FORM 10-Q

               SECURITIES AND EXCHANGE COMMISSION

                     Washington, D.C.  20549

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

For Quarterly Period Ended    June 30, 2003

                               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 _____

   Indicate   by  check  mark  whether  the  registrant   is   an
accelerated filer (as defined by Rule 12b-2 of the Act).

                        Yes __ __      No __X__

   As  of  July 25, 2003, there were outstanding 1,626,756 shares
of common stock, $.10 per share.





2
               GRAHAM CORPORATION AND SUBSIDIARIES

                            FORM 10-Q

                          JUNE 30, 2003

                 PART I - FINANCIAL INFORMATION






























   Unaudited   consolidated  financial   statements   of   Graham
Corporation  (the Company) and its subsidiaries as  of  June  30,
2003 and for the three month periods ended June 30, 2003 and 2002
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, 2003 Consolidated
Balance  Sheet  was derived from the Company's audited  financial
statements for the year ended March 31, 2003.

   This  part also includes management's discussion and  analysis
of  the Company's financial condition as of June 30, 2003 and its
results of operations for the three month period then ended.







3
                GRAHAM CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED BALANCE SHEETS



                                           June 30,      March 31,
                                             2003           2003
                                             ----           ----
                                                 
Assets
 Current Assets:
 Cash and equivalents                    $    318,000  $    217,000
 Investments                                4,467,000     6,446,000
 Trade accounts receivable, net             5,977,000     7,295,000
 Inventories                                9,818,000    10,341,000
 Domestic and foreign income taxes
 receivable                                   199,000       259,000
 Deferred income tax asset                  2,199,000     1,846,000
 Prepaid expenses and other current assets    676,000       367,000
                                           ----------    ----------
                                           23,654,000    26,771,000
 Property, plant and equipment, net         9,676,000     9,808,000
 Deferred income tax asset                  1,413,000     1,610,000
 Other assets                                  85,000        91,000
                                          -----------   -----------
                                         $ 34,828,000  $ 38,280,000
                                         ============  ============
































4
                GRAHAM CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED BALANCE SHEETS (Concluded)



                                           June 30,      March 31,
                                             2003           2003
                                             ----           ----
                                                
Liabilities and Shareholders' Equity
 Current liabilities:
 Short-term debt                        $ 1,814,000   $ 1,524,000
 Current portion of long-term debt           66,000        80,000
 Accounts payable                         2,416,000     4,629,000
 Accrued compensation                     2,788,000     3,283,000
 Accrued expenses and other liabilities   2,132,000     2,344,000
 Customer deposits                        2,227,000     2,132,000
                                         ----------    ----------
                                         11,443,000    13,992,000

 Long-term debt                             127,000       127,000
 Accrued compensation                       243,000       244,000
 Deferred income tax liability               51,000        49,000
 Other long-term liabilities                 60,000        76,000
 Accrued pension liability                1,976,000     1,761,000
 Accrued postretirement benefits          2,689,000     3,238,000
                                         ----------    ----------
 Total liabilities                       16,589,000    19,487,000
                                         ----------    ----------
Shareholders' equity:
 Preferred stock, $1 par value -
  Authorized, 500,000 shares
 Common stock, $.10 par value -
  Authorized, 6,000,000 shares
  Issued, 1,724,079 shares at
  June 30, 2003 and 1,716,572
  shares at March 31, 2003                  173,000       172,000
 Capital in excess of par value           4,813,000     4,757,000
 Retained earnings                       18,027,000    18,767,000
 Accumulated other comprehensive loss    (2,855,000)   (2,990,000)
                                         ----------    ----------
                                         20,158,000    20,706,000
Less:
 Treasury stock (99,123 shares on
 June 30, 2003 and 68,323 shares on
 March 31, 2003)                         (1,385,000)   (1,161,000)
 Notes receivable from officers and
  directors                                (534,000)     (752,000)
 Total shareholders' equity              18,239,000    18,793,000
                                        -----------   -----------
                                        $34,828,000   $38,280,000
                                        ===========   ===========







