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

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

For Quarterly Period Ended    December 31, 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 February 7, 2003, there were outstanding 1,648,249 shares
of common stock, $.10 per share.

2
                GRAHAM CORPORATION AND SUBSIDIARIES

                             FORM 10-Q

                         DECEMBER 31, 2002

                  PART I - FINANCIAL INFORMATION































   Unaudited   consolidated   financial   statements   of    Graham
Corporation  (the Company) and its subsidiaries as of December  31,
2002 and for the three month and nine month periods then ended  are
presented  on  the following pages.  The financial statements  have
been  prepared  in  accordance with the Company's usual  accounting
policies,  are  based  in part on approximations  and  reflect  all
normal  and  recurring adjustments which are,  in  the  opinion  of
management, necessary to a fair presentation of the results of  the
interim periods.  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 December 31, 2002 and  its
results  of  operations for the three and nine month  periods  then
ended.





3
                GRAHAM CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED BALANCE SHEETS


                                             December 31,    March 31,
                                                 2002           2002
                                                 ----           ----
                                                      
Assets
 Current Assets:
  Cash and equivalents                       $   267,000    $ 2,901,000
  Investments                                  6,514,000      2,496,000
  Trade accounts receivable                    7,686,000     17,053,000
  Inventories                                  8,349,000      8,342,000
  Domestic and foreign income taxes
   receivable                                    786,000
  Deferred income tax asset                    1,020,000      1,218,000
  Prepaid expenses and other current assets      559,000        377,000
                                             -----------    -----------
                                              25,181,000     32,387,000
Property, plant and equipment, net             9,774,000      9,726,000
Deferred income tax asset                      2,410,000      1,585,000
Other assets                                      53,000          6,000
                                             -----------    -----------
                                             $37,418,000    $43,704,000
                                             ===========    ===========

































4
                GRAHAM CORPORATION AND SUBSIDIARIES
              CONSOLIDATED BALANCE SHEETS (Concluded)


                                             December 31,    March 31,
                                                 2002           2002
                                                 ----           ----
                                                      

Liabilities and Shareholders' Equity
Current liabilities:
 Short-term debt                             $ 1,489,000    $ 1,050,000
 Current portion of long-term debt                86,000         85,000
 Accounts payable                              2,528,000      4,333,000
 Accrued compensation                          3,104,000      4,444,000
 Accrued expenses and other liabilities        1,749,000      1,100,000
 Customer deposits                             4,405,000      6,704,000
 Domestic and foreign income taxes payable                      859,000
                                             -----------    -----------
                                              13,361,000     18,575,000

Long-term debt                                   476,000        150,000
Accrued compensation                             650,000        680,000
Deferred income tax liability                     46,000         41,000
Other long-term liabilities                       12,000         11,000
Accrued pension liability                      1,678,000      1,398,000
Accrued postretirement benefits                3,321,000      3,213,000
                                             -----------    -----------
 Total liabilities                            19,544,000     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 December 31,
   2002 and March 31, 2002                       172,000        172,000
 Capital in excess of par value                4,757,000      4,757,000
 Retained earnings                            17,730,000     18,888,000
 Accumulated other comprehensive loss         (2,841,000)    (2,178,000)
                                             -----------    -----------
                                              19,818,000     21,639,000
Less:
 Treasury Stock (68,323 shares on
  December 31, 2002 and March 31, 2002)       (1,161,000)    (1,161,000)
 Notes receivable from officers and
  directors                                     (783,000)      (842,000)
                                             -----------    -----------
Total shareholders' equity                    17,874,000     19,636,000
                                             -----------    -----------
                                             $37,418,000    $43,704,000
                                             ===========    ===========







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


                                 Three Months             Nine Months
                              ended December 31,        ended December 31,
                              2002         2001         2002         2001
                              ----         ----         ----         ----
                                                     
Net Sales                 $13,703,000  $11,810,000  $35,308,000  $35,473,000
                          -----------  -----------  -----------  -----------
Cost and expenses:
 Cost of products sold     11,135,000    8,669,000   28,711,000   27,647,000
 Selling, general and
  administrative            2,814,000    2,594,000    8,019,000    7,571,000
 Interest expense              31,000       30,000       68,000      135,000
                          -----------  -----------  -----------  -----------
                           13,980,000   11,293,000   36,798,000   35,353,000
                          -----------  -----------  -----------  -----------
Income (Loss) before
 income taxes                (277,000)     517,000   (1,490,000)     120,000
Provision (Benefit) for
 income taxes                 (99,000)     163,000     (503,000)      26,000
                          -----------  -----------  -----------  -----------
Net income (loss)            (178,000)     354,000     (987,000)      94,000

