January 28, 2005                                          EXHIBIT 99.1
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:
January 28, 2005

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

            (Dollar amounts in thousands except per share data)

     Batavia,  N.Y.  (January  28,  2005) -- Graham  Corporation  (GHM:ASE)
announced  today results for the third quarter of its current fiscal  year.
Sales for the quarter ended December 31, 2004 were $12,937, up 27% compared
to  $10,224  for  the  same quarter the previous year.   Net  loss  of  $21
included  a  pre-tax  charge  of  $648  incurred  in  connection  with  the
retirement of the former President and CEO.  This compares to a net loss of
$749  for  the same quarter of the prior year.  Diluted loss per share  for
the  quarter was $.01 compared to $.46 loss per diluted share for the  same
period the previous year.

     Sales  for the nine months of the fiscal year (April - December  2004)
were  $33,781, up 8% compared to sales of $31,348 for the first nine months
of  the  previous fiscal year.  Net loss for the nine months ended December
31, 2004 was $615 and included a pre-tax gain of $1,592 from settlement  of
a  lawsuit and the pre-tax charge noted above.  This compares to  a  $1,245
net  loss  for  the  first nine 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  nine  months
was  $.37  versus  $.76  loss per diluted share for  the  same  period  the
previous year.

     Orders for the third quarter ended December 31, 2004 were $16,195,  up
63% compared to $9,965 for the quarter ended December 31, 2003.

     Consolidated  backlog on December 31, 2004 was $24,722 compared  to  a
backlog at March 31, 2004 of $16,339 and $15,759 at December 31, 2003.


<Page>2

     Bill  Johnson,  Graham's  President and CEO,  commented,  "I  am  very
encouraged  by  my first sixty days at Graham.  Our principal  markets  are
recovering  nicely  and  profit  margins are  climbing.  We  are  currently
undertaking  a  reorganization of the Company along  business  unit  lines,
which  is  approaching completion.  This organizational model will  sharpen
the  Company's  focus  on its products at every step  of  production,  from
market  to  aftermarket.  We expect the results to be lean  operations  and
increased  sales,  assuring accountability at every step and  significantly
improved profitability in FYE 2006 and beyond".

   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.  Graham's stock  is
listed  on  the American Stock Exchange.  The company's website address  is
www.graham-mfg.com.

     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.





















<Page>3

                            GRAHAM CORPORATION


             SUMMARY OF CONSOLIDATED SALES AND EARNINGS (UNAUDITED)
                     (In thousands except per share data)
<Table>
<Caption>
                            Three Months Ended         Nine Months Ended
                          Dec. 31,      Dec. 31,      Dec. 31,      Dec. 31,
                           2004           2003          2004          2003
                          --------      --------      --------      --------
                                                        
Net Sales                 $12,937       $10,224       $33,781       $31,348
Costs and Expenses         12,308        11,295        35,664        33,631
Other Income                                           (1,592)         (522)
Other Expense                 648                         648
                          -------       -------       -------       -------
Loss Before Income Taxes      (19)       (1,071)         (939)       (1,761)
Provision (Benefit) for
 Income Taxes                   2          (322)         (324)         (516)
                          -------       -------       -------       -------
Net Loss                  $   (21)      $  (749)      $  (615)      $(1,245)
                          =======       =======       =======       =======

Per Share Data
  Net Loss
     Basic                  $(.01)        $(.46)        $(.37)        $(.76)
                            =====         =====         =====         =====
     Diluted                $(.01)        $(.46)        $(.37)        $(.76)
                            =====         =====         =====         =====
</Table>



























<Page>4

             CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands)
<Table>
<Caption>
                                                (Unaudited)
                                                  Dec. 31,       March 31,
                                                    2004            2004
                                                -----------      ---------
                                                            
ASSETS
  Cash and cash equivalents                      $    825         $    467
  Investments                                       1,896            5,296
  Accounts Receivable                               6,977            8,950
  Inventories                                      10,571            6,984
  Prepaid Expenses and Other Current Assets         2,203            2,710
                                                 --------         --------
   Total Current Assets                            22,472           24,407
  Property, Plant & Equipment - Net                 8,652            9,227
  Other Assets                                      2,221            2,106
                                                 --------         --------
   Total                                         $ 33,345         $ 35,740
                                                 ========         ========

LIABILITIES & SHAREHOLDERS' EQUITY
  Short Term Debt & Current Portion
   of Long-Term Debt                             $  1,914         $  1,969
  Accounts Payable                                  2,771            3,230
  Other Current Liabilities                         5,326            7,556
                                                 --------         --------
   Total Current Liabilities                       10,011           12,755
  Long-Term Debt                                       58               93
  Deferred Liabilities                              5,819            4,790
  Shareholders' Equity                             17,457           18,102
                                                 --------         --------
   Total                                         $ 33,345         $ 35,740
                                                 ========         ========
</Table>
UNQUOTE