November 18, 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:
November 18, 2004


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

            (Dollar amounts in thousands except per share data)

     Batavia,  N.Y.  (November  18, 2004) -- Graham  Corporation  (GHM:ASE)
announced today results for the second quarter of its current fiscal  year.
Sales  for  the quarter ended September 30, 2004 were $10,927, compared  to
$12,554 for the same quarter the previous year.  Net income, which included
a pre-tax gain of $1,592 from settlement of a lawsuit, was $381 or $.22 per
diluted  share,  compared to $209 or $.13 per diluted share  for  the  same
quarter of the prior year.

     Sales  for the first six months of the fiscal year (April -  September
2004)  were $20,843, compared to sales of $21,124 for the first six  months
of  the  previous  fiscal  year.  Net loss for the  six  months  was  $596,
compared  to $496 net loss for the first six months of the previous  fiscal
year,  which included a pre-tax gain of $522 for curtailment of  a  benefit
plan for post-retirement medical coverage.  Diluted loss per share for  the
first  six months was $.36 versus $.30 loss per diluted share for the  same
period the previous year.

     Orders  for  the second quarter ended September 30, 2004 were  $10,355
compared to $7,854 for the quarter ended September 30, 2003.

     Consolidated  backlog on September 30, 2004 was $21,225.   Backlog  at
September 30, 2003 stood at $15,707.

     Al  Cadena, Graham's President and Chief Executive Officer said,  "The
market  is  showing signs of recovery.  During the past six months  inquiry
levels  have  increased by 10% as compared to the same period a  year  ago.
2
New  project  start-ups are significantly higher than last  year.   We  are
seeing  strong  activity in the petroleum refining market  as  well  as  in
petrochemicals and increased activity in the geothermal market."

     "Margins on product sales are increasing and it is clear that the last
half of Graham's current fiscal year will see increased shipments.  We  are
forecasting a profitable second half for the current fiscal year."

     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)
                       (In thousands except per share data)


                           Three Months Ended          Six Months Ended
                        Sept. 30,     Sept. 30,    Sept. 30,     Sept. 30,
                          2004          2003         2004          2003
                        ---------     ---------    ---------     ---------
                                                     
Net Sales               $10,927       $12,554      $20,843       $21,124
Costs and Expenses       11,926        12,254       23,356        22,336
Other Income             (1,592)                    (1,592)         (522)
                        -------       -------      -------       -------
Income (Loss) Before
 Income Taxes               593           300         (921)         (690)
Provision (Benefit) for
 Income Taxes               212            91         (325)         (194)
                        -------       -------      -------       -------
Net Income (Loss)       $   381       $   209      $  (596)      $  (496)
                        =======       =======      =======       =======

Per Share Data
  Net Income (Loss) -
     Basic                $0.23         $0.13       $(0.36)       $(0.30)
                          =====         =====       ======        ======
     Diluted              $0.22         $0.13       $(0.36)       $(0.30)
                          =====         =====       ======        ======




























4
                CONDENSED CONSOLIDATED BALANCE SHEET  (in thousands)


                                                    (UNAUDITED)
                                                      Sept. 30,   March 31,
                                                        2004        2004
                                                      ---------   ---------
                                                            
ASSETS
  Cash and cash equivalents                             $   611     $   467
  Investments                                             3,098       5,296
  Accounts Receivable                                     6,681       8,950
  Inventories                                             8,147       6,984
  Prepaid Expenses and Other Current Assets               3,004       2,710
                                                        -------     -------
    Total Current Assets                                 21,541      24,407
  Property, Plant & Equipment - Net                       8,808       9,227
  Other Assets                                            2,309       2,106
                                                        -------     -------
    Total                                               $32,658     $35,740
                                                        =======     =======

LIABILITIES & SHAREHOLDERS' EQUITY
  Short-Term Debt & Current Portion of Long-Term Debt   $ 2,158     $ 1,969
  Accounts Payable                                        3,124       3,230
  Other Current Liabilities                               5,016       7,556
                                                        -------     -------
    Total Current Liabilities                            10,298      12,755
  Long-Term Debt                                             70          93
  Deferred Liabilities                                    4,929       4,790
  Shareholders' Equity                                   17,361      18,102
                                                        -------     -------
    Total                                               $32,658     $35,740
                                                        =======     =======

END QUOTE