Back to GetFilings.com










































2
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-K

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 $250.00

For the fiscal year ended December 31, 1995

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 NO. 1-8462


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

DELAWARE 16-1194720
(State or other jurisdiction of (IRS Employer
incorporation or organization) Identification No.)

20 Florence Avenue, Batavia, New York 14020
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including
area code
716-343-2216

Securities registered pursuant to Section 12(b) of the Act:

COMMON STOCK (Par Value $.10) American Stock Exchange
Title of Class Name of each exchange
on which registered

Securities registered pursuant to Section 12(g) of the Act:

COMMON STOCK PURCHASE RIGHTS
Title of Class

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 (the "Act") during the preceding 12
months (or for such shorter period that the registrant was required
to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

YES X NO







3
Indicate by check mark if disclosure of delinquent filers pursuant
to Item 405 of Regulation S-K is not contained herein, and will not
be contained, to the best of registrant's knowledge, in definitive
proxy or information statements incorporated by reference in Part
III of this Form 10-K or any amendment to this Form 10-K. [ ]

The aggregate market value of the voting stock held by non-
affiliates of the Registrant as of March 11, 1996 was $16,115,010.

As of March 11, 1996, there were outstanding 1,056,772 shares of
common stock, $.10 par value. As of March 11, 1996, there were
outstanding 1,056,772 common stock purchase rights.

DOCUMENTS INCORPORATED BY REFERENCE

(1) Notice of Meeting and Proxy Statement for the 1996 Annual
Meeting of Stockholders is incorporated by reference into
Part III of this filing.

An Exhibit Index is located at page 56 of this filing under the
sequential numbering system prescribed by Rule 0-3(b) of the Act.

A cross reference sheet appears as the final page of this filing
setting forth item numbers and captions of Form 10-K and the pages
of the Registrant's Proxy Statement for 1996 Annual Meeting of
Stockholders where the corresponding information appears.

































4
PART I


Item 1. Business

(a) General Development of Business

Registrant was organized in 1983 as a Delaware holding
company and is the successor to Graham Manufacturing Co., Inc., now
a wholly owned subsidiary of the Registrant. Graham Manufacturing
Co., Inc. was organized in 1936 under the laws of the State of New
York. The Registrant manages the activities of various
subsidiaries that are located in the United States and the United
Kingdom. It employs 11 people, which includes the Research and
Development Group that serves each of the Registrant's
subsidiaries.

UNITED STATES OPERATIONS:

During 1995 the Registrant's U.S. operations consisted of
one independent subsidiary, namely, Graham Manufacturing Co., Inc.
(GMC).

Graham Manufacturing Co., Inc. -- Batavia, New York

Graham Manufacturing Co., Inc. (GMC) in Batavia, New York
is a well recognized supplier of steam jet ejector vacuum systems,
surface condensers for steam turbines, liquid ring vacuum pumps and
compressors, and various types of heat exchangers such as Heliflow,
plate and frame, and special types of nuclear shell and tube heat
exchangers. GMC possesses expertise in combining these various
products into packaged systems for sale to its customers in a
variety of industrial markets, including oil refining, chemical,
petrochemical, power, pulp and paper, and shipbuilding.

1995 sales for Graham Manufacturing Co., Inc. (GMC) were
$45.4 million, about 5% more than forecasted, and 7% above the
business plan for 1995. Throughout the year, new orders improved,
which provided an opportunity to increase shipments in the second
half of the year. A union attempt to organize GMC production
workers had a negative impact on the first half. A majority of the
Company's production workers ultimately voted against the union.

New orders for the year were $48.3 million, the highest
in the Company's history, and reflected increased activity in the
Company's export markets. For the first time in the Company's
history, more than half of GMC's new business came from export
sources. Countries in Asia accounted for over half of the export
business the Company received, with the remaining half from the
Middle East, Canada and South America. New orders from western
Europe represented a 100% increase as compared to the previous
year. This was partly due to the sale of Graham Manufacturing
Limited in the U.K., which gave GMC an opportunity to compete more
freely in the western European countries.

GMC's backlog on December 31, 1995 was $21.1 million,
which compares to $18.1 million at the same time in 1994. The
increased backlog should result in an improvement in shipments for
the first half of 1996, as compared to the same period in 1995.
5
Major achievements for 1995 included:

- exceeding the business plan for the year;
- reducing debt to the lowest level in over five years; and
- bringing new orders for export to more than half of all
new orders, the highest level of export orders in GMC's
history.

Since October of 1995, the rate of new orders has dropped
to an annualized rate of $42 million. However, there is reason to
believe that new orders should improve as 1996 progresses.

Petrochemical and fertilizers are two of the most
promising markets served by GMC, in view of activity related to new
ethylene, ammonia and urea plant projects currently in the planning
stages. Although ethylene prices have softened, China's emerging
role in the market could bring a renewed demand for the product,
with as many as 25 new plants expected to be built in the next two
years.

New ammonia plants are now in the planning stage, and
there continues to be a demand for urea production capacity that
will continue well into 1996. Refinery work is not expected to be
as active as it was in 1995. While oil companies are boosting
capital expenditures for 1996, the emphasis is on exploration and
crude oil production, which is not an area of the oil industry that
offers business potential to GMC. Ultimately, as oil production
increases, there is likely to be an increase in demand for more
refinery capacity in the future, bringing increased demand for
process condensers and vacuum systems of the type manufactured by
Graham. The Company's reputation for experience, quality and
efficiency are excellent in this area.

Graham sales to power plants in the U.S. are probably not
going to improve during the year, but overseas the power industry
should offer some opportunity for new business. GMC's export
markets are expected to continue to be an important part of the
Company's business in 1996.

Employment at GMC as of December 31, 1995 was 312, of
which 9 were temporary or part time employees.


UNITED KINGDOM OPERATIONS:

During 1995, Graham Corporation owned one manufacturing
subsidiary in the United Kingdom, Graham Precision Pumps Limited
(GPPL) in Congleton, Cheshire. Ownership was through its U.K.
holding company, Graham Vacuum & Heat Transfer Limited (GVHT), which
has no employees.


Graham Precision Pumps Limited - Congleton, Cheshire

GPPL manufactures liquid ring vacuum pumps, rotary piston
pumps, oil sealed rotary vane pumps, atmospheric air operated
ejectors and complete vacuum pump systems that are factory
assembled with self-supporting structure.

6
GPPL's 1995 sales of $5,494,000 were lower than the
previous year, as overall the markets were less buoyant and GPPL
was unable to maintain the order intake rate achieved in 1994.

As in 1994, competitive pricing and delivery continued to
be the key to achieving most of GPPL's orders, which in turn
demanded a high level of flexibility in manufacturing. Overall, in
spite of the lower total value, the sales achieved by GPPL
represented a favorable mix and produced a contribution level which
with lower overheads resulted in a small profit.

In 1996, the U.K. and European markets remain uncertain
in spite of favorable forecasts in some countries. GPPL's 1996
business plan forecasts an improvement in specific market sectors
to give limited growth over 1995 by means of further market
development efforts.

A restructured plan for the U.S.A. market is in the
process of development, and is timed to provide an increase in
sales in 1996.

As of December 31, 1995 employment stood at 74.


Capital Expenditures

The Registrant's capital expenditures for 1995 amounted
to $204,000. Of this amount, $159,000 was for GMC and $45,000 was
in the U.K.

(b) Financial Information About Industry Segments

(1) Industry Segments and (2) Information as to Lines of
Business

(The information called for under this Item is set forth in
statements contained in Notes 1 and 3 to Consolidated Financial
Statements, on pages 24-26 and 27-28 of this Annual Report on Form 10-
K).

(c) Narrative Description of Business

(1) Business Done and Intended to be Done

(i) Principal Products and Markets

The Registrant designs and manufactures vacuum and heat transfer
equipment, primarily custom built. The principal markets for this
equipment are the chemical, petrochemical, petroleum refining, and
electric power generating industries. The Registrant's equipment
is sold by a combination of direct company sales engineers and
independent sales representatives located in over 40 major cities
in the United States and abroad.

(ii) Status of Publicly Announced New Products or
Segments

The Registrant has no plans for new products or for entry into new
industry segments that would require the investment of a material
7
amount of the Registrant's assets or that otherwise is material.

(iii) Sources and Availability of Raw Materials

Registrant experienced no serious material shortages in 1995.

(iv) Material Patents, Trademarks

Registrant holds no material patents, trademarks, licenses,
franchises or concessions the loss of which would have a materially
adverse effect upon the business of the Registrant.

(v) Seasonal Variations

No material part of the Registrant's business is seasonal.

(vi) Working Capital Practices (Not Applicable)

(vii) Principal Customers

Registrant's principal customers include the large chemical,
petroleum and power companies, which are end users of Registrant's
equipment in their manufacturing and refining processes, as well as
large engineering contractors who build installations for such
companies and others.

No material part of Registrant's business is dependent upon a
single customer or on a few customers, the loss of any one or more
of whom would have a materially adverse effect on Registrant's
business.

No customer of Registrant or group of related customers regularly
accounts for as much as 10% of Registrant's consolidated annual
revenue.

(viii) Order Backlog

Backlog of unfilled orders at December 31, 1995 was $21,837,000,
compared to $18,997,000 in 1994 and $17,070,000 in 1993.

(ix) Government Contracts (Not Applicable)

(x) Competition

Registrant's business is highly competitive and a substantial
number of companies having greater financial resources are engaged
in manufacturing similar products. Registrant is a relatively
small factor in the product areas in which it is engaged with the
exception of steam jet ejectors. Registrant believes it is one of
the leading manufacturers of steam jet ejectors.

(xi) Research Activities

During the fiscal years ended December 31, 1993, 1994, and 1995.
Registrant spent approximately $304,000, $298,000 and $277,000
respectively, on research activities relating to the development of
new products or the improvement of existing products.

(xii) Environmental Matters
8
Registrant does not anticipate that compliance with federal, state
and local provisions, which have been enacted or adopted regulating
the discharge of material in the environment or otherwise
pertaining to the protection of the environment, will have a
material effect upon the capital expenditures, earnings and
competitive position of the Registrant and its subsidiaries.

(xiii) Number of Persons Employed

On December 31, 1995, Registrant and its subsidiaries employed 397
persons.

(d) Financial Information About Foreign and Domestic Operations
and Export Sales

(The information called for under this Item is set forth in Note 3
to Consolidated Financial Statements, on pages 27-28 of this Annual
Report on Form 10-K.)

Item 2. Properties

United States: Registrant's corporate headquarters is located at
20 Florence Avenue, Batavia, New York.

Registrant's subsidiary, Graham Manufacturing Co., Inc., operates
a plant on approximately thirty-three acres in Batavia consisting
of about 204,000 square feet in several connected buildings built
over a period of time to meet increased space requirements,
including 162,000 square feet in manufacturing facilities, 48,000
square feet for warehousing and a 6,000 square-foot building for
product research and development. A 14,000 square foot extension
to the Heavy Fabrication Building was completed in 1991.

Graham Manufacturing Co., Inc.'s principal offices are in a 45,000
square-foot building located in Batavia adjacent to its
manufacturing facilities.

Graham Manufacturing Co., Inc. maintains U.S. sales offices in
Clifton, New Jersey, Los Angeles and Houston.

England: Registrant's subsidiary, Graham Precision Pumps Limited,
has a 41,000 square-foot manufacturing facility located on 15 acres
owned by that company in Congleton, Cheshire, England.

Assets of the Registrant with a book value of $22,741,000 have been
pledged to secure certain domestic long-term borrowings. Short and
long-term borrowings of Registrant's United Kingdom subsidiary are
secured by assets of the subsidiary, which have a book value of
$589,000.

Item 3. Legal Proceedings

(Not Applicable)

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

(Not applicable)

Item 4.1. Executive Officers of the Registrant
9
The following information is given with respect to Registrant's
executive officers, as defined by Rule 3b-7 of the Act.

Total
1 Prior Years 2
Name Age Office Office Served

Frederick D. Berkeley 67 Chairman, Chairman and 45
President, President of
and Chief Graham Manu-
Executive facturing Co.,
Officer Inc.

J. Ronald Hansen 48 Vice President Chief Finan- 3
Finance & cial Officer
Administration and Vice
and Chief President-
Financial Finance of
Officer Al-Tech Specialty
Steel Corp.

Alvaro Cadena 52 President & Executive 26
Chief Vice
Operating President,
Officer, Graham
Graham Manufacturing
Manufacturing Co., Inc.
Co., Inc.;
Vice President
of Registrant

Joseph P. Gorman 52 Vice President- 26
Sales of Graham
Manufacturing
Co., Inc.