5
               GRAHAM CORPORATION AND SUBSIDIARIES

   CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS





                                                Three Months
                                                ended June 30,
                                            2003            2002
                                            ----            ----
                                                 
Net Sales                               $ 8,435,000    $10,168,000
                                        -----------    -----------
Cost and expenses:
Cost of products sold                     7,440,000      8,374,000
Selling, general and administrative       2,407,000      2,468,000
Interest expense                             37,000         17,000
Other income                               (522,000)
                                          9,362,000     10,859,000
                                          ---------     ----------
Loss before income taxes                   (927,000)      (691,000)
Benefit for income taxes                   (269,000)      (235,000)
                                          ---------     ----------
Net loss                                   (658,000)      (456,000)

Retained earnings at beginning of
period                                   18,767,000     18,888,000
Dividends                                   (82,000)
                                        -----------    -----------
Retained earnings at end of period      $18,027,000    $18,432,000
                                        ===========    ===========
Per Share Data:
Basic:
Net loss                                      $(.40)         $(.27)
Diluted:                                      ======         =====
Net loss                                      $(.40)         $(.27)
                                              =====          =====




















6

               GRAHAM CORPORATION AND SUBSIDIARIES

              CONSOLIDATED STATEMENTS OF CASH FLOWS





                                                Three Months
                                               Ended June 30,

                                              2003         2002
                                              ----         ----

Operating activities:                                
Net loss                                 $  (658,000)   $  (456,000)
                                         -----------    -----------

Adjustments to reconcile net loss to net
cash provided (used) by operating
activities:
Depreciation and amortization                240,000        218,000
(Increase) Decrease in operating assets:
 Accounts receivable                       1,399,000      7,478,000
 Inventory, net of customer deposits         737,000        171,000
 Prepaid expenses and other current and non-
  current assets                            (293,000)      (146,000)
Increase (Decrease) in operating
liabilities:
 Accrued compensation, accrued pension
  liability, and accrued postemployment
  benefits                                  (336,000)       101,000
 Domestic and foreign income taxes            61,000     (1,210,000)
 Deferred income taxes                      (129,000)        (6,000)
                                         -----------    -----------
  Total adjustments                       (1,416,000)     3,903,000
                                         -----------    -----------
 Net cash provided (used) by operating
  activities                              (2,074,000)     3,447,000
                                         -----------    -----------


















7
               GRAHAM CORPORATION AND SUBSIDIARIES

              CONSOLIDATED STATEMENTS OF CASH FLOWS (Concluded)




                                                Three Months
                                               Ended June 30,

                                              2003         2002
                                              ----         ----
                                                    
Investing activities:
 Purchase of property, plant and equipment      (58,000)     (145,000)
 Collection of notes receivable from
  officers and directors                         14,000        19,000
 Purchase of investments                     (1,500,000)   (8,462,000)
 Redemption of investments at maturity        3,500,000     2,500,000
                                            -----------   -----------
 Net cash provided (used) by investing        1,956,000    (6,088,000)
  activities                                -----------   -----------

Financing activities:
 Increase (Decrease) in short-term debt         209,000       (86,000)
 Proceeds from issuance of long-term debt     5,350,000
 Principal repayments on long-term debt      (5,376,000)      (19,000)
 Issuance of common stock                        57,000
 Acquisition of treasury stock                  (20,000)
                                            -----------   -----------
 Net cash provided (used) by financing          220,000      (105,000)
  activities                                -----------   -----------

 Effect of exchange rate changes on cash         (1,000)        8,000
                                            -----------   -----------
 Net increase (decrease) in cash and            101,000    (2,738,000)
  equivalents

 Cash and equivalents at beginning of           217,000     2,901,000
  period                                    -----------   -----------

 Cash and equivalents at end of period      $   318,000   $   163,000
                                            ==========    ===========
















8

               GRAHAM CORPORATION AND SUBSIDIARIES
                 NOTES TO FINANCIAL INFORMATION
                          JUNE 30, 2003



