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

PAGE<2>
                GRAHAM CORPORATION AND SUBSIDIARIES

                             FORM 10-Q

                        SEPTEMBER 30, 2002

                  PART I - FINANCIAL INFORMATION






























   Unaudited   consolidated   financial   statements   of    Graham
Corporation (the Company) and its subsidiaries as of September  30,
2002  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.  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 September 30, 2002 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,
                                                 2002           2002
                                                 ----           ----
                                                      
Assets
 Current Assets:
 Cash and equivalents                        $   297,000    $ 2,901,000
 Investments                                   8,792,000      2,496,000
 Trade accounts receivable                     6,103,000     17,053,000
 Inventories                                   8,246,000      8,342,000
 Domestic and foreign income taxes
  receivable                                     648,000
 Deferred income tax asset                     1,110,000      1,218,000
 Prepaid expenses and other current assets       599,000        377,000
                                             -----------    -----------
                                              25,795,000     32,387,000
Property, plant and equipment, net             9,659,000      9,726,000
Deferred income tax asset                      1,805,000      1,585,000
Other assets                                       2,000          6,000
                                             -----------    -----------
                                             $37,261,000    $43,704,000
                                             ===========    ===========

































4
                GRAHAM CORPORATION AND SUBSIDIARIES
              CONSOLIDATED BALANCE SHEETS (concluded)


                                            September 30,     March 31,
                                                 2002           2002
                                                 ----           ----
                                                      
Liabilities and Shareholders' Equity
Current liabilities:
 Short-term debt                             $ 1,138,000    $ 1,050,000
 Current portion of long-term debt                94,000         85,000
 Accounts payable                              2,181,000      4,333,000
 Accrued compensation                          3,430,000      4,444,000
 Accrued expenses and other liabilities        1,679,000      1,100,000
 Customer deposits                             4,447,000      6,704,000
 Domestic and foreign income taxes payable                      859,000
                                             -----------    -----------
                                              12,969,000     18,575,000

Long-term debt                                   122,000        150,000
Accrued compensation                             654,000        680,000
Deferred income tax liability                     45,000         41,000
Other long-term liabilities                       12,000         11,000
Accrued pension liability                      1,156,000      1,398,000
Accrued postretirement benefits                3,276,000      3,213,000
                                             -----------    -----------
 Total liabilities                            18,234,000     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 September 30,
   2002 and March 31, 2002                       172,000        172,000
 Capital in excess of par value                4,757,000      4,757,000
 Retained earnings                            17,994,000     18,888,000
 Accumulated other comprehensive loss         (1,925,000)    (2,178,000)
                                             -----------    -----------
                                              20,998,000     21,639,000
Less:
 Treasury Stock (68,323 shares on
  September 30, 2002 and March 31, 2002)      (1,161,000)    (1,161,000)
 Notes receivable from officers and
  directors                                     (810,000)      (842,000)
                                             -----------    -----------
Total shareholders' equity                    19,027,000     19,636,000
                                             -----------    -----------
                                             $37,261,000    $43,704,000
                                             ===========    ===========








5
                GRAHAM CORPORATION AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS




                               Three Months               Six Months
                            ended September 30,       ended September 30,
                             2002         2001         2002         2001
                             ----         ----         ----         ----
                                                    

Net Sales                $11,437,000  $14,082,000  $21,605,000  $23,663,000
                         -----------  -----------  -----------  -----------
Cost and expenses:
 Cost of products sold     9,202,000   10,996,000   17,576,000   18,978,000
 Selling, general and
  administrative           2,737,000    2,545,000    5,205,000    4,977,000
 Interest expense             20,000       32,000       37,000      105,000
                         -----------  -----------  -----------  -----------
                          11,959,000   13,573,000   22,818,000   24,060,000
                         -----------  -----------  -----------  -----------
Income (Loss) before
 income taxes               (522,000)     509,000   (1,213,000)    (397,000)
Provision (Benefit) for
 income taxes               (169,000)     160,000     (404,000)    (137,000)
                         -----------  -----------  -----------  -----------
Net income (loss)           (353,000)     349,000     (809,000)    (260,000)

