UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q
                                    ---------

( X ) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

                  For the quarterly period ended June 30, 2002

                                       OR

(  ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

For the transition period from           to

                         Commission File Number: 1-6620

                               GRIFFON CORPORATION
             (Exact name of registrant as specified in its charter)

          DELAWARE                                   11-1893410
(State or other jurisdiction of                   (I.R.S. Employer
incorporation or organization)                   Identification No.)

100 JERICHO QUADRANGLE, JERICHO, NEW YORK                11753
(Address of principal executive offices)              (Zip Code)

                                 (516) 938-5544
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months, and (2) has been subject to such filing requirements
for the past 90 days.

                                            [X]   Yes            [  ]   No

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest  practicable  date.  33,188,407  shares of Common
Stock as of July 31, 2002.



                                   FORM 10-Q
                                   ---------

                                    CONTENTS
                                    --------
                                                                          PAGE
                                                                          ----
 PART I - FINANCIAL INFORMATION (Unaudited)
          ---------------------

          Condensed Consolidated Balance Sheets at June 30, 2002
          and September 30, 2001........................................     1

          Condensed Consolidated Statements of Operations for the Three
          Months and Nine Months Ended June 30, 2002 and 2001 ..........     3

          Condensed Consolidated Statements of Cash Flows for the
          Nine Months Ended June 30, 2002 and 2001 .....................     5

          Notes to Condensed Consolidated Financial Statements..........     6

          Management's Discussion and Analysis of Financial
          Condition and Results of Operations...........................    10

          Quantitative and Qualitative Disclosure about Market Risk.....    14

PART II - OTHER INFORMATION
          -----------------

          Item 1: Legal Proceedings ....................................    15

          Item 2: Changes in Securities ................................    15

          Item 3: Defaults upon Senior Securities ......................    15

          Item 4: Submission of Matters to a Vote of Security Holders...    15

          Item 5: Other Information ....................................    15

          Item 6: Exhibits and Reports on Form 8-K .....................    15

          Signature ....................................................    16




                      GRIFFON CORPORATION AND SUBSIDIARIES
                      ------------------------------------

                     CONDENSED CONSOLIDATED BALANCE SHEETS
                     -------------------------------------



                                                  June 30,        September 30,
                                                    2002              2001
                                                  ---------       --------------
                                                 (Unaudited)         (Note 1)
ASSETS
- ------

  CURRENT ASSETS:
                                                            
    Cash and cash equivalents                   $ 41,776,000      $ 40,096,000

    Accounts receivable, less allowance for
      doubtful accounts                          138,588,000       146,425,000

    Contract costs and recognized income not
      yet billed                                  58,681,000        66,116,000

    Inventories (Note 2)                         102,967,000        98,044,000

    Prepaid expenses and other current assets     22,271,000        18,148,000
                                                ------------      ------------
       Total current assets                      364,283,000       368,829,000
                                                ------------      ------------
  PROPERTY, PLANT AND EQUIPMENT at cost,
   less accumulated depreciation and
   amortization of $121,082,000 at June 30,
   2002 and $104,231,000 at September 30,
   2001                                          152,071,000       145,931,000
                                                ------------      ------------
  OTHER ASSETS:
    Costs in excess of fair value of net
      assets of businesses acquired (Note 5)      49,339,000        60,232,000
    Other                                         12,610,000        10,001,000
                                                ------------      ------------
                                                  61,949,000        70,233,000
                                                ------------      ------------
                                                $578,303,000      $584,993,000
                                                ============      ============

            See notes to condensed consolidated financial statements.

                                       1


                      GRIFFON CORPORATION AND SUBSIDIARIES
                      ------------------------------------

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                      -------------------------------------


                                                  June 30,        September 30,
                                                    2002              2001
                                                  ---------       --------------
                                                 (Unaudited)         (Note 1)

LIABILITIES AND SHAREHOLDERS' EQUITY
- ------------------------------------

  CURRENT LIABILITIES:

                                                            
    Accounts and notes payable                  $ 62,672,000      $ 63,740,000
    Other current liabilities                    115,323,000        99,211,000
                                                ------------      ------------
       Total current liabilities                 177,995,000       162,951,000
                                                ------------      ------------
  LONG-TERM DEBT                                  82,230,000       108,615,000
                                                ------------      ------------
  MINORITY INTEREST AND OTHER                     22,735,000        19,574,000
                                                ------------      ------------
  SHAREHOLDERS' EQUITY:
    Preferred Stock, par value $.25 per
      share, authorized 3,000,000 shares,
      no shares issued                                   ---               ---
    Common Stock, par value $.25 per share,
      authorized 85,000,000 shares, issued
      36,322,842 shares at June 30, 2002 and
      35,023,437 shares at September 30,
      2001; 3,128,785 shares and 2,284,802
      shares in treasury at June 30, 2002
      and September 30, 2001, respectively         9,081,000         8,756,000

    Other shareholders' equity                   286,262,000       285,097,000
                                                ------------      ------------
       Total shareholders' equity                295,343,000       293,853,000
                                                ------------      ------------
                                                $578,303,000      $584,993,000
                                                ============      ============

           See notes to condensed consolidated financial statements.

