FORM 10-Q

               SECURITIES AND EXCHANGE COMMISSION

                     Washington, D.C.  20549

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

For Quarterly Period Ended    September 30, 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  October  28,  2003, there were  outstanding  1,629,656
shares of common stock, $.10 per share.




<Page>2
               GRAHAM CORPORATION AND SUBSIDIARIES

                            FORM 10-Q

                       SEPTEMBER 30, 2003

                 PART I - FINANCIAL INFORMATION






























   Unaudited consolidated financial statements of Graham
Corporation (the Company) and its subsidiaries as of September
30, 2003 and for the three month and six month periods ended
September 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 September 30, 2003 and
its results of operations for the three and six month periods
then ended.





<Page>3
               GRAHAM CORPORATION AND SUBSIDIARIES
                   CONSOLIDATED BALANCE SHEETS
<Table>
<Caption>
                                             September 30,    March 31,
                                                 2003           2003
                                                 ----           ----

                                                      
Assets
Current Assets:
 Cash and cash equivalents                  $   280,000     $   217,000
 Investments                                  5,428,000       6,446,000
 Trade accounts receivable, net               6,341,000       7,295,000
 Domestic and foreign income taxes
  receivable                                    131,000         259,000
 Deferred income tax asset                    2,112,000       1,846,000
 Prepaid expenses and other current assets      708,000         367,000
                                            -----------     -----------
                                             24,330,000      26,771,000
Property, plant and equipment, net            9,481,000       9,808,000
Deferred income tax asset                     1,491,000       1,610,000
Other assets                                     79,000          91,000
                                            -----------     -----------
                                            $35,381,000     $38,280,000
                                            ===========     ===========
Liabilities and Shareholders' Equity
Current liabilities:
 Short-term debt                            $ 1,575,000     $ 1,524,000
 Current portion of long-term debt               51,000          80,000
 Accounts payable                             2,782,000       4,629,000
 Accrued compensation                         3,791,000       3,283,000
 Accrued expenses and other liabilities       2,146,000       2,344,000
 Customer deposits                            2,084,000       2,132,000
                                            -----------     -----------
                                             12,429,000      13,992,000
Long-term debt                                  116,000         127,000
Accrued compensation                            272,000         244,000
Deferred income tax liability                    51,000          49,000
Other long-term liabilities                      60,000          76,000
Accrued pension liability                     1,422,000       1,761,000
Accrued postretirement benefits               2,661,000       3,238,000
                                            -----------     -----------
Total liabilities                            17,011,000      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, 1,728,779 shares at September 30,
   2003 and 1,716,572 shares at March 31,
   2003                                         173,000         172,000
 Capital in excess of par value               4,849,000       4,757,000
 Retained earnings                           18,103,000      18,767,000
 Accumulated other comprehensive loss        (2,857,000)     (2,990,000)
                                            -----------     -----------
                                             20,268,000      20,706,000

<Page>4
               GRAHAM CORPORATION AND SUBSIDIARIES
                   CONSOLIDATED BALANCE SHEETS (Concluded)
<Table>
<Caption>
                                             September 30,   March 31,
                                                 2003           2003
                                                 ----           ----

                                                      
Less:
 Treasury Stock (99,123 shares on September
  30, 2003 and 68,323 shares on March 31,
   2003)                                     (1,385,000)     (1,161,000)
 Notes receivable from officers and
  directors                                    (513,000)       (752,000)
                                            -----------     -----------
Total shareholders' equity                   18,370,000      18,793,000
                                            -----------     -----------
                                            $35,381,000     $38,280,000
                                            ===========     ===========

</Table>
         See Notes to Consolidated Financial Statements.




