Retained earnings at
 beginning of period       17,994,000   16,323,000   18,888,000   16,583,000
Dividends                     (86,000)                 (171,000)
                          -----------  -----------  -----------  -----------
Retained earnings at
 end of period            $17,730,000  $16,677,000  $17,730,000  $16,677,000
                          ===========  ===========  ===========  ===========
Per Share Data:
 Basic:
  Net income (loss)             $(.11)        $.21        $(.59)        $.06
                                =====         ====        =====         ====
 Diluted:
  Net income (loss)             $(.11)        $.21        $(.59)        $.06
                                =====         ====        =====         ====



















6
                GRAHAM CORPORATION AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                   Nine Months Ended
                                                      December 31,
                                                   2002         2001
                                                   ----         ----
                                                       
Operating activities:
 Net income (loss)                             $  (987,000)  $   94,000
                                               -----------   ----------
 Adjustments to reconcile net income (loss)
  to net cash provided by operating
  activities:
 Depreciation and amortization                     656,000      722,000
 (Gain) Loss on sale of property, plant and
  equipment                                         28,000       (4,000)
 Loss on sale of investments                                     28,000
 (Increase) Decrease in operating assets:
  Accounts receivable                            9,582,000      985,000
  Inventory, net of customer deposits           (2,084,000)   4,035,000
  Prepaid expenses and other current and non-
   current assets                                 (162,000)      77,000
 Increase (Decrease) in operating
  liabilities:
  Accounts payable, accrued compensation,
   accrued expenses and other liabilities       (2,471,000)  (3,018,000)
  Deferred compensation, deferred pension
   liability, and accrued postemployment
   benefits                                     (1,492,000)     286,000
  Domestic and foreign income taxes             (1,644,000)     459,000
  Deferred income taxes                            (38,000)      94,000
                                               -----------   ----------
   Total adjustments                             2,375,000    3,664,000
                                               -----------   ----------
  Net cash provided by operating activities      1,388,000    3,758,000
                                               -----------   ----------





















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


                                                   Nine Months Ended
                                                      December 31,
                                                   2002         2001
                                                   ----         ----
                                                       

Investing activities:
 Purchase of property, plant and equipment        (675,000)    (496,000)
 Proceeds from sale of property, plant and
  equipment                                          4,000      143,000
 Collection of notes receivable from
  officers and directors                            59,000
 Purchase of investments                       (19,220,000)  (2,487,000)
 Redemption of investments at maturity          15,300,000    4,877,000
                                               -----------   ----------
 Net cash provided (used) by investing
  activities                                    (4,532,000)   2,037,000
                                               -----------   ----------
Financing activities:
 Increase (Decrease) in short-term debt            293,000   (3,456,000)
 Proceeds from issuance of long-term debt        4,195,000    4,785,000
 Principal repayments on long-term debt         (3,895,000)  (5,445,000)
 Issuance of common stock                                       145,000
 Dividends paid                                    (86,000)
                                               -----------   ----------
 Net cash provided (used) by financing
  activities                                       507,000   (3,971,000)
                                               -----------   ----------
 Effect of exchange rate on cash                     3,000        5,000
                                               -----------   ----------
 Net increase (decrease) in cash and
  equivalents                                   (2,634,000)   1,829,000

 Cash and equivalents at beginning of
  period                                         2,901,000      226,000
                                               -----------   ----------
 Cash and equivalents at end of period         $   267,000   $2,055,000
                                               ===========   ==========

















8
GRAHAM CORPORATION AND SUBSIDIARIES / NOTES TO FINANCIAL INFORMATION
                         DECEMBER 31, 2002

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


                                           12/31/02      3/31/02
                                           --------      -------
                                                
Raw materials and supplies               $ 1,869,000  $ 2,257,000
Work in process                           14,887,000   13,322,000
Finished products                          2,744,000    1,724,000
                                         -----------  -----------
                                          19,500,000   17,303,000
Less - progress payments                  11,049,000    8,871,000
     - inventory reserve                     102,000       90,000
                                         -----------  -----------
                                         $ 8,349,000  $ 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             Nine months
                              ended December 31,       ended December 31,
                              2002         2001         2002        2001
                              ----         ----         ----        ----
                                                      
Basic earnings (loss)
 per share
 Numerator:
  Net income (loss)        $ (178,000)  $  354,000   $ (987,000)  $  94,000
                           ----------   ----------   ----------   ---------
 Denominator:
  Weighted common shares
   outstanding              1,648,000    1,644,000    1,648,000   1,637,000
  Share equivalent units
   (SEU) outstanding           16,000       11,000       14,000      11,000
                           ----------   ----------   ----------   ---------
  Weighted average shares
   and SEU's outstanding    1,664,000    1,655,000    1,662,000   1,648,000
                           ----------   ----------   ----------   ---------
Basic earnings (loss)
 per share                      $(.11)        $.21        $(.59)       $.06
                                =====         ====        =====        ====


9


                                 Three months             Nine months
                              ended December 31,       ended December 31,
                              2002         2001         2002        2001
                              ----         ----         ----        ----
                                                      
Diluted earnings (loss)
 per share

 Numerator:
  Net income (loss)        $ (178,000)  $  354,000   $ (987,000)  $  94,000
                           ----------   ----------   ----------   ---------
 Denominator:
  Weighted average shares
   and SEU's outstanding    1,664,000    1,655,000    1,662,000   1,648,000
  Stock options
   outstanding                              23,000                   21,000
                           ----------   ----------   ----------   ---------
  Weighted average common
   and potential common
   shares outstanding       1,664,000    1,678,000    1,662,000   1,669,000
                           ----------   ----------   ----------   ---------
Diluted earnings (loss)
 per share                      $(.11)        $.21        $(.59)       $.06
                                =====         ====        =====        ====


   All  options  to  purchase  shares of common  stock  at  various
exercise prices were excluded from the computation of diluted  loss
per  share for the three and nine month periods ended December  31,
2002 as the effect would be antidilutive due to the net losses  for
the periods.

   Options to purchase shares of common stock which totaled  88,600
for  the  three  and nine months ended December 31, 2001  were  not
included  in the computation of diluted earnings per share  as  the
effect  would  be antidilutive due to the options'  exercise  price
being greater than the average market price of the common shares.

NOTE 3 - CASH FLOW STATEMENT
- -------------------------------------------------------------------------
   Actual  interest  paid  was $68,000 and $147,000  for  the  nine
months  ended  December  31,  2002  and  2001,  respectively.    In
addition,  actual income taxes paid (refunded) were $1,180,000  and
$(527,000)  for the nine months ended December 31, 2002  and  2001,
respectively.

   Non-cash  activities during the nine months ended  December  31,
2002  and  2001 included capital expenditures totaling $22,000  and
$70,000, respectively, which were financed through the issuance  of
capital   leases.    In  addition,  a  minimum  pension   liability
adjustment,  net of a $533,000 tax benefit, totaling  $990,000  was
recognized in the third quarter of fiscal year 2003.





10
NOTE 4 - COMPREHENSIVE INCOME
- -------------------------------------------------------------------------
   Total  comprehensive income (loss) was $(1,094,000) and $339,000
for   the   three  months  ended  December  31,  2002   and   2001,
respectively.  Other comprehensive loss for the three months  ended
December   31,   2002  included  a  foreign  currency   translation
adjustment  of $74,000 and a minimum pension liability  adjustment,
net  of  tax,  of $(990,000).  Other comprehensive income  for  the
three  months  ended December 31, 2001 included a foreign  currency
translation adjustment of $(15,000).

   Total  comprehensive  income (loss) for the  nine  months  ended
December   31,  2002  and  2001  was  $(1,650,000)  and   $158,000,
respectively.  Other comprehensive loss for the nine  months  ended
December   31,   2002  included  a  foreign  currency   translation
adjustment of $327,000  and a minimum pension liability adjustment,
net of tax, of $(990,000).  Other comprehensive income for the nine
months   ended  December  31,  2001  included  a  foreign  currency
translation adjustment of 64,000.

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


                            Three Months Ended        Nine Months Ended
                               December 31,              December 31,
                            2002         2001         2002         2001
                            ----         ----         ----         ----
                                                   
Sales to external
 customers
 U.S.                   $12,168,000  $10,476,000  $31,641,000  $31,105,000
 U.K.                     1,535,000    1,334,000    3,667,000    4,368,000
                        -----------  -----------  -----------  -----------
 Total                  $13,703,000  $11,810,000  $35,308,000  $35,473,000
                        ===========  ===========  ===========  ===========
Intersegment sales
 U.S.                   $     2,000  $    27,000  $    31,000  $    27,000
 U.K.                       453,000      256,000    1,065,000      772,000
                        -----------  -----------  -----------  -----------
 Total                  $   455,000  $   283,000  $ 1,096,000  $   799,000
                        ===========  ===========  ===========  ===========
Segment net income
 (loss)
 U.S.                   $  (218,000) $   264,000  $  (983,000) $  (163,000)
 U.K.                        71,000      121,000      (87,000)     230,000
                        -----------  -----------  -----------  -----------
 Total segment net
  income (loss)            (147,000)     385,000   (1,070,000)      67,000
 Eliminations               (31,000)     (31,000)      83,000       27,000
                        -----------  -----------  -----------  -----------
Net income (loss)       $  (178,000) $   354,000  $  (987,000) $    94,000
                        ===========  ===========  ===========  ===========

11
NOTE 6 - STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 144, 146 & 148
- -------------------------------------------------------------------------
   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 December 31, 2002.

   In  June  2002,  the Financial Accounting Standards Board (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.

   In  December 2002, the FASB issued SFAS No. 148, "Accounting for
Stock-Based   Compensation-Transition   and   Disclosure."     This
Statement   amends  SFAS  No.  123,  "Accounting  for   Stock-Based
Compensation" to provide alternative methods of transition  for  an
entity  that  changes to the fair value based method of  accounting
for  stock-based employee compensation and changes  the  disclosure
requirements.  This Statement is effective for financial  statements
for fiscal years ending after December 15, 2002, and therefore,  is
currently under review by the Company.

NOTE 7 - PRODUCT WARRANTIES
- ------------------------------------------------------------------------
   In November 2002, the FASB issued Interpretation No. 45, "Guarantor's
Accounting and Disclosure Requirements for Guarantees, Including Indirect
Guarantees of Indebtedness of Others."  This Interpretation elaborates
on the existing disclosure requirements for most guarantees in interim
and annual financial statements and changes the accounting for obligations
undertaken in issuing guarantees.  The disclosure requirements, which
are applicable to the Company with regard to product warranties, are
effective for financial statements of interim or annual periods ending
after December 15, 2002.
   The Company provides a liability for product warranty claims which is
determined primarily on the basis of past claims experience and ongoing
evaluations of any specific probable claims from customers.  A reconciliation
of the changes in the product warranty liability is presented below.


                            Three Months Ended        Nine Months Ended
                               December 31,              December 31,
                            2002         2001         2002         2001
                            ----         ----         ----         ----
                                                   
Balance at beginning
 of period              $471,000     $134,000     $182,000     $137,000
Accruals for product
 warranties               50,000       50,000      544,000      150,000
Product warranty claims  130,000       36,000      335,000      139,000
                        --------     --------     --------     --------
Balance at end of
 period                 $391,000     $148,000     $391,000     $148,000
                        ========     ========     ========     ========

12
                        GRAHAM CORPORATION
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                CONDITION AND RESULTS OF OPERATIONS
                         December 31, 2002

Results of Operations
- ---------------------
   Sales  increased  16% in the third quarter of fiscal  year  2003
compared  to the same period in the previous year.  Sales  for  the
third  quarter increased 16% in the United States and  25%  in  the
United  Kingdom compared to fiscal year 2002.  Sales for  the  nine
months ended December 31, 2002 were at the same level as sales  for
the same period last year.  Sales in the United States increased 2%
while  sales in the United Kingdom declined 8% from the same period
last year.  The increase in sales in the United States in the third
quarter  is  a reflection of uneven production load as year-to-date
sales are in line with the prior year.  In the United Kingdom there
was  a substantial improvement in sales levels of offshore and  dry
pumps  in  the  third quarter compared to the prior year,  however,
year-to-date  sales are less than last year due to the  decline  in
the economy and customer capital spending.

   Cost  of  sales as a percent of sales for the third quarter  was
81%  compared  to 73% a year ago.  Cost of sales as  a  percent  of
sales  for  the  three month period was 84% in  the  United  States
compared  to  76% last year and in the United Kingdom it  increased
from  55% to 65%.  For the nine months, cost of sales as a  percent
of  sales was 81% compared to 78% last year.  In the United States,
the  cost of sales percentage was 84% compared to 81% in the  prior
year period and in the United Kingdom it increased to 68% from  62%
for  the same period last year.  The unfavorable percentages in the
United  States  are  due to higher labor and overhead  costs  while
sales  have  remained  flat.  Product mix  has  also  impacted  the
percentages  as  the prior year sales included revenue  earned  for
engineering  services  which  contributed  significantly  to  gross
profit.   The higher percentage in the United Kingdom also reflects
product  mix  as well as rising manufacturing overhead costs  while
year-to-date sales have fallen.