Retained earnings at
 beginning of period      18,432,000   15,974,000   18,888,000   16,583,000
Dividends                    (85,000)                  (85,000)
                         -----------  -----------  -----------  -----------
Retained earnings at
 end of period           $17,994,000  $16,323,000  $17,994,000  $16,323,000
                         ===========  ===========  ===========  ===========
Per Share Data:
 Basic:
  Net income (loss)            $(.21)        $.21        $(.49)       $(.16)
                               =====         ====        =====        =====
 Diluted:
  Net income (loss)            $(.21)        $.21        $(.49)       $(.16)
                               =====         ====        =====        =====















6

                GRAHAM CORPORATION AND SUBSIDIARIES

               CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                    Six Months Ended
                                                      September 30,
                                                   2002           2001
                                                   ----           ----
                                                        
Operating activities:
 Net loss                                      $  (809,000)   $  (260,000)
                                               -----------    -----------
 Adjustments to reconcile net loss to net
  cash provided by operating activities:
  Depreciation and amortization                    435,000        490,000
  (Gain) Loss on sale of property, plant and
   equipment                                        23,000        (10,000)
  Loss on sale of investments                                      28,000
  (Increase) Decrease in operating assets:
   Accounts receivable                          11,093,000       (964,000)
   Inventory, net of customer deposits          (1,998,000)     3,069,000
   Prepaid expenses and other current and
    non-current assets                            (208,000)        60,000
  Increase (Decrease) in operating
   liabilities:
   Accounts payable, accrued compensation,
    accrued expenses and other liabilities      (2,882,000)    (2,229,000)
   Accrued compensation, accrued pension
    liability, and accrued postemployment
    benefits                                      (104,000)       143,000
   Domestic and foreign income taxes            (1,507,000)       307,000
   Deferred income taxes                           (68,000)        44,000
                                               -----------    -----------
    Total adjustments                            4,784,000        938,000
                                               -----------    -----------
 Net cash provided by operating activities       3,975,000        678,000
                                               -----------    -----------


















7

                GRAHAM CORPORATION AND SUBSIDIARIES

          CONSOLIDATED STATEMENTS OF CASH FLOWS (concluded)




                                                    Six Months Ended
                                                      September 30,
                                                   2002           2001
                                                   ----           ----
                                                        

Investing activities:
 Purchase of property, plant and equipment        (334,000)      (365,000)
 Proceeds from sale of property, plant and
  equipment                                          5,000        140,000
 Collection of notes receivable from
  officers and directors                            32,000
 Purchase of investments                       (17,227,000)      (994,000)
 Redemption of investments at maturity          11,000,000      4,877,000
                                               -----------    -----------
 Net cash provided (used) by investing
  activities                                    (6,524,000)     3,658,000
                                               -----------    -----------
Financing activities:
 Decrease in short-term debt                       (13,000)    (3,256,000)
 Proceeds from issuance of long-term debt                       4,785,000
 Principal repayments on long-term debt            (47,000)    (5,417,000)
 Issuance of common stock                                          44,000
                                               -----------    -----------
 Net cash used by financing activities             (60,000)    (3,844,000)
                                               -----------    -----------

 Effect of exchange rate changes on cash             5,000          1,000
                                               -----------    -----------
 Net increase (decrease) in cash and
  equivalents                                   (2,604,000)       493,000
 Cash and equivalents at beginning of
  period                                         2,901,000        226,000
                                               -----------    -----------
 Cash and equivalents at end of period         $   297,000    $   719,000
                                               ===========    ===========















8
                  GRAHAM CORPORATION AND SUBSIDIARIES
        NOTES TO FINANCIAL INFORMATION / SEPTEMBER 30, 2002
- -------------------------------------------------------------------------
NOTE 1 - INVENTORIES
- -------------------------------------------------------------------------
   Major classifications of inventories are as follows:

<CAPTION:
                                           9/30/02       3/31/02
                                           -------       -------
                                                
Raw materials and supplies               $ 1,796,000  $ 2,257,000
Work in process                           14,794,000   13,322,000
Finished products                          2,504,000    1,724,000
                                         -----------  -----------
                                          19,094,000   17,303,000
Less - progress payments                  10,749,000    8,871,000
     - inventory reserve                      99,000       90,000
                                         -----------  -----------
                                         $ 8,246,000  $ 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            Six months
                               ended September 30,   ended September 30,
                              2002         2001        2002        2001
                              ----         ----        ----        ----
                                                     