                                       2


                      GRIFFON CORPORATION AND SUBSIDIARIES
                      ------------------------------------

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                -----------------------------------------------
                                  (Unaudited)



                                                     THREE MONTHS ENDED JUNE 30,
                                                     ---------------------------
                                                        2002             2001
                                                        ----             ----
                                                               
Net sales                                          $297,335,000      $289,384,000
Cost of sales                                       212,227,000       213,468,000
                                                   ------------      ------------
   Gross profit                                      85,108,000        75,916,000

Selling, general and administrative expenses         68,189,000        58,153,000
                                                   ------------      ------------
   Income from operations                            16,919,000        17,763,000
                                                   ------------      ------------
Other income (expense):
   Interest expense                                  (1,185,000)       (2,494,000)
   Interest income                                      311,000           434,000
   Other, net                                         1,063,000          (256,000)
                                                   ------------      ------------
                                                        189,000        (2,316,000)
                                                   ------------      ------------

   Income before income taxes                        17,108,000        15,447,000

Provision for income taxes (Note 8)                   3,920,000         6,333,000
                                                   ------------      ------------

   Income before minority interest                   13,188,000         9,114,000

Minority interest                                    (1,751,000)       (1,383,000)
                                                   ------------      ------------
   Net income                                      $ 11,437,000      $  7,731,000
                                                   ============      ============

Basic earnings per share of common stock (Note 3)  $        .34      $        .23
                                                   ============      ============
Diluted earnings per share of common stock (Note 3)$        .32      $        .23
                                                   ============      ============

           See notes to condensed consolidated financial statements.


                                        3


                      GRIFFON CORPORATION AND SUBSIDIARIES
                      ------------------------------------

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                -----------------------------------------------
                                  (Unaudited)



                                                      NINE MONTHS ENDED JUNE 30,
                                                      --------------------------
                                                        2002             2001
                                                        ----             ----
                                                               
Net sales                                          $866,545,000      $841,768,000
Cost of sales                                       622,822,000       623,332,000
                                                   ------------      ------------
   Gross profit                                     243,723,000       218,436,000

Selling, general and administrative expenses        193,849,000       172,011,000
                                                   ------------      ------------
   Income from operations (Note 6)                   49,874,000        46,425,000
                                                   ------------      ------------
Other income (expense):
   Interest expense                                  (3,723,000)       (9,217,000)
   Interest income                                      889,000         1,602,000
   Other, net                                           807,000          (625,000)
                                                   ------------      ------------
                                                     (2,027,000)       (8,240,000)
                                                   ------------      ------------

   Income before income taxes                        47,847,000        38,185,000

Provision for income taxes (Note 8)                  16,215,000        15,656,000
                                                   ------------      ------------
   Income before minority interest and cumulative
     effect of a change in accounting principle      31,632,000        22,529,000

Minority interest                                    (4,798,000)       (4,318,000)
                                                   ------------      ------------
   Income before cumulative effect of a change in
    accounting principle                             26,834,000        18,211,000


Cumulative effect of a change in accounting
   principle, net of income taxes of $2,457,000
   (Note 5)                                         (24,118,000)              ---
                                                   ------------      ------------
   Net income                                      $  2,716,000      $ 18,211,000
                                                   ============      ============
Basic earnings per share of common stock
   (Note 3):

   Income before cumulative effect of a change in
     accounting principle                          $        .81      $        .55
   Cumulative effect of a change in accounting
     principle                                             (.73)              ---
                                                   ------------      ------------
                                                   $        .08     $        .55
                                                   ============      ============


Diluted earnings per share of common stock
   (Note 3):


   Income before cumulative effect of a change in
     accounting principle                          $        .76      $        .55
   Cumulative effect of a change in accounting
     principle                                             (.68)              ---
                                                   ------------      ------------
                                                   $        .08      $        .55
                                                   ============      ============

            See notes to condensed consolidated financial statements.

