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): February 3, 2006

                               GRIFFON CORPORATION
               (Exact Name of Registrant as Specified in Charter)


    Delaware                         1-6620                      11-1893410
(State or Other                    (Commission                 (I.R.S. Employer
  Jurisdiction                     File Number)                 Identification
of Incorporation)                                                  Number)


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 February 3, 2006, Griffon Corporation (the "Registrant") issued a press release announcing the Registrant's financial results for the first fiscal quarter ended December 31, 2005. A copy of the Registrant's press release is attached hereto as Exhibit 99.1. Item 9.01. Financial Statements and Exhibits. (d) Exhibits. 99.1 Press Release, dated February 3, 2006 The information filed as an exhibit 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. 3

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 P. Edelstein Executive Vice President and Chief Financial Officer Date: February 3, 2006

Exhibit Index 99.1 Press release, dated February 3, 2006

                GRIFFON CORPORATION ANNOUNCES OPERATING RESULTS
                -----------------------------------------------
           FOR THE FIRST QUARTER OF FISCAL 2006 AND INITIAL SHIPMENTS
           ----------------------------------------------------------
           FOR THE SYRACUSE RESEARCH CORPORATION SUBCONTRACT-RELEASES
           ----------------------------------------------------------
        NOW EXCEED $90 MILLION AND THE PROGRAM COULD EXCEED $150 MILLION
        ----------------------------------------------------------------

     Jericho, New York, February 3, 2006 - Griffon Corporation  (NYSE:GFF) today
reported  operating results for the first quarter of fiscal 2006, ended December
31,  2005.  Net  sales  for  the  quarter  increased  to  $358,524,000  up  from
$340,174,000  for the first  quarter of fiscal 2005.  Income before income taxes
was $10,793,000  compared to $17,555,000 last year. Net income was $6,776,000 in
the current quarter compared to $9,192,000 last year. Diluted earnings per share
for the quarter was $.22 compared to $.29 in last year's first quarter.

     Operating   results  in  the  first   quarter  of  fiscal  2006   reflected
unprecedented increases in resin costs and reduced sales volume from our primary
customer for the  specialty  plastic  films  segment.  This segment  experienced
reduced  unit  volume from its  primary  customer as a result of product  design
changes and the softening of its North American market. In garage doors, selling
price increases to pass along increased raw material (steel) costs and favorable
product  mix  resulted  in higher  net  sales.  Garage  door  profitability  was
positively  impacted as raw material  cost  increases  were not recovered in the
prior year, but were recovered in the current year.  Higher sales and profits in
the installation  services segment reflected  continued  strength in the Phoenix
and Las Vegas markets.  The electronic  information  and  communication  systems
segment,  Telephonics,  reflected  higher sales and profits  principally  due to
growth in radar programs.

The company also announced that Telephonics successfully delivered the initial systems in support of the subcontract award from Syracuse Research Corporation (SRC) for turnkey production of an SRC product. Telephonics has received subcontracts in excess of $90 million to date. Under the structure of the joint cooperation agreement with SRC, Telephonics' total share of all production for the program could exceed $150 million. SRC is an independent, not-for-profit research and development leader focused on technology programs of national significance. "Meeting the initial delivery of this aggressive effort is a tribute to the effective collaboration between Telephonics and SRC", emphasized Mr. Donald C. Pastor, Executive Vice President of Operations for Telephonics. "As a team we are driven by a sincere desire to support our troops." Cash flow from operations was $4.7 million for the quarter, which funded capital expenditures of $4.7 million. Also, during the quarter $10.3 million was used to acquire approximately 415,500 shares of the company's common stock under its buyback program. Additional purchases will be made from time to time, depending on market conditions, at prices deemed appropriate by management.

Griffon Corporation - o is a leading manufacturer and marketer of residential, commercial and industrial garage doors sold to professional installing dealers and major home center retail chains; o 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; o 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 o 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 ------------------- OPERATING HIGHLIGHTS -------------------- (Unaudited) PRELIMINARY For the Three Months Ended December 31, ---------------------------------------------- 2005 2004 ---- ---- Net sales: Garage Doors $ 142,827,000 $ 135,707,000 Installation Services 82,154,000 72,289,000 Specialty Plastic Films 86,173,000 91,332,000 Electronic Information and Communication Systems 52,681,000 46,402,000 Intersegment eliminations (5,311,000) (5,556,000) -------------- -------------- $ 358,524,000 $ 340,174,000 ============== ============== Operating income: Garage Doors $ 13,570,000 $ 10,649,000 Installation Services 2,810,000 1,289,000 Specialty Plastic Films (1,636,000) 8,598,000 Electronic Information and Communication Systems 2,967,000 2,524,000 -------------- -------------- Segment operating income 17,711,000 23,060,000 Unallocated amounts (4,830,000) (3,980,000) Interest expense, net (2,088,000) (1,525,000) -------------- -------------- Income before income taxes 10,793,000 17,555,000 Provision for income taxes (4,017,000) (6,495,000) -------------- -------------- Income before minority interest 6,776,000 11,060,000 Minority interest - (1,868,000) -------------- -------------- Net income $ 6,776,000 $ 9,192,000 ============== ==============