Stephen P. Northrup 44 Vice President- Vice Presi- 22
Engineering of dent-Opera-
Graham Manu- tions
facturing Co.,
Inc.
_____________________________
1 The term of office with Registrant for Mr. Berkeley began
on August 1, 1983, the effective date of the reorganization of the
Registrant and its predecessor, Graham Manufacturing Co., Inc..
The term of office of each executive officer extends to the first
Meeting of Registrant's Board of Directors following the 1994
Annual Meeting of Shareholders or until his successor is chosen and
shall have qualified. Mr. Hansen assumed his duties as Vice
President-Finance & Chief Financial Officer in June 1993. Prior to
his employment at Graham, Mr. Hansen was Chief Financial Officer
and Vice President of Al Tech Specialty Steel Corp. Mr. Cadena was
elected President of Graham Manufacturing Co., Inc. on March 11,
1991. Prior to his election to that office he served as Executive
Vice President of Graham Manufacturing Co., Inc.

2 Includes the number of years served with the Registrant,
Registrant's predecessor company, Graham Manufacturing Co., Inc.,
and any of the Registrant's subsidiaries.
10
PART II

Item 5. Market for Registrant's Common Stock and Related Security
Holder Matters

(a) The information called for under this Item is set
forth under Item 8, "Financial Statements and
Supplementary Data", in the Statement of Quarterly
Financial Data appearing on page 41 of this Annual Report
on Form 10-K.

(b) On March 11, 1996, there were approximately 325
holders of the Registrant's common stock. This figure
includes stockholders of record and individual
participants in security position listings who have not
objected to the disclosure of their names; it does not,
however, include individual participants in security
position listings who have objected to disclosure of
their names. On March 11, 1996, the closing price of the
Registrant's common stock on the American Stock Exchange
was $15.25 per share.

(c) The Registrant has not paid a dividend since January
4, 1993, when it paid a dividend of $.07 per share.
Restrictions on dividends are described in Note 7 to the
Consolidated Financial Statements, to be found on pages
30 to 31 of this Report.
































11
Item 6. Selected Financial Data

GRAHAM CORPORATION - TEN YEAR REVIEW


Operations: 1995 1994 1993 1992
- ------------------------------------------------------------------------------------------------------------------------------

Net Sales $49,480,000 $47,351,000 $45,180,000 $46,542,000
Gross Profit 12,979,000 12,345,000 11,945,000 8,864,000
Selling, General & Administrative 9,993,000 10,098,000 10,918,000 11,823,000
Interest Expense 616,000 525,000 537,000 572,000
Unusual Items 276,000 1,502,000 (397,000)
Income (Loss) From Continuing
Operations Before Taxes 2,094,000 220,000 887,000 (3,531,000)
Income Taxes 778,000 208,000 215,000 (1,100,000)
Income (Loss) From Continuing
Operations 1,316,000 12,000 672,000 (2,431,000)
Income (Loss) From Discontinued
Operations (2,232,000) (264,000) 3,732,000
Loss From Disposal of
Discontinued Operations (182,000) (6,189,000)
Cumulative Effect of Changes in
Accounting Principles (6,000) 161,000
Net Income (Loss) 1,134,000 (8,415,000) 408,000 1,462,000
Dividends 293,000

Common Stock:
- ------------------------------------------------------------------------------------------------------------------------------
Income (Loss) From Continuing
Operations 1.25 .01 .64 (2.32)
Income (Loss) From Discontinued
Operations (2.12) (.25) 3.56
Loss From Disposal of
Discontinued Operations (.17) (5.89)
Cumulative Effect of Changes in
Accounting Principles (.01) .16
Net Income (Loss) Per Share 1.08 (8.01) .39 1.40
Dividends Per Share .28
Shareholders' Equity Per Share 7.98 6.72 14.16 13.76
Market Price Per Share 9-16 9 5/8-14 7/8 10 1/8-16 7/8 12 1/2-27 3/4
Shares Outstanding (End of Year) 1,053,999 1,051,499 1,046,137 1,046,137

Financial Data:
- ------------------------------------------------------------------------------------------------------------------------------
New Orders 52,319,000 49,527,000 40,156,000 49,893,000
Order Backlog 21,837,000 18,997,000 17,070,000 23,259,000
Working Capital 7,074,000 6,845,000 7,098,000 9,433,000
Current Ratio 1.60:1 1.59:1 1.52:1 1.65:1
Capital Expenditures 204,000 412,000 513,000 9,213,000
Depreciation 927,000 1,027,000 1,349,000 1,385,000
Property, Plant & Equipment, Net 8,918,000 9,663,000 18,539,000 19,325,000
Total Assets 29,480,000 29,953,000 41,411,000 45,405,000
Long-Term Liabilities 9,217,000 11,290,000 13,006,000 16,487,000
Shareholders' Equity 8,407,000 7,071,000 14,816,000 14,396,000
Number of Employees (End of Year) 397 408 615 636



12



GRAHAM CORPORATION - TEN YEAR REVIEW (CONCLUDED)


1991 1990 1989 1988 1987 1986
- ------------------------------------------------------------------------------------------------------------------------------

$70,698,000 $68,053,000 $62,340,000 $62,350,000 $54,288,000 $50,658,000
18,967,000 16,749,000 16,664,000 16,769,000 12,965,000 11,626,000
14,543,000 13,899,000 12,005,000 12,961,000 11,261,000 10,153,000
950,000 959,000 1,074,000 1,485,000 1,366,000 1,613,000
(757,000) (1,140,000)

3,474,000 1,891,000 4,342,000 2,323,000 338,000 1,000,000
943,000 690,000 356,000 481,000 101,000 81,000

2,531,000 1,201,000 3,986,000 1,842,000 237,000 919,000

(645,000) 74,000 218,000 (854,000) (1,272,000) (2,105,000)

(1,067,000) (469,000)

347,000
819,000 1,275,000 4,204,000 866,000 (1,035,000) (1,186,000)
289,000 283,000 97,000


- ------------------------------------------------------------------------------------------------------------------------------

2.44 1.18 4.06 1.88 .24 .94

(.62) .07 .22 (.88) (1.30) (2.15)

(1.03) (.48)

.36
.79 1.25 4.28 .88 (1.06) (1.21)
.28 .28 .10
14.43 13.94 13.19 9.55 8.91 8.53
10 5/8-23 10 3/8-34 3/8 7-41 5 1/4-8 3/8 4 3/8-10 3/4 5 1/4-12 3/4
1,040,737 1,026,987 980,010 978,573 978,573 978,573


- ------------------------------------------------------------------------------------------------------------------------------
68,426,000 65,217,000 72,144,000 65,075,000 55,583,000 52,275,000
27,997,000 31,901,000 33,585,000 27,414,000 23,790,000 21,829,000
12,330,000 9,531,000 8,482,000 5,866,000 6,539,000 7,528,000
1.82:1 1.53:1 1.49:1 1.32:1 1.35:1 1.34:1
2,553,000 2,702,000 2,622,000 1,749,000 1,045,000 982,000
1,317,000 1,175,000 1,003,000 982,000 1,018,000 1,008,000
14,485,000 13,408,000 11,200,000 10,764,000 11,607,000 10,507,000
42,133,000 41,731,000 37,534,000 35,523,000 37,717,000 40,952,000
12,096,000 9,272,000 7,444,000 8,080,000 10,339,000 10,479,000
15,015,000 14,317,000 12,930,000 9,343,000 8,724,000 8,344,000
683 720 634 670 863 852


13
Item 7. Management's Discussion and Analysis of Financial
Condition and Results of Operations.

Management's discussion and analysis reviews the company's
financial operating results for each of the three years in the
period ended December 31, 1995 and its financial condition at
December 31, 1995. The focus of this review is on the underlying
business reasons for significant changes and trends affecting
sales, net earnings, and financial condition. This review should
be read in conjunction with the consolidated financial statements,
the related Notes to Consolidated Financial Statements, the Ten-
Year Review and Form 10-K.

Except for the historical information contained herein, the
matters discussed in this annual report are forward-looking
statements which involve risks and uncertainties, including but not
limited to economic, competitive, governmental and technological
factors affecting the company's operations, markets, products,
services and prices, and other factors discussed in the company's
filings with Securities and Exchange Commission.

Results of Operations

Consolidated net income from continuing operations was
$1,316,000 in 1995 as compared to $12,000 for 1994 and $672,000 in
1993. After Loss From Discontinued Operations and Loss From
Disposal of Discontinued Operations, net income in 1995 was
$1,134,000 or $1.08 per share as compared to a loss for 1994 of
$8,415,000 or $8.01 per share and a net income of $408,000 or $0.39
for 1993.

The consolidated results from continuing operations
consolidates the results of Graham Manufacturing Co., Inc. in
Batavia, New York and Graham Precision Pumps Limited in Congleton,
England. Operating profits discussed below include the results of
intercompany transactions.

Operating profits from Graham Manufacturing Co., Inc. for 1995
were about 127% greater than 1994 and about 10% greater than 1993.
The 1994 operations included litigation expense of $1,502,000.
Improved 1995 results as compared to 1993 were due to greater sales
and reduced selling, general and administrative expenses.

Graham Precision Pumps Limited's operating profit for the
current year was about 59% less than 1994 and 157% greater than
1993. The company enjoyed an unusually strong operating
performance in 1994.

In January 1995 the stock of Graham Manufacturing Limited was
sold for the assumption of debt. The net write off of $8,475,000
was recognized in the Consolidated Statement of Operations under
Loss From Discontinued Operations and Loss From Disposal of
Discontinued Operations in 1994.

In December 1994 the real estate of L&A Engineering and
Equipment Inc. was sold for $880,000. A $31,000 after tax gain on
the sale was recognized as income under Loss From Disposal of
Discontinued Operations in 1994. L&A Engineering and Equipment
Inc. was reported as a discontinued operation in 1991.
14
Net Sales

Consolidated sales for 1995 of $49,480,000 represents a 4.5%
increase over 1994 and a 9.5% increase over 1993.

U.S. 1995 operations recorded increased sales of about 8% more
than 1994. Virtually every major product category saw increased
sales in 1995 with the exception of surface condensers. Sales by
major market sector were proportionately increased over 1994 except
for a small increase in the chemical sector and a decrease in the
refinery sector. Sales in 1994 exceeded 1993 sales by about 3%.
This increase resulted from improved surface condenser sales.
Sales by market breakdown showed a decrease in activity in the
power sector, but large increases in the chemical and refinery
markets.

U.K. sales in 1995 decreased almost 17% from 1994. Sales for
1994 were about 20% greater than 1993. As noted elsewhere, sales
were down in 1995 due to the lack of major project work and
offshore demand. Sales were up in 1994 over 1993 due to stronger
offshore demand, particularly in the China Sea.

Gross Profit

Consolidated gross profit margins for 1995, 1994 and 1993 were
about 26%. Gross profit margins from the U.S. operation for 1995,
1994, and 1993 were about 25%, 24% and 26%, respectively. Graham
Precision Pumps gross profit margins for 1995 decreased to about
28% from about 36% in 1994 as a result of fewer sales and less
favorable product mix. Gross profit margins in 1993 were about
26%.

Selling, General and Administrative Expenses

Selling, general and administrative expenses continued the
downward trend initiated in 1993. This three year trend is
expected to reverse in 1996 as the company's strategic plan calls
for a pro-active niche marketing effort and increased research and
development programs in potentially expanding market areas.

Interest Expense

Interest expense for the current year increased about 17% over
1994 even though interest bearing debt decreased significantly from
December 31, 1994. The company's borrowings to finance 1994 fourth
quarter shipments resulted in greater interest expense the first
part of 1995. Interest expense in 1994 was down slightly from
1993. This was due to management's efforts in reducing debt and
working capital requirements.

Provision for Income Taxes

The effective income tax rates for 1995, 1994 and 1993 related
to continuing operations were 37%, 95% and 24%. The current year's
consolidated effective tax rate differs from the statutory rate
mainly due to a reduction in state deferred tax assets recognized
under Statement of Financial Accounting Standard No. 109. The
unusually large effective tax rate recognized in 1994 resulted from
the disallowance of capital losses incurred with the disposal of
15
Graham Manufacturing Limited. The 1993 tax provision was reduced
as a result of the favorable reversal of a tax reserve established
in a previous year. For an in depth analysis of the tax provision,
see Note 9 in the accompanying Notes to Consolidated Financial
Statements.

Working Capital

Working capital available to finance current operations at
December 31, 1995 was $7,074,000. This compares to $6,845,000 at
December 31, 1994. Current assets as of December 31, 1995 were
about 3% greater than 1994. The accounts receivable balance was
down almost 11% as a result of improved cash collections.
Inventory on hand at December 31, 1995 increased about 46% or
$2,074,000 over 1994. This increase is attributed to increased
inventory in selected standard products stocked to shorten delivery
times and the status of specific jobs in work-in-process as of
December 31, 1995. Deferred tax assets decreased about 37% from
1994 as a result of the current deductibility of litigation charges
incurred in 1994 but paid in 1995.