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




                                           June 30,      March 31,
                                             2003           2003
                                           --------      ---------
                                                 
Raw materials and supplies              $ 1,819,000    $ 2,417,000
Work in process                          12,630,000     14,968,000
Finished products                         2,901,000      1,937,000
                                        -----------    -----------
                                         17,350,000     19,322,000
Less - progress payments                  7,444,000      8,907,000
     - inventory reserve                     88,000         74,000
                                        -----------    -----------
                                        $ 9,818,000    $10,341,000
                                        ===========    ===========


NOTE 2 - STOCK-BASED COMPENSATION
- ---------------------------------------------------------------------
     In   2003,   the  Company  adopted  Statement  of  Financial
Accounting  Standards  ("SFAS") No. 148, "Accounting  for  Stock-
Based  Compensation - Transition and Disclosure".  This  standard
provides alternative methods of transition for a voluntary change
to  the  fair  value based method of accounting  for  stock-based
employee  compensation.  Additionally, the standard also requires
prominent disclosures in the Company's financial statements about
the   method   of   accounting  used  for  stock-based   employee
compensation,  and the effect of the method used  when  reporting
financial results.

     The   Company  accounts  for  stock-based  compensation   in
accordance   with  SFAS  No.  123,  "Accounting  for  Stock-Based
Compensation".   As  permitted  by  SFAS  No.  123,  the  Company
continues  to  measure  compensation for  such  plans  using  the
intrinsic  value  based  method  of  accounting,  prescribed   by
Accounting  Principles Board (APB), Opinion No.  25,  "Accounting
for  Stock Issued to Employees".  Accordingly, compensation  cost
for  stock  options is measured as the excess,  if  any,  of  the
quoted  market price of the Company's stock at the date of  grant
over  the  amount  an  employee must pay to  acquire  the  stock.
Compensation cost for share equivalent units is recorded based on
the  quoted market price of the Company's stock at the end of the
period.



9
     Under  the intrinsic value method, no compensation  expense
has  been recognized for the Company's stock option plans.   Had
compensation  cost  for the Company's stock  option  plans  been
determined based on the fair value at the grant date for  awards
under  those  plans in accordance with the optional  methodology
prescribed  under SFAS No. 123, the Company's net loss  and  net
loss  per  share would have been the pro forma amounts indicated
below:



                                          Three months
                                          ended June 30,
                                         2003          2002
                                         ----          ----
                                                
Net loss as reported                  $(658,000)      $(456,000)
Stock-based employee
compensation cost
net of related tax
benefits                                (11,000)         (1,000)
                                      ---------       ---------
Pro forma net loss                    $(669,000)      $(457,000)
                                      =========       =========
Basic loss per
 share               As reported          $(.40)          $(.27)
                     Pro forma            $(.41)          $(.28)

Diluted loss per
share                As reported          $(.40)          $(.27)
                     Pro forma            $(.41)          $(.28)


   For  purposes of the disclosure above, the fair value of  each
option  grant  is  estimated on the date of the grant  using  the
Black-Scholes  option-pricing model with the following  weighted-
average assumptions used for grants in 2003 and 2002:


                                          2003           2002
                                          ----           ----
                                                  
Expected life                            5 years        5 years
Volatility                               50.06%         50.00%
Risk-free interest rate                   2.25%          2.81%
Dividend yield                            2.40%          2.35%



NOTE 3 - EARNINGS (LOSS) 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
10
basic and diluted earnings (loss) per share is presented below:


                                               Three months
                                              ended June 30,
                                            2003          2002
                                            ----          ----
                                                   
Basic loss per share

Numerator:
Net loss                                $ (658,000)      $ (456,000)
                                        ----------       ----------
Denominator:
Weighted common shares outstanding       1,619,000        1,648,000
Share equivalent units (SEU) outstanding
                                            16,000           11,000
Weighted average shares and SEU's       ----------       ----------
outstanding                              1,635,000        1,659,000
                                        ----------       ----------
Basic loss per share                         $(.40)           $(.27)
                                             =====            =====
Diluted loss per share

