-2-
February 2, 2004
Businesswire
1185 Avenue of the Americas, 3rd Floor
New York, NY  10036

FROM: William A. Smith, Jr.   ACCOUNT:   Graham Corporation
      Smith Law Office, P.C.             20 Florence Avenue
      7 State Street                     Batavia, NY  14020
      Pittsford, NY  14534               ATT:  Carole M. Anderson

Please distribute the following press release on your National wire.

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


QUOTE

FOR GRAHAM CORPORATION

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

PRESS RELEASE
FOR IMMEDIATE RELEASE:
February 2, 2004

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

     Batavia,  N.Y.  (February  2,  2004) -- Graham  Corporation  (GHM:ASE)
announced today results for the third quarter (October - December 2003)  of
its  current  fiscal year.  Sales for the quarter ended December  31,  2003
were  $10,027,000  producing a net loss of $787,000, or  diluted  loss  per
share of $.48.  This compares to sales for the quarter ending December  31,
2002  of  $13,703,000, which produced a net loss of $178,000  or  $.11  per
diluted share.

     Sales  for the nine months of the fiscal year (April - December  2003)
were $30,919,000 compared to sales of $35,308,000 for the first nine months
of  the  previous fiscal year; net loss was $1,289,000 versus $987,000  net
loss for the first nine months of the previous fiscal year; and the diluted
loss  per  share was $.78 versus $.59 loss per diluted share for  the  same
period the previous year.

     Orders  for the third quarter ended December 31, 2003 were  $9,965,000
compared to $8,790,000 for the quarter ended December 31, 2002.



    Consolidated backlog on December 31, 2003 was $22,222,000 compared to a
backlog at March 31, 2003 of $23,497,000.

     Al  Cadena, Graham's President and CEO, commented, "Although  Graham's
markets  are  showing encouraging early signs of recovery, as seen  in  the
quality  of  inquiries and in the number of capital projects  scheduled  to
begin, our third quarter was affected by depressed margins generally and by
slow  sales in the company's standard products.  We expect improved results
for the fourth quarter."
2
     "Orders  for  numerous pending projects have been delayed  as  project
owners  wait  for  clearer signs of improvement in the U.S.  and  worldwide
economies.  Consequently, the outlook for the first half of the next fiscal
year, which will start in April 2004, is for continuing slow sales for much
of  the  first  half,  followed by improvement in the second  half  as  our
markets recover.  The strength of international currencies against the U.S.
dollar  is  expected  to contribute to that recovery, since  a  significant
percentage of Graham's large products are sold for export."

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

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

























3
                            GRAHAM CORPORATION


            SUMMARY OF CONSOLIDATED SALES AND EARNINGS (UNAUDITED)


                         Three Months Ended         Nine Months Ended
                       Dec. 31,       Dec. 31,      Dec. 31,      Dec. 31,
                         2003           2002          2003          2002
                       --------      ---------     ---------     ---------
                                                    
Net Sales             $10,027,000   $13,703,000   $30,919,000   $35,308,000
Costs and Expenses     11,153,000    13,980,000    33,270,000    36,798,000
Other Income                                         (522,000)
                      -----------   -----------   -----------   -----------
Loss Before Income
 Taxes                 (1,126,000)     (277,000)   (1,829,000)   (1,490,000)
Benefit for
 Income Taxes            (339,000)      (99,000)     (540,000)     (503,000)
                      -----------   -----------   -----------   -----------
Net Loss              $  (787,000)  $  (178,000)  $(1,289,000)  $  (987,000)
                      ===========   ===========   ===========   ===========


Per Share Data
  Net Loss      Basic       ($.48)       ($0.11)        ($.78)       ($0.59)
                            =====        ======         =====        ======
                Diluted     ($.48)       ($0.11)        ($.78)       ($0.59)
                            =====        ======         =====        ======






























4
                        CONDENSED CONSOLIDATED BALANCE SHEETS



                                                   (Unaudited)
                                                    Dec. 31,      March 31,
                                                      2003          2003
                                                    --------      --------
                                                         
ASSETS
  Cash and cash equivalents                      $   202,000   $   217,000
  Investments                                      3,502,000     6,446,000
  Accounts Receivable                              7,619,000     7,295,000
  Inventories                                      8,314,000    10,341,000
  Prepaid Expenses and Other Current Assets        3,169,000     2,472,000
                                                 -----------   -----------
    Total Current Assets                          22,806,000    26,771,000
  Property, Plant & Equipment - Net                9,352,000     9,808,000
  Other Assets                                     1,583,000     1,701,000
                                                 -----------   -----------
    Total                                        $33,741,000   $38,280,000
                                                 ===========   ===========

LIABILITIES & SHAREHOLDERS' EQUITY
  Short Term Debt & Current Portion
   of Long-Term Debt                             $ 1,488,000   $ 1,604,000
  Accounts Payable                                 2,378,000     4,629,000
  Other Current Liabilities                        7,700,000     7,759,000
                                                 -----------   -----------
    Total Current Liabilities                     11,566,000    13,992,000
  Long-Term Debt                                     106,000       127,000
  Deferred Liabilities                             4,341,000     5,368,000
  Shareholders' Equity                            17,728,000    18,793,000
                                                 -----------   -----------
    Total                                        $33,741,000   $38,280,000
                                                 ===========   ===========


UNQUOTE