Current liabilities increased about 2% over December 31, 1994
balances. The two significant increases came in accrued
compensation (up almost 34% from 1994) and customer deposits (up
about 258% from last year). Accrued compensation represents a
timing difference between compensation earned and paid. Customer
deposits represent cash collected from customers in advance of
shipments and in excess of the carrying value of related inventory.
The largest decrease in 1994 current liabilities was due to the
payment of the accrued litigation reserve of $1,247,000 in 1995.

Long Term Assets

Long term assets consist of Deferred Income Taxes and Property,
Plant and Equipment. Capital spending in 1995 and 1994 equalled
about 22% and 40% of depreciation expense for the comparable
respective years. Capital spending in 1996 is projected to equal
or slightly exceed 1996 depreciation expense.

Noncurrent Liabilities

Noncurrent liabilities as set forth in the Consolidated Balance
Sheets includes the long term portion of bank debt. Because the
markets served by Graham are cyclical, the company has established
a strategic goal to reduce the amount of interest bearing debt in
relation to shareholders' equity.

Shareholders' Equity

Shareholders' Equity increased about 19% in 1995 over 1994.
Most of this increase was due to earnings. Shareholders' Equity
decreased about 52% in 1994 from 1993 due to the disposal of Graham
Manufacturing Limited and an adverse jury verdict.

Liquidity

Net cash provided from operating activities in 1995 was
$1,644,000 as compared to a deficit in 1994 of $906,000 and a
surplus in 1993 of $2,085,000. The positive 1995 position was
16
achieved due to a strong operating profit together with maintaining
working capital levels approximating 1994. The 1994 cash operating
deficit was largely due to the disposal of Graham Manufacturing
Limited. The 1993 positive cash flow from operating activities was
due to operating profit, inventory reduction programs, and income
tax refunds.

Management believes that 1996 cash needs will be substantially
provided from normal operations.

At December 31, 1995 the U.S. operation had an unused line of
credit available to support its business of $8,727,000. The U.K.
operation had an unused line of credit available of $181,000.

New Orders

New orders in 1995 were $52,319,000 compared to $49,527,000 in
1994 and $40,156,000 in 1993. In 1995, U.S. bookings were
$48,358,000, up from $43,991,000 in 1994 and $35,571,000 in 1993.
New orders from export from the U.S. operation equalled about 54%
of the total new orders. This compares to about 46% of the orders
received in 1994 and about 40% in 1993. Orders received in the
U.K. operation in 1995 were $3,961,000. This compares to
$5,536,000 in 1994 and $4,585,000 in 1993. Bookings in 1995 were
down compared to 1994 due to the lack of major project work and
weaker activity in the U.K. offshore pump product line.

Backlog

The consolidated backlog as of December 31, 1995 was
$21,837,000, up about 15% over 1994 and about 28% over 1993. The
backlog as of December 31, 1994 was $18,997,000 and $17,070,000 on
December 31, 1993. Graham Manufacturing Co., Inc.'s backlog
equalled $21,136,000 for the current period as compared to
$18,127,000 and $16,324,000 for 1994 and 1993, respectively.
Graham Precision Pumps Limited's backlog was $701,000 as of
December 31, 1995 and $870,000 in 1994 and $746,000 in 1993.
Backlog figures exclude intercompany sales. Graham Manufacturing
is a major customer of Graham Precision Pumps.

The backlog at December 31, 1995 will be shipped in 1996 and
represents orders from traditional markets in Graham's established
product lines.

Change In Accounting Principles

The company adopted Statement of Financial Accounting Standard
No. 107, Disclosure About Fair Value of Financial Instruments in
1995. See Notes to Consolidated Financial Statements No. 8 for
additional information including Graham's use of derivatives.

Effective January 1, 1994 the company adopted Statement of
Financial Accounting Standard No. 112, Employer's Accounting for
Postemployment Benefits.

Inflation

Increases in material costs have been offset by cost cutting
measures and price increases absorbed in the marketplace. Graham
17
will continue to monitor the impact of inflation in order to
minimize its effects in future years through pricing and product
mix strategies, productivity improvements, and cost reductions.

Forward Looking

On balance 1995 was an excellent year. In the first half of
the year the company settled a major lawsuit and sold its
subsidiary located in Gloucester, England. The expenses relating
to these events were anticipated and substantially accounted for in
1994. In the second half of the year the company returned to
profitability, posting one of its finest operating profits in
several years.

The company enters 1996 with a consolidated backlog well in
excess of recent past history. No one can predict with certainty,
demand for Graham's products into the future, however, with guarded
optimism the company does see opportunities in selected market
niches in 1996. To what extent these potentially bright spots can
offset other weakening market sectors and fierce global competition
is difficult to comfortably predict.






































18
Item 8. Financial Statements and Supplementary Data

(Financial Statements, Notes to Financial Statements, Quarterly
Financial Data)

CONSOLIDATED STATEMENTS OF OPERATIONS


Year Ended December 31,
1995 1994 1993

Net sales. . . . . . . . . . . . . . . . . . . . . . . . . . $49,480,000 $47,351,000 $45,180,000
----------- ----------- -----------
Costs and expenses:
Cost of products sold . . . . . . . . . . . . . . . . . . 36,501,000 35,006,000 33,235,000
Selling, general and administrative . . . . . . . . . . . 9,993,000 10,098,000 10,918,000
Interest expense. . . . . . . . . . . . . . . . . . . . . 616,000 525,000 537,000
Litigation provision. . . . . . . . . . . . . . . . . . . 276,000 1,502,000
Gain on disposal of property, plant
and equipment. . . . . . . . . . . . . . . . . . . . . (397,000)
----------- ----------- -----------
47,386,000 47,131,000 44,293,000
----------- ----------- -----------
Income from continuing operations
before income taxes . . . . . . . . . . . . . . . . . . . 2,094,000 220,000 887,000
Provision for income taxes . . . . . . . . . . . . . . . . . 778,000 208,000 215,000
----------- ----------- -----------
Income from continuing operations. . . . . . . . . . . . . . 1,316,000 12,000 672,000
Loss from discontinued operations. . . . . . . . . . . . . . (2,232,000) (264,000)
Loss from disposal of discontinued
operations. . . . . . . . . . . . . . . . . . . . . . . . (182,000) (6,189,000)
----------- ----------- -----------
Income(loss) before cumulative effect of
change in accounting principle. . . . . . . . . . . . . . 1,134,000 (8,409,000) 408,000
Cumulative effect of change in accounting
principle from continuing operations. . . . . . . . . . . (2,000)
Cumulative effect of change in accounting
principle from discontinued operations. . . . . . . . . . (4,000)
----------- ----------- -----------
Net income(loss) . . . . . . . . . . . . . . . . . . . . . . $ 1,134,000 $(8,415,000) $ 408,000
=========== =========== ===========
PER SHARE DATA:
Income from continuing operations . . . . . . . . . . . . $1.25 $ 0.01 $0.64
Loss from discontinued operations
and disposal of discontinued operations. . . . . . . . (.17) (8.01) (.25)
Cumulative effect of change in accounting
principle. . . . . . . . . . . . . . . . . . . . . . . (.01)
----------- ----------- -----------
Net income(loss) . . . . . . . . . . . . . . . . . . . . . . $1.08 $(8.01) $0.39
=========== =========== ===========
Average number of common and common
equivalent shares outstanding . . . . . . . . . . . . . . 1,053,000 1,051,000 1,047,000
=========== =========== ===========




See Notes to Consolidated Financial Statements.

19
CONSOLIDATED BALANCE SHEETS



December 31,
1995 1994

Assets
Current assets:
Cash and equivalents. . . . . . . . . . . . . . . . . . . . . . . . . . $ 411,000 $ 454,000
Trade accounts receivable . . . . . . . . . . . . . . . . . . . . . . . 10,611,000 11,883,000
Inventories . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,621,000 4,547,000
Deferred tax asset. . . . . . . . . . . . . . . . . . . . . . . . . . . 698,000 1,114,000
Prepaid expenses and other current assets . . . . . . . . . . . . . . . 589,000 439,000
----------- -----------
18,930,000 18,437,000
----------- -----------
Property, plant and equipment, net . . . . . . . . . . . . . . . . . . . . 8,918,000 9,663,000

Deferred tax asset . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,600,000 1,791,000
Other assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32,000 62,000
----------- -----------
$29,480,000 $29,953,000
=========== ===========



































20
CONSOLIDATED BALANCE SHEETS (CONCLUDED)


December 31,
1995 1994

Liabilities and Shareholders' Equity
Current liabilities:
Short-term debt due banks . . . . . . . . . . . . . . . . . . . . . . . $ 206,000 $ 196,000
Current portion of long-term debt . . . . . . . . . . . . . . . . . . . 355,000 235,000
Accounts payable. . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,066,000 4,275,000
Accrued compensation. . . . . . . . . . . . . . . . . . . . . . . . . . 4,305,000 3,220,000
Accrued expenses and other liabilities. . . . . . . . . . . . . . . . . 1,367,000 1,488,000
Litigation reserve. . . . . . . . . . . . . . . . . . . . . . . . . . . 1,247,000
Customer deposits . . . . . . . . . . . . . . . . . . . . . . . . . . . 966,000 270,000
Domestic and foreign income taxes payable . . . . . . . . . . . . . . . 240,000 260,000
Estimated liabilities of discontinued operations. . . . . . . . . . . . 351,000 401,000
----------- -----------
11,856,000 11,592,000

Long-term debt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,303,000 5,161,000
Deferred compensation. . . . . . . . . . . . . . . . . . . . . . . . . . . 1,017,000 993,000
Deferred tax liability . . . . . . . . . . . . . . . . . . . . . . . . . . 111,000 138,000
Other long-term liabilities. . . . . . . . . . . . . . . . . . . . . . . . 373,000 496,000
Deferred pension liability . . . . . . . . . . . . . . . . . . . . . . . . 1,252,000 1,369,000
Accrued postretirement benefits. . . . . . . . . . . . . . . . . . . . . . 3,161,000 3,133,000
----------- -----------
Total liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . 21,073,000 22,882,000
----------- -----------
Shareholders' equity:
Preferred stock, $1 par value -
Authorized, 500,000 shares
Common stock, $.10 par value -
Authorized, 6,000,000 shares
Issued and outstanding, 1,053,999 shares in 1995
and 1,051,499 shares in 1994. . . . . . . . . . . . . . . . . . 106,000 105,000
Capital in excess of par value. . . . . . . . . . . . . . . . . . . . . 3,219,000 3,197,000
Cumulative foreign currency translation adjustment. . . . . . . . . . . (1,891,000) (1,876,000)
Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,854,000 6,720,000
----------- -----------
9,288,000 8,146,000
Less:

Treasury Stock, 442 shares . . . . . . . . . . . . . . . . . . . . . (6,000)
Employee Stock Ownership Plan Loan Payable . . . . . . . . . . . . . (875,000) (1,075,000)
----------- -----------
Total shareholders' equity. . . . . . . . . . . . . . . . . . . . . . . 8,407,000 7,071,000
----------- -----------
$29,480,000 $29,953,000
=========== ===========


See Notes to Consolidated Financial Statements.






