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



                                    FORM 8-K

                                 CURRENT REPORT

     Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934


Date of Report (Date of Earliest Event Reported): August 3, 2005

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


         Delaware                    1-6620                 11-1893410
         --------                    ------                 ----------
(State or other jurisdiction       (Commission           (I.R.S. Employer
     of incorporation)             File Number)         Identification No.)


100 Jericho Quadrangle, Jericho, New York                      11753
- -----------------------------------------                     -------
 (Address of Principal Executive Offices)                    (Zip Code)

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



Check  the  appropriate  box  below  if the  Form  8-K  filing  is  intended  to
simultaneously  satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):

[ ] Written  communications  pursuant to Rule 425 under the  Securities Act (17
    CFR 230.425)

[ ] Soliciting  material  pursuant to Rule 14a-12  under the Exchange Act (17
    CFR 240.14a-12)

[ ] Pre-commencement  communications pursuant to Rule 14d-2(b) under the
    Exchange  Act (17 CFR  240.14d-2(b))

[ ] Pre-commencement  communications pursuant to Rule 13e-4(c) under the
    Exchange Act (17 CFR 240.13e-4(c))



ITEM 2.02   RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

     On August 3, 2005, Griffon  Corporation (the  "Registrant")  issued a press
release  announcing the  Registrant's  financial  results for the fiscal quarter
ended June 30, 2005. A copy of the Registrant's press release is attached hereto
as Exhibit 99.1.

ITEM 9.01   FINANCIAL STATEMENTS AND EXHIBITS.

(c)     EXHIBITS

        99.1 Press Release dated August 3, 2005

     The  information  filed as Exhibit 99.1 to this Form 8-K is being furnished
in  accordance  with Item 2.02 and  shall  not be deemed to be  "filed"  for the
purposes of Section 18 of the  Securities  Exchange Act of 1934, as amended (the
"Exchange  Act"), or otherwise  subject to the liabilities of such section,  nor
shall such  information be deemed  incorporated by reference in any filing under
the Securities Act of 1933, as amended,  or the Exchange Act, except as shall be
expressly set forth by specific reference in such a filing.






                                       2




                                   SIGNATURES

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


                                   GRIFFON CORPORATION


                                   By: /s/Eric Edelstein
                                      --------------------------------
                                      Eric Edelstein
                                      Executive Vice President and
                                      Chief Financial Officer


Date:  August 3, 2005




                                        3





                                  EXHIBIT INDEX

         99.1     Press release dated August 3, 2005.

                         GRIFFON CORPORATION ANNOUNCES
                         -----------------------------
             OPERATING RESULTS FOR THE THIRD QUARTER OF FISCAL 2005
             ------------------------------------------------------

     Jericho,  New York, August 3, 2005 - Griffon  Corporation  (NYSE:GFF) today
reported  operating results for the third quarter of fiscal 2005, ended June 30,
2005. Net sales for the quarter were  $350,904,000  compared to $367,948,000 for
the third quarter of fiscal 2004.  Income  before  income taxes was  $19,931,000
compared to  $24,760,000  last year.  Net income was  $12,854,000 in the current
quarter  compared to $13,157,000 in the third quarter of 2004.  Diluted earnings
per  share  for the  quarter  was $.41  compared  to $.42 in last  year's  third
quarter.

     Consolidated  operating  results  in  the  third  quarter  of  fiscal  2005
reflected significant improvement over the first half of the year principally as
a result of higher  selling prices and moderating raw material costs in both the
garage doors and specialty plastic films segments.  In garage doors, the effects
of selling price increases and favorable  product mix drove higher net sales and
operating income.  Specialty plastic films continued to experience  reduced unit
sales volume from its major customer.  These sales reductions were partly offset
by the effects of higher  selling  prices to pass through resin cost  increases.
Third quarter  operating  performance of the installation  services segment also
improved over the first half due to strengthening  construction  environments in
several of its markets and improved product mix. However, installation services'
sales volume and  profitability  lagged when compared to last year due primarily
to increased  competition  and higher costs of products with  significant  steel
content  (garage  doors and  fireplaces).  Operating  results of the  electronic
information and communication systems segment reflected a strong performance and
improved  demand  in its





core markets.  These trends are continuing and are expected to result in a solid
fourth quarter for this segment.  However, this segment's current year operating
results do not compare favorably to the prior year due to significant  shipments
in  the  third  quarter  of  2004  under  a  $35  million  contract  for  ground
surveillance radar providing perimeter protection of U.S. Air Force bases.