Numerator:
Net loss                                $ (658,000)      $ (456,000)
                                        ----------       ----------
Denominator:
Weighted average common and potential
common shares outstanding
                                         1,635,000        1,659,000
                                        ----------       ----------
Diluted loss per share                       $(.40)           $(.27)
                                             =====            =====


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

NOTE 4 - PRODUCT WARRANTY LIABILITY
- ---------------------------------------------------------------------
   The  reconciliation  of the changes in  the  product  warranty
liability is as follows:


                                               Three months
                                              ended June 30,
                                            2003          2002
                                            ----          ----
                                                  
Balance at beginning of period           $ 592,000      $182,000
Expense for product warranties              75,000       200,000
Product warranty claims paid              (281,000)      (22,000)
                                         ---------      --------
Balance at end of period                 $ 386,000      $360,000
                                         =========      ========

11


NOTE 5 - CASH FLOW STATEMENT
- ---------------------------------------------------------------------
   Interest  paid  was $31,000 and $17,000 for the  three  months
ended  June 30, 2003 and 2002, respectively.  In addition, income
taxes  paid (refunded) were $(202,000) and $981,000 for the three
months ended June 30, 2003 and 2002, respectively.

   Non-cash  activities during the three months  ended  June  30,
2003  included capital expenditures totaling $11,000  which  were
financed through the issuance of capital leases and dividends  of
$82,000 which were recorded but not paid.  There were no non-cash
activities during the three months ended June 30, 2002.



NOTE 6 - COMPREHENSIVE INCOME
- ---------------------------------------------------------------------
   Total  comprehensive loss was $523,000 and  $271,000  for  the
three  months ended June 30, 2003 and 2002, respectively.   Other
comprehensive   income  included  foreign  currency   translation
adjustments of $135,000 and $185,000 for the quarters ended  June
30, 2003 and 2002, respectively.



NOTE 7 - OTHER INCOME
- ---------------------------------------------------------------------
   On  February 4, 2003, the Employee Benefits Committee  of  the
Board  of Directors irrevocably terminated postretirement  health
care  benefits  for  current  U.S. employees,  however,  benefits
payable   to  retirees  of  record  on  April  1,  2003  remained
unchanged.  As a result of the plan change, a curtailment gain of
$522,000  was recognized.  This gain is included in  the  caption
"Other  Income"  in the Consolidated Statement of Operations  and
Retained Earnings.






















12

NOTE 8 - 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 June 30,
                                             2003         2002
                                             ----         ----
                                                  
Sales to external customers
U.S.                                       $7,611,000   $ 8,995,000
U.K.                                          824,000     1,173,000
                                           ----------   -----------
Total                                      $8,435,000   $10,168,000
                                           ==========   ===========
Intersegment sales
U.S.                                       $   28,000   $    20,000
U.K.                                          341,000       419,000
                                           ----------   -----------
Total                                      $  369,000   $   439,000
                                           ==========   ===========
Segment net loss
U.S.                                       $ (512,000)  $  (566,000)
U.K.                                         (298,000)      (13,000)
                                           ----------   -----------
Total                                      $ (810,000)  $  (579,000)
                                           ==========   ===========


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

                                                  
Total segment net loss                     $ (810,000)  $  (579,000)
Eliminations                                  152,000       123,000
                                           ----------   -----------
Net loss                                   $ (658,000)  $  (456,000)
                                           ==========   ===========












13
NOTE 9 - RELATED PARTY TRANSACTION
- ---------------------------------------------------------------------
   On  April  1,  2003,  the Company acquired  30,800  shares  of
common   stock  previously  issued  under  the  Long-Term   Stock
Ownership  Plan  from two former officers.  This transaction  was
accounted  for  as a purchase.  The shares were redeemed  at  the
original  issue price of $7.25, as compared to a market price  at
the time of the closing of $7.55.  This transaction resulted in a
$224,000  increase  to  treasury stock, a $204,000  reduction  in
notes receivable from officers and directors and cash payments to
former   officers.    The  cash  payments   approximate   amounts
previously paid on the notes.















































14
               GRAHAM CORPORATION AND SUBSIDIARIES
        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
               CONDITION AND RESULTS OF OPERATIONS
                          June 30, 2003

      Graham  Corporation consists of two operating  segments  as
determined  by  geographic areas (USA:  Graham  Corporation,  UK:
Graham  Vacuum  and Heat Transfer, Limited and  its  wholly-owned
subsidiary, Graham Precision Pumps, Ltd.).