21
CONSOLIDATED STATEMENTS OF CASH FLOWS


Year Ended December 31,
1995 1994 1993

Operating activities:
Net income (loss). . . . . . . . . . . . . . . . . . . . . . $ 1,134,000 $(8,415,000) $ 408,000
Adjustments to reconcile net income (loss) to net ----------- ----------- ----------
cash (used) provided by operating activities:
Depreciation and amortization. . . . . . . . . . . . . . . 946,000 1,047,000 1,379,000
Gain on sale of property, plant and equipment. . . . . . . (24,000) (94,000) (397,000)
Minority interest in net income. . . . . . . . . . . . . . 24,000
Loss on disposal of discontinued operations. . . . . . . . 7,097,000
(Increase) Decrease in operating assets:
Accounts receivable . . . . . . . . . . . . . . . . . . 1,260,000 (4,973,000) 179,000
Inventory, net of customer deposits . . . . . . . . . . (1,395,000) 432,000 1,436,000
Prepaid expenses and other current and
non-current assets . . . . . . . . . . . . . . . . . (140,000) 56,000 (111,000)
Increase (Decrease) in operating liabilities:
Accounts payable, accrued compensation,
accrued expenses and other liabilities . . . . . . . 565,000 3,319,000 (1,318,000)
Litigation reserve. . . . . . . . . . . . . . . . . . . (1,247,000)
Estimated liabilities of discontinued
operations . . . . . . . . . . . . . . . . . . . . . (35,000) 313,000 (23,000)
Deferred compensation, deferred pension
liability and accrued postretirement benefits. . . . 134,000 (344,000) (226,000)
Domestic and foreign income taxes . . . . . . . . . . . (17,000) 380,000 550,000
Other long-term liabilities . . . . . . . . . . . . . . (119,000) 472,000 (8,000)
Deferred income taxes . . . . . . . . . . . . . . . . . 582,000 (196,000) 192,000
----------- ----------- ----------
Total adjustments. . . . . . . . . . . . . . . . . . 510,000 7,509,000 1,677,000
----------- ----------- ----------
Net cash provided (used) by operating actitivies . . . . . . 1,644,000 (906,000) 2,085,000
----------- ----------- ----------
Investing activities:
Purchase of property, plant and equipment. . . . . . . . . . (204,000) (412,000) (513,000)
Proceeds from sale of property, plant and
equipment. . . . . . . . . . . . . . . . . . . . . . . . . 33,000 8,000 440,000
Proceeds from sale of L&A Engineering & Equipment,
Inc. . . . . . . . . . . . . . . . . . . . . . . . . . 880,000
----------- ----------- ----------
Net cash provided (used) by investing activities . . . . . . (171,000) 476,000 (73,000)
----------- ----------- ----------















22
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONCLUDED)


Year Ended December 31,
1995 1994 1993

Financing activities:
Increase (Decrease) in short-term debt . . . . . . . . . . . 14,000 (295,000) 1,459,000
Proceeds from issuance of long-term debt . . . . . . . . . . 11,888,000 2,744,000 469,000
Principal repayments on long-term debt . . . . . . . . . . . (13,418,000) (1,671,000) (4,391,000)
Issuance of common stock . . . . . . . . . . . . . . . . . . 11,000
Purchase of treasury stock . . . . . . . . . . . . . . . . . (6,000)
Capital contributions from minority interest . . . . . . . . 75,000
----------- ----------- ----------
Net cash provided (used) by financing activities . . . . . . (1,511,000) 778,000 (2,388,000)
----------- ----------- ----------
Effect of exchange rate on cash. . . . . . . . . . . . . . . (5,000) 7,000 (2,000)
----------- ----------- ----------
Net increase (decrease) in cash and equivalents. . . . . . . (43,000) 355,000 (378,000)

Cash and equivalents at beginning of year. . . . . . . . . . 454,000 99,000 477,000
----------- ----------- ----------
Cash and equivalents at end of year. . . . . . . . . . . . . $ 411,000 $ 454,000 $ 99,000
=========== =========== ==========





See Notes to Consolidated Financial Statements.





























23
Consolidated Statements of Changes in Shareholders' Equity


Cumulative
Foreign
Capital in Currency Employee Stock
Common Stock Excess of Translation Retained Treasury Ownership Plan Shareholders'
Shares Par Value Par Value Adjustment Earnings Stock Loan Payable Equity

Balance at December 31, 1992 1,046,137 $105,000 $3,124,000 $(2,085,000) $14,727,000 $(1,475,000) $14,396,000
Foreign currency translation
adjustment. . . . . . . . . (188,000) (188,000)
Net income. . . . . . . . . . 408,000 408,000
Payments on Employee Stock
Ownership Plan Loan Payable 200,000 200,000
--------- -------- ---------- ----------- ----------- ------- ----------- -----------
Balance at December 31, 1993 1,046,137 105,000 3,124,000 (2,273,000) 15,135,000 (1,275,000) 14,816,000

Issuance of shares. . . . . . 5,362 73,000 73,000
Foreign currency translation
adjustment. . . . . . . . . 397,000 397,000
Net loss. . . . . . . . . . . (8,415,000) (8,415,000)
Payments on Employee Stock
Ownership Plan Loan Payable 200,000 200,000
--------- -------- ---------- ----------- ----------- ------- ----------- -----------
Balance at December 31, 1994 1,051,499 105,000 3,197,000 (1,876,000) 6,720,000 (1,075,000) 7,071,000

Issuance of shares. . . . . . 2,500 1,000 22,000 23,000
Foreign currency translation
adjustment. . . . . . . . . (15,000) (15,000)
Net income. . . . . . . . . . 1,134,000 1,134,000
Acquisition of treasury stock (6,000) (6,000)
Payments on Employee Stock
Ownership Plan Loan Payable 200,000 200,000
--------- -------- ---------- ----------- ----------- ------- ----------- -----------
Balance at December 31, 1995 1,053,999 $106,000 $3,219,000 $(1,891,000) $ 7,854,000 $(6,000) $ (875,000) $ 8,407,000
========= ======== ========== =========== =========== ======= =========== ===========





See Notes to Consolidated Financial Statements.
















24
Notes To Consolidated Financial Statements

Note 1 - The Company and Its Accounting Policies:

Graham Corporation and its subsidiaries are primarily engaged
in the design and manufacture of vacuum and heat transfer equipment
used in the chemical, petrochemical, petroleum refining, and
electric power generating industries and sells to customers
throughout the world. The company's significant accounting
policies follow.

Principles of consolidation and use of estimates in the preparation
of financial statements -
The consolidated financial statements include the accounts of
the company and its majority-owned domestic and foreign
subsidiaries. All significant intercompany balances, transactions
and profits are eliminated in consolidation.
The preparation of financial statements in conformity with
generally accepted accounting principles requires management to
make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements, as well as the
related revenues and expenses during the reporting period. Actual
amounts could differ from those estimated.

Translation of foreign currencies-
Assets and liabilities of foreign subsidiaries are translated
into U.S. dollars at currency exchange rates in effect at year end
and revenues and expenses are translated at average exchange rates
in effect for the year. Gains and losses resulting from foreign
currency transactions are included in results of operations. Gains
and losses resulting from translation of foreign subsidiary balance
sheets are reflected as a separate component of shareholders'
equity.

Revenue recognition-
Revenues and all related costs on short-term contracts are
accounted for on the completed contract method and included in
income upon substantial completion or shipment to the customer.

Inventories-
Inventories are stated at the lower of cost or market. Cost is
determined on the first-in, first-out method. Progress payments
for orders are netted against inventory to the extent the payment
is less than the inventory balance relating to the applicable
contract. Progress payments that are in excess of the
corresponding inventory balance are presented as customer deposits
in the Consolidated Balance Sheet.

Property and depreciation-
Property, plant and equipment are stated at cost. Major
additions and improvements are capitalized, while maintenance and
repairs are charged to expense as incurred. Depreciation and
amortization are provided based upon the estimated useful lives
under the straight line method. Upon sale or retirement of assets,
the cost and related accumulated depreciation are removed from the
accounts and any resulting gain or loss is included in the results
of operations.

25
Income taxes-
The company recognizes deferred tax assets and liabilities for
the expected future tax consequences of events that have been
recognized in the company's financial statements or tax returns.
Deferred tax assets and liabilities are determined based on the
difference between the financial statement and tax bases of assets
and liabilities using currently enacted tax rates.

Employee benefit plans and deferred compensation-
The company has retirement plans covering substantially all
employees. Charges to income are based upon actuarially determined
costs. Pension liabilities are funded by periodic payments to the
various pension plan trusts.
The company has employment contracts with key employees which
provide for current and deferred bonuses based upon the results of
operations. The principal and interest earned on the deferred
balances are payable upon retirement.
Effective January 1, 1994, the company adopted Statement of
Financial Accounting Standards No. 112 (SFAS 112), "Employers'
Accounting for Postemployment Benefits." SFAS 112 requires that
projected future costs of providing postemployment benefits be
recognized as an expense as employees render service rather than
when the benefits are paid. The adjustment to adopt SFAS 112 of
$9,000, net of the related tax benefit of $3,000, or $.01 per
share, is presented in the Consolidated Statement of Operations as
the cumulative effect of changes in accounting principles from
continuing and discontinued operations. The incremental costs of
adopting this statement are insignificant on an ongoing basis.
The company provides certain health care benefits for eligible
retirees and eligible survivors of retirees. The company
recognizes the cost of postretirement health care benefits on the
accrual basis as employees render service to earn the benefits.

Per share data-
Earnings per share is computed by dividing net income by the
weighted average number of common shares and, when applicable,
common equivalent shares outstanding during the period.

Cash flow statement-
The company considers all highly liquid investments with a
maturity of three months or less when purchased to be cash
equivalents.
Actual interest paid was $631,000 in 1995, $500,000 in 1994,
and $815,000 in 1993. In addition, actual income taxes paid were
$246,000 in 1995, $39,000 in 1994, and $341,000 in 1993.
In 1994, bonus amounts payable to all officers of Graham
Corporation and its U.S. subsidiary were paid in Graham common
stock valued at $12,000 and $73,000 in 1995 and 1994.

Recently issued accounting standard -
In October 1995, the Financial Accounting Standards Board
issued Statement of Financial Accounting Standards No. 123,
"Accounting for Stock-Based Compensation," which requires adoption
no later than fiscal years beginning after December 15, 1995. The
new standard defines a fair value method of accounting for stock
options and similar equity instruments. Under the fair value
method, compensation cost is measured at the grant date based on
the fair value of the award and is recognized over the service
period, which is usually the vesting period.
26
Pursuant to the new standard, companies are encouraged, but not
required, to adopt the fair value method of accounting for employee
stock-based transactions. Companies are also permitted to continue
to account for such transactions under Accounting Principles Board
Opinion No. 25, "Accounting for Stock Issued to Employees," but
would be required to disclose in a note to the financial statements
pro forma net income and, if presented, earnings per share as if
the company had applied the new method of accounting.
The accounting requirements of the new method are effective for
all employee awards granted after the beginning of the fiscal year
of adoption. The company has not yet determined if it will elect
to change to the fair value method, nor has it determined the
effect the new standard will have on net income and earnings per
share should it elect to make such a change. Adoption of the new
standard will have no effect on the company's cash flows.

Note 2 - Discontinued Operations:

In September 1994, the company approved a formal plan to
dispose of its subsidiary, Graham Manufacturing Limited (GML),
located in Gloucester, England, and subsequently sold the operation
on January 24, 1995. GML manufactured shell and tube heat
exchangers. In addition, GML manufactured air cooled exchangers
through a joint venture known as Graham Exchanger Services Limited
of which GML owned seventy-five percent of the issued and
outstanding shares. This joint venture was sold in November 1994.
The disposal of GML has been presented in the Consolidated
Statement of Operations as a discontinued operation and
accordingly, the results of operations for the prior years have
been restated to reflect GML's operations separately from
continuing operations.

Net sales for GML were $13,639,000 for the nine month operating
period in 1994 and $16,086,000 in 1993.

During 1995, the company incurred a loss of $182,000 for
additional expenses related to the disposal of GML. There were no
tax attributes associated with this loss. The 1994 loss from GML's
discontinued operations is presented net of related tax benefits of
$8,000. The 1994 loss from disposal, which includes operating
losses of $1,909,000 during the phase-out period, is presented net
of related tax benefits of $160,000. There were no tax attributes
associated with the 1993 loss of GML. The remaining accrued
liabilities for this disposal totalled $711,000 at December 31,
1995.

In December 1994, the company sold the property and plant of
L&A Engineering & Equipment, Inc. (L&A), which was previously
accounted for as a discontinued operation. A gain, net of related
expenses, of $51,000 was recognized from the sale of the L&A
property and plant. In addition, the remaining reserve for
estimated net liabilities of L&A totalling $38,000 was reversed to
income in 1994. The gain of $89,000, which is net of a $35,000
income tax provision, has been netted against the loss from
disposal of discontinued operations in the 1994 Consolidated
Statement of Operations.



27
Note 3 - Operations by Geographic Area:

The company has operations in the United States and the United
Kingdom.

Inter-geographic sales represent intercompany sales made based
upon a competitive pricing structure. All intercompany profits in
inventory are eliminated in the consolidated accounts and are
included in the eliminations caption below. In computing operating
profit, corporate and interest expense have been excluded.
Included in corporate expense are research and development costs of
$277,000, $298,000, and $304,000 in 1995, 1994 and 1993,
respectively.