Basic earnings (loss)
 per share
 Numerator:
  Net income (loss)         $(353,000)   $(349,000)  $(809,000)  $(260,000)
                            ---------    ---------   ---------   ---------
 Denominator:
  Weighted common shares
   outstanding              1,648,000    1,635,000   1,648,000   1,633,000
  Share equivalent units
   (SEU) outstanding           16,000       11,000      14,000      11,000
                            ---------    ---------   ---------   ---------
  Weighted average shares
   and SEU's outstanding    1,664,000    1,646,000   1,662,000   1,644,000
                            ---------    ---------   ---------   ---------
Basic earnings (loss)
 per share                      $(.21)        $.21       $(.49)      $(.16)
                                =====         ====       =====       =====

9


                                  Three months            Six months
                               ended September 30,   ended September 30,
                              2002         2001        2002        2001
                              ----         ----        ----        ----
                                                     
Diluted earnings (loss)
 per share
 Numerator:
  Net income (loss)         $(353,000)   $(349,000)  $(809,000)  $(260,000)
                            ---------    ---------   ---------   ---------
 Denominator:
  Weighted average shares
   and SEU's outstanding    1,664,000    1,646,000   1,662,000   1,644,000
  Stock options
   outstanding                              19,000
                            ---------    ---------   ---------   ---------
  Weighted average common
   and potential common
   shares outstanding       1,664,000    1,665,000   1,662,000   1,644,000
                            ---------    ---------   ---------   ---------
 Diluted earnings (loss)
  per share                     $(.21)        $.21       $(.49)      $(.16)
                                =====         ====       =====       =====


   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 six month periods in fiscal year  2003
and the six month period in fiscal year 2002 as the effect would be
antidilutive due to the net losses for the periods.

   Options  to  purchase  shares  of  common  stock  which  totaled
138,800  for  the three months ended September 30,  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.


- -------------------------------------------------------------------------
NOTE 3 - CASH FLOW STATEMENT
- -------------------------------------------------------------------------
   Interest paid was $37,000 and $116,000 for the six months  ended
September  30,  2002 and 2001, respectively.  In  addition,  income
taxes  paid (refunded) were $1,171,000 and $(517,000) for  the  six
months ended September 30, 2002 and 2001, respectively.

   Non-cash  activities during the six months ended  September  30,
2002  and  2001 included capital expenditures totaling $22,000  and
$70,000, respectively, which were financed through the issuance  of
capital leases.







10

- -------------------------------------------------------------------------
NOTE 4 - COMPREHENSIVE INCOME
- -------------------------------------------------------------------------
   Total  comprehensive income (loss) was $(285,000)  and  $427,000
for   the   three  months  ended  September  30,  2002  and   2001,
respectively.   Other  comprehensive income for  the  three  months
ended  September  30,  2002  and  2001  included  foreign  currency
translation  adjustments  of  $68,000  and  $78,000,  respectively.
Total  comprehensive  loss for the six months ended  September  30,
2002  and  2001  was  $556,000 and $181,000,  respectively.   Other
comprehensive  income for the six months ended September  30,  2002
and  2001  included  foreign  currency translation  adjustments  of
$253,000 and $79,000, 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,
                             2002         2001         2002         2001
                             ----         ----         ----         ----
                                                    
Sales from external
customers
 U.S.                    $10,478,000  $12,153,000  $19,473,000  $20,629,000
 U.K.                        959,000    1,929,000    2,132,000    3,034,000
                         -----------  -----------  -----------  -----------
 Total                   $11,437,000  $14,082,000  $21,605,000  $23,663,000
                         ==========   ===========  ===========  ===========
Intersegment sales
 U.S.                    $     9,000               $    29,000
 U.K.                        193,000  $   247,000      612,000  $   516,000
                         -----------  -----------  -----------  -----------
 Total                   $   202,000  $   247,000  $   641,000  $   516,000
                         ===========  ===========  ===========  ===========
Segment net income
(loss)
 U.S.                    $ (199,000)  $   122,000  $  (765,000) $  (427,000)
 U.K.                      (145,000)      191,000     (158,000)     109,000
                         -----------  -----------  -----------  -----------
 Total segment net
  income (loss)          $ (344,000)  $   313,000  $  (923,000) $  (318,000)
                         ==========   ===========  ===========  ===========







11

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


                             Three Months Ended        Six Months Ended
                                September 30,            September 30,
                             2002         2001         2002         2001
                             ----         ----         ----         ----
                                                    
Total segment net
 income (loss)           $ (344,000)  $   313,000  $  (923,000) $  (318,000)
Eliminations                 (9,000)       36,000      114,000       58,000
                         -----------  -----------  -----------  -----------
Net income (loss)        $ (353,000)  $   349,000  $  (809,000) $  (260,000)
                         ==========   ===========  ============ ===========


- -------------------------------------------------------------------------
NOTE 6 - STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 144 & 146
- -------------------------------------------------------------------------
   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 September 30, 2002.