                                       4


                      GRIFFON CORPORATION AND SUBSIDIARIES
                      ------------------------------------

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                -----------------------------------------------
                                  (Unaudited)



                                                      NINE MONTHS ENDED JUNE 30,
                                                      --------------------------
                                                        2002             2001
                                                        ----             ----
                                                               

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                         $  2,716,000       $18,211,000
                                                   ------------      ------------
  Adjustments to reconcile net income to
    net cash provided by operating activities:
    Depreciation and amortization                    16,510,000        18,270,000
    Gain on sale of real estate                      (1,974,000)              ---
    Pension curtailment gain                                ---        (3,156,000)
    Minority interest                                 4,798,000         4,318,000
    Cumulative effect of a change in accounting
      principle                                      24,118,000               ---
    Provision for losses on accounts receivable       1,996,000         2,469,000
    Change in assets and liabilities:
      Decrease in accounts receivable and contract
        costs and recognized income not yet billed   15,132,000        29,192,000
      (Increase) decrease in inventories             (3,913,000)        1,581,000
      (Increase) decrease in prepaid expenses and
        other assets                                    502,000        (2,274,000)
      Decrease in accounts payable, accrued
        liabilities and income taxes                 (3,652,000)       (1,131,000)
      Other changes, net                              3,092,000         5,016,000
                                                   ------------      ------------
  Total adjustments                                  56,609,000        54,285,000
                                                   ------------      ------------
      Net cash provided by operating activities      59,325,000        72,496,000
                                                   ------------      ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of property, plant and equipment      (18,681,000)      (19,560,000)
  Acquired business (Note 7)                         (4,598,000)              ---
  Proceeds from sale of real estate                   2,638,000               ---
  (Increase) decrease in equipment lease deposits
    and other                                          (434,000)          231,000
                                                   ------------      ------------
      Net cash used in investing activities         (21,075,000)      (19,329,000)
                                                   ------------      ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Purchase of treasury shares                       (10,142,000)              ---
  Proceeds from issuance of long-term debt            4,000,000         1,406,000
  Payments of long-term debt                        (31,633,000)      (28,665,000)
  Decrease in short-term borrowings                  (1,271,000)       (4,260,000)
  Exercise of stock options                           6,695,000           152,000
  Other, net                                         (4,219,000)       (4,907,000)
                                                   ------------      ------------
      Net cash used in financing activities         (36,570,000)      (36,274,000)
                                                   ------------      ------------
NET INCREASE IN CASH AND CASH EQUIVALENTS             1,680,000        16,893,000

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD     40,096,000        26,616,000
                                                   ------------      ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD          $41,776,000       $43,509,000
                                                   ============      ============

            See notes to condensed consolidated financial statements.

                                       5


                      GRIFFON CORPORATION AND SUBSIDIARIES
                      ------------------------------------
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
              ----------------------------------------------------
                                  (Unaudited)

(1)  Basis of Presentation -
     ---------------------

     The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with generally  accepted  accounting  principles for
interim financial information and with the instructions to Form 10-Q and Article
10 of Regulation  S-X.  Accordingly,  they do not include all of the information
and footnotes required by generally accepted accounting  principles for complete
financial statements. In the opinion of management,  all adjustments (consisting
of normal recurring  adjustments)  considered  necessary for a fair presentation
have been included. Operating results for the three-month and nine-month periods
ended June 30, 2002 are not  necessarily  indicative  of the results that may be
expected for the year ending  September 30, 2002. The balance sheet at September
30, 2001 has been derived from the audited  financial  statements  at that date.
For further  information,  refer to the  consolidated  financial  statements and
footnotes  thereto  included in the company's  annual report to shareholders for
the year ended September 30, 2001.

(2)  Inventories -
     -----------

     Inventories,  stated at the lower of cost (first-in,  first-out or average)
or market, are comprised of the following:



                                             June 30,        September 30,
                                              2002               2001
                                             --------        -------------
                                                        
Finished goods.........................   $ 47,623,000        $53,613,000
Work in process........................     34,555,000         27,809,000
Raw materials and supplies.............     20,789,000         16,622,000
                                          ------------        -----------
                                          $102,967,000        $98,044,000
                                          ============        ===========


(3)  Earnings per share (EPS) -
     ------------------------

     Earnings per share amounts and the weighted  average  number of shares used
in their  calculation for the three-month and nine-month  periods ended June 30,
2001 have been  restated  to reflect the effect of a 10% Common  Stock  dividend
paid in September 2001.

     Basic EPS is calculated by dividing  income by the weighted  average number
of shares of common stock  outstanding  during the period.  The weighted average
number of shares of common stock used in  determining  basic EPS was  33,428,000
and 33,007,000 for the three months ended June 30, 2002 and 2001,  respectively,
and  33,231,000 and 32,988,000 for the nine months ended June 30, 2002 and 2001,
respectively.

     Diluted EPS is calculated by dividing income by the weighted average number
of shares of common stock  outstanding plus additional  common shares that could
be issued in  connection  with  potentially  dilutive  securities.  The weighted
average  number of shares of common  stock used in  determining  diluted EPS was
35,514,000  and  33,505,000  for the three  months ended June 30, 2002 and 2001,
respectively,  and  35,121,000 and 33,276,000 for the nine months ended June 30,
2002  and  2001,  respectively,  and  reflects  additional  shares  issuable  in
connection with stock option and other stock-based compensation plans.