1995 1994 1993

Net sales including inter-geographic
sales:
United States
Customers. . . . . . . . . . . . . . . . . . . . $45,358,000 $41,892,000 $40,732,000
Inter-geographic . . . . . . . . . . . . . . . . 24,000 31,000 115,000
United Kingdom
Customers. . . . . . . . . . . . . . . . . . . . 4,122,000 5,459,000 4,448,000
Inter-geographic . . . . . . . . . . . . . . . . 1,372,000 1,152,000 1,040,000
Inter-geographic sales. . . . . . . . . . . . . . . (1,396,000) (1,183,000) (1,155,000)
----------- ----------- -----------
Net sales . . . . . . . . . . . . . . . . . . . . . $49,480,000 $47,351,000 $45,180,000
=========== =========== ===========
Operating profit:
United States. . . . . . . . . . . . . . . . . . $ 4,106,000 $ 1,950,000 $ 3,623,000
United Kingdom . . . . . . . . . . . . . . . . . 370,000 745,000 24,000
Eliminations . . . . . . . . . . . . . . . . . . 65,000 (70,000) 18,000
----------- ----------- -----------
Total operating profit. . . . . . . . . . . . . . . 4,541,000 2,625,000 3,665,000
Corporate expense . . . . . . . . . . . . . . . . . (1,831,000) (1,880,000) (2,241,000)
Interest expense. . . . . . . . . . . . . . . . . . (616,000) (525,000) (537,000)
----------- ----------- -----------
Income from continuing
operations before income taxes . . . . . . . . . $ 2,094,000 $ 220,000 $ 887,000
=========== =========== ===========
Identifiable assets
United States. . . . . . . . . . . . . . . . . . $25,414,000 $25,640,000 $21,281,000
United Kingdom . . . . . . . . . . . . . . . . . 3,870,000 4,214,000 19,245,000
Eliminations . . . . . . . . . . . . . . . . . . (391,000) (284,000) (321,000)
----------- ----------- -----------
28,893,000 29,570,000 40,205,000
Corporate assets. . . . . . . . . . . . . . . . . . 587,000 383,000 1,206,000
----------- ----------- -----------
Total assets. . . . . . . . . . . . . . . . . . . . $29,480,000 $29,953,000 $41,411,000
=========== =========== ===========








28
The breakdown of total United States export sales by geographic area was:


1995 1994 1993

Africa . . . . . . . . . . . . . . . . . . . . . $ 118,000 $ 489,000 $ 1,353,000
Asia . . . . . . . . . . . . . . . . . . . . . . 10,160,000 10,052,000 7,543,000
Canada . . . . . . . . . . . . . . . . . . . . . 2,401,000 2,649,000 2,051,000
Middle East. . . . . . . . . . . . . . . . . . . 1,992,000 253,000 236,000
South America. . . . . . . . . . . . . . . . . . 1,921,000 531,000 1,930,000
Mexico . . . . . . . . . . . . . . . . . . . . . 1,578,000 555,000 232,000
Western Europe . . . . . . . . . . . . . . . . . 592,000 822,000 523,000
Other. . . . . . . . . . . . . . . . . . . . . . 433,000 1,037,000 904,000
----------- ----------- -----------
Total domestic export sales . . . . . . . . . . . . $19,195,000 $16,388,000 $14,772,000
=========== =========== ===========

Note 4 - Inventories:

Major classifications of inventories are as follows:


1995 1994

Raw materials and supplies. . . . . . . . . . . . . . . . . . . $ 2,579,000 $ 1,857,000

Work in process . . . . . . . . . . . . . . . . . . . . . . . . 3,286,000 2,507,000

Finished products . . . . . . . . . . . . . . . . . . . . . . . 1,100,000 953,000
----------- -----------
6,965,000 5,317,000

Less - progress payments. . . . . . . . . . . . . . . . . . . . 344,000 770,000
----------- -----------
$ 6,621,000 $ 4,547,000
=========== ===========

Note 5 - Property, Plant and Equipment:

Major classifications of property, plant and equipment are as
follows:


1995 1994

Land. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 244,000 $ 245,000
Leasehold improvements. . . . . . . . . . . . . . . . . . . . . . . 165,000 165,000
Buildings and improvements. . . . . . . . . . . . . . . . . . . . . 10,245,000 10,231,000
Machinery and equipment . . . . . . . . . . . . . . . . . . . . . . 12,748,000 12,929,000
Construction in progress. . . . . . . . . . . . . . . . . . . . . . 10,000 17,000
----------- -----------
23,412,000 23,587,000
Less - accumulated depreciation and
amortization . . . . . . . . . . . . . . . . . . . . . . . . . . . 14,494,000 13,924,000
----------- -----------
$ 8,918,000 $ 9,663,000
=========== ===========


29
Note 6 - Leases:

The company leases equipment and office space under various
operating leases. Rent expense applicable to operating leases was
$184,000, $180,000 and $249,000 for years 1995, 1994 and 1993,
respectively.

Property, plant and equipment include the following amounts for
leases which have been capitalized.


1995 1994

Machinery and equipment . . . . . . . . . . . . . . . . . . . . . . $ 779,000 $ 788,000
Less accumulated amortization . . . . . . . . . . . . . . . . . . . 494,000 405,000
---------- ----------
$ 285,000 $ 383,000
========== ==========

Amortization of property, plant and equipment under capital
lease amounted to $98,000, $72,000 and $114,000 for years 1995,
1994 and 1993, respectively, and is included in depreciation
expense.

As of December 31, 1995, future minimum payments required under
non-cancelable leases are:


Operating Capital
Leases Leases

1996. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 135,000 $ 43,000
1997. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 77,000 33,000
1998. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 58,000 31,000
1999. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 39,000 17,000
2000. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17,000 9,000
Thereafter. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14,000
---------- ----------
Total minimum lease payments. . . . . . . . . . . . . . . . . . . . $ 340,000 $ 133,000
==========

Less - amount representing
interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19,000
----------
Present value of net minimum
lease payments . . . . . . . . . . . . . . . . . . . . . . . . . . $ 114,000
==========












30
Note 7 - Debt:

Short-Term Debt Due Banks

The company and its subsidiaries had short-term borrowings
outstanding as follows:


December 31,
1995 1994

Borrowings of United Kingdom
Subsidiary under line of credit
at bank's rate plus 1 1/2% in 1995
and bank's rate plus 2 1/2% in 1994 $ 206,000 $ 196,000
========== ===========


In 1995, the United Kingdom subsidiary entered into a new
revolving credit facility agreement which provides a line of credit
of 250,000 pounds sterling ($387,000 at the December 31, 1995
exchange rate). Under the new facility, the interest rate is the
bank's rate plus 1 1/2%. The bank's base rate was 6 1/2% and 3
3/4% at December 31, 1995 and 1994, respectively. The United
Kingdom operations had available unused lines of credit of $181,000
at December 31, 1995. The weighted average interest rate on short-
term borrowings at December 31, 1995 and 1994 was 8% and 6.25%,
respectively.

Long-term Debt

The company and its subsidiaries had long-term borrowings
outstanding as follows:


December 31,
1995 1994

Employee Stock Ownership Plan
Loan Payable . . . . . . . . . . . . . . . . . . . . . . . . . . $ 875,000 $ 1,075,000
United Kingdom term loan due in 2000. . . . . . . . . . . . . . . . 387,000
United States revolving credit facility
at prime plus 1/2% . . . . . . . . . . . . . . . . . . . . . . . 2,282,000 4,171,000
Capital lease obligations . . . . . . . . . . . . . . . . . . . . . 114,000 150,000
---------- -----------
3,658,000 5,396,000
Less: current amounts, including amounts
for capital leases of $ 36,000 in 1995
and $35,000 in 1994. . . . . . . . . . . . . . . . . . . . . . . 355,000 235,000
---------- -----------
$3,303,000 $ 5,161,000
========== ===========

The United States revolving credit facility agreement provides
a line of credit of up to $13,000,000, including letters of credit,
through October 31, 1996. During 1995 and 1994, the company
borrowed at a rate of prime plus 1/2%. In June 1994, the company
used proceeds of the revolving line of credit to refinance
Industrial Development Revenue Bonds.
31
The agreement allows the company at any time to convert
balances outstanding not less than $2,000,000 and up to $9,000,000
into a two-year term loan. This conversion feature is available
through October 1996, at which time the company may convert the
principal outstanding on the revolving line of credit to a two-year
term loan. The company had $2,282,000 and $4,171,000 outstanding
on its revolving credit facility at December 31, 1995 and 1994,
respectively. As the company has the intent and ability to
maintain this balance on a long-term basis, the borrowings have
been classified as long-term debt at December 31, 1995 and 1994.
The bank's prime rate was 8.5% at December 31, 1995 and 1994. The
United States subsidiary had available unused lines of credit of
$8,727,000 at year end.

The Employee Stock Ownership Plan Loan Payable requires
quarterly payments of $50,000 through 2000. (See Note 10 for a
description of the Plan.)

In 1995, the United Kingdom subsidiary entered into a term loan
at a fixed rate of 9%. This term loan is due in 2000 and is
repayable in equal monthly installments commencing in 1996.

Long-term debt requirements over the next five years, excluding
capital leases, are: 1996 - $319,000, 1997 - $867,000, 1998 -
$1,913,000, 1999 - $297,000 and 2000 - $148,000.

The company is required to pay commitment fees of 1/2% on the
unused portion of the domestic revolving credit facility. No other
financing arrangements require compensating balances or commitment
fees. Assets with a book value of $22,741,000 have been pledged to
secure certain domestic long-term borrowings.

The United Kingdom short-term and long-term borrowings are
secured by assets of the United Kingdom subsidiary which have a
book value of $589,000.

Several of the loan agreements contain provisions pertaining to
the maintenance of minimum working capital balances, tangible net
worth, capital expenditures and financial ratios as well as
restrictions on the payment of cash dividends to the parent company
and shareholders and incurrence of additional long-term debt. The
most restrictive dividend provision limits the payment of dividends
to shareholders to the greater of $400,000 or 25% of consolidated
net income. In addition, the United States subsidiary cannot make
any loans or advances exceeding $150,000 to any affiliates without
prior consent of the bank. The United States subsidiary may pay
dividends to the parent company as long as the subsidiary remains
in compliance with all financial covenants after payment of the
dividends. Under the agreement, restricted net assets of the
subsidiary may not be reduced below $5,000,000 at December 31,
1995. Effective December 31, 1995, the United Kingdom subsidiary
obtained a waiver through the end of 1996 from its bank of certain
financial loan covenants.






32
Note 8 - Financial Instruments and Derivative Financial
Instruments:

Concentrations of Credit Risk:

Financial instruments that potentially subject the company to
concentrations of credit risk consist principally of temporary cash
investments and trade receivables. The company places its
temporary cash investments with high credit quality financial
institutions and actively evaluates the credit worthiness of these
financial institutions. Concentrations of credit risk with respect
to trade receivables are limited due to the large number of
customers comprising the company's customer base and their
geographic dispersion. At December 31, 1995 and 1994, the company
had no significant concentrations of credit risk.

Letters of Credit:

The company has entered into standby letter of credit
agreements with financial institutions relating to the guarantee of
future performance on certain contracts. At December 31, 1995 and
1994, the company was contingently liable on outstanding standby
letters of credit aggregating $2,127,000 and $2,256,000,
respectively.

Foreign Exchange Risk Management:

The company, as a result of its global operating and financial
activities, is exposed to market risks from changes in foreign
exchange rates. In seeking to minimize the risks and/or costs
associated with such activities, the company utilizes foreign
exchange forward contracts with fixed dates of maturity and
exchange rates. The company does not hold or issue financial
instruments for trading or other speculative purposes and only
contracts with high quality financial institutions. If the
counterparties to the exchange contracts do not fulfill their
obligations to deliver the contracted foreign currencies, the
company could be at risk for fluctuations, if any, required to
settle the obligation.

The table below summarizes the notional amounts of the foreign
exchange forward contracts held by the company. The "buy" amounts
represent the U.S. dollar equivalent of commitments to purchase
foreign currencies and the "sell" amounts represent the U.S. dollar
equivalent of commitments to sell foreign currencies.


December 31, 1995 1994
Sell Buy

Canadian dollars $391,000
British pounds sterling $158,000
-------- --------
$391,000 $158,000
======== ========
Fair Value $398,000 $165,000



33
The company entered into these foreign exchange forward
contracts to hedge a sales or purchase commitment denominated in
the currency of the sales contract or purchase order. The term of
the derivatives is less than one year.

At December 31, 1995 and 1994, the company had deferred
unrealized gains and (losses) of $(7,000) and $7,000, respectively,
which are recognized in income as part of the hedged transaction.
These amounts represent the gain or loss that would have been
recognized had these contracts been liquidated at market value in
their respective years. The fair values of the foreign exchange
forward contracts are estimated based on dealer quotes.

Fair Value of Financial Instruments:

The differences between the carrying amounts and estimated fair
values of the company's short- and long-term debt are
insignificant.

The methods and assumptions used to estimate the fair value of
such debt are summarized as follows:

Short-term debt due banks - The carrying value of short-term
debt approximates fair value due to the short-term maturity of
this instrument.

Long-term debt - The carrying value of long-term debt excludes
$114,000 and $150,000 of obligations under capital leases at
December 31, 1995 and 1994, respectively. The carrying values
of credit facilities with variable rates of interest
approximates fair values. The fair value of fixed rate debt
was estimated by discounting cash flows using rates currently
available for debt of similar terms and remaining maturities.

