July 29, 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:
July 29, 2004



                   GRAHAM CORPORATION ANNOUNCES RESULTS
            FOR FIRST QUARTER OF FISCAL YEAR ENDING MARCH 2005

            (Dollar amounts in thousands except per share data)

    Batavia, N.Y. (July 29, 2004) -- Graham Corporation (GHM:ASE) announced
today  results  for the first quarter (April - June 2004)  of  its  current
fiscal  year.   Compared to the first quarter of the previous fiscal  year,
sales were $9,397 versus $8,435; net loss was $1,098 versus a $658 net loss
for  the same quarter of the previous year; and diluted net loss per  share
was  $.66 versus a net loss of $.40 per share for the same quarter  of  the
previous  year.  During the first quarter of the previous year the  Company
recorded  a  pre-tax gain of $522 resulting from curtailment of  a  benefit
plan for post-retirement medical coverage.

     Orders  for the first quarter were $15,157, a $3,924, 34.9%,  increase
over the prior year of $11,233.  Consolidated backlog on June 30, 2004  was
at  $27,844, compared to $21,988 at March 31, 2004 and $26,430 at June  30,
2003.

     Al Cadena, President and Chief Executive Officer of Graham Corporation
commented, "Last year's anemic bookings clearly impacted the first  quarter
results.  We expect the consequences of the low booking period to  be  felt
as  well  in  the  second  quarter.  However,  new  orders  have  increased
appreciably, reflecting a substantial upturn in global projects."

     "Although  recovery  in domestic U.S. markets is  slow,  new  projects
overseas have picked up substantially, especially in the petrochemical  and
refining  markets.  The result for Graham has been significantly  increased
bookings  for  condensers and vacuum systems bound for  the  Far  East  and
Mexico."
2
     "The company has continued to optimize its cost structure effectively.
On  the  basis  of  these steps and with the growing strength  of  bookings
experienced   this  year,  we  expect  a  profitable  third   quarter   and
considerable continued improvement in results for the fourth."


     Graham  Corporation  designs  and  builds  vacuum  and  heat  transfer
equipment  for process industries throughout the world.  The Company  is  a
worldwide  leader  in  vacuum technology.  The principal  markets  for  our
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.  Ejectors, liquid ring  and  dry
vacuum pumps, condensers, heat exchangers and other products we sell,  sold
either  as components or as complete systems, are used by our 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)
             (In thousands except per share data)


                                                 Three Months Ended
                                              June 30,         June 30,
                                               2004             2003
                                              --------         --------
                                                         
Net Sales                                     $ 9,397          $ 8,435
Costs and Expenses                             11,054            9,884
Other Income                                                      (522)
                                              -------          -------
Loss Before Income Taxes                       (1,657)            (927)
Benefit for Income Taxes                         (559)            (269)
                                              -------          -------
Net Loss                                      $(1,098)         $  (658)
                                              =======          =======
Per Share Data
  Net Loss  -  Basic
                                                ($.66)           ($.40)
                                                =====            =====
               Diluted                          ($.66)           ($.40)
                                                =====            =====































4
               CONDENSED CONSOLIDATED BALANCE SHEET (in thousands)


                                                          (UNAUDITED)
                                                            June 30,   March 31,
                                                              2004       2004
                                                            --------   ---------
                                                                 
ASSETS
  Cash and cash equivalents                                 $ 1,110    $   467
  Investments                                                 4,495      5,296
  Accounts Receivable                                         6,244      8,950
  Inventories                                                 6,792      7,015
  Prepaid Expenses and Other Current Assets                   3,016      2,727
                                                            -------    -------
    Total Current Assets                                     21,657     24,455
  Property, Plant & Equipment - Net                           9,034      9,227
  Other Assets                                                2,511      2,106
                                                            -------    -------
    Total                                                   $33,202    $35,788
                                                            =======    =======
LIABILITIES & SHAREHOLDERS' EQUITY
  Short Term Debt & Current Portion of Long-Term Debt       $ 1,622    $ 1,969
  Accounts Payable                                            2,545      3,230
  Other Current Liabilities                                   6,928      7,556
                                                            -------    -------
    Total Current Liabilities                                11,095     12,755
  Long-Term Debt                                                 82         93
  Deferred Liabilities                                        5,082      4,790
  Shareholders' Equity                                       16,943     18,150
                                                            -------    -------
    Total                                                   $33,202    $35,788
                                                            =======    =======

UNQUOTE