<Page>5

               GRAHAM CORPORATION AND SUBSIDIARIES

   CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS
<Table>
<Caption>




                            Three Months Ended       Six Months Ended
                               September 30,          September 30,
                             2003        2002        2003        2002
                             ----        ----        ----        ----
                                                 
Net Sales              $12,457,000  $11,437,000  $20,892,000 $21,605,000
                       -----------  -----------  ----------- -----------

Cost and expenses:
Cost of products sold    9,697,000    9,202,000   17,137,000  17,576,000
Selling, general and
 administrative          2,515,000    2,737,000    4,922,000   5,205,000
Interest expense            21,000       20,000       58,000      37,000
Other Income                                        (522,000)
                       -----------  -----------  -----------  ----------
                        12,233,000   11,959,000   21,595,000  22,818,000
                       -----------  -----------  -----------  ----------

Income (loss) before
 income taxes              224,000     (522,000)    (703,000) (1,213,000)
Provision (benefit) for
 income taxes
                            68,000     (169,000)    (201,000)   (404,000)
                       -----------  -----------  -----------  ----------
Net income (loss)          156,000     (353,000)    (502,000)   (809,000)

Retained earnings at
 beginning of period    18,027,000   18,432,000   18,767,000  18,888,000
Dividends                  (80,000)     (85,000)    (162,000)    (85,000)
                       -----------  -----------  -----------  ----------
Retained earnings at
end of period          $18,103,000  $17,994,000  $18,103,000 $17,994,000
                       ===========  ===========  =========== ===========

Per Share Data:
 Basic:
  Net income (loss)           $.09        $(.21)      $(.31)       $(.49)
                              ====        =====       =====        =====
 Diluted:
  Net income (loss)           $.09        $(.21)      $(.31)       $(.49)
                              ====        =====       =====        =====

</Table>

         See Notes to Consolidated Financial Statements.




<Page>6
               GRAHAM CORPORATION AND SUBSIDIARIES

              CONSOLIDATED STATEMENTS OF CASH FLOWS


<Table>



                                                  Six Months Ended
                                                   September 30,
                                                 2003         2002
                                                 ----         ----
                                                        
Operating activities:
 Net loss                                     $ (502,000)     $ (809,000)
                                              ----------      ----------
Adjustments to reconcile net loss to net
 cash (used) provided by operating
  activities:
 Depreciation and amortization                   488,000         435,000
 Loss on sale of property, plant and
  equipment                                                       23,000
 (Increase) Decrease in operating assets:
  Accounts receivable                          1,036,000      11,093,000
  Inventory, net of customer deposits          1,075,000      (1,998,000)
  Prepaid expenses and other current and
   non-current assets                           (328,000)       (208,000)
 Increase (Decrease) in operating
  liabilities:
  Accounts payable, accrued compensation,
   accrued expenses and other current and
   non-current liabilities                    (2,393,000)     (2,882,000)
  Accrued compensation, accrued pension
   liability, accrued postemployment
    benefits                                    (120,000)       (104,000)
  Domestic and foreign income taxes              129,000      (1,507,000)
  Deferred income taxes                         (120,000)        (68,000)
                                              ----------     -----------
   Total adjustments                            (233,000)      4,784,000
                                              ----------     -----------
Net cash (used) provided by operating
 activities                                     (735,000)      3,975,000
                                              ----------     -----------

Investing activities:
 Purchase of property, plant and equipment      (120,000)       (334,000)
 Proceeds from sale of property, plant and
  equipment                                                        5,000
 Collection of notes receivable from
  officers and directors                          35,000          32,000
 Purchase of investments                      (5,421,000)    (17,227,000)
 Redemption of investments at maturity         6,472,000      11,000,000
                                              ----------     -----------
 Net cash provided (used) by investing
  activities                                     966,000      (6,524,000)
                                              ----------     -----------


7
               GRAHAM CORPORATION AND SUBSIDIARIES

              CONSOLIDATED STATEMENTS OF CASH FLOWS (CONCLUDED)


                                                  Six Months Ended
                                                   September 30,
                                                 2003         2002
                                                 ----         ----
                                                        