Note 9 - Income Taxes:

An analysis of the components of pre-tax income from continuing
operations is presented below:


1995 1994 1993

United States . . . . . . . . . . . . . . . . . . . . $ 1,890,000 $ 59,000 $ 821,000
United Kingdom. . . . . . . . . . . . . . . . . . . . 204,000 161,000 66,000
----------- ----------- -----------
$ 2,094,000 $ 220,000 $ 887,000
=========== =========== ===========












34
The provision (benefit) for income
taxes on continuing operations
consists of:


Current -
Federal. . . . . . . . . . . . . . . . . . . . . . $ 97,000 $ 208,000 $ (4,000)
State. . . . . . . . . . . . . . . . . . . . . . . 16,000 56,000 27,000
United Kingdom . . . . . . . . . . . . . . . . . . 84,000
----------- ----------- -----------
197,000 264,000 23,000
----------- ----------- -----------
Deferred -
Federal. . . . . . . . . . . . . . . . . . . . . . 489,000 (161,000) 111,000
State. . . . . . . . . . . . . . . . . . . . . . . 236,000 (22,000) (51,000)
United Kingdom . . . . . . . . . . . . . . . . . . (1,000) 228,000 (2,000)
Change in valuation allowance. . . . . . . . . . . (143,000) (101,000) 134,000
----------- ----------- -----------
581,000 (56,000) 192,000
----------- ----------- -----------
Total provision for income taxes $ 778,000 $ 208,000 $ 215,000
=========== =========== ===========

The reconciliation of the provision calculated using the United States
Federal tax rate with the provision for income taxes presented in the financial
statements, excluding discontinued operations, is as follows:


1995 1994 1993

Provision for income taxes at
Federal rate . . . . . . . . . . . . . . . . . . . $ 712,000 $ 75,000 $ 302,000
Recognition of tax benefit of prior
year losses. . . . . . . . . . . . . . . . . . . . (40,000)
Difference between foreign and U.S.
tax rates. . . . . . . . . . . . . . . . . . . . . (2,000) (2,000) (1,000)
State taxes . . . . . . . . . . . . . . . . . . . . . 247,000 15,000 (33,000)
Charges not deductible for
income tax purposes. . . . . . . . . . . . . . . . 61,000 131,000 11,000
Recognition of tax benefit generated
by foreign sales corporation . . . . . . . . . . . (67,000) (46,000) (47,000)
Tax credits . . . . . . . . . . . . . . . . . . . . . (18,000)
Net operating losses for which no
tax benefit was provided . . . . . . . . . . . . . 92,000
Change in valuation allowance . . . . . . . . . . . . (143,000) (101,000) 134,000
Reversal of tax reserve . . . . . . . . . . . . . . . (100,000)
Other . . . . . . . . . . . . . . . . . . . . . . . . (12,000) 44,000 (11,000)
----------- ----------- -----------
Provision for income taxes $ 778,000 $ 208,000 $ 215,000
=========== =========== ===========









35
The deferred income tax asset (liability) recorded in the Consolidated
Balance Sheets results from differences between financial statement and tax
reporting of income and deductions. A summary of the composition of the
deferred income tax asset (liability) follows:


1995 1994
United United United United
States Kingdom States Kingdom

Depreciation. . . . . . . . . . . . . . . . $ (435,000) $ (118,000) $ (455,000) $(145,000)
Deferred compensation . . . . . . . . . . . 425,000 430,000
Deferred pension
liability. . . . . . . . . . . . . . . . 379,000 650,000
Accrued postretirement
benefits . . . . . . . . . . . . . . . . 1,281,000 1,284,000
Compensated absences. . . . . . . . . . . . 519,000 465,000
Inventories . . . . . . . . . . . . . . . . 85,000 36,000
Warranty liability. . . . . . . . . . . . . 98,000 89,000
State and foreign loss
carryforwards. . . . . . . . . . . . . . 46,000 144,000 109,000 147,000
New York State
investment tax credit. . . . . . . . . . 195,000 292,000
Alternative minimum tax
credit . . . . . . . . . . . . . . . . . 120,000 103,000
Litigation reserve. . . . . . . . . . . . . 17,000 486,000
Other . . . . . . . . . . . . . . . . . . . 127,000 (84,000) 93,000 (62,000)
---------- ---------- ---------- ---------
2,857,000 (58,000) 3,582,000 (60,000)
Less: Valuation
allowance. . . . . . . . . . . . . . . . 559,000 53,000 677,000 78,000
---------- ---------- ---------- ---------
Deferred tax
asset (liability) $2,298,000 $ (111,000) $2,905,000 $ (138,000)
========== ========== ========== ===========

Deferred income taxes include the impact of state and foreign net
operating loss carryforwards and investment tax credits which expire from
1996 to 2008. In accordance with the provisions of SFAS 109, a valuation
allowance of $612,000 at December 31, 1995 is deemed adequate to reserve for
these and other items which are not considered probable of realization.

The company does not provide for additional U.S. income taxes on
undistributed earnings considered permanently invested in its United Kingdom
subsidiary. At December 31, 1995, such undistributed earnings totaled
$950,000. It is not practicable to determine the amount of income taxes that
would be payable upon the remittance of assets that represent those earnings.












36
Note 10 - Employee Benefit Plans:

Retirement Plans

The company has defined benefit plans covering substantially all
employees. The company's plan covering employees in the United States is
non-contributory. Benefits are based on the employee's years of service and
average earnings for the five highest consecutive calendar years of
compensation for the ten year period preceding retirement. The plan for
employees in the United Kingdom is contributory with the employer's share
being actuarially determined. Benefits are based on the employee's years of
service and average earnings for the three highest years for the ten year
period preceding retirement. The company's funding policy for the United
States plan is to contribute the amount required by the Employee Retirement
Income Security Act of 1974. The pension obligations to employees covered by
the company's former domestic plan, terminated in 1986, were settled through
the purchase of annuity contracts for each participant which guaranteed these
future benefit payments.

The components of pension cost are:


1995 1994 1993
U. S. PLAN U. K. PLAN U. S. PLAN U. K. PLAN U. S. PLAN U. K. PLAN

Service cost-benefits earned
during the period. . . . . . . . $ 261,000 $ 175,000 $ 350,000 $ 524,000 $ 330,000 $ 318,000
Interest cost on projected
benefit obligation . . . . . . . 475,000 295,000 505,000 453,000 473,000 315,000
Actual return on assets . . . . . . (1,600,000) (501,000) (38,000) (345,000) (116,000) (1,155,000)
Net amortization and deferral . . . 1,168,000 109,000 (338,000) (196,000) (196,000) 599,000
---------- ---------- ---------- ---------- ---------- ----------
Net pension cost. . . . . . . . . . $ 304,000 $ 78,000 $ 479,000 $ 436,000 $ 491,000 $ 77,000
========== ========== ========== ========== ========== ==========

The service cost for 1995, 1994 and 1993 is net of employee contributions to
the United Kingdom plan of $49,000, $22,000 and $51,000, respectively.

The actuarial assumptions are:


Discount rate used to determine
projected benefit obligation . . . . 7% 9% 8 3/4% 9 1/2% 7 3/4% 7 3/4%
Rate of increase in compensation
levels . . . . . . . . . . . . . . . 3% 5 1/2% 4% 5 1/2% 4% 4%
Expected rate of return on plan
assets . . . . . . . . . . . . . . . 8% 10% 8% 10% 8% 10%












37
The funded status of the pension plans is presented below:


1995 1994
U. S. PLAN U. K. PLAN U. S. PLAN U. K. PLAN

Vested benefit obligation . . . . . . . . . . . $ 4,262,000 $ 831,000 $ 2,739,000 $ 743,000
=========== ========== =========== ==========
Accumulated benefit obligation. . . . . . . . . $ 4,636,000 $ 831,000 $ 2,968,000 $ 743,000
=========== ========== =========== ==========
Plan assets at fair value . . . . . . . . . . . $ 6,258,000 $3,709,000 $ 4,544,000 $3,561,000
Projected benefit obligation for
services rendered to date. . . . . . . . . . 7,539,000 3,461,000 5,908,000 3,093,000
----------- ---------- ----------- ----------
Projected benefit obligation (in excess
of) or less than plan assets . . . . . . . . (1,281,000) 248,000 (1,364,000) 468,000
Unrecognized net gain loss from past
experience different from that assumed
and effect of changes in assumptions . . . . (528,000) (752,000) (327,000) (972,000)
Unrecognized prior service cost . . . . . . . . (3,000) 265,000 (3,000) 289,000
Unrecognized net asset at
transition . . . . . . . . . . . . . . . . . (379,000) (38,000) (423,000) (46,000)
----------- ---------- ----------- ----------
Pension liability . . . . . . . . . . . . . . . $(2,191,000) $ (277,000) $(2,117,000) $ (261,000)
=========== ========== =========== ==========

The current portion of the pension liability is included in the caption
"Accrued Compensation" and the long-term portion is separately presented in the
Consolidated Balance Sheets.

Assets of the United States plan consist primarily of equity securities
including 70,425 shares of the company's common stock at December 31, 1995 and
1994. Assets of the United Kingdom plan consist of an investment contract with
an insurance company which is primarily invested in equity securities. The
vested benefit obligation of the United Kingdom plan is the actuarial present
value of the vested benefits to which the employee is currently entitled but
based on the employee's expected date of separation or retirement. The
unrecognized net asset at transition is being amortized over the remaining
service lives of the participants which approximates 19 years for the domestic
plan and 13 years for the United Kingdom plan.

The company has a defined contribution plan covering substantially all
domestic employees. Company contributions to this plan are based on the
profitability of the company and amounted to $320,000, $0 and $326,000 in 1995,
1994 and 1993, respectively. The company also maintains a supplemental defined
contribution plan which covers selected employees in the United Kingdom. The
expense associated with this plan was $4,000, $13,000 and $23,000 for the years
ended December 31, 1995, 1994 and 1993, respectively.

Employee Stock Ownership Plan

In 1990, the company established a noncontributory Employee Stock
Ownership Plan (ESOP) that covers substantially all employees in the United
States. The company borrowed $2,000,000 under loan and pledge agreements.
The proceeds of the loans were used to purchase 87,454 shares of the
company's common stock. The purchased shares are pledged as security for the
payment of principal and interest as provided in the loan and pledge
agreements. It is anticipated that funds for servicing the debt payments
will essentially be provided from contributions paid by the company to the
37
ESOP, from earnings attributable to such contributions, and from cash
dividends paid to the ESOP on shares of the company stock which it owns.
During 1995, 1994, and 1993 the company recognized expense associated with
the ESOP using the shares allocated method. This method recognizes interest
expense as incurred on all outstanding debt of the ESOP and compensation
expense related to principal reductions based on shares allocated for the
period. Dividends received on unallocated shares that are used to service
the ESOP debt reduce the amount of expense recognized each period. The
compensation expense associated with the ESOP was $200,000 for each of the years
ended December 31, 1995, 1994 and 1993. The ESOP received no dividends on
unallocated shares in 1995, 1994 and 1993. Interest expense in the amount of
$97,000, $96,000, and $96,000 was incurred in 1995, 1994 and 1993, respectively.
Dividends paid on allocated shares accumulate for the benefit of the employees.

Other Postretirement Benefits

In addition to providing pension benefits, the company has a United
States plan which provides health care benefits for eligible retirees and
eligible survivors of retirees. Effective January 1, 1994, early retirees
who are eligible to receive benefits under the plan are required to share in
twenty percent of the medical premium cost. In addition, the company's share
of the premium costs has been capped.

The components of postretirement benefit cost are:


1995 1994 1993

Service cost - benefits earned during the period. . . . . . . . . . . . . . . $ 45,000 $ 56,000 $ 84,000
Interest cost on accumulated benefit obligation . . . . . . . . . . . . . . . 156,000 165,000 199,000
Amortization of prior service cost. . . . . . . . . . . . . . . . . . . . . . (87,000) (87,000) (25,000)
-------- -------- --------
Net postretirement benefit cost . . . . . . . . . . . . . . . . . . . . . . . $114,000 $134,000 $258,000
======== ======== ========

The assumptions used to develop the accrued postretirement benefit
obligation were:


1995 1994 1993

Discount rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7% 8 3/4% 7 3/4%
Medical care cost trend rate. . . . . . . . . . . . . . . . . . . . . . . . . 9 1/2% 10% 10%

The medical care cost trend rate used in the actuarial computation
ultimately reduces to 6% in 2002 and subsequent years. This was accomplished
using 1/2% decrements for the years 1996 through 2002.