   In  June  2002,  the FASB issued SFAS No. 146,  "Accounting  for
Costs Associated with Exit or Disposal Activities."  This Statement
is  effective  for  exit  or  disposal activities  initiated  after
December  31, 2002.  The Company does not believe the  adoption  of
this  Standard  will  have  a  material  effect  on  the  Company's
consolidated  financial position, results  of  operations  or  cash
flows.
























12
                        GRAHAM CORPORATION
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                CONDITION AND RESULTS OF OPERATIONS
                        September 30, 2002

Results of Operations
- ---------------------
   Sales  decreased 19% in the second quarter of fiscal  year  2003
compared  to 2002.  Sales for the second quarter decreased  14%  in
the  United States and 47% in the United Kingdom compared to  2002.
Sales  for  the  six months ended September 30,  2002  declined  9%
compared  to the same period last year.  Sales for the  six  months
ended  September  30,  2002 in the United  States  and  the  United
Kingdom  decreased  5% and 23%, respectively,  compared  to  fiscal
2002.   The  lower  sales in the United States are attributable  to
shipment  delays  due  to customer changes  as  well  as  the  weak
economic condition of the Company's major markets.  The decrease in
sales levels in the United Kingdom is due to a decline in the sales
of offshore and dry pumps and related spare parts.

   Cost  of sales as a percent of sales for the second quarter 2003
increased  slightly  to 80% compared to 78% a  year  ago.   In  the
United  States, cost of sales as a percent of sales remained stable
at 82%.  In the United Kingdom, cost of sales as a percent of sales
for  the  quarter was 71% compared to 63% last year.  For  the  six
months, cost of sales as a percent of sales was 81% compared to 80%
in  fiscal  year  2002.   For the six month period  in  the  United
States,  the  cost  of sales percentage remained unchanged  at  84%
compared  to the same period last year while in the United  Kingdom
it increased from 66% to 70%.  The United Kingdom percentages are a
reflection  of product mix as prior year sales consisted  of  spare
part  sales  and  engineering fees which carried  favorable  profit
margins.

   For  the three month and six month periods, selling, general and
administrative expenses increased 8% and 5%, respectively, from the
same   periods   in  fiscal  year  2002.   Selling,   general   and
administrative  expenses as a percent of  sales  for  the  quarters
ended  September 30, 2002 and 2001 were 24% and 18%,  respectively.
For  the  six  month  period, selling, general  and  administrative
expenses as a percent of sales increased from 21% last year to 24%.
The  increased  expenses  are primarily attributable  to  increased
employee  costs  and  a  commitment to contribute  to  a  community
capital project.  Selling, general and administrative expenses as a
percent  of sales have increased due to the lower sales volume  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 39% and 65%, respectively, compared  to
the  prior year.  These decreases are reflective of the low  levels
of  borrowing in the United States during the first half of  fiscal
year 2003 compared to 2002.

   The  effective income tax rates for the second quarter  and  six
month period in fiscal year 2003 of 32% and 33%, respectively, were
relatively consistent with the 2002 effective tax rates of 31%  and
35% for the same periods.

13

Liquidity and Capital Resources
- -------------------------------
   The  financial condition of the Company has remained stable  and
strong during fiscal year 2003.  Working capital of $12,826,000  at
September 30, 2002 compares to $13,812,000 at March 31, 2002.  This
working  capital decrease reflects a decline in current  assets  of
$6,592,000  and  a decrease in current liabilities  of  $5,606,000.
The  decrease in current assets related primarily to a  significant
decline  in accounts receivable which was offset by an increase  in
investments.  Account receivable decreased due to the collection of
cancellation  charges  on certain orders  for  the  electric  power
generating  industry that were recorded at March  31,  2002.   This
cash  and  cash  on  hand  at year end was invested  in  short-term
government   securities.   The  decrease  in  current   liabilities
reflects  a  decline  in  accounts payable,  accrued  compensation,
customer  deposits  and  income taxes  payable.   The  decrease  in
accounts payable and accrued compensation is attributable to timing
of  inventory  purchases  at period end and  payment  of  incentive
compensation.  The reduction in customer deposits is the result  of
the  reclassification of progress payments to offset  inventory  as
the  related inventory is purchased.  The decrease in income  taxes
payable  is  due to the payment of the prior year tax liability  as
well as the recording of the current year tax benefit.  The current
ratio  at  September 30, 2002 is 2.0 compared to 1.7 at  March  31,
2002.