Financing activities:
 Decrease in short-term debt                     (27,000)        (13,000)
 Proceeds from issuance of long-term debt      5,350,000
 Principal repayments on long-term debt       (5,401,000)        (47,000)
 Issuance of common stock                         94,000
 Dividends paid                                 (162,000)
 Acquisition of treasury stock                   (20,000)
                                              ----------      ----------
 Net cash used by financing activities          (166,000)        (60,000)
                                              ----------      ----------
 Effect of exchange rate changes on cash          (2,000)          5,000
                                              ----------      ----------
 Net increase (decrease) in cash and cash
  equivalents                                     63,000      (2,604,000)

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

 Cash and cash equivalents at end of
  period                                      $  280,000     $   297,000
                                              ==========     ===========


         See Notes to Consolidated Financial Statements.
























8
               GRAHAM CORPORATION AND SUBSIDIARIES
                 NOTES TO FINANCIAL INFORMATION
                       SEPTEMBER 30, 2003



NOTE 1 - INVENTORIES
- -------------------------------------------------------------------------------

   Major classifications of inventories are as follows:



                                               9/30/03       3/31/03
                                               -------       -------
                                                       
Raw materials and supplies                   $ 1,714,000     $ 2,417,000
Work in process                               10,014,000      14,968,000
Finished products                              2,573,000       1,937,000
                                             -----------     -----------
                                              14,301,000      19,322,000
Less - progress payments                       4,873,000       8,907,000
     - inventory reserve                          98,000          74,000
                                             -----------     -----------
                                             $ 9,330,000     $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, as all
options  have been granted with an exercise price equal  to  the
fair  market  value  of the stock on the  date  of  grant.   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 income  (loss)
and  net  income (loss) per share would have been the pro  forma
amounts indicated below:



                              Three Months Ended      Six Months Ended
                                 September 30,          September 30,
                                2003      2002         2003       2002
                                ----      ----         ----       ----
                                                      
Net income (loss)
 as reported                  $156,000   $(353,000)   $(502,000)  $(809,000)
Stock-based employee
 compensation cost of
 related tax benefits                       (1,000)     (11,000)     (2,000)
                              --------   ---------    ---------   ---------
Pro forma net income (loss)
 per share                    $156,0000  $(354,000)   $(513,000)  $(811,000)
                              =========  =========    =========   =========

Basic income (loss)
 per share         As reported
                   Pro forma       $.09      $(.21)       $(.31)      $(.49)
                                   $.09      $(.21)       $(.31)      $(.49)
Diluted income
 (loss) per share  As reported     $.09      $(.21)       $(.31)      $(.49)
                   Pro forma       $.09      $(.21)       $(.31)      $(.49)


   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 - INCOME (LOSS) PER SHARE:
- --------------------------------------------------------------------------------
   Basic  income  (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.
10
Diluted  income  (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 income (loss) per share is presented below:


                         Three Months Ended         Six Months Ended
                            September 30,            September 30,
                           2003         2002          2003       2002
                           ----         ----          ----       ----
                                                     
Basic income (loss) per
 share

 Numerator:
 Net income (loss)        $ 156,000    $ (353,000)   $ (502,000) $ (809,000)
                          ---------    ----------    ----------  ----------
 Denominator:
 Weighted common shares
  outstanding             1,629,000     1,648,000     1,624,000   1,648,000

 Share equivalent units
  (SEU) outstanding          16,000        16,000        16,000      14,000
                          ---------    ----------     ---------   ---------
 Weighted average shares
  and SEU's outstanding   1,645,000     1,664,000     1,640,000   1,662,000
                          ---------    ----------     ---------   ---------

Basic income (loss) per
 share                         $.09         $(.21)        $(.31)      $(.49)
                               ====         =====         =====       =====

Diluted income (loss)
 per share

 Numerator:
 Net income (loss)        $ 156,000    $ (353,000)   $ (502,000) $ (809,000)
                          ---------    ----------    ----------  ----------