      Certain  statements  contained in this document,  including
within  this  Management's Discussion and Analysis  of  Financial
Condition  and  Results of Operations, 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.


Results of Operations
- ---------------------
   Consolidated  sales  decreased 17% in  the  first  quarter  of
fiscal  year  ending (FYE) March 31, 2004 compared  to  the  same
three  month  period  one  year  ago.   Sales  from  USA  and  UK
operations for the current quarter (including intersegment sales)
decreased   15%   and  27%,  respectively.   The  decreases   are
attributable  to fewer shippable goods and, in addition,  in  the
USA,  fewer  workable  contracts  qualifying  for  percentage-of-
completion revenue recognition.  Consolidated backlog on April 1,
2003  was 26% less than the backlog at April 1, 2002 due to fewer
new orders booked in FYE 2003.

   Cost of sales as a percent of sales for the first quarter  was
88%  compared to 82% a year ago.  Costs of sales as a percent  of
sales  for the USA operating segment for the current quarter  was
91% compared to 88% for the quarter ended June 30, 2002.  For the
UK  operating  segment,  cost of sales  as  a  percent  of  sales
increased  to  92% from 69% a year ago.  UK cost of  sales  as  a
percent  of  sales increased largely due to a decrease  in  sales
dollars  greater  than a proportionate decrease in  manufacturing
costs.   USA manufacturing costs as a percent of sales  increased
due  to lower sales, product specification complexities and  less
overhead  cost  absorbed  into  inventory  due  to  lower   plant
activity.

     Selling, general and administrative (SG&A) expenses for  the
quarter were 2% less than SG&A expenses and for the quarter ended
June 30, 2002.
15
Results of Operations (concluded)
- ---------------------
   The  elimination  of postretirement medical  benefits  in  FYE
2003  for  all  employees and former employees  not  retired  and
receiving  medical  benefits as of April 1, 2003  resulted  in  a
curtailment  gain  of $522,000.  This gain is reported  as  Other
Income  for  the  current quarter.  Other Income  for  the  three
months ended June 30, 2002 was zero.

   Interest  expense increased from $17,000 for the  three  month
period  in  fiscal  year 2002 to $37,000 in the  current  period.
This  increase is attributable to higher levels of borrowings  in
both the USA and UK.  Average borrowings during the first quarter
of   FYE   2004   and   2003  were  $2,673,000  and   $1,433,000,
respectively.  Borrowings in the USA were greater  due  to  fewer
advanced progress payments on new orders.  Borrowings in  the  UK
increased due to financing working capital needs.

   The  effective income tax rate for the first quarter  was  29%
compared with the quarter ended June 30, 2002 of 34%.  The  lower
effective  rate  is due to the anticipated impact  of  the  extra
territorial income exclusion benefit from foreign shipments.

   The  net loss for the quarter ended June 30, 2003 was $658,000
or  $.40  per  diluted share.  This compared to  a  net  loss  of
$456,000  or $.27 per share for the three months ended  June  30,
2002.

Liquidity and Capital Resources
- -------------------------------
   Consolidated   cash   flow   from  operations   was   negative
$2,074,000  for the three months ended June 30, 2003 as  compared
to  a  positive cash flow from operations of $3,447,000  for  the
quarter  ended  June  30,  2002.   The  swing  of  $5,521,000  is
substantially  due to reduced cash collections of  $6,079,000  in
the current quarter.  The unusually large cash collections in the
first  quarter  of  FYE  2003  was  due  to  significant  project
cancellation fees invoiced in the fourth quarter of FYE 2002.