   Net  cash  provided by operating activities for the  six  months
was   $3,975,000.    Net  loss,  adjusted  for   depreciation   and
amortization,  used  $374,000  of operating  cash.   Collection  of
accounts  receivable generated cash flow of $11,093,000  while  the
decline in customer deposits and paydown of current liabilities and
income  taxes  utilized  cash of $6,387,000.   Net  cash  used  for
investing  activities for the first half of the year of  $6,524,000
resulted  primarily  from  the purchase of short-term  investments.
Capital  expenditures were $334,000 compared to  $365,000  for  the
same  period  last year.  There were major commitments for  capital
expenditures of $250,000 as of September 30, 2002.

   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 stable  at  1%  on
September  30,  2002 and March 31, 2002.  The total liabilities  to
assets  ratio  is  49% compared to 55% at March  31,  2002.   These
ratios are reflective of the Company's ability to maintain a strong
balance sheet while experiencing depressed market conditions.

New Orders and Backlog
- ----------------------
   New  orders for the second quarter were $11,294,000 compared  to
$12,099,000  for the same period last year.  Prior to  intercompany
eliminations,  new  orders  in the United  States  were  $9,912,000
compared  to $11,592,000 for the same period in fiscal  2002.   New
orders  in the United Kingdom were $1,932,000 compared to  $881,000
for the same quarter last year.


14

New Orders and Backlog (concluded)
- ----------------------------------
   For   the  first  half  of  the  fiscal  year  new  orders  were
$19,434,000  compared to $31,285,000 for the comparable  six  month
period  of fiscal 2002.  Prior to eliminations, new orders  in  the
United States were $17,016,000 for the six month period compared to
$29,134,000  for the same period last year and new  orders  in  the
United  Kingdom  were $3,146,000 compared to $2,613,000  in  fiscal
2002.   The  decline in new order activity in the United States  is
due  to  difficulty encountered by customers in obtaining financing
for  capital  projects,  over capacity  in  the  petrochemical  and
chemical  markets  and limited capital spending  in  the  chemical,
petrochemical   and  refining  industries  due   to   mergers   and
acquisitions.  The increase in new orders in the United Kingdom  is
attributable  primarily  to the increase in  the  foreign  currency
exchange rate used to convert to U.S. dollars.

   Backlog   of   unfilled  orders  at  September   30,   2002   is
$34,452,000,  compared to $35,365,000 at this time a year  ago  and
$36,529,000  at  March  31, 2002.  Prior to  eliminations,  current
backlog in the United States of $33,227,000 compares to $35,713,000
at  March 31, 2002 and $33,254,000 at September 30, 2001.   Current
backlog  in the United Kingdom of $1,714,000 compares to $1,180,000
at  March  31,  2002  and $2,521,000 at September  30,  2001.   The
current backlog is reflective of the new order levels.  Included in
backlog  at  September  30,  2002  and  2001  is  $11,159,000   and
$10,567,000,  respectively, of orders that have been suspended  and
are   with  customers  operating  directly  or  indirectly  in  the
financially  pressured  electric power generating  business  and/or
whose  financial condition has eroded.  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 assessing the risks  and  benefits  for
incurring long-term debt. Based upon variable rate debt outstanding
at September 30, 2002 and 2001, a 1% change in interest rates would
impact annual interest expense by $11,000 and $9,000, respectively.




15

Quantitative and Qualitative Disclosures about Market Risk (continued)
- ----------------------------------------------------------------------
   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 is 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.  For both the three and six month periods
ended  September 30, 2002 sales in foreign currencies  were  2%  of
total  sales and 3% of total sales for the same periods  in  fiscal
year  2002.   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.

   Graham  has  limited  exposure  to foreign  currency  purchases.
During  the three month periods ended September 30, 2002 and  2001,
purchases  in  foreign currencies were 3% and 4% of cost  of  goods
sold,  respectively.  For the first half of fiscal  year  2003  and
2002,  purchases in foreign currencies were 4% and 3%  of  cost  of
goods  sold,  respectively.   At  certain  times,  forward  foreign
exchange contracts may be utilized to limit currency exposure.