 Denominator:
 Weighted average shares
  and SEU's outstanding   1,645,000     1,664,000     1,640,000   1,662,000
 Stock options
  outstanding                12,000
                          ---------    ----------    ----------  ----------
 Weighted average common
  and potential common
  shares outstanding      1,657,000     1,664,000     1,640,000   1,662,000
                          ---------    ----------    ----------  ----------
Diluted income (loss)
 per share                     $.09         $(.21)        $(.31)      $(.49)
                               ====         =====         =====       =====

    Options  to  purchase  shares of common  stock  which  totaled
136,250  for the three months ended September 30, 2003  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.
11
   All  options  to  purchase shares of common stock  at  various
exercise  prices  were excluded from the computation  of  diluted
loss  per share for the six month period in fiscal year 2004  and
the three and six month periods in fiscal year 2003 as the effect
would be antidilutive due to the net losses for the periods.


NOTE 4 - PRODUCT WARRANTY LIABILITY
- --------------------------------------------------------------------------------

   The  Company  estimates the costs that may be  incurred  under
its  product warranties and records a liability in the amount  of
such  costs  at the time revenue is recognized.  The reserve  for
product  warranties  is  based upon past  claims  experience  and
ongoing   evaluations  of  any  specific  probable  claims   from
customers.

   The  reconciliation  of the changes in  the  product  warranty
liability is as follows:


                              Three Months Ended       Six Months Ended
                                 September 30,           September 30,
                              2003        2002         2003        2002
                              ----        ----         ----        ----
                                                       
Balance at beginning
  of period                   $ 386,000   $ 360,000    $ 592,000   $ 182,000
Expense for product
  warranties                     45,000     144,000      120,000     344,000
Product warranty
  claims paid                   (72,000)    (33,000)    (353,000)    (55,000)
                              ---------   ---------    ---------   ---------
Balance at end of
  period                      $ 359,000   $ 471,000    $ 359,000   $ 471,000
                              =========   =========    =========   =========


NOTE 5 - CASH FLOW STATEMENT
- --------------------------------------------------------------------------------
   Interest  paid  was  $56,000 and $37,000 for  the  six  months
ended  September 30, 2003 and 2002, respectively.   In  addition,
income  taxes (refunded) paid were $(210,000) and $1,171,000  for
the six months ended September 30, 2003 and 2002, respectively.

   Non-cash activities during the six months ended September  30,
2003 and 2002 included capital expenditures totaling $11,000  and
$22,000,  respectively, which were financed through the  issuance
of  capital  leases.   Dividends  of  $81,000  and  $86,000  were
recorded  but not paid during the six months ended September  30,
2003 and 2002, respectively.








12
NOTE 6 - COMPREHENSIVE INCOME
- --------------------------------------------------------------------------------

   Total  comprehensive income (loss) was $154,000 and $(285,000)
for   the  three  months  ended  September  30,  2003  and  2002,
respectively.   Other comprehensive income for the  three  months
ended  September  30,  2003  and 2002 included  foreign  currency
translation  adjustments of $(2,000) and  $68,000,  respectively.
Total  comprehensive loss for the six months ended September  30,
2003  and  2002  was $369,000 and $556,000, respectively.   Other
comprehensive income for the six months ended September 30,  2003
and  2002  included foreign currency translation  adjustments  of
$133,000 and $253,000, 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.

