                                       6


     Options to purchase approximately 3,296,000 shares of common stock were not
included in the  computation of diluted  earnings per share for the three months
ended June 30, 2001, and options to purchase  approximately  3,806,000 shares of
common stock were not included in the computation of diluted  earnings per share
for the nine months  ended June 30,  2001,  because the effects  would have been
antidilutive.

(4)  Business segments -
     -----------------

     The company's  reportable  business  segments are as follows - Garage Doors
(manufacture and sale of residential and commercial/industrial garage doors, and
related  products);  Installation  Services (sale and  installation  of building
products  primarily  for new  construction,  such as garage  doors,  garage door
openers,  manufactured  fireplaces  and  surrounds,  and  cabinets);  Electronic
Information and Communication Systems (communication and information systems for
government and commercial markets); and Specialty Plastic Films (manufacture and
sale of plastic films and film  laminates for baby diapers,  adult  incontinence
care  products,  disposable  surgical  and  patient  care  products  and plastic
packaging).

     Information on the company's business segments is as follows:



                                                                                Electronic
                                                                                Information
                                                               Specialty            and
                                Garage       Installation       Plastic        Communication
                                Doors          Services          Films            Systems          Totals
                                ------       -------------     ----------     ----------------     ------
                                                                                 
Revenues from external
   customers -

 Three months ended
   June 30, 2002            $103,902,000     $ 70,596,000     $ 74,830,000      $ 48,007,000    $297,335,000
   June 30, 2001             102,758,000       68,213,000       75,709,000        42,704,000     289,384,000

 Nine months ended
   June 30, 2002             304,738,000      205,094,000      216,344,000       140,369,000     866,545,000
   June 30, 2001             287,735,000      198,419,000      225,463,000       130,151,000     841,768,000

Intersegment revenues -

 Three months ended
   June 30, 2002            $  6,307,000     $     50,000     $        ---      $        ---    $  6,357,000
   June 30, 2001               6,469,000           78,000              ---               ---       6,547,000

 Nine months ended
   June 30, 2002              18,510,000          182,000              ---               ---      18,692,000
   June 30, 2001              18,717,000          212,000              ---               ---      18,929,000

Segment profit -

 Three months ended
   June 30, 2002            $  6,420,000     $  2,181,000     $  8,722,000      $  3,433,000    $ 20,756,000
   June 30, 2001               5,766,000        2,030,000        9,076,000         2,931,000      19,803,000

 Nine months ended
   June 30, 2002              16,001,000        5,286,000       28,606,000         8,959,000      58,852,000
   June 30, 2001               9,266,000        3,945,000       30,702,000         9,059,000      52,972,000



                                       7


     Following is a reconciliation  of segment profit to amounts reported in the
consolidated financial statements:



                                  Three Months Ended June 30,       Nine Months Ended June 30,
                                  ---------------------------       --------------------------
                                     2002           2001                 2002        2001
                                     ----           ----                 ----        ----
                                                                      
Profit for all
  segments                       $20,756,000    $19,803,000         $58,852,000   $52,972,000
Unallocated amounts               (2,774,000)    (2,296,000)         (8,171,000)   (7,172,000)
Interest expense, net               (874,000)    (2,060,000)         (2,834,000)   (7,615,000)
                                 -----------    -----------         -----------   -----------
 Income before
  income taxes                   $17,108,000    $15,447,000         $47,847,000   $38,185,000
                                 ===========    ===========         ===========   ===========


(5)  Changes in accounting principles -
     --------------------------------

     Effective  October 1, 2001,  the company  adopted  Statement  of  Financial
Accounting  Standards No. 142,  "Goodwill and Other  Intangible  Assets,"  (SFAS
142).  SFAS 142 addresses  accounting  and reporting for acquired  goodwill.  It
eliminates the previous  requirement to amortize  goodwill and  establishes  new
requirements  with  respect to  evaluating  goodwill  for  impairment.  With the
assistance of a third-party  valuation expert, the company  ascertained the fair
value of its reporting  units as part of adopting SFAS 142 and  determined  that
goodwill of the installation  services segment was impaired  pursuant to the new
standard.  The fair value of the installation services segment used in computing
the  impairment  loss was  determined  through a  combination  of  market  based
approaches and present value techniques.  Results for the nine months ended June
30,  2002  include  the  related  cumulative  effect of a change  in  accounting
principle  in the  amount  of  $24,118,000  (net of an  income  tax  benefit  of
$2,457,000) to reflect the impairment.

