July 22, 2003
Businesswire
1185 Avenue of the Americas, 3rd Floor
New York, NY  10036

FROM: William A. Smith, Jr.   ACCOUNT:   Graham Corporation
      Smith Law Office, P.C.             20 Florence Avenue
      21 Callingham Road                 Batavia, NY  14020
      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:
July 22, 2003



                   GRAHAM CORPORATION ANNOUNCES RESULTS
            FOR FIRST QUARTER OF FISCAL YEAR ENDING MARCH 2004


    Batavia, N.Y. (July 22, 2003) -- Graham Corporation (GHM:ASE) announced
today  results  for the first quarter (April - June 2003)  of  its  current
fiscal  year.   Compared to the first quarter of the previous fiscal  year,
sales  were $8,435,000 versus $10,168,000; net loss was $658,000  versus  a
$456,000  loss for the same quarter of the previous year; and diluted  loss
per share was $.40 versus a loss of $.27 per share for the same quarter  of
the  previous year.  During the quarter the Company recorded a pre-tax gain
of  $522,000  resulting  from  curtailment of  a  benefit  plan  for  post-
retirement medical coverage.

     Orders for the first quarter were $11,233,000.  By comparison,  orders
for  the  same  quarter  in  the  previous  fiscal  year  were  $8,140,000.
Consolidated  backlog  on  June 30, 2003 was at  $28,002,000,  compared  to
$25,069,000 at March 31, 2003 and $31,896,000 at June 30, 2002.

     Al Cadena, President and Chief Executive Officer of Graham Corporation
commented,  "In  its first quarter of the new fiscal year the  Company  has
begun  to  see  the  early stages of recovery in its  foreign  markets,  in
particular  in  the petrochemical and fertilizer processing segments."  Mr.
Cadena said that, "The Company is forecasting a profitable fiscal year with
a   modest  increase in sales.  First quarters historically have  been  the
least robust for Graham.  This year, in particular, results for the quarter
were  adversely  affected by a large job of unusual  complexity,  involving
changes  that  demanded  a significantly greater  proportion  of  time  and
resources than we would normally expect on a project of its type.  However,

2

the  Company remains in a very favorable financial position and we  believe
that  the cost savings implemented at the end of the last fiscal year  will
allow  us  to  reap  greater advantage from the emerging  recovery  in  our
foreign  markets.  We are putting in place a plan that contemplates  growth
in  sales over the next five years measurably exceeding underlying economic
growth in the markets we serve."

     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.


























3
                           GRAHAM CORPORATION


           SUMMARY OF CONSOLIDATED SALES AND EARNINGS (UNAUDITED)



                                              Three Months Ended
                                           June 30,         June 30,
                                             2003             2002
                                           --------         --------
                                                     
Net Sales                                $8,435,000        $10,168,000
Costs and Expenses                        9,884,000         10,859,000
Other Income                               (522,000)
                                         ----------        -----------
Loss Before Income Taxes                   (927,000)          (691,000)
Benefit for Income Taxes                   (269,000)          (235,000)
                                         ----------        -----------
Net Loss                                 $ (658,000)       $  (456,000)
                                         ==========        ===========

Per Share Data
  Net Loss  -  Basic                          ($.40)            ($0.27)
                                              =====             ======
               Diluted                        ($.40)            ($0.27)
                                              =====             ======
































4
                       CONDENSED CONSOLIDATED BALANCE SHEET



                                               (UNAUDITED)
                                                 June 30,        March 31,
                                                   2003             2003
                                                 --------        ---------

ASSETS                                                      
  Cash and cash equivalents                   $   318,000      $   217,000
  Investments                                   4,467,000        6,446,000
  Accounts Receivable                           5,977,000        7,295,000
  Inventories                                   9,818,000       10,341,000
  Prepaid Expenses and Other Current Assets     3,074,000        2,472,000
                                              -----------      -----------
    Total Current Assets                       23,654,000       26,771,000
  Property, Plant & Equipment - Net             9,676,000        9,808,000
  Other Assets                                  1,498,000        1,701,000
                                              -----------      -----------
    Total                                     $34,828,000      $38,280,000
                                              ===========      ===========
LIABILITIES & SHAREHOLDERS' EQUITY
  Short Term Debt & Current Portion
   of Long-Term Debt                          $ 1,880,000        1,604,000
  Accounts Payable                              2,416,000        4,629,000
  Other Current Liabilities                     7,147,000        7,759,000
                                              -----------      -----------
    Total Current Liabilities                  11,443,000       13,992,000
  Long-Term Debt                                  127,000          127,000
  Deferred Liabilities                          5,019,000        5,368,000
  Shareholders' Equity                         18,239,000       18,793,000
                                              -----------      -----------
    Total                                     $34,828,000      $38,280,000
                                              ===========      ===========

UNQUOTE