13

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     Six Months Ended
                                  September 30,          September 30,
                               2003         2002       2003         2002
                               ----         ----       ----         ----
                                                         
Sales from external customers
 U.S.                        $11,129,000   $10,478,000  $18,740,000  $19,473,000
 U.K.                          1,328,000       959,000    2,152,000    2,132,000
                             -----------   -----------  -----------  -----------
 Total                       $12,457,000   $11,437,000  $20,892,000  $21,605,000
                             ===========   ===========  ===========  ===========

Intersegment sales
 U.S.                        $    10,000   $     9,000  $    38,000  $    29,000
 U.K.                            725,000       193,000    1,066,000      612,000
                             -----------   -----------  -----------  -----------
 Total                       $   735,000   $   202,000  $ 1,104,000  $   641,000
                             ===========   ===========  ===========  ===========

Segment net income (loss)
 U.S.                        $   293,000   $  (199,000) $  (219,000) $  (765,000)
 U.K.                             22,000      (145,000)    (276,000)    (158,000)
                             -----------   -----------  -----------  -----------
 Total segment net income
   (loss)                    $   315,000   $  (344,000) $  (495,000) $  (923,000)
                             ===========   ===========  ===========  ===========


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



                               Three Months Ended     Six Months Ended
                                  September 30,          September 30,
                               2003         2002       2003         2002
                               ----         ----       ----         ----
                                                        
Total segment net income
 (loss)                     $   315,000   $  (344,000) $  (495,000) $  (923,000)
Eliminations                   (159,000)       (9,000)      (7,000)     114,000
                            -----------   -----------  -----------  -----------
Net income (loss)           $   156,000   $  (353,000) $  (502,000) $  (809,000)
                            ===========   ===========  ===========  ===========



14
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.















































15
               GRAHAM CORPORATION AND SUBSIDIARIES
        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
               CONDITION AND RESULTS OF OPERATIONS
                       September 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  increased 9% in  the  second  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)
increased 6% and 78%, respectively.  The significant increase  in
the  UK is attributed to several large orders for China from  the
petrochemical industry.

   Consolidated  sales  for the six months  ended  September  30,
2003 as compared to 2002 were down 3%.  The decrease in sales for
the six months is a result of weakening activity in the principal
markets served by USA operations.

   Cost  of  sales  as a percent of sales for the second  quarter
was  78% compared to 80% a year ago.  Costs of sales as a percent
of  sales  for the USA operating segment for the current  quarter
was 78% compared to 82% for the quarter ended September 30, 2002.
For the UK operating segment, cost of sales as a percent of sales
was  73%  as compared to 71% a year ago.  Costs of sales for  the
six  months ended September 30, 2003 was 82% as compared  to  81%
for  the  six  months  ended September 30,  2002.   By  operating
segment,  USA costs of sales was 83% versus 84% and UK  costs  of
sales  was  80% compared to 70% for the respective periods  ended
September  30, 2003 and 2002.  Consolidated costs  of  sales  for
both   the   quarterly  results  and  year-to-date  results   are
approximately the same.  Operating segment differences  from  one
16
period  to the next resulted largely from differences in  product
mix and market pricing on specific projects.  There are no upward
or downward trends on operating costs.

     Selling, general and administrative (SG&A) expenses for  the
quarter were 8% less than SG&A expenses for the quarter ended one
year  before  and 5% lower for the comparative six  months.   The
decrease is due to cost savings actions initiated previously.

   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 was reported  as  Other
Income  in the first quarter of FYE 2004.  Other Income  for  the
first  quarter of FYE 2003 and for the six months ended September
30, 2003 and 2002 was zero.

   Interest  expense increased from $20,000 for the second  three
month  period  in  fiscal  year 2003 to $21,000  in  the  current
period.  For the six months ended September 30, 2003, as compared
to  2002,  interest  expense  increased  $21,000  or  57%.   This
increase  came  in the UK and relates to higher  inventories  and
corresponding  higher borrowings.  Actions  are  being  taken  to
reduce inventory in the UK operation.

   The  effective  income tax rate for the three and  six  months
ended  September  30,  2003  was 30% and  29%,  respectively,  as
compared  to  32% and 33% for the prior year respective  periods.
The  lower  effective six month rate is due  to  the  anticipated
impact  of  the extra territorial income exclusion  benefit  from
foreign shipments.