GRIFFON CORPORATION AND SUBSIDIARIES ------------------------------------ CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS EXCEPT FOR PER SHARE AMOUNTS) PRELIMINARY FOR THE THREE MONTHS ENDED DECEMBER 31, ------------ 2005 2004 ---- ---- Net sales $ 358,524 $ 340,174 Cost of sales 269,355 251,882 ---------- ---------- Gross profit 89,169 88,292 Selling, general and administrative expenses 75,224 70,458 ---------- ---------- Income from operations 13,945 17,834 ---------- ---------- Other income (expense): Interest expense (2,578) (2,108) Interest income 490 583 Other, net (1,064) 1,246 ---------- ---------- (3,152) (279) ---------- ---------- Income before income taxes 10,793 17,555 ---------- ---------- Provision for income taxes: Federal 2,807 4,088 State and foreign 1,210 2,407 ---------- ---------- 4,017 6,495 ---------- ---------- Income before minority interest 6,776 11,060 Minority interest - (1,868) ---------- ---------- Net income $ 6,776 $ 9,192 ========== ========== Basic earnings per share of common stock $ 0.22 $ 0.31 ========== ========== Diluted earnings per share of common stock $ 0.22 $ 0.29 ========== ========== Weighted average number of shares outstanding: Basic 30,205,000 29,249,000 ========== ========== Diluted 31,502,000 31,165,000 ========== ==========

GRIFFON CORPORATION AND SUBSIDIARIES ------------------------------------ CONSOLIDATED BALANCE SHEETS (IN THOUSANDS) PRELIMINARY DECEMBER 31, SEPTEMBER 30, 2005 2005 ------------ ------------- ASSETS - ------- Current Assets: Cash and cash equivalents $ 45,960 $ 60,663 Accounts receivable, net 172,589 189,904 Contract costs and recognized income not yet billed 47,111 43,065 Inventories 152,700 148,350 Prepaid expenses and other current assets 40,647 41,227 --------- --------- Total current assets 459,007 483,209 Property, plant and equipment, at cost less depreciation and amortization 211,245 216,900 Goodwill 96,350 96,098 Intangible and other assets 56,445 55,220 --------- --------- $ 823,047 $ 851,427 ========= ========= LIABILITIES AND SHAREHOLDERS' EQUITY - ------------------------------------ Current Liabilities: Notes payable and current portion of long-term debt $ 8,346 $ 16,625 Accounts payable 82,614 91,970 Accrued liabilities 70,676 78,849 Income taxes 23,021 22,599 --------- --------- Total current liabilities 184,657 210,043 Long-term debt: Convertible subordinated notes 130,000 130,000 Other 70,798 66,540 Other liabilities and deferred credits 81,834 82,890 Shareholders' equity 355,758 361,954 --------- --------- $ 823,047 $ 851,427 ========= =========

GRIFFON CORPORATION AND SUBSIDIARIES ------------------------------------ CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) PRELIMINARY For the three Months Ended December 31, -------------------------- 2005 2004 ------ ------ CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 6,776 $ 9,192 Adjustments to reconcile net income to net cash provided by ------- ------- operating activities: Depreciation and amortization 8,006 7,499 Minority interest - 1,868 Provision for losses on accounts receivable 374 347 Change in assets and liabilities: Decrease in accounts receivable and contract costs and recognized income not yet billed 11,473 25,736 Increase in inventories (3,814) (1,905) Increase in prepaid expenses and other assets (682) (2,063) Decrease in accounts payable, accrued liabilities and income taxes (19,181) (31,930) Other changes, net 1,776 351 ------- ------- Total adjustments (2,048) (97) ------- ------- Net cash provided by operating activities 4,728 9,095 ------- ------- CASH FLOWS FROM INVESTING ACTIVITIES: Acquisition of property, plant and equipment (4,690) (16,926) Acquisition of minority interest in subsidiary (1,304) (3,883) (Increase) decrease in lease deposits (8) 3,924 ------- ------- Net cash used in investing activities (6,002) (16,885) ------- ------- CASH FLOWS FROM FINANCING ACTIVITIES: Purchase of shares for treasury (10,262) (7,067) Proceeds from borrowings under long-term debt arrangements 60,000 7,778 Payments of long-term debt (62,699) (3,187) Payment of debt issuance costs (607) - Decrease in short-term borrowings (1,181) (118) Distributions to minority interest (354) (560) Exercise of stock options 66 2,514 Tax benefit from exercise of stock options 1,679 - ------- ------- Net cash used in financing activities (13,358) (640) ------- ------- Effect of exchange rate changes on cