June 5, 2003
Businesswire
1185 Avenue of the Americas, 3rd Floor
New York, NY  10036

FROM: William A. Smith, Jr.   ACCOUNT:   Graham Corporation
      Smith Law Office                   20 Florence Avenue
      21 Callingham Road                 Batavia, NY  14020
      P.O. Box 841
      Pittsford, NY  14534               ATT:  Carole M. Anderson

Please distribute the following press release on your National wire.

Please send us by fax (585-343-1177) copies of Dow Jones, Reuters, and  any
other wire service reports of this release when you receive them.

QUOTE

FOR GRAHAM CORPORATION

Company Contact:  J. Ronald Hansen
Batavia, New York  14020 - Phone (585) 343-2216

PRESS RELEASE
FOR IMMEDIATE RELEASE:
June 5, 2003

                   GRAHAM CORPORATION ANNOUNCES RESULTS
          FOR FISCAL YEAR AND FOURTH QUARTER ENDED MARCH 31, 2003

     Batavia,  N.Y.  (June 5, 2003) -- Graham Corporation  (GHM:ASE)  today
reported  results for the fiscal year and fourth quarter  ended  March  31,
2003.

     Sales for the fiscal year ended March 31, 2003 were $49,378,000.   Net
income  for  the year was $133,000 or diluted earnings per share  of  $.08.
Sales  for  the  fourth quarter of the fiscal year were  $14,070,000.   Net
income for the fourth quarter was $1,120,000 or diluted earnings per  share
of  $.67.   Two significant transactions affected the fourth quarter.   The
Company  had reserved capacity in previous quarters for a large  electrical
power  condenser that was placed on hold.  During the fourth  quarter  this
order was formally cancelled, which resulted in a before income tax gain of
$1,801,000.  Also, the Company recorded a provision for employee  severance
expense of $658,000.

     By  comparison,  sales for the previous fiscal year  were  $47,396,000
producing  a  net income of $2,305,000, or diluted earnings  per  share  of
$1.38.   Sales  for  the fourth quarter of the previous  fiscal  year  were
$11,923,000  producing  net income of $2,211,000 or  diluted  earnings  per
share of $1.32.  Four electric power condenser orders were cancelled in the
fourth quarter.  The effect on income before tax of these terminated orders
was $3,989,000.






<PAGE 2>
     New  orders  for the fiscal year ended March 31, 2003 were $40,596,000
compared to $54,464,000 for the previous full fiscal year.  New orders  for
the   fourth  quarter  of  the  fiscal  year  ended  March  31,  2003  were
$12,372,000,  the highest level of quarterly bookings for the  year.   This
compares to $16,764,000 for the fourth quarter of the previous fiscal  year
and  to $8,790,000 for the third quarter of the fiscal year ended March 31,
2003.

     Consolidated  backlog  on March 31, 2003 was $25,069,000  compared  to
$33,871,000 on March 31, 2002.

     Al Cadena, President and Chief Executive Officer of Graham, commented,
"Graham's  markets continue to be extremely competitive.  However,  we  see
new  opportunities coming from overseas markets such as China.  We have re-
sized  the  Company to bring its cost structure into line with  anticipated
conditions.   The  Company  remains in a very  strong  financial  position,
enabling it to take advantage of such opportunities as we may identify  for
expanding the product base.  We will continue executing our strategies  for
developing new products to increase the breadth of our vacuum product line.
This is one of our important investments in the Company's future."

     Graham  designs  and  builds vacuum and heat  transfer  equipment  for
process  industries  throughout the world.  It is  a  worldwide  leader  in
vacuum  technology.  The principal markets for Graham's equipment  are  the
chemical,  petrochemical, petroleum refining and electric power  generating
industries,  including cogeneration and geothermal plants.   Other  markets
served include metal refining, pulp and paper, shipbuilding, water heating,
refrigeration,  desalination, food processing, drugs, heating,  ventilating
and air conditioning.  Graham's ejectors, liquid ring and dry vacuum pumps,
condensers,  heat exchangers and other products, sold either as  components
or  as  complete  systems, are used by its customers to  produce  synthetic
fibers, chemicals, petroleum products (including gasoline), electric power,
processed   food   (including   canned,   frozen   and   dairy   products),
pharmaceutical  products,  paper, steel,  fertilizers  and  numerous  other
products used everyday by people throughout the world.

     This  press  release  contains forward-looking statements  within  the
meaning  of  the  Private Securities Litigation Reform Act  of  1995.   All
forward-looking statements are subject to certain risks, uncertainties  and
assumptions.  These risks and uncertainties, which are more fully described
in  Graham's  Annual  and Quarterly Reports filed with the  Securities  and
Exchange Commission, include changes in market conditions in the industries
in  which  the  Company operates.  Should one or more  of  these  risks  or
uncertainties  materialize,  or  should the  assumptions  prove  incorrect,
actual   results  may  vary  in  material  aspects  from  those   currently
anticipated.













<PAGE 3>
                                GRAHAM CORPORATION

SUMMARY OF CONSOLIDATED SALES AND EARNINGS


                           Three Months Ended        Twelve Months Ended
                              (Unaudited)                 (Audited)
                         March 31,     March 31,    March 31,     March 31,
                           2003          2002         2003          2002
                         ---------     ---------    ---------     ---------
                                                   
Net Sales              $14,070,000  $11,923,000   $49,378,000  $47,396,000

Costs and Expenses      13,531,000   12,555,000    50,329,000   47,908,000

Other Income            (1,143,000)  (3,989,000)   (1,143,000)  (3,989,000)
Income Before Income
Taxes                    1,682,000    3,357,000       192,000    3,477,000
Provision for Income
Taxes                      562,000    1,146,000        59,000    1,172,000

Net Income               1,120,000    2,211,000       133,000    2,305,000

Per Share Data
  Net Income - Basic         $0.67        $1.33         $0.08        $1.40

               Diluted        0.67         1.32          0.08         1.38































<PAGE 4>
                                GRAHAM CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEET (AUDITED)


                                                    March 31,     March 31,
                                                      2003            2002
                                                    ---------     ---------
                                                          
ASSETS
  Cash and cash equivalents                         $   217,000 $ 2,901,000
  Investments                                         6,446,000   2,496,000
  Accounts Receivable                                 7,295,000  17,053,000
  Inventories                                        10,341,000   8,342,000
  Prepaid Expenses and Other Current Assets           2,472,000   1,595,000
                                                    ----------- -----------
    Total Current Assets                             26,771,000  32,387,000
  Property, Plant & Equipment - Net                   9,808,000   9,726,000
  Other Assets                                        1,701,000   1,591,000
                                                    ----------- -----------
    Total                                           $38,280,000 $43,704,000
                                                    =========== ===========
LIABILITIES & SHAREHOLDERS' EQUITY
  Short-Term Debt & Current Portion
   of Long-Term Debt                                $ 1,604,000 $ 1,135,000
  Accounts Payable                                    4,629,000   4,333,000
  Other Current Liabilities                           7,759,000  13,107,000
                                                    ----------- -----------
    Total Current Liabilities                        13,992,000  18,575,000
  Long-Term Debt                                        127,000     150,000
  Deferred Liabilities                                5,368,000   5,343,000
  Shareholders' Equity                               18,793,000  19,636,000
                                                    ----------- -----------
    Total                                           $38,280,000 $43,704,000
                                                    =========== ===========

END QUOTE