     Net sales  for the nine  months  ended  June 30,  2005 were  $1,013,551,000
compared  to  $1,024,086,000  for the first nine months of fiscal  2004.  Income
before income taxes for the nine months was $43,587,000  compared to $69,766,000
last year. Net income was $26,190,000 compared to $34,934,000 for the first nine
months of 2004. Diluted earnings per share for the nine months was $.84 compared
to $1.10 last year.

     Cash flow  from  operations  during  the  quarter  was  $12,000,000  which,
together  with  existing  cash,  was  used  to  fund  capital   expenditures  of
$9,000,000,  purchases of shares for treasury of $7,000,000  and long-term  debt
reductions of $12,000,000.

     A conference  call  discussing  third quarter results is scheduled for 4:00
p.m.  EDT on August 3,  2005 and can be  accessed  by  dialing  (800)  322-0079.
Callers  should ask to be  connected  to  Griffon  Corporation's  third  quarter
earnings  teleconference.  A  replay  of the  call  will be  available  one hour
following  the call and can be accessed by dialing  (877)  519-4471,  conference
code:  6300959.  The replay will be available  until 5:00 p.m. EDT on August 17,
2005. In conjunction  with this conference  call, the Company has also posted on
its website at  www.griffoncorp.com  certain financial information regarding its
third  quarter  results  which will be archived and available at the website for
one year.





         Griffon Corporation -

          -    is a leading manufacturer and marketer of residential, commercial
               and  industrial  garage  doors  sold to  professional  installing
               dealers and major home center retail chains;

          -    installs and services  specialty  building  products and systems,
               primarily garage doors, openers, fireplaces and cabinets, for new
               construction  markets through a substantial network of operations
               located throughout the country;

          -    is an  international  leader in the development and production of
               embossed and laminated  specialty  plastic films used in the baby
               diaper, feminine napkin, adult incontinent,  surgical and patient
               care markets;  and

          -    develops and manufactures information and communication  systems
               for government and commercial  markets  worldwide.

"Safe Harbor"  Statement under the Private  Securities  Litigation Reform Act of
1995: All statements  other than  statements of historical fact included in this
release,   including  without  limitation  statements  regarding  the  company's
financial  position,  business  strategy  and the  plans and  objectives  of the
company's management for future operations, are forward-looking statements. When
used  in  this  release,  words  such as  "anticipate",  "believe",  "estimate",
"expect",  "intend",  and similar expressions,  as they relate to the company or
its  management,   identify  forward-looking  statements.  Such  forward-looking
statements  are based on the  beliefs of the  company's  management,  as well as
assumptions  made  by and  information  currently  available  to  the  company's
management.  Actual results could differ  materially from those  contemplated by
the forward-looking statements as a result of certain factors, including but not
limited to, business and economic  conditions,  results of integrating  acquired
businesses into existing  operations,  competitive factors and pricing pressures
for resin and steel,  capacity and supply  constraints.  Such statements reflect
the views of the company with respect to future  events and are subject to these
and other  risks,  uncertainties  and  assumptions  relating to the  operations,
results of operations, growth strategy and liquidity of the company. Readers are
cautioned not to place undue reliance on these forward-looking  statements.  The
company  does  not  undertake  to  release   publicly  any  revisions  to  these
forward-looking  statements  to reflect  future  events or  circumstances  or to
reflect the occurrence of unanticipated events.


