     Had SFAS 142 been in effect  for the three and nine  months  ended June 30,
2001, the related elimination of goodwill  amortization would have increased the
company's net income and earnings per share as follows:



                                         For the Three Months Ended               For the Nine Months Ended
                                                June 30, 2001                            June 30, 2001
                                         --------------------------               --------------------------

                               As Reported      Increase      Pro Forma      As Reported     Increase     Pro Forma
                               -----------      --------      ---------      -----------     --------     ---------
                                                                                       
Net income                    $  7,731,000      $414,000      $8,145,000     $18,211,000    $1,364,000   $19,575,000
                              ============      ========      ==========     ===========    ==========   ===========
Basic earnings per
  share of common stock               $.23                          $.25            $.55                        $.59
                                      ====                          ====            ====                        ====
Diluted earnings per
  share of common stock               $.23                          $.24            $.55                        $.59
                                      ====                          ====            ====                        ====


     The  Financial  Accounting  Standards  Board has also issued  Statement  of
Financial  Accounting  Standards  Nos.  143,  "Accounting  for Asset  Retirement
Obligations"  and 144,  "Accounting for the Impairment or Disposal of Long-Lived
Assets." SFAS 143 addresses accounting and reporting for obligations  associated
with the  retirement  of tangible  long-lived  assets and the  associated  asset
retirement  costs,  and will become effective in fiscal 2003. SFAS 144 addresses
accounting and reporting for the impairment or disposal of long-lived assets and
also becomes effective in fiscal 2003. The company  anticipates that adoption of
these new standards  will not have a material  effect on its financial  position
and results of operations.

                                       8


(6)  Pension curtailment gain -
     ------------------------

     Pursuant to the provisions of Statement of Financial  Accounting  Standards
No. 88,  "Accounting for Settlements and Curtailments of Defined Benefit Pension
Plans and for Termination Benefits,"  modifications to certain employee benefits
and related benefit freezes resulted in the recognition of a pretax  curtailment
gain of approximately $3,100,000 in the nine months ended June 30, 2001.

(7)  Acquisition -
     -----------

     In  June  2002,  the  company  acquired  a  60%  interest  in  a  Brazilian
manufacturer of plastic  hygienic and specialty films. The unpaid balance of the
purchase price,  approximately $13 million,  is expected to be settled in fiscal
2003. The acquired  company's  sales in the most recent year were  approximately
$15 million.

(8)  Income taxes -
     ------------

     The  provision  for income taxes for the three and nine month periods ended
June 30, 2002  includes a $2.0 million tax benefit to reflect the  resolution of
certain previously recorded tax liabilities.

(9)  Comprehensive income -
     --------------------

     Comprehensive  income,  which  consists of net income and foreign  currency
translation adjustments,  was $13.0 million and $7.3 million for the three month
periods ended June 30, 2002 and 2001,  respectively,  and $3.1 million and $18.3
million for the nine month periods ended June 30, 2002 and 2001, respectively.

(10) Subsequent event -
     ----------------

     In August 2002 the company adopted a plan to divest a peripheral  operation
that sells  slatted  steel  coiling  doors and related  products for  commercial
users. A loss on disposal of this discontinued  operation,  estimated at $6 - $7
million after income tax effect,  will be reflected in fourth  quarter  results.
This unprofitable operation,  which was included in the garage door segment, had
revenues of $21.5 million for the nine months ended June 30, 2002, $28.3 million
in 2001 and $25.9 million in 2000.

                                       9


                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                    ---------------------------------------

                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                 ---------------------------------------------


RESULTS OF OPERATIONS

     Operating  results for the nine month period ended June 30, 2001 included a
pretax pension curtailment gain of approximately $3.1 million,  which was evenly
divided  between the specialty  plastic films and garage doors  segments.  Prior
year operating  results also included  goodwill  amortization of $.6 million and
$1.8 million for the three and nine month periods.

THREE MONTHS ENDED JUNE 30, 2002

     Following are operating  results (in thousands) by business segment for the
three-month periods ended June 30:



                                                                       Segment
                                               Net Sales           Operating Profit
                                               ---------           ----------------
                                           2002       2001         2002        2001
                                           ----       ----         ----        ----
                                                                
Garage doors                            $110,209    $109,227     $ 6,420    $ 5,766
Installation services                     70,646      68,291       2,181      2,030
Specialty plastic films                   74,830      75,709       8,722      9,076
Electronic information
 and communication systems                48,007      42,704       3,433      2,931
Intersegment revenues                     (6,357)     (6,547)          -          -
                                        --------    --------    --------   --------
                                        $297,335    $289,384     $20,756    $19,803
                                        ========    ========    ========   ========


Garage Doors
- ------------

     Net sales of the garage doors segment increased by $1.0 million compared to
last year.  Favorable  product mix and improved  service levels  resulted in the
sales increase.