38
The table of actuarially computed benefit obligations is presented
below:


1995 1994

Accumulated postretirement benefit obligation:
Retirees . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 1,064,000 $ 850,000
Fully eligible active plan participants. . . . . . . . . . . . . . . . . . 486,000 414,000
Other active plan participants . . . . . . . . . . . . . . . . . . . . . . 988,000 686,000
----------- ----------
Unfunded accumulated postretirement
benefit obligation . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,538,000 1,950,000
Unrecognized net gain (loss) from past
experience different from that assumed
and effects of changes in assumptions. . . . . . . . . . . . . . . . . . . (403,000) 106,000
Unrecognized prior service cost . . . . . . . . . . . . . . . . . . . . . . . 1,151,000 1,238,000
---------- ----------
Accrued postretirement benefit obligation . . . . . . . . . . . . . . . . . . $3,286,000 $3,294,000
========== ==========

The effect of a one percentage point increase in each future year's
assumed medical care cost trend rate, holding all other assumptions constant,
would not have a material effect on the net postretirement benefit cost or
the accrued postretirement benefit obligation.

The current portion of the postretirement benefit obligation is
included in the caption "Accrued Compensation" and the long-term portion is
separately presented in the Consolidated Balance Sheets.

Note 11 - Stock Options:

The 1989 Stock Option and Appreciation Rights Plan provides for
issuance of up to 125,800 shares of common stock in connection with
grants of non-qualified stock options and tandem stock appreciation
rights to officers, key employees and certain outside directors.
The options may be granted at prices not less than the fair market
value at the date of grant, and expire no later than ten years
after the date of grant.

The 1981 Common Stock Incentive Plan for officers and other key
employees provided for issuance of up to 80,000 shares of common
stock in connection with grants of incentive stock options and
tandem stock appreciation rights. Options can no longer be granted
under this plan and at December 31, 1995, all outstanding options
had been exercised.













39
Information on options and rights under the company's plans is
as follows:


Option Shares
price range under option

Outstanding at December 31, 1992. . . . . . . . . . . . . . . . $7.50-19.75 83,500
Granted . . . . . . . . . . . . . . . . . . . . . . . . . . . . $11.50-12.625 24,600
Cancelled . . . . . . . . . . . . . . . . . . . . . . . . . . . $7.50-19.75 (13,000)
-------
Outstanding at December 31, 1993. . . . . . . . . . . . . . . . $7.50-19.75 95,100
Granted . . . . . . . . . . . . . . . . . . . . . . . . . . . . $12.00 4,600
Cancelled . . . . . . . . . . . . . . . . . . . . . . . . . . . $19.75 (2,000)
-------
Outstanding at December 31, 1994. . . . . . . . . . . . . . . . $7.50-19.75 97,700

Exercised . . . . . . . . . . . . . . . . . . . . . . . . . . . $7.50 (1,500)
Granted . . . . . . . . . . . . . . . . . . . . . . . . . . . . $9.875-12.00 16,200
Cancelled . . . . . . . . . . . . . . . . . . . . . . . . . . . $11.50-19.75 (4,800)
-------
Outstanding at December 31, 1995. . . . . . . . . . . . . . . . $9.875-19.75 107,600
=======

There were 79,940 options exercisable at December 31, 1995.
The remaining options are exercisable at a rate of 20 percent per
year from the date of grant. The outstanding options expire
December 1999 to October 2005. The number of options available for
future grants were 12,800 at December 31, 1995 and 24,200 at
December 31, 1994.

In 1995, the Board of Directors adopted the 1995 Graham
Corporation Incentive Plan to Increase Shareholder Value and
approved the granting of non-qualified stock options to purchase
11,500 shares of the company's common stock at an exercise price of
$12.00 to officers and other key employees. If approved by the
shareholders, these options will be immediately exercisable and
will expire no later than October 2005. This plan provides for the
issuance of up to 128,000 shares of common stock in connection with
grants of incentive stock options and non-qualified stock options
to officers, key employees and outside directors. The options may
be granted at prices not less than the fair market value at the
date of grant and expire no later than ten years after the date of
grant.

Note 12 - Shareholder Rights Plan:

On February 23, 1990 the company adopted a Shareholder Rights
Plan. Under the Plan, as of March 7, 1990, one share Purchase
Right ("Right") is attached to each outstanding share of Common
Stock. When and if the Rights become exercisable, each Right would
entitle the holder of a share of Common Stock to purchase from the
company an additional share of Common Stock for $70.00 per share,
subject to adjustment. The Rights become exercisable upon certain
events: (i) if a person or group of persons acquires 20% or more of
the company's outstanding Common Stock; or (ii) if a person or
group commences a tender offer for 30% or more of the company's
outstanding Common Stock.

40
The company may redeem the Rights for $.01 per Right at any
time prior to the close of business on the date when the Rights
become exercisable.

After the Rights become exercisable, if the company is acquired
in a business combination transaction, or if at least half of the
company's assets or earning power are sold, then each Right would
entitle its holder to purchase stock of the acquirer (or Graham, if
it were the surviving company) at a discount of 50%. The number of
shares that each Right would entitle its holder to acquire at
discount would be the number of shares having a market value equal
to twice the exercise price of the Right.

Note 13 - Litigation Settlement:

A lawsuit was filed in November 1992 against the company's U.S.
subsidiary, Graham Manufacturing Co., Inc. Following an adverse
jury verdict, the company charged $1,502,000 to pre-tax income in
1994 for the judgment amount and related defense costs. Following
trial in 1995, the company reached a settlement with the plaintiff
and an additional $276,000 was expensed.






































41
Quarterly Financial Data:

A capsule summary of the company's unaudited quarterly sales
and earnings per share data for 1995 and 1994 is presented below:


First Second Third Fourth Total
1995 Quarter Quarter Quarter Quarter Year

Net sales . . . . . . . . . . . . . . . . $ 9,305,000 $12,007,000 $10,651,000 $17,517,000 $49,480,000
Gross Profit. . . . . . . . . . . . . . . 2,500,000 2,666,000 3,068,000 4,745,000 12,979,000
Income from continuing operations . . . . 19,000 (137,000) 254,000 1,180,000 1,316,000
Loss from discontinued operations . . . . (182,000) (182,000)
Net income (loss) . . . . . . . . . . . . 19,000 (137,000) 254,000 998,000 1,134,000
Per share:
Income from continuing
operations . . . . . . . . . . . . . .02 (.13) .24 1.12 1.25
Loss from discontinued
operations . . . . . . . . . . . . . (.17) (.17)
Net income (loss). . . . . . . . . . . .02 (.13) .24 .95 1.08
=========== =========== =========== =========== ===========
Market price range. . . . . . . . . . . . 9 1/4-11 3/8 9-11 7/8 10 1/8-13 7/8 11 1/2-16 9-16



First Second Third Fourth Total
1994 Quarter Quarter Quarter Quarter Year

Net sales . . . . . . . . . . . . . . . . $ 9,904,000 $ 8,561,000 $11,288,000 $17,598,000 $47,351,000
Gross Profit. . . . . . . . . . . . . . . 2,747,000 2,034,000 2,909,000 4,655,000 12,345,000
Income from continuing operations . . . . 104,000 (434,000) 191,000 151,000 12,000
Loss from discontinued operations . . . . (31,000) (422,000) (4,340,000) (3,628,000) (8,421,000)
Cumulative effect of change in
accounting principle . . . . . . . . . (6,000) (6,000)
Net income (loss) . . . . . . . . . . . . 67,000 (856,000) (4,149,000) (3,477,000) (8,415,000)
Per share:
Income from continuing operations. . . .10 (.41) .18 .14 .01
Loss from discontinued operations. . . (.03) (.40) (4.13) (3.45) (8.01)
Cumulative effect of change in
accounting principle . . . . . . . . (.01) (.01)
Net income (loss). . . . . . . . . . . .06 (.81) (3.95) (3.31) (8.01)
=========== =========== =========== =========== ===========
Market price range. . . . . . . . . . . . 11-14 7/8 12-14 7/8 11 1/4-13 1/2 9 5/8-12 9 5/8-14 7/8
















42
INDEPENDENT AUDITORS' REPORT


Board of Directors and Shareholders
Graham Corporation
Batavia, New York

We have audited the accompanying consolidated balance sheets of
Graham Corporation and subsidiaries as of December 31, 1995 and
1994, and the related consolidated statements of operations,
changes in shareholders' equity and cash flows for each of the
three years in the period ended December 31, 1995. These financial
statements are the responsibility of the Corporation's management.
Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with generally accepted
auditing standards. Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the
amounts and disclosures in the financial statements. An audit also
includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits
provide a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present
fairly, in all material respects, the financial position of Graham
Corporation and subsidiaries at December 31, 1995 and 1994, and the
results of their operations and their cash flows for each of the
three years in the period ended December 31, 1995 in conformity
with generally accepted accounting principles.



Deloitte & Touche LLP
Rochester, New York
February 22, 1996




















43
INDEPENDENT AUDITORS' REPORT


Board of Directors and Shareholders
Graham Corporation
Batavia, New York

We have audited the consolidated financial statements of Graham
Corporation and subsidiaries as of December 31, 1995 and 1994 and
for each of the three years in the period ended December 31, 1995,
and have issued our report thereon dated February 22, 1996; such
report is included elsewhere in this Annual Report on Form 10-K.
Our audits also included the consolidated financial statement
schedules of Graham Corporation and subsidiaries, listed in Item 14 (a) 2.
These financial statement schedules are the responsibility of the
Corporation's management. Our responsibility is to express an
opinion based on our audits. In our opinion, such financial
statement schedules, when considered in relation to the basic
financial statements taken as a whole, present fairly in all
material respects the information set forth therein.



Deloitte & Touche LLP

Rochester, New York
February 22, 1996
































44
Item 9. Changes in and Disagreements with Accountants on
Accounting and Financial Disclosure

(Not Applicable)


PART III

Item 10. Directors and Executive Officers

(The information called for under this Item pursuant to
Item 401 of the Commission's Regulation S-K is set forth
in statements under "Election of Directors" on pages 3
to 5 of the Registrant's Proxy Statement for its 1996
Annual Meeting of Stockholders, which statements are
hereby incorporated herein by reference: except that the
information regarding executive officers called for
hereunder pursuant to Item 401(b) of Regulation S-K is
furnished under a separate item captioned Executive
Officers of the Registrant included in PART I of this
annual report on Form 10-K pursuant to Instruction 3 to
Item 401(b) of Regulation S-K and paragraph 3 of General
Instruction G of Form 10-K. The information called for
under this Item pursuant to Item 405 of the Commission's
Regulation S-K is set forth in the statement on page 7
of Registrant's Proxy Statement for its 1996 Annual
Meeting of Stockholders, which statement is hereby
incorporated herein by reference.)


Item 11. Executive Compensation

(The information called for under this Item is set forth
in statements under "Compensation of Executive Officers"
on pages 8 to 11 of Registrant's Proxy Statement for its
1996 Annual Meeting of Stockholders, which statements are
hereby incorporated herein by reference.)


Item 12. Security Ownership of Certain Beneficial Owners and
Management

(a) Security Ownership of Certain Beneficial Owners

(The information called for under this Item is set forth
in statements under "Principal Stockholders" on page 2
of Registrant's Proxy Statement for its 1996 Annual
Meeting of Stockholders, which statements are hereby
incorporated herein by reference.)


(b) Security Ownership of Management

(The information called for under this Item is set forth
in statements under "Principal Stockholders" on page 2,
"Election of Directors" on pages 3 to 5 and "Executive
Officers" on page 7 of Registrant's Proxy Statement for
its 1996 Annual Meeting of Stockholders, which statements
are hereby incorporated herein by reference.)
45
(c) Changes in Control (Not Applicable)


Item 13. Certain Relationships and Related Transactions

(The information called for under this Item is set forth
in statements under "Principal Stockholders" on page 2
and "Election of Directors" on pages 3 to 5 of
Registrant's Proxy Statement for its 1996 Annual Meeting
of Stockholders, which statements are hereby incorporated
herein by reference.)


