total                                    $  (579,000) $ (631,000)
                                          ===========  ==========


   The  segment  net  loss above is reconciled to the  consolidated
totals as follows:



                                               Three months
                                              ended June 30,
                                             2002         2001
                                             ----         ----
                                                 
Total segment net loss                    $ (579,000)  $ (631,000)
Eliminations                                 123,000       22,000
                                          -----------  ----------
Net loss                                  $ (456,000)  $ (609,000)
                                          ==========   ==========

- -------------------------------------------------------------------------
NOTE 6 - STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 144
- -------------------------------------------------------------------------
   During  the  first  quarter of fiscal  year  2003,  the  Company
adopted  Statement of Financial Accounting Standards  ("SFAS")  No.
144,  "Accounting  for  the Impairment or Disposal  of  Long  Lived
Assets."   There  was  no  effect  on  the  Company's  consolidated
financial  position, results of operations or cash flows  resulting
from the adoption of SFAS No. 144 at June 30, 2002.




11
                        GRAHAM CORPORATION
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                CONDITION AND RESULTS OF OPERATIONS
                           June 30, 2002

Results of Operations
- ---------------------
   Sales  increased  6% in the first quarter of  fiscal  year  2003
compared to the same period last year.  Sales for the first quarter
(including  intersegment sales) increased 6% in the  United  States
and  16%  in  the United Kingdom compared to the first  quarter  of
fiscal  year  2002.   The increase in the United  States  sales  is
attributable  to  the  strong backlog  entering  fiscal  year  2003
compared  to the backlog entering the first quarter of  last  year.
Backlog  on April 1, 2002 was 43% higher than the backlog at  April
1,  2001.  In the United Kingdom, the strength of the British pound
accounted  for  4% of the increase in sales and the  remaining  12%
increase  was attributable to higher sales of liquid ring  standard
pumps and repairs and service.

   Cost  of  sales as a percent of sales for the first quarter  was
82%  compared  to 83% a year ago.  Cost of sales as  a  percent  of
sales  for  the  United States operating segment was  88%  for  the
current  quarter  compared to 86% for the first quarter  of  fiscal
year  2002.  For the United Kingdom operations, cost of sales as  a
percent  of sales declined to 66% from 70% a year ago.  The  slight
increase  in  the United States is due to an expense recognized  to
adjust the product warranty reserve.  The reduced percentage in the
United Kingdom is attributable to improved contribution margins due
to material cost savings on offshore pumps.

   Selling,  general  and  administrative expenses  for  the  three
months  ended  June 30, 2002 were 3% greater than selling,  general
and administrative expenses for the same period of fiscal year 2002
and,  consistent  with the prior year, represented  25%  of  sales.
Selling,   general   and  administrative  expenses   increased   at
approximately the rate of inflation while as a percentage of  sales
it remained unchanged due to the increase in sales.

   Interest  expense declined substantially from  $73,000  for  the
three  month  period in fiscal year 2002 to $17,000 in the  current
period.   This decrease is attributable to lower levels  of  short-
term  borrowing in the United States during the quarter as compared
to  the  prior  year  first quarter.  Average short-term  borrowing
during  the first quarter of fiscal year 2003 and 2002 was  $62,000
and $2,100,000, respectively.

   The  effective  income  tax  rate  for  the  first  quarter  was
consistent with the prior year at 34% compared to 33%.