     Operating  profit  of the  garage  doors  segment  increased  $0.7  million
compared to last year. Gross margin percentage  increased to approximately 31.6%
in 2002 from 27.2% last year.  The  increased  margin was due primarily to lower
raw material costs and increased manufacturing  efficiencies.  Selling,  general
and  administrative  expenses  increased as a percentage  of sales to 25.8% from
21.9% last year.  Freight costs billed to customers  were included in net sales;
previously  such  recoverable  costs  were  treated  as a  reduction  of freight
expense.  This  change in  classification  had no effect  on  segment  operating
profit.  Excluding the  classification  of  recoverable  freight  costs,  higher
selling,   general  and  administrative   expense  levels  reflected   increased
distribution and product  development costs. Steel suppliers to the garage doors
segment have begun to raise prices.  It is anticipated  that such increases will
not have a significant  effect on fiscal 2002 operating profit; at this time, we
cannot  predict the impact that raw  material  price  increases  and any related
selling price adjustments will have on operating results thereafter.

     In August 2002 the company adopted a plan to divest a peripheral  operation
that sells  slatted  steel  coiling  doors and related  products for  commercial
users. A loss on disposal of this discontinued  operation,  estimated at $6 - $7
million after income tax effect,  will be reflected in fourth  quarter  results.
This unprofitable operation,  which was included in the garage door segment, had
revenues of $21.5 million for the nine months ended June 30, 2002, $28.3 million
in 2001 and $25.9 million in 2000.

Installation Services
- ---------------------

     Net sales of the installation  services  segment  increased by $2.4 million
compared  to last  year.  The  increase  was  principally  due to the  segment's
expanded product offering and stronger new construction markets.

                                       10


     Operating profit of the installation services segment was approximately the
same as last year.  Gross margin  percentage  increased to 27.6% from 26.2% last
year.  Selling,  general and  administrative  expenses as a percentage  of sales
increased  to 24.6% from 23.3% last year to support the sales  growth and due to
costs associated with systems upgrades.

Specialty Plastic Films
- -----------------------

     Net sales of the specialty  plastic films  segment  decreased  $0.9 million
compared to last year.  Lower selling prices ($5.0 million),  including  selling
price adjustments to pass through raw material cost decreases to customers, were
partly offset by higher unit volumes ($1.6 million), the impact of a weaker U.S.
dollar on  translated  foreign  sales  ($1.7  million)  and sales of an acquired
company ($0.5 million).

     Operating profit of the specialty  plastic films segment  decreased by $0.4
million compared to last year. Gross margin  percentage  increased to 24.6% from
23.5% last year,  reflecting  lower raw material costs and the effect of selling
price adjustments.  Selling, general and administrative expenses as a percentage
of sales  increased to 13.8% from 11.3% last year due to the effect of the sales
decrease,  costs associated with settled  litigation and increased  distribution
and  information  technology  costs.  This  segment is now  experiencing  upward
pressure on raw material  (resin)  costs.  The segment is generally able to pass
price increases on to some of its customers. Although there could be some impact
on future  operating  results due to the extent of raw material price  increases
and the timing and amount of  resultant  selling  price  adjustments,  we do not
expect such impact to be significant.

Electronic Information and Communication Systems
- ------------------------------------------------

     Net sales of the electronic  information and communication  systems segment
increased $5.3 million  compared to last year. The increase was primarily due to
increased   sales  in  connection  with  defense   communications   and  systems
integration  programs,  partly offset by lower sales in the segment's integrated
circuit business.

     Operating profit of the electronic  information and  communication  systems
segment   increased  $0.5  million  compared  to  last  year.  The  increase  is
principally  attributable  to the  effect  of  higher  sales,  partly  offset by
increased  expenditures  of  approximately  $0.5  million  associated  with  its
previously announced technology  initiatives.  These development initiatives are
expected to  aggregate  $5-6 million for 2002 with the  objective of  generating
incremental  revenue  commencing  in the  latter  part  of  2003.  Gross  margin
percentage increased to 25.2% from 24.1% last year due primarily to higher sales
and margins in connection with certain defense programs.

Net Interest Expense
- --------------------

     Net interest expense decreased by $1.2 million compared to last year due to
the effect of debt repayments and lower interest rates. Debt levels were reduced
considerably  compared  to last  year,  with  outstanding  borrowings  declining
approximately $48 million from June 30, 2001 to June 30, 2002.

Other Income (Expense)
- ---------------------

     Other,   net  included  a  $1,974,000   gain  on  sale  of  real  property,
substantially  offset by a $1.6 million charge to reflect estimated  liabilities
associated with the bankruptcy of a freight claims administrator.