   Selling,  general and administrative expenses were 8% higher  in
the  third quarter compared to the same period in fiscal year 2002,
but  represented 21% of sales compared to 22% last year due to  the
16% increase in sales.  For the nine month period, selling, general
and administrative expenses increased 6% as compared to fiscal year
2002  and were 23% of sales compared to 21% last year.  The  higher
selling,  general and administrative expenses are  attributable  to
increased  employee  and related benefit costs,  additions  to  the
sales  force  and  a  monetary commitment to  a  community  capital
project.

   Interest  expense for the third quarter of fiscal year 2003  was
3%  greater  than interest expense for the comparable  three  month
period  of  2002.   For  the  nine month period,  interest  expense
decreased  50% as compared to 2002.  This significant  decrease  is
due  to  minimal borrowing in the United States during the  current
fiscal year.



13

Results of Operations (concluded)
- ---------------------------------
   The  effective income tax rates for the third quarter  and  nine
month  period  of fiscal year 2003 were 36% and 34%,  respectively.
The  effective tax rates for the three months and nine months ended
December  31, 2001 were 32% and 22%, respectively.  The  lower  tax
rates in the prior year were attributable to the recognition of tax
benefits associated with operating losses in the United States.

Financial Condition
- -------------------
   Working capital of $11,820,000 at December 31, 2002 compares  to
working  capital  at  March 31, 2002 of $13,812,000.   The  decline
reflects  a  decrease in current assets and current liabilities  of
$7,206,000  and $5,214,000, respectively.  The decrease in  current
assets related to a decrease in cash and accounts receivable offset
by  an  increase  in investments and income taxes receivable.   The
decrease  in  current liabilities is due to a decrease in  accounts
payable,  accrued compensation and customer deposits.  The  decline
in  accounts  receivable  is  attributable  to  the  collection  of
cancellation  charges  on certain orders  for  the  electric  power
generating  industry  that were recorded at  year  end.   The  cash
received  and  cash on hand were invested in short-term  government
securities.   The  income  tax receivable  resulted  from  the  tax
benefit  recorded on the current year operating loss.  The decrease
in  accounts payable and accrued compensation is due to  timing  of
payments  while the decline in customer deposits is the  result  of
the  reclassification of progress payments to offset inventory when
the   related  inventory  is  purchased.   The  current  ratio   at
December 31, 2002 is 1.9 compared to 1.7 at March 31, 2002.

   Capital  expenditures  for the nine months  ended  December  31,
2002  were  $675,000 compared to $496,000 for the same period  last
year.  There were no major commitments for capital expenditures  as
of December 31, 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  was  3% at December 31,
2002  compared  to 1% at March 31, 2002.  The total liabilities  to
assets  ratio is currently 52% compared to 55% at March  31,  2002.
These  ratios  reflect  the  continued strength  of  the  Company's
balance  sheet  although it has incurred operating  losses  and  an
erosion  of  equity  of $1,762,000 or 9% of  total  equity  in  the
current  year.   Due to poor performance of the stock  market,  the
Company recorded a minimum pension liability adjustment, net  of  a
tax  benefit,  of $990,000 which accounted for 56%  of  the  equity
erosion.   This  decrease  in  equity will be reduced if the equity
markets improve.  The operating losses, net of  a favorable foreign
currency  translation  adjustment, attributed to 37% of the decline
in equity.





14

New Orders and Backlog
- ----------------------
   New  orders  for the third quarter were $8,790,000  compared  to
$9,074,000  for  the same period last year.  Prior to  intercompany
eliminations,  new  orders  in the United  States  were  $6,833,000
compared  to  $7,629,000 for the same period in fiscal  year  2002.
New  orders  in  the  United Kingdom were  $2,276,000  compared  to
$1,692,000 for the same quarter last year.

   For  the nine month period, new orders were $28,224,000 compared
to  $37,700,000 for the comparable nine month period of  the  prior
year.  Prior to intercompany eliminations, new orders in the United
States were $23,850,000 compared to $34,105,000 for the same period
last  year  and  new orders in the United Kingdom  were  $5,421,000
compared to $4,304,000 in 2002.