   Management   expects  that  the  cash  flow  from  operations,
investments,   and  lines  of  credit  will  provide   sufficient
resources to fund the fiscal year 2004 cash requirements.

   The long-term debt to equity ratio remained constant at 1%  on
June  30,  2003  and  March 31, 2003.  The total  liabilities  to
assets  ratio  is 48% compared to 51% at March 31,  2003.   These
ratios are reflective of the continued stability and strength  of
the Company's financial condition.

New Orders and Backlog
- ----------------------
   New  orders  for the first quarter were up 38% at  $11,233,000
compared  to $8,140,000 for the same period last year.  Prior  to
intercompany eliminations, new orders in the United  States  were
$10,353,000 compared to $7,105,000 for the same period in  fiscal
year  2003.   New  orders in the United Kingdom  were  $2,106,000
compared  to  $1,214,000  for the same quarter  last  year.   The
increase  in  new  orders  in both the  USA  and  UK  is  due  to
improvement  in  foreign markets, such as  China  and  India,  in
16
New Orders and Backlog (concluded)
- ----------------------
specific under-capacity processing industries.

   Backlog  of  unfilled orders at June 30, 2003  is  $28,002,000
compared to $25,069,000 at March 31, 2003 and $31,896,000 at June
30, 2002.  Prior to intercompany eliminations, current backlog in
the United States of $27,268,000 compares to $24,475,000 at March
31,  2003  and $31,144,000 at June 30, 2002.  Current backlog  in
the  United  Kingdom  of  $2,404,000 compares  to  $1,348,000  at
March  31, 2003 and $869,000 at June 30, 2002.  Included  in  the
USA  backlog  is  $5,286,000 of orders for electric  power  plant
business that have been suspended by the customer.  These  orders
are  protected  by  cancellation fees.  The current  consolidated
backlog, with the exception of about $7,186,000, is scheduled  to
be  shipped  during the next twelve months and represents  orders
from  traditional  markets in the Company's  established  product
lines.


Quantitative and Qualitative Disclosures about Market Risk
- ----------------------------------------------------------
     The Company is exposed to changes in interest rates, foreign
currency  exchange  rates and equity prices which  may  adversely
impact  its  results of operations and financial  position.   The
assumptions   applied   in  preparing  quantitative   disclosures
regarding  interest rate, foreign exchange rate and equity  price
risk  are  based upon volatility ranges experienced  in  relevant
historical  periods,  management's  current  knowledge   of   the
business  and  market  place, and management's  judgment  of  the
probability of future volatility based upon the historical trends
and economic conditions of the business.

     The  Company  is  exposed to interest  rate  risk  primarily
through  its borrowing activities. Risk associated with  interest
rate  fluctuations on debt is managed by holding interest bearing
debt  to  the absolute minimum and carefully assessing the  risks
and  benefits  for incurring long-term debt. Based upon  variable
rate  debt outstanding at June 30, 2003 and 2002, a 1% change  in
interest  rates would impact annual interest expense  by  $18,000
and $10,000, 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 is collected in the local currencies.
In  the  first quarters of both 2004 and 2003, sales  in  foreign
currencies were 2% of total sales.  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.


17
Quantitative and Qualitative Disclosures about Market Risk (concluded)
- ----------------------------------------------------------
     Graham  has  limited exposure to foreign currency purchases.
During  the  three month periods ended June 30,  2003  and  2002,
purchases in foreign currencies were 7% and 8% of cost  of  goods
sold,  respectively.  At certain times, forward foreign  exchange
contracts may be utilized to limit currency exposure.