Income Tax Expense
- ------------------

     The company's provision for income taxes in the three months ended June 30,
2002  includes a $2.0 million tax benefit to reflect the  resolution  of certain
previously recorded tax liabilities.

                                       11



NINE MONTHS ENDED JUNE 30, 2002

        Operating results (in thousands) by business segment were as follows for
the nine-month periods ended June 30:



                                                         Segment
                                   Net Sales         Operating Profit
                                   ---------         ----------------
                               2002       2001       2002       2001
                               ----       ----       ----       ----
                                                  
Garage doors                 $323,248   $306,452    $16,001   $ 9,266
Installation services         205,276    198,631      5,286     3,945
Specialty plastic films       216,344    225,463     28,606    30,702
Electronic information
 and communication systems    140,369    130,151      8,959     9,059
Intersegment revenues         (18,692)   (18,929)      -         -
                             --------   --------   --------  --------
                             $866,545   $841,768    $58,852   $52,972
                             ========   ========   ========  ========


Garage Doors
- ------------

     Net sales of the garage doors segment  increased by $16.8 million  compared
to last year  primarily  due to higher unit sales.  The unit sales  increase was
attributable to service level improvements and mild weather conditions.

     Excluding the fiscal 2001 pension curtailment gain, operating profit of the
garage doors segment increased approximately $8.2 million compared to last year.
Gross margin  percentage  increased  to 30.5% in 2002 from 26.1% last year.  The
increased margin was due primarily to the sales growth, lower raw material costs
and increased manufacturing  efficiencies.  Selling,  general and administrative
expenses  increased  as a  percentage  of sales to 25.5%  from  23.0% last year.
Freight costs billed to customers  were included in net sales;  previously  such
recoverable costs were treated as a reduction of freight expense. This change in
classification had no effect on segment operating profit.

Installation Services
- ---------------------

     Net sales of the installation  services  segment  increased by $6.6 million
compared  to last  year.  The  increase  was  principally  due to the  segment's
expanded  product  offering,  stronger new  construction  markets and  increased
market share.

     Operating  profit  of the  installation  services  segment  increased  $1.3
million compared to last year. Gross margin  percentage  increased to 27.5% from
approximately  26.4%  last  year.  The  increased  margin  was due to the  sales
increase and improved product mix compared to the prior year.  Selling,  general
and administrative  expenses as a percentage of sales was 24.5%,  unchanged from
last year.

Specialty Plastic Films
- -----------------------

     Net sales of the  specialty  plastic  films  segment  were  $216.3  million
compared to $225.5  million last year.  Lower selling  prices  ($13.9  million),
including  selling price adjustments to pass through raw material cost decreases
to  customers,  partly  offset by higher unit  volume  ($3.9  million)  were the
principal reasons for the decrease.

     Excluding the fiscal 2001 pension curtailment gain, operating profit of the
specialty plastic films segment decreased by $0.6 million compared to last year.
Gross  margin  percentage  increased to 25.5% from 24.7%,  reflecting  lower raw
material costs and  manufacturing  efficiencies,  partly offset by the effect of
selling price  adjustments and costs associated with a production line installed
during the first quarter in one of our European operations. Selling, general and
administrative  expenses as a percentage  of sales  increased  to  approximately
12.4% from 10.8% due to the effect of the sales decrease;  selling,  general and
administrative expenses were substantially the same as in the prior year.

                                       12



Electronic Information and Communication Systems
- ------------------------------------------------

     Net sales of the electronic  information and communication  systems segment
increased $10.2 million compared to last year. The increase was primarily due to
increased   sales  in  connection  with  defense   communications   and  systems
integration  programs,  partly offset by lower sales in the segment's integrated
circuit business.

     Operating profit of the electronic  information and  communication  systems
segment was approximately the same as last year after increased  expenditures of
approximately $3.2 million associated with its previously  announced  technology
initiatives. Gross margin percentage increased to 23.5% from 22.9% last year due
primarily  to  higher  margins  in  connection   with  the  sales  increase  and
manufacturing efficiencies.

Net Interest Expense
- --------------------

     Net interest expense decreased by $4.8 million compared to last year due to
the effect of debt repayments and lower interest rates.

Other Income (Expense)
- ---------------------

     Other,   net  included  a  $1,974,000   gain  on  sale  of  real  property,
substantially  offset by a $1.6 million charge to reflect estimated  liabilities
associated with the bankruptcy of a freight claims administrator.

Income Tax Expense
- ------------------

     The company's provision for income taxes for the nine months ended June 30,
2002  includes a $2.0 million tax benefit to reflect the  resolution  of certain
previously recorded tax liabilities.