Liquidity and Capital Resources
- -------------------------------
   The   financial  condition  of  the  Company  remained   strong.
Working  capital  of  $13,380,000 at  June  30,  2002  compares  to
$13,812,000  at  March  31,  2002.  The  working  capital  decrease
reflects  decreases of $4,906,000 and $4,474,000 in current  assets


12

Liquidity and Capital Resources (concluded)
- -------------------------------------------
and  current  liabilities, respectively.  The decrease  in  current
assets  was due to a decrease in accounts receivable offset  by  an
increase in investments.  Accounts receivable declined due  to  the
collection of cancellation charges on certain orders for the  power
generating industry that were recorded as receivables at year  end.
This  cash  and  cash  on hand at March 31, 2002  was  invested  in
government securities resulting in an increase in investments.  The
decrease  in  current liabilities is primarily  attributable  to  a
reduction  in  accounts payable, accrued compensation and  customer
deposits  due  to timing of vendor payments, payment  of  incentive
compensation,  and  the reclass of customer  deposits  to  progress
payments offsetting inventory as a result of an increase in work in
process.   The  current ratio has increased from 1.7 at  March  31,
2002 to 1.9 at June 30, 2002.

   Net  cash  used from operating activities for the first  quarter
was   $3,447,000.    Net  loss,  adjusted  for   depreciation   and
amortization,  used  $238,000  of operating  cash.   Collection  of
accounts receivable generated cash flow of $7,478,000 while paydown
of   current  liabilities  and  income  taxes  utilized   cash   of
$3,913,000.  As noted above, net cash used for investing activities
of  $6,088,000 reflects primarily the investment of cash flow  from
operations  in  government securities.  Capital  expenditures  were
$145,000 compared to $64,000 for the same period last year.   There
were  no major commitments for capital expenditures as of June  30,
2002.  Management anticipates spending approximately $1,000,000  in
fiscal   year  2003  for  capital  additions  to  upgrade  computer
equipment and machinery.

   Management expects that the cash flow from operations and  lines
of credit will provide sufficient resources to fund the fiscal year
2003 cash requirements.

   The  long-term debt to equity ratio remained constant at  1%  on
June  30, 2002 and March 31, 2002.  The total liabilities to assets
ratio  is 50% compared to 55% at March 31, 2002.  These ratios  are
reflective of the continued stability and strength of the Company's
financial condition.

New Orders and Backlog
- ----------------------
   New  orders  for the first quarter were $8,140,000  compared  to
$19,186,000  for the same period last year.  Prior to  intercompany
eliminations,  new  orders  in the United  States  were  $7,105,000
compared  to $17,542,000 for the same period in fiscal  year  2002.
New  orders  in  the  United Kingdom were  $1,214,000  compared  to
$1,732,000 for the same quarter last year.  The significant decline
in new orders in the United States is due to difficulty encountered
by  customers  in  obtaining financing for capital  projects,  over
capacity  in the petrochemical and chemical industries and  limited
capital  expenditures in the chemical, petrochemical  and  refining
industries  due to mergers and acquisitions.  The decrease  in  new
orders in the United Kingdom is attributable to customer delays  in
placing orders for large equipment.


13
New Orders and Backlog (concluded)
- ----------------------------------
   Backlog  of  unfilled  orders at June 30,  2002  is  $34,555,000
compared to $37,267,000 at this time a year ago and $36,529,000  at
March  31,  2002.   Prior  to  intercompany  eliminations,  current
backlog in the United States of $33,803,000 compares to $35,713,000
at  March  31,  2002  and $33,814,000 at June  30,  2001.   Current
backlog in the United Kingdom of $869,000 compares to $1,180,000 at
March  31,  2002  and  $3,723,000 at June 30,  2001.   The  current
backlog is reflective of the recent low order intake.  Included  in
backlog  is $7,803,000 of orders for electric power plant  business
that  have been suspended by the customer.  In July 2002, an  order
previously  reported  as suspended was activated  and  placed  into
production.   The  current  backlog,  with  the  exception  of  the
suspended orders, 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
assumptions applied in preparing quantitative disclosures regarding
interest  rate,  foreign exchange rate and equity  price  risk  are
based  upon  volatility ranges experienced in  relevant  historical
periods, management's current knowledge of the business and  market
place,  and  management's  judgment of the  probability  of  future
volatility based upon the historical trends and economic conditions
of the business.