GRIFFON CORPORATION ------------------- SEGMENT OPERATING HIGHLIGHTS ---------------------------- (Unaudited, in thousands) PRELIMINARY For the Three Months Ended For the Nine Months Ended June 30, June 30, -------------------------- ------------------------- 2005 2004 2005 2004 ---- ---- ---- ---- Net sales: Garage Doors $ 137,440 $120,525 $ 383,321 $ 338,478 Installation Services 77,090 79,900 215,887 228,937 Specialty Plastic Films 90,607 100,065 276,472 310,679 Electronic Information and Communication Systems 51,004 73,302 153,759 162,201 Intersegment eliminations (5,237) (5,844) (15,888) (16,209) --------- -------- ---------- ---------- $ 350,904 $367,948 $1,013,551 $1,024,086 ========= ======== ========== ========== Operating income: Garage Doors $ 10,686 $ 9,638 $ 22,084 $ 26,862 Installation Services 2,583 3,495 5,159 8,193 Specialty Plastic Films 6,040 10,780 20,858 38,862 Electronic Information and Communication Systems 2,830 6,237 8,751 11,936 --------- -------- ---------- ---------- Segment operating income 22,139 30,150 56,852 85,853 Unallocated amounts (4,721) (3,605) (12,768) (10,693) Interest and other, net (1) 2,513 (1,785) (497) (5,394) --------- -------- ---------- ---------- Income before income taxes and minority interest $ 19,931 $ 24,760 $ 43,587 $ 69,766 ========= ======== ========== ==========
(1) Includes gain in 2005 of $3.7 million on sale of land and building.
GRIFFON CORPORATION AND SUBSIDIARIES ------------------------------------ CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) (IN THOUSANDS EXCEPT FOR PER SHARE AMOUNTS) PRELIMINARY FOR THE THREE MONTHS ENDED JUNE 30, -------------------------------- 2005 2004 ------------- ------------ Net Sales $ 350,904 $ 367,948 Cost of sales 259,312 268,169 ---------- ---------- Gross profit 91,592 99,779 Selling, general and administrative expenses 73,586 72,980 ---------- ---------- Income from operations 18,006 26,799 ---------- ---------- Other income (expense): Interest expense (1,603) (2,035) Interest income 372 250 Other, net 3,156 (1) (254) ---------- ---------- 1,925 (2,039) ---------- ---------- Income before income taxes 19,931 24,760 ---------- ---------- Provision for income taxes: Federal 2,367 4,339 State and foreign 3,288 4,823 ---------- ---------- 5,655 (2) 9,162 ---------- ---------- Income before minority interest 14,276 15,598 Minority interest (1,422) (2,441) ---------- ---------- Net income $ 12,854 $ 13,157 ========== ========== Basic earnings per share of common stock $ .43 $ .44 ===== ===== Diluted earnings per share of common stock $ .41 $ .42 ===== ===== Weighted average number of shares outstanding: Basic 30,241,000 29,789,000 ========== ========== Diluted 31,410,000 31,611,000 ========== ==========
(1) Includes gain of $3.7 million on sale of land and building. (2) Includes a reduced provision as a result of a lower projected annual effective tax rate and the resolution of other income tax matters.
GRIFFON CORPORATION AND SUBSIDIARIES ------------------------------------ CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) (IN THOUSANDS EXCEPT FOR PER SHARE AMOUNTS) PRELIMINARY FOR THE NINE MONTHS ENDED JUNE 30, -------------------------------- 2005 2004 ------------ ----------- Net sales $ 1,013,551 $ 1,024,086 Cost of sales 756,347 734,658 ------------ ----------- Gross profit 257,204 289,428 Selling, general and administrative expenses 213,761 214,629 ------------ ----------- Income from operations 43,443 74,799 ------------ ----------- Other income (expense): Interest expense (5,768) (6,125) Interest income 1,527 731 Other, net 4,385 (1) 361 ------------ ----------- 144 (5,033) ------------ ----------- 43,587 69,766 ------------ ----------- Provision for income taxes: Federal 5,384 8,906 State and foreign 7,598 16,908 ------------ ----------- 12,982 (2) 25,814 ------------ ----------- Income before minority interest 30,605 43,952 Minority interest (4,415) (9,018) ------------ ----------- Net income $ 26,190 $ 34,934 ============ =========== Basic earnings per share of common stock $ .88 $ 1.17 ===== ====== Diluted earnings per share of common stock $ .84 $ 1.10 ===== ====== Weighted average number of shares outstanding: Basic 29,625,000 29,836,000 ========== ========== Diluted 31,251,000 31,706,000 ========== ==========
