June 10, 2004
Businesswire
1185 Avenue of the Americas, 3rd Floor
New York, NY  10036

FROM: William A. Smith, Jr.   ACCOUNT:   Graham Corporation
      Smith Law Office PC                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:
June 10, 2004

                   GRAHAM CORPORATION ANNOUNCES RESULTS
          FOR FISCAL YEAR AND FOURTH QUARTER ENDED MARCH 31, 2004

            (Dollar amounts in thousands except per share data)

     Batavia,  N.Y.  (June 10, 2004) -- Graham Corporation (GHM:ASE)  today
reported  results for the fiscal year and fourth quarter  ended  March  31,
2004.

     Sales for the fiscal year ended March 31, 2004 were $43,321.  Net loss
for  the year was $1,070 or diluted loss per share of $.65.  Sales for  the
fourth  quarter of the fiscal year were $12,402.  Net income for the fourth
quarter was $219 or diluted earnings per share of $.13.

     By  comparison,  sales  for  the previous  fiscal  year  were  $49,378
producing  a  net income of $133, or diluted earnings per  share  of  $.08.
Sales  for  the  fourth quarter of the previous fiscal  year  were  $14,070
producing net income of $1,120 or diluted earnings per share of $.67.   Two
significant  transactions  affected the fourth quarter.   The  Company  had
reserved  capacity  in  previous quarters  for  a  large  electrical  power
condenser  that was placed on hold.  During the fourth quarter  this  order
was  formally  cancelled, which resulted in a before  income  tax  gain  of
$1,801.


     Orders  for the fiscal year ended March 31, 2004 were $41,113 compared
to  $40,596  for the previous full fiscal year.  New orders for the  fourth
quarter  of the fiscal year ended March 31, 2004 were $12,061, the  highest
level  of  quarterly bookings for the year.  This  compares to $12,372  for
the  fourth quarter of the previous fiscal year and to $9,965 for the third
quarter of the fiscal year ended March 31, 2004.

2
     Consolidated backlog on March 31, 2004 was $21,988 compared to $23,497
on March 31, 2003.

     Al Cadena, President and Chief Executive Officer of Graham, commented,
"A  drop  in the condenser business reflecting a general slow-down  in  the
power-generating industry contributed significantly to the overall loss for
the  year.   This  was  accompanied by two quarters  of  lower  than  usual
bookings for Graham's standard products. Bookings for the second and  third
quarters of the fiscal year in general were low, a consequence of the  most
severe recession in the history of Graham's markets."

     "The  fourth quarter showed substantial improvement in bookings, which
has  continued.   Inquiries are up and we expect continued  improvement  in
order  levels  as  the  current  fiscal  year  progresses.   Following  the
Company's restructuring a year ago, Graham retains the workforce  it  needs
to  take  advantage of improved market conditions and the Company  is  well
situated with respect to the recovery now in sight."

     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 (In thousands except per share data)


                              Three Months Ended        Twelve Months Ended
                                 (Unaudited)                 (Audited)
                            March 31,     March 31,    March 31,     March 31,
                              2004          2003         2004          2003
                            ---------     ---------    ---------     ---------
                                                          
Net Sales                    $12,402       $14,070      $43,321       $49,378
Costs and Expenses            12,420        13,531       45,690        50,329
Other Income                                (1,143)        (522)       (1,143)
                             -------       -------      -------       -------
Income (Loss) Before
 Income Taxes                    (18)        1,682       (1,847)          192
Provision (Benefit) for
 Income Taxes                   (237)          562         (777)           59
                             -------       -------      -------       -------
Net Income                   $   219       $ 1,120      $(1,070)      $   133
                             =======       =======      =======       =======

Per Share Data
  Net Income (Loss) - Basic     $.13         $0.67        $(.65)        $0.08
                                ====         =====        =====         =====
                      Diluted   $.13         $0.67        $(.65)        $0.08
                                ====         =====        =====         =====





























4
            CONDENSED CONSOLIDATED BALANCE SHEET (AUDITED) (In thousands)


                                                      March 31,   March 31,
                                                        2004        2003
                                                      ---------   ---------
                                                              
ASSETS
  Cash and cash equivalents                             $   467     $   217
  Investments                                             5,296       6,446
  Accounts Receivable                                     8,950       7,295
  Inventories                                             7,015      10,341
  Prepaid Expenses and Other Current Assets               2,727       2,472
                                                        -------     -------
    Total Current Assets                                 24,455      26,771
  Property, Plant & Equipment - Net                       9,227       9,808
  Other Assets                                            2,106       1,701
                                                        -------     -------
    Total                                               $35,788     $38,280
                                                        =======     =======
LIABILITIES & SHAREHOLDERS' EQUITY
  Short-Term Debt & Current Portion of Long-Term Debt   $ 1,969     $ 1,604
  Accounts Payable                                        3,230       4,629
  Other Current Liabilities                               7,556       7,759
                                                        -------     -------
    Total Current Liabilities                            12,755      13,992

  Long-Term Debt                                             93         127
  Deferred Liabilities                                    4,790       5,368
  Shareholders' Equity                                   18,150      18,793
                                                        -------     -------
    Total                                               $35,788     $38,280
                                                        =======     =======

END QUOTE