     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 carefully assessing the risks and benefits
for  incurring  long-term  debt.  Based  upon  variable  rate  debt
outstanding  at  June 30, 2002 and 2001, a 1%  change  in  interest
rates  would impact annual interest expense by $10,000 and $11,000,
respectively.

     Over the past three years, Graham's international consolidated
sales  exposure  approximates 36% 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, cash can  be  adversely
impacted  by the conversion of sales in foreign currency  to  local
currency.   The substantial portion of Graham's sales are collected
in  the  local currencies.  In the first quarter of 2003 and  2002,
sales  in  foreign  currencies were  2%  and  4%  of  total  sales,
respectively.  At certain times, the Company may enter 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)
- ----------------------------------------------------------------------
     Graham  has  limited  exposure to foreign currency  purchases.
During  the  three  month periods ended June  30,  2002  and  2001,
purchases  in  foreign currencies were 8% and 4% of cost  of  goods
sold,  respectively.   At certain times, forward  foreign  exchange
contracts may be utilized to limit currency exposure.

     Foreign  operations produced a net loss of $13,000 and $82,000
in  the  first  quarter of fiscal year 2003 and 2002, 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  have  impacted  the  U.K.  reported  net   loss   by
approximately $1,000 and $8,000 in the first quarter of fiscal year
2003 and 2002, 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 June 30, 2002 and 2001  and  the  respective
quarter  end  market price per share, a 50% to 75%  change  in  the
respective  quarter end market price of the Company's common  stock
would  positively or negatively impact the Company's first  quarter
operating  results by $74,000 to $111,000 for 2003 and  $66,000  to
$98,000  for  2002.  In the first quarters of 2003  and  2002,  the
impact  on net income due to the change in the stock price was  not
significant.   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
June  30,  2002 market price of the Company's stock  of  $9.20  per
share,  a 50% to 75% change in the stock price would positively  or
negatively  impact the Company's operating results by  $104,000  to
$156,000 in 2004 and $109,000 to $164,000 in 2005, 2006, 2007,  and
2008.

Critical Accounting Policies
- ----------------------------
     The   following   discussion  addresses  the   most   critical
accounting policies, which are those that are most important to the
portrayal of the financial condition and results, and that  require
judgment.

Revenue Recognition
- -------------------
     Percentage-of-Completion - The Company recognizes revenue  and
all  related costs on contracts with a duration in excess of  three
months  and  with  revenues of $1,000,000  and  greater  using  the
percentage-of-completion  method.  The percentage-of-completion  is
determined   by   relating  actual  labor   incurred   to-date   to
management's  estimate  of  total labor  to  be  incurred  on  each
contract.   Contracts in progress are reviewed monthly,  and  sales
and  earnings are adjusted in current accounting periods  based  on
revisions in contract value and estimated costs at completion.
15

Revenue Recognition (concluded)
- -------------------------------
     Completed   Contract  -  Contracts  with  values   less   than
$1,000,000 are accounted for on the completed contract method.  The
Company recognizes revenue and all related costs on these contracts
upon   substantial   completion  or  shipment  to   the   customer.
Substantial  completion is consistently defined  as  at  least  95%
complete with regard to direct labor hours.  Customer acceptance is
generally  required  throughout the construction  process  and  the
Company  has  no further obligations under the contract  after  the
revenue is recognized.

     Use  of  Estimates  - We have made a number of  estimates  and
assumptions  relating to the reporting of assets  and  liabilities,
the  disclosure of contingent assets and liabilities, and  reported
amounts   of  revenue  and  expenses  in  preparing  our  financial
statements  in  conformity  with  accounting  principles  generally
accepted  in  the United States of America.  Actual  results  could
differ from these estimates.

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.





















16
                GRAHAM CORPORATION AND SUBSIDIARIES
                             FORM 10-Q
                           JUNE 30, 2002
                    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 June 30, 2002.



















                             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




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




Date 08/02/02





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 reference.)

          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.)

     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.)

     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 (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.