(1) Includes gain of $3.7 million on sale of land and building. (2) Includes a reduced provision as a result of a lower projected annual effective tax rate and the resolution of other income tax matters.
GRIFFON CORPORATION AND SUBSIDIARIES ------------------------------------ CONSOLIDATED BALANCE SHEETS (UNAUDITED) (IN THOUSANDS) PRELIMINARY JUNE 30, SEPTEMBER 30, 2005 2004 ----------- ------------- ASSETS - ------ Current Assets: Cash and cash equivalents $ 88,481 $ 88,047 Accounts receivable, net 173,729 174,938 Contract costs and recognized income not yet billed 36,732 32,700 Inventories 143,659 141,567 Prepaid expenses and other current assets 39,421 43,381 ---------- ---------- Total current assets 482,022 480,633 Property, plant and equipment, at cost less depreciation and amortization 206,991 203,539 Deferred charges and other assets 92,069 65,344 ---------- ---------- $ 781,082 $ 749,516 ========== ========== LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities: Notes payable and current portion of long-term debt $ 11,823 $ 14,490 Accounts payable 87,374 85,589 Accrued liabilities 79,203 96,288 Income taxes 20,414 14,264 ---------- ---------- Total current liabilities 198,814 210,631 Long-term debt: Convertible subordinated notes 130,000 130,000 Other 14,815 24,445 Other liabilities and deferred credits 50,282 40,293 Minority interest 26,111 25,175 Shareholders' equity 361,060 318,972 ---------- ---------- $ 781,082 $ 749,516 ========== ==========
GRIFFON CORPORATION AND SUBSIDIARIES ------------------------------------ CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (IN THOUSANDS) PRELIMINARY For the Nine Months Ended June 30, ------------------------- 2005 2004 -------- ------- CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 26,190 $ 34,934 -------- -------- Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 23,789 21,155 Gain on sale of land and building (3,744) - Minority interest 4,415 9,018 Provision for losses on accounts receivable 804 1,406 Change in assets and liabilities: Increase in accounts receivable and contract costs and recognized income not yet billed (1,984) (1,687) Increase in inventories (1,545) (15,552) (Increase) decrease in prepaid expenses and other assets 482 (1,426) Increase (decrease) in accounts payable, accrued liabilities and income taxes (7,639) 1,571 Other changes, net 5,361 5,244 -------- -------- Total adjustments 19,939 19,729 -------- -------- Net cash provided by operating activities 46,129 54,663 -------- -------- CASH FLOWS FROM INVESTING ACTIVITIES: Acquisition of property, plant and equipment (31,994) (30,739) Proceeds from sale of land and building 6,931 - Acquisition of minority interest in subsidiary (3,883) - Acquired businesses (9,577) - (Increase) decrease in lease deposits 3,293 (453) -------- -------- Net cash used in investing activities (35,230) (31,192) -------- -------- CASH FLOWS FROM FINANCING ACTIVITIES: Purchase of shares for treasury (14,552) (20,178) Proceeds from issuance of long-term debt 7,778 3,774 Payments of long-term debt (20,853) (12,168) Increase in short-term borrowings 276 - Distributions to minority interests (1,362) (5,509) Exercise of stock options 18,928 5,302 Other, net - (269) -------- -------- Net cash used in financing activities (9,785) (29,048) -------- -------- Effect of exchange rate changes on cash and cash equivalents (680) 752 -------- -------- NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 434 (4,825) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 88,047 69,816 -------- -------- CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 88,481 $ 64,991 ======== ========