LIQUIDITY AND CAPITAL RESOURCES

     Cash flow  generated by operations  for the nine months ended June 30, 2002
was $59.3 million  compared to $72.5  million last year and working  capital was
$186.3 million at June 30, 2002.

     During the nine  months  ended  June 30,  2002,  the  company  had  capital
expenditures of approximately $18.7 million, principally made in connection with
increasing  production  capacity.  Capital  expenditures  for  fiscal  2002  are
expected to aggregate  approximately $25 million;  it is anticipated that fiscal
2003  capital  expenditures  will  exceed $40  million.  The  increased  capital
expenditures  are  primarily in  connection  with new programs for the specialty
plastic films segment.

     As described in Note 7 to the condensed  consolidated financial statements,
in June 2002, the company acquired a 60% interest in a Brazilian manufacturer of
plastic  hygienic and specialty films. The unpaid balance of the purchase price,
approximately $13 million, is expected to be settled in fiscal 2003.

     Financing   cash  flows   principally   consisted  of  reductions  of  bank
indebtedness  of $28.9 million,  treasury  stock  purchases of $10.1 million and
proceeds from stock option  exercises of $6.7 million.  Additional  purchases of
the  company's  Common  Stock  under its  stock  buyback  program  will be made,
depending upon market conditions, at prices deemed appropriate by management.

                                       13


     At June 30, 2002,  future minimum payments under  noncancellable  operating
leases and  payments to be made for notes  payable and  maturities  of long-term
debt over the next five years are as follows (000's omitted):



                        Operating             Debt
        Year             Leases             Repayments         Total
        ----            ---------           ----------         -----
                                                     
        2003            $20,700               $6,200          $26,900
        2004             16,000                5,800           21,800
        2005             11,500                6,600           18,100
        2006              6,900                2,800            9,700
        2007              4,200                9,300           13,500


     Anticipated cash flows from  operations,  together with existing cash, bank
lines of credit  and lease  line  availability,  should be  adequate  to finance
presently  anticipated working capital and capital expenditure  requirements and
to repay long-term debt as it matures.

CHANGES IN ACCOUNTING PRINCIPLES

     See Note 5 of notes to condensed  consolidated  financial  statements for a
description  of the effect of the  company's  adoption of Statement of Financial
Accounting  Standards No. 142,  "Goodwill and Other Intangible  Assets," and two
other recently issued accounting standards.

FORWARD-LOOKING STATEMENTS

     All statements  other than  statements of historical  fact included in this
report,   including  without  limitation   statements  regarding  the  company's
financial  position,  business  strategy,  and the plans and  objectives  of the
company's management for future operations, are forward-looking statements. When
used  in  this  report,  words  such  as  "anticipate",  "believe",  "estimate",
"expect",  "intend",  "objective" and similar expressions, as they relate to the
company  or  its   management,   identify   forward-looking   statements.   Such
forward-looking statements are based on the beliefs of the company's management,
as well  as  assumptions  made by and  information  currently  available  to the
company's  management.   Actual  results  could  differ  materially  from  those
contemplated by the  forward-looking  statements as a result of certain factors,
including  but not limited to,  business  and economic  conditions,  competitive
factors and pricing pressures,  capacity and supply constraints. Such statements
reflect the views of the company with  respect to future  events and are subject
to  these  and  other  risks,  uncertainties  and  assumptions  relating  to the
operations, results of operations, growth strategy and liquidity of the company.
Readers  are  cautioned  not to place undue  reliance  on these  forward-looking
statements.  The company does not undertake any  obligation to release  publicly
any revisions to these  forward-looking  statements to reflect  future events or
circumstances or to reflect the occurrence of unanticipated events.

QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

     Management does not believe that there is any material market risk exposure
with respect to derivative or other financial instruments that is required to be
disclosed.

                                       14


                           PART II - OTHER INFORMATION
                           ---------------------------

Item 1 - Legal Proceedings
         -----------------
         None


Item 2 - Changes in Securities
         ---------------------
         None


Item 3 - Defaults upon Senior Securities
         -------------------------------
         None


Item 4 - Submission of Matters to a Vote of Security Holders
         ---------------------------------------------------
         None


Item 5 - Other Information
         -----------------
         None


Item 6 - Exhibits and Reports on Form 8-K
         --------------------------------

     (a)  Exhibit 99 -  Certifications  pursuant  to 18 U.S.C.  Section  1350 as
          adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

     (b)  Current  report on Form 8-K dated April 30, 2002 reporting a change in
          the registrant's certifying accountants.


                                        15


                                    SIGNATURE
                                    ---------


     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                     GRIFFON CORPORATION

                                     By: /s/ Robert Balemian
                                         ------------------------------------
                                         Robert Balemian
                                         President and Chief Financial Officer
                                         (Principal Financial Officer)



Date:  August 12, 2002

                                      16