   The  net  income for the quarter ended September 30, 2003  was
$156,000 or $.09 per diluted share.  This compared to a net  loss
of  $353,000  or  $.21  per  share for  the  three  months  ended
September 30, 2002.  For the six months ended, the net loss as of
September  30,  2003 was $502,000 or $.31 per diluted  share,  as
compared to a net loss of $809,000 or $.49 per diluted share  for
the six months ended September 30, 2002.  In summary, cost saving
actions previously initiated are taking hold.


Liquidity and Capital Resources
- -------------------------------

   Consolidated  cash flow from operations was negative  $735,000
for  the six months ended September 30, 2003, as compared to  the
six   months  ended  September  30,  2002  when  cash  flow  from
operations  was positive $3,975,000.  The swing is  substantially
due  to  reduced  cash collection of $10,057,000 in  the  current
period.   In  the comparative prior six month period, significant
project cancellation fees were collected.
     As  indicated  in  Note  7  to  the  Consolidated  Financial
Statements,  the  Employee Benefits Committee  of  the  Board  of
Directors terminated postretirement medical benefits for  current
US  employees.  At September 30, 2003 a liability remains on  the
balance  sheet, however, 61% of the accrued amount of  $2,806,000
does  not  represent a cash obligation to anyone.  This liability
will be amortized into income over the next eleven years.
17
   The   Company  has  the  ability  to  convert  the   principal
outstanding  on  its  line of credit to a  two  year  term  loan.
Therefore,  outstanding  balances  on  the  line  of  credit  are
classified as long term debt.  The Company utilized the  line  of
credit  continuously throughout the first quarter of  the  fiscal
year  to  fund operations and working capital.  This activity  is
reflected   under   financing  activities  in  the   Consolidated
Statements of Cash Flows.

   The  long-term debt to equity ratio remained approximately  1%
at  September  30 and March 31, 2003.  The total  liabilities  to
asset  ratio  was reduced from 51% at March 31, 2003  to  48%  at
September  30, 2003 and the current assets to current liabilities
ratio  improved  to  2 to 1 from 1.9 to 1 for  the  same  period.
These  key  ratios are reflective of the continued stability  and
strength of the Company's financial condition.

   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.


New Orders and Backlog
- ----------------------

   Orders  for  the  second quarter were down 30%  at  $7,854,000
compared to $11,294,000 for the same period last year.  Prior  to
intercompany  eliminations, orders  in  the  United  States  were
$4,971,000 compared to $9,912,000 for the same period  in  fiscal
year 2003.  Orders in the United Kingdom were $3,004,000 compared
to  $1,932,000 for the same quarter last year.  The  increase  in
orders  in the UK reflects one order for $967,000 relating  to  a
Russian offshore oil project.  The decrease in orders in the  USA
is  due  to  delays  in order placements on active  projects  and
competitive  pricing.  Orders for the six months ended  September
30,  2003  were  $19,087,000 as compared to $19,434,000  for  the
comparable six month period one year ago.  The modest decrease in
order  entry  indicates that weak demand will continue  into  the
immediate future.

   Backlog   of  unfilled  orders  at  September  30,   2003   is
$23,545,000  compared  to  $28,002,000  at  June  30,  2003   and
$31,793,000   at  September  30,  2002.   Prior  to  intercompany
eliminations, current backlog in the United States of $21,177,000
compares  to  $27,268,000  at June 30, 2003  and  $30,568,000  at
September  30,  2002.  Current backlog in the United  Kingdom  of
$3,410,000 compares to $2,404,000 at June 30, 2003 and $1,714,000
at September 30, 2002.  Included in the USA backlog is $5,144,000
of  orders  for  electric  power plant business  that  have  been
suspended  by  the  customer.   These  orders  are  protected  by
cancellation fees.  The amount of the cancellation fees is  based
upon  a  specific formula contained in the contract.  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.



