October 27, 2003
Businesswire
1185 Avenue of the Americas, 3rd Floor
New York, NY  10036


FROM: William A. Smith, Jr.   ACCOUNT:   Graham Corporation
      Smith Law Office, P.C.             20 Florence Avenue
      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:
October 27, 2003



                   GRAHAM CORPORATION ANNOUNCES RESULTS
               FOR SECOND QUARTER OF FISCAL YEAR 2003 - 2004


     Batavia,  N.Y.  (October  27,  2003) -- Graham  Corporation  (GHM:ASE)
announced today results for the second quarter of its current fiscal  year.
Sales  for  the quarter ended September 30, 2003 were $12,457,000 producing
net  income of $156,000 or $.09 per diluted share.  This compares to  sales
for  the quarter ended September 30, 2002 of $11,437,000, which produced  a
net loss of $353,000 or $.21 per diluted share.

     Sales  for the first six months of the fiscal year (April -  September
2003) were $20,892,000, compared to sales of $21,605,000 for the first  six
months  of the previous fiscal year; net loss was $502,000 versus  $809,000
net  loss  for  the first six months of the previous fiscal year;  and  the
diluted loss per share was $.31 versus $.49 loss per diluted share for  the
same period the previous year.


     Orders for the second quarter ended September 30, 2003 were $7,854,000
compared  to $11,294,000 for the quarter ended September 30, 2002.   Orders
for  the  quarter  ended June 30, 2003 were $11,233,000.   Orders  for  the
current quarter were down due to temporary postponements in placing orders.

    Consolidated backlog on September 30, 2003 was $23,545,000.  Backlog at
June  30,  2003  stood  at  $28,002,000  and  on  September  30,  2002   at
$31,793,000.


2
    Al Cadena, Graham's President and Chief Executive Officer said, "In the
second  quarter  the  Company has begun to see signs  of  recovery  in  its
principal  markets, especially overseas.  New orders for the  quarter  were
less  than expected due to customer rescheduling of certain large projects;
the  Company  expects  to enter orders for these projects  in  the  current
quarter.   While the situation remains highly competitive, we believe  that
the  downturn  in  demand for the Company's standard products  has  reached
bottom  and is now beginning to recover.  The Company remains in  a  strong
financial position, with an excellent balance sheet."

     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 every day 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          Six Months Ended
                         Sept. 30,     Sept. 30,    Sept. 30,     Sept. 30,
                           2003          2002         2003          2002
                         ---------     ---------    ---------     ---------
                                                     
Net Sales               $12,457,000   $11,437,000  $20,892,000   $21,605,000
Costs and Expenses       12,233,000    11,959,000   22,117,000    22,818,000
Other Income                                          (522,000)
                        -----------   -----------  -----------   -----------
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)
                        ===========   ===========  ===========   ===========

Per Share Data
  Net Income (Loss)-Basic     $0.09        ($0.21)      ($0.31)       ($0.49)
                              =====        ======       ======        ======
                    Diluted   $0.09        ($0.21)      ($0.31)       ($0.49)
                              =====        ======       ======        ======




























<



PAGE>4
                          CONDENSED CONSOLIDATED BALANCE SHEET


                                                   (UNAUDITED)
                                                    Sept. 30,     March 31,
                                                      2003          2003
                                                    ---------     ---------

ASSETS                                                        
  Cash and cash equivalents                        $   280,000  $   217,000
  Investments                                        5,428,000    6,446,000
  Accounts Receivable                                6,341,000    7,295,000
  Inventories                                        9,330,000   10,341,000
  Prepaid Expenses and Other Current Assets          2,951,000    2,472,000
                                                   -----------  -----------
    Total Current Assets                            24,330,000   26,771,000

  Property, Plant & Equipment - Net                  9,481,000    9,808,000
  Other Assets
                                                     1,570,000    1,701,000
                                                   -----------  -----------
    Total                                          $35,381,000  $38,280,000
                                                   ===========  ===========

LIABILITIES & SHAREHOLDERS' EQUITY
  Short-Term Debt & Current Portion
   of Long-Term Debt                               $ 1,626,000  $ 1,604,000
  Accounts Payable                                   2,782,000    4,629,000
  Other Current Liabilities                          8,021,000    7,759,000
                                                   -----------  -----------
    Total Current Liabilities                       12,429,000   13,992,000
  Long-Term Debt                                       116,000      127,000
  Deferred Liabilities                               4,466,000    5,368,000
  Shareholders' Equity                              18,370,000   18,793,000
                                                   -----------  -----------
    Total                                          $35,381,000  $38,280,000
                                                   ===========  ===========



END QUOTE