PART IV

Item 14. Exhibits, Financial Statement Schedules and Reports
on Form 8-K

(a) (1) The following are Financial Statements
and related information filed as part of
this Annual Report on Form 10-K:

Sequential
Page Number

(A) Consolidated Statements of Operations
for the Years ended December 31, 1995, 1994,
and 1993; 18

(B) Consolidated Balance Sheets as of
December 31, 1995 and 1994; 19-20

(C) Consolidated Statements of Cash Flows
for the Years Ended December 31, 1995,
1994 and 1993; 21-22

(D) Consolidated Statements of Changes
in Shareholders' Equity for the Years
ended December 31, 1995, 1994 and 1993; 23

(E) Notes to Consolidated Financial Statements;
and 24-40

(F) Report of Independent Auditors 42

(a) (2) The following are Financial
Statement Schedules and related
information required to be filed as
part of this Annual Report on Form
10-K by Items 8 and 14(d) of Form
10-K:

(A) The items set forth in Items 14(a)(1)(A)
through (E) above; and 18-40

(B) Independent Auditors' Report on Financial
Statement Schedules 43


46
Sequential
Page Number
Financial Statement schedules for the years
ended December 31, 1995, 1994 and 1993 as follows:


(i) Condensed Financial Information of
Registrant (Schedule I) 47-50

(ii) Valuation and Qualifying Accounts
(Schedule II) 51-52


Other financial statement schedules not included in this
Annual Report on Form 10-K have been omitted because they are not
applicable or because the required information is shown in the
financial statements or notes thereto.










































47
GRAHAM CORPORATION AND SUBSIDIARIES*
SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
CONDENSED STATEMENTS OF OPERATIONS


Year Ended December 31,
1995 1994 1993

Costs and expenses:
General and administrative $1,423,000 $ 1,117,000 $2,006,000
Interest expense 98,000 97,000 251,000
---------- ----------- ----------
Parent company operating loss before
income tax benefit 1,521,000 1,214,000 2,257,000
Benefit for income taxes (580,000) (449,000) (418,000)
---------- ----------- ----------
Net parent company operating loss 941,000 765,000 1,839,000
---------- ----------- ----------
Equity in earnings of continuing subsidiaries 3,891,000 1,719,000 3,416,000
Less expenses directly allocable to
continuing subsidiaries:
Research and development 276,000 285,000 272,000
Provision for income taxes 1,358,000 657,000 633,000
---------- ----------- ----------
Equity in net earnings of subsidiaries 2,257,000 777,000 2,511,000
---------- ----------- ----------
Income from continuing operations 1,316,000 12,000 672,000
---------- ----------- ----------
Equity in losses of discontinued subsidiaries (182,000) (8,554,000) (264,000)
Less expenses directly allocable to discontinued subsidiaries:
Benefit for income taxes (133,000)
---------- ----------- ----------
Equity in net losses of discontinued subsidiaries (182,000) (8,421,000) (264,000)
---------- ----------- ----------
Income before cumulative effect of
change in accounting principle 1,134,000 (8,409,000) 408,000
Cumulative effect of change in
accounting principle for
continuing subsidiary (2,000)
Cumulative effect of change in
accounting principle for discontinued
subsidiaries (4,000)
---------- ----------- ----------
Net income (loss) $1,134,000 $(8,415,000) $ 408,000
========== =========== ==========

The Notes to Consolidated Financial Statements in Part II are an
integral part of this schedule.


* Information is presented for the parent company only.

** Cash dividends paid to the parent company by consolidated
subsidiaries were $1,750,000, $1,968,000 and $3,735,000 in
1995, 1994 and 1993, respectively.




48
GRAHAM CORPORATION AND SUBSIDIARIES*
SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
CONDENSED BALANCE SHEETS


December 31,
1995 1994

ASSETS
Prepaid expenses $ 92,000 $ 91,000
Due from subsidiaries 188,000 150,000
Other current assets 18,000
----------- -----------
Total current assets 280,000 259,000

Property, plant & equipment, net 275,000 316,000
Investment in subsidiaries 9,142,000 8,017,000
Other assets 28,000 35,000
----------- -----------
$ 9,725,000 $ 8,627,000
=========== ===========






































49
CONDENSED BALANCE SHEETS (CONCLUDED)


December 31,
1995 1994

LIABILITIES AND SHAREHOLDERS' EQUITY
Current portion of long-term debt $ 208,000 $ 208,000
Accounts payable 216,000 152,000
Other current liabilities 219,000 313,000
----------- -----------
Total current liabilities 643,000 673,000

Long-term debt 675,000 883,000
----------- -----------
1,318,000 1,556,000
----------- -----------
Shareholders' equity:
Preferred stock, $1 par value -
authorized, 500,000 shares
Common stock, $.10 par value -
authorized, 6,000,000 shares
issued and outstanding, 1,053,999 shares
in 1995 and 1,051,499 shares in 1994 106,000 105,000
Capital in excess of par value 3,219,000 3,197,000
Cumulative foreign currency translation
adjustment (1,891,000) (1,876,000)
Retained earnings 7,854,000 6,720,000
----------- -----------
9,288,000 8,146,000

Less:
Treasury stock (6,000)
Employee Stock Ownership Plan Loan Payable (875,000) (1,075,000)
----------- -----------
Total shareholders' equity 8,407,000 7,071,000
----------- -----------
$ 9,725,000 $ 8,627,000
=========== ===========

The Notes to Consolidated Financial Statements in Part II are an
integral part of this Schedule.


* Information is presented for the parent company only.














50
GRAHAM CORPORATION AND SUBSIDIARIES*

SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

CONDENSED STATEMENTS OF CASH FLOWS



Year Ended December 31,
1995 1994 1993

Net cash provided by operating
activities $ 3,000 $ 19,000 $2,135,000
---------- ---------- ----------
Investing activities:
Purchase of property, plant and
equipment (13,000) (10,000)
---------- ---------- ----------
Net cash (used) by investing activities (13,000) (10,000)
---------- ---------- ----------
Financing activities:
Principal repayments of long-term
debt (8,000) (6,000) (2,200,000)
Issuance of common stock 11,000
Purchase of treasury stock (6,000)
Capital contributions from minority
interest 75,000
---------- ---------- ----------
Net cash used by financing activities (3,000) (6,000) (2,125,000)
Net increase in cash and equivalents 0 0 0

Cash and equivalents at beginning of
year 0 0 0
---------- ---------- ----------
Cash and equivalents at end of year $ 0 $ 0 $ 0
========== ========== ==========



The Notes to Consolidated Financial Statements in Part II are an
integral part of this schedule.


* Information is presented for the parent company only.















51
GRAHAM CORPORATION AND SUBSIDIARIES
SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS


Balance at Charged to Balance at
beginning costs and Charged to end of
Description of period expenses other accounts Deductions period

Year ended December 31, 1995
Reserves deducted from the asset
to which they apply:
Reserve for doubtful accounts $ 119,000 $ 42,000 $ (80,000) $ 81,000
Reserve for inventory
obsolescence 236,000 1,000 $ (3,000) (b) (12,000) 222,000

Reserves included in the
balance sheet caption Accrued
expenses and other liabilities:
Reserve for contingencies 1,247,000 101,000 (1,348,000)

Reserve for discontinued
operations 883,000 182,000 (9,000) (b) (345,000) (a) 711,000
---------- ---------- -------- ----------- ----------
$2,485,000 $ 326,000 $(12,000) $(1,785,000) $1,014,000
========== ========== ======== =========== ==========
Year ended December 31, 1994
Reserves deducted from the asset
to which they apply:
Reserve for doubtful accounts $ 80,000 $ 51,000 $ 2,000 (b) $ (14,000) $ 119,000
Reserve for inventory
obsolescence 38,000 192,000 6,000 (b) 236,000

Reserves included in the
balance sheet caption Accrued
expenses and other liabilities:
Reserve for penalties 223,000 (61,000) (62,000) (c) (100,000)
Reserve for contingencies 384,000 946,000 (83,000) 1,247,000

Reserve for discontinued
operations 80,000 847,000 16,000 (b) (60,000) (a) 883,000
---------- ---------- -------- ----------- ----------
$ 805,000 $1,975,000 $(38,000) $ (257,000) $2,485,000
========== ========== ======== =========== ==========
















52
SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS (CONCLUDED)


Description Balance at Charged to Balance at
beginning costs and Charged to end of
of period expenses other accounts Deductions period

Year ended December 31, 1993
Reserves deducted from the asset
to which they apply:
Reserve for doubtful accounts $ 57,000 $ 26,000 $ (3,000) $ 80,000
Reserve for inventory
obsolescence 38,000 38,000

Reserves included in the
balance sheet caption Accrued
expenses and other liabilities:
Reserve for penalties 145,000 331,000 $ (2,000) (b) (251,000) 223,000
Reserve for contingencies 430,000 (46,000) 384,000

Reserve for discontinued
operations 103,000 (23,000) (a) 80,000
---------- ---------- -------- ----------- -----------
$ 735,000 $ 395,000 $ (2,000) $ (323,000) $ 805,000
========== ========== ======== =========== ===========


Notes: (a) Represents costs charged against the reserve associated with the discontinued operation.
(b) Represents foreign currency translation adjustment.
(c) Represents a reversal of the reserve and a foreign currency translation adjustment.





























53
(a) (3) The following exhibits are required to be filed by Item 14(c)
of Form 10-K:

Exhibit No.

*3 (i) Articles of Incorporation of Graham
Corporation

3 (ii) By-laws of Graham Corporation

*4 (a) Certificate of Incorporation of Graham
Corporation (included as Exhibit 3.1)

**4 (b) Shareholder Rights Plan of Graham Corporation

***10 1989 Stock Option and Appreciation Rights Plan
of Graham Corporation

11 Statement regarding computation of per share
earnings

21 Subsidiaries of the registrant

23 Consent of Experts and Counsel

27 Financial Data Schedule

(b) The Registrant filed no reports on Form 8-K during the last
quarter of the fiscal year covered by this Annual Report on
Form 10-K.

___________________________

* Incorporated herein by reference from the Annual Report of
Registrant on Form 10-K for the year ended December 31, 1989.

** Incorporated herein by reference from the Registrant's Current
Report on Form 8-K dated February 26, 1991, as amended by
Registrant's Amendment No. 1 on Form 8 dated June 8, 1991.

*** Incorporated herein by reference from the Registrant's Proxy
Statement for its 1991 Annual Meeting of Shareholders.

Cross Reference Sheet for Annual Report on Form 10-K for the year ended
December 31, 1995, setting forth item numbers and captions of Form 10-K
(and related Items of Regulation S-K referred to therein) under which
information is incorporated by reference and the pages in the
Registrant's Proxy Statement for the 1996 Annual Meeting of Stockholders
where that information appears.










54


FORM 10-K: PART No. Regulation S-K Proxy Statement for 1996
Item No. and Caption Item No. and Caption Annual Meeting of Stockholders
Caption: Page:

Item 10. Directors Item 401. Directors and Election of Directors 3-5
and Executive Executive Officers
Officers of
Registrant Item 405. Directors and Disclosure Pursuant to
Executive Officers Item 405 of SEC
Regulation S-K 7

Item 11. Executive Item 402. Executive Compensation of
Compensation Compensation Executive Officers 8-11


Item 12. Security Item 403(a). Security Principal Stockholders 2
Ownership of Certain Ownership of Certain
Beneficial Owners Beneficial Owners
and Management
Item 403(b). Security Principal Stockholders 2
Ownership of Management Election of Directors 3-5
Executive Officers 7

Item 13. Certain Item 404(a). Transactions Principal Stockholders 2
Relationships and with Management and Election of Directors 3-5
Related Others
Transactions
Item 404(b). Certain Principal Stockholders 2
Business Relations Election of Directors 3-5




























55
Pursuant to the requirements of Section 13 or 15 (d) of the
Securities Exchange Act of 1934, the Registrant has duly caused
this annual report to be signed on its behalf by the undersigned,
thereunto duly authorized.


GRAHAM CORPORATION
(Registrant)

DATE: March 27, 1996 By s\ J. Ronald Hansen

J. Ronald Hansen
Vice President-Finance &
Administration and Chief
Financial Officer

Pursuant to the requirements of the Securities Exchange Act of
1934, this report has been signed below by the following persons on
behalf of the registrant and in the capacities and on the dates
indicated.

Signature

Chairman and Chief
s\ Frederick D. Berkeley Executive Officer;
Frederick D. Berkeley Director March 27, 1996

Vice President-Finance &
Administration and Chief
s\ J. Ronald Hansen Financial Officer
J. Ronald Hansen March 27, 1996



s\ Philip S. Hill
Philip S. Hill Director March 27, 1996



s\ Cornelius S. Van Rees
Cornelius S. Van Rees Director March 27, 1996



s\ Jerald D. Bidlack
Jerald D. Bidlack Director March 27, 1996



s\ Robert L. Tarnow
Robert L. Tarnow Director March 27, 1996



s\ A. Cadena
A. Cadena Director March 27, 1996



56
_________________________________________________________________
_________________________________________________________________





SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549


___________________________________

EXHIBITS

filed with

FORM 10-K


ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)

of

THE SECURITIES EXCHANGE ACT OF 1934

FOR THE FISCAL YEAR ENDED DECEMBER 31, 1995

___________________________________




GRAHAM CORPORATION





_________________________________________________________________
_________________________________________________________________

















57
GRAHAM CORPORATION

FORM 10-K

DECEMBER 31, 1995



EXHIBIT DESCRIPTION SEQUENTIAL
NUMBER OF DOCUMENT PAGE NUMBER

3 (ii) By-laws of Graham Corporation

11 Statement Regarding Computation
of Per-Share Earnings

21 Subsidiaries of the Registrant

23 Consent of Deloitte & Touche

27 Financial Data Schedule