   In  the United States, the decline in new orders is attributable
to  over  capacity  in the petrochemical and chemical  markets  and
reduced  capital  spending by customers  due  to  uncertain  market
conditions.  New orders in the United Kingdom have increased due to
the success in obtaining orders for certain offshore projects.  The
increase  in the foreign currency exchange rate used to convert  to
U.S. dollars has also positively impacted the new order values.

   Backlog  of  unfilled orders at December 31, 2002 is $27,003,000
compared to $29,965,000 at this time a year ago and $33,871,000  at
March  31,  2002.   Prior  to  intercompany  eliminations,  current
backlog in the United States of $25,305,000 compares to $33,054,000
at  March  31, 2002 and $27,721,000 at December 31, 2001.   Current
backlog  in the United Kingdom of $2,054,000 compares to $1,180,000
at  March  31,  2002 and $2,613,000 at December  31,  2001.   These
backlog  amounts  reflect the cancellation  of  an  order  for  the
electric  power generating industry that was previously  suspended.
The  cancellation of this order, which was received  in  the  first
quarter  of  fiscal year 2002, reduced the backlog  by  $2,659,000.
New  orders for fiscal year 2002 and backlog for fiscal years  2002
and 2003 have been restated to reflect this cancellation.  Included
in  backlog  at  December  31,  2002 and  2001  is  $7,272,000  and
$6,847,000,  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.  A substantial portion of the
suspended  orders  are  protected with cancellation  charges.   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

15

Quantitative and Qualitative Disclosures about Market Risk (continued)
- ----------------------------------------------------------------------
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  December 31, 2002 and 2001, a 1% change in interest rates would
impact annual interest expense by $19,000 and $7,000, 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 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 the three and nine  month  periods
ended   December  31,  2002,  sales  in  foreign  currencies   were
consistent  with  the  prior year at 1%  and  2%  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.

   Graham  has  limited  exposure  to foreign  currency  purchases.
During  the three month periods ended December 31, 2002  and  2001,
purchases  in  foreign currencies were 5% and 7% of cost  of  goods
sold,   respectively.   For  both  the  nine  month  periods  ended
December 31, 2002 and 2001, purchases in foreign currencies were 5%
of  cost of goods sold.  At certain times, forward foreign exchange
contracts may be utilized to limit currency exposure.

   Foreign  operations  produced net income  (loss)  in  the  third
quarter of 2003 and 2002 of $71,000 and $121,000, respectively, and
$(87,000)  and  $230,000 for the nine month periods ended  December
31,  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  third
quarter results by approximately $7,000 and $12,000 in fiscal years
2003  and  2002, respectively, and year-to-date results  of  fiscal
years   2003   and  2002  by  approximately  $9,000  and   $23,000,
respectively.

   The  Company  has a Long-Term Incentive Plan which provides  for
awards of share equivalent units (SEU) for outside directors  based
upon the Company's performance.  The outstanding SEU's are recorded
at  fair market value thereby exposing the Company to equity  price

16

Quantitative and Qualitative Disclosures about Market Risk (concluded)
- ----------------------------------------------------------------------
risk.  Gains and losses recognized due to market price changes  are
included  in the quarterly results of operations.  Based  upon  the
SEU's  outstanding at December 31, 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 third  quarter
operating  results by $71,000 to $106,000 for 2003 and  $65,000  to
$98,000  for  2002.  In the third quarters of 2003  and  2002,  the
expense, net of a tax benefit, recorded due to the increase 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  seven
outside  directors in accordance with the plan over the  next  five
years,  based  upon  the  December 31, 2002  market  price  of  the
Company's  stock  of $8.73 per share, a 50% to 75%  change  in  the
stock  price  would positively or negatively impact  the  Company's
operating  results  by $111,000 to $166,000 in  2004,  $126,000  to
$188,000  in  2005, and $136,000 to $203,000 in 2006,  $146,000  to
$218,000 in 2007 and $156,000 to $233,000 in 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.

17

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.









































18
                GRAHAM CORPORATION AND SUBSIDIARIES
                             FORM 10-Q
                         DECEMBER 31, 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.  No  reports on Form 8-K were filed during  the  quarter
ended December 31, 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

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

Date 02/07/03






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 (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.








21
                          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


22

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/A. Cadena
   Date:  02/07/03                ________________________________
                                  Alvaro Cadena
                                  Chief Executive Officer














































23

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




24

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. R. Hansen
   Date:  02/07/03                ________________________________
                                  J. Ronald Hansen
                                  Chief Financial Officer