   Foreign  operations  produced net income (loss)  in  the  second
quarter  of 2003 and 2002 of $(145,000) and $191,000, respectively,
and  $(158,000)  and  $109,000  for the  six  month  periods  ended
September  30,  2002 and 2001, 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 second quarter results by approximately  $14,000  and
$19,000 in fiscal year 2003 and 2002, respectively, and $16,000 and
$11,000  for  the  six months ended September 30,  2002  and  2001,
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 September 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 second quarter
operating  results by $67,000 to $103,000 for 2003 and  $44,000  to
$66,000  for  2002.  In the second quarters of 2003 and  2002,  the
income,  net  of taxes, recorded due to the decrease in  the  stock
price  was  not  significant.   Assuming  required  net  income  of



16

Quantitative and Qualitative Disclosures about Market Risk (concluded)
- ----------------------------------------------------------------------
$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, 2002  market  price  of  the
Company's  stock  of $8.50 per share, a 50% to 75%  change  in  the
stock  price  would positively or negatively impact  the  Company's
operating  results by $99,000 to $148,000 in 2004 and  $104,000  to
$155,000 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.

     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,





17

Forward Looking (concluded)
- ---------------------------
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.













































18
                GRAHAM CORPORATION AND SUBSIDIARIES
                             FORM 10-Q
                        SEPTEMBER 30, 2002
                    PART II - OTHER INFORMATION

Item 4. Controls and Procedures
        a.  Disclosure  controls and procedures.   Within  90  days
before  filing this report, we evaluated the effectiveness  of  the
design  and  operation of our disclosure controls  and  procedures.
Our  disclosure controls and procedures are the controls and  other
procedures  that  we  designed to ensure that we  record,  process,
summarize  and  report in a timely manner the information  we  must
disclose in reports that we file with or submit to the SEC.  Alvaro
Cadena,  our  Chief  Executive Officer, and J. Ronald  Hansen,  our
Chief   Financial  Officer,  reviewed  and  participated  in   this
evaluation.   Based on this evaluation, Messrs. Cadena  and  Hansen
concluded  that, as of the date of their evaluation, our disclosure
controls were effective.

        b.  Internal  controls.  Since the date of  the  evaluation
described above, there have not been any significant changes in our
internal  accounting  controls  or  in  other  factors  that  could
significantly affect those controls.

Item 5. Other Information
        The  Company's chief executive officer and chief  financial
officer have furnished to the SEC the certification with respect to
this  Form  10-Q that is required by Section 906 of  the  Sarbanes-
Oxley Act of 2002.

Item 6. Exhibits and Reports on Form 8-K.
        a. See index to exhibits.

        b.  A  Form  8-K was filed on August 6, 2002  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 11/11/02






19
                         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.)

20

Index to Exhibits (continued)
- -----------------------------
     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   2001   Annual   Meeting   of   Stockholders   of  Graham
     Corporation was held on July 25.

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

                              Votes For     Votes Withheld

     H. Russel Lemcke         1,587,920         30,887
     Cornelius S. Van Rees    1,585,287         33,520

     Helen  H.  Berkeley,  Alvaro  Cadena, Jerald  D.  Bidlack  and
     Philip S. Hill all continue as directors of the Company.

     The  appointment  of  Deloitte  &  Touche LLP  as  independent
     auditors  was  ratified,  with 1,592,386  shares  voting  for,
     23,474 shares voting against, and 2,947 shares abstaining.

(23) Consents of experts and counsel

     Not applicable.

21

Index to Exhibits (concluded)
- -----------------------------

(24) Power of Attorney

     Not applicable.

(99) Additional exhibits

     None.
















































22
                          CERTIFICATIONS


I, Alvaro Cadena, certify that:

1. I  have  reviewed this quarterly report on Form 10-Q  of  Graham
   Corporation;

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

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

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

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

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

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

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

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

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


23

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

                                  /s/Alvaro Cadena
   Date:  11/11/02                ________________________________
                                  Alvaro Cadena
                                  Chief Executive Officer














































24

I, J. Ronald Hansen, certify that:

1. I  have  reviewed this quarterly report on Form 10-Q  of  Graham
   Corporation;

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

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

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

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

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

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

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

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

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




25

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

                                  /s/J. Ronald Hansen
   Date:  11/11/02                ________________________________
                                  J. Ronald Hansen
                                  Chief Financial Officer