     Foreign  operations  produced a net  loss  of  $298,000  and
$13,000  in  the  first quarter of fiscal  year  2004  and  2003,
respectively.  As currency exchange rates change, translations of
the  income  statements of our U.K. business  into  U.S.  dollars
affects  year-over-year comparability of operating results.   The
Company does not hedge translation risks because cash flows  from
U.K.  operations are mostly reinvested in the U.K.  A 10%  change
in  foreign exchange rates would have impacted the U.K.  reported
net loss by approximately $30,000 and $1,000 in the first quarter
of fiscal year 2004 and 2003, 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 SEUs  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 SEUs outstanding at June 30, 2003 and
2002 and the respective quarter end market price per share, a 50%
to  75% change in the respective quarter end market price of  the
Company's common stock would positively or negatively impact  the
Company's first quarter operating results by $71,000 to  $106,000
for  FYE 2004 and $74,000 to $111,000 for FYE 2003.  In the first
quarters  of FYE 2004 and FYE 2003, the impact on net income  due
to  the  change in the stock price was not significant.  Assuming
required net income of $500,000 to award SEUs is met and SEUs are
granted  to  the seven outside directors in accordance  with  the
plan  over  the  next five years, based upon the  June  30,  2003
market price of the Company's stock of $8.60 per share, a 50%  to
75%  change  in  the stock price would positively  or  negatively
impact the Company's operating results by $125,000 to $250,000 in
2005, $143,000 to $285,000 in 2006, $156,000 to $312,000 in 2007,
$170,000 to $339,000 in 2008 and $174,000 to $347,000 in 2009.

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
18
Critical Accounting Policies (concluded)
- ----------------------------
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
- ---------------
   Graham  is beginning to see early signs of a potential  global
recovery for its core products.  Assisting this recovery  is  the
weakness  in the US dollar and the decrease in the Pound Sterling
compared  to  the  Euro.  Still, there are  areas  of  difficulty
ahead.   Competitive  pricing  pressures  on  new  orders  remain
ferocious.


























19
               GRAHAM CORPORATION AND SUBSIDIARIES
                            FORM 10-Q
                          JUNE 30, 2003
                   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
          a. 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 June 10, 2003 and included
             Items  7  and  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. Ronald Hansen
                             -----------------------------------
                             J. Ronald Hansen
                             Vice President Finance and
                               Administration / CFO (Principal
                               Accounting Officer)
 Date 7/25/03
20
                        INDEX OF EXHIBITS


     (2)    Plan  of  acquisition,  reorganization,  arrangement,
     liquidation or succession

          Not applicable.

     (4)   Instruments  defining the rights of security  holders,
     including indentures

     (a)Equity securities

        The  instruments defining the rights of  the  holders  of
        Registrant's equity securities are as follows:

          Certificate of Incorporation, as amended of  Registrant
          (filed  as  Exhibit  3(a)  to the  Registrant's  annual
          report  on Form 10-K for the fiscal year ended December
          31, 1989, and incorporated herein by reference.)

          By-laws  of  registrant, as amended (filed  as  Exhibit
          3.2(ii) to the Registrant's annual report on Form  10-K
          for  the  fiscal  year ended March  31,  1998,  and  is
          incorporated herein by reference.)

          Stockholder  Rights  Plan of Graham Corporation  (filed
          as  Item 5 to Registrant's current report filed on Form
          8-K  on August 23, 2000 and Registrant's Form 8-A filed
          on  September  15,  2000,  and incorporated  herein  by
          reference).

     (b)Debt securities

        Not applicable.

     (10) Material Contracts

           1989  Stock  Option and Appreciation  Rights  Plan  of
     Graham   Corporation   (filed  on  the  Registrant's   Proxy
     Statement  for  its 1990 Annual Meeting of Stockholders  and
     incorporated herein by reference.)

           1995  Graham  Corporation Incentive Plan  to  Increase
     Shareholder Value (filed on the Registrant's Proxy Statement
     for its 1996 Annual Meeting of Stockholders and incorporated
     herein by reference.)

            Graham   Corporation  Outside  Directors'   Long-Term
     Incentive  Plan  (filed as Exhibit 10.3 to the  Registrant's
     annual  report on Form 10-K for the fiscal year ended  March
     31, 1998, and is incorporated herein by reference.)







21
Index to Exhibits (continued)

           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).

           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 3
     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.

(31) Rule 13a-14(a)/15d-14a Certifications

(32) Section 1350 Certifications

(99) Additional exhibits