18
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 September 30, 2003 and 2002, a 1% change
in interest rates would impact annual interest expense by $16,000
and $11,000, 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 seller's currency.
In  the  second  quarters  of 2004 and  2003,  sales  in  foreign
currencies were 3% and 2%, respectively, of total sales.  For the
six  months  ended September 30, 2003 and 2002, sales in  foreign
currencies were 2% of total sales for both the six month  periods
ended September 30, 2003 and 2002.  At certain times, the Company
may  enter into forward foreign exchange agreements to hedge  its
exposure  against unfavorable changes in foreign currency  values
on significant sales contracts negotiated in foreign currencies.

     Graham  historically  has had limited  exposure  to  foreign
currency  purchases.   Long  term,  this  trend  is  expected  to
continue.   During  the three month periods ended  September  30,
2003 and 2002, purchases in foreign currencies were 13% and 3% of
cost  of  goods  sold, respectively and 11% and 4%, respectively,
for  the six months then ended.  In FYE 2004, USA operations  has
entered  a  significant  dollar volume  of  orders  utilizing  UK
subsidiary  products  in  conjunction  with  USA  equipment.   At
certain times, forward foreign exchange contracts may be utilized
to limit currency exposure.

     Foreign operations produced net income (loss) in the  second
quarter of 2003 and 2002 of $22,000 and $(145,000), respectively,
and  $(276,000)  and $(158,000) for the six month  periods  ended
September 30, 2003 and 2002, respectively.  As currency  exchange
rates  change, translations of the income statements  of  our  UK
business into US dollars affects year-over-year comparability  of
19
operating results.  The Company does not hedge translation  risks
because cash flows from U.K. operations are mostly reinvested  in
the  U.K.   A  10%  change in foreign exchange rates  would  have
impacted  the second quarter results by approximately $2,000  and
$14,000  in  fiscal years ended 2004 and 2003, respectively,  and
$28,000  and $16,000 for the six months ended September 30,  2003
and 2002, 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  September  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 second quarter operating  results
by  $78,000 to $117,000 for FYE 2004 and $69,000 to $103,000  for
FYE 2003.  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
September 30, 2003 market price of the Company's stock  of  $9.52
per  share,  a  50%  to  75%  change in  the  stock  price  would
positively  or negatively impact the Company's operating  results
by  $132,000 to $198,000 in 2005, $150,000 to $225,000  in  2006,
$163,000  to $245,000 in 2007, $177,000 to $265,000 in  2008  and
$180,000 to $271,000 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 method 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.






20
     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.










































21


               GRAHAM CORPORATION AND SUBSIDIARIES
                            FORM 10-Q
                       SEPTEMBER 30, 2003
                   PART II - OTHER INFORMATION

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

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

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

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

        b.  A  Form  8-K was filed on July 28, 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. R. Hansen
                          Vice President Finance and
                          Administration / CFO (Principal
                          Accounting Officer)

Date 10/28/03


22
                        INDEX OF EXHIBITS



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

               Not applicable.

          (3)(i)      Articles   of   Incorporation   of   Graham
          Corporation  (filed as Exhibit 3(b) to the Registrant's
          annual  report on Form 10-K for the year ended December
          31, 1989, and incorporated herein by reference.)

(3)(ii)   By-laws of registrant, as amended

(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.)

                  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.)



23
Index to Exhibits (continued)


            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.)

           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















24
Index to Exhibits (continued)

           The  2003  Annual  Meeting of Stockholders  of  Graham
     Corporation was held on July 22.

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



                              Votes For     Votes Withheld
                                          
     Helen H. Berkeley        1,518,168         13,524
     Alvaro Cadena            1,504,471         27,221


           Jerald  D.  Bidlack, William C. Denninger,  Philip  S.
     Hill,  H.  Russel Lemcke, James J. Malvaso and Cornelius  S.
     Van Rees all continue as directors of the Company.

          The appointment of Deloitte & Touche LLP as independent
     auditors  was  ratified, with 1,523,070 shares  voting  for,
     3,806 shares voting against, and 4,816 shares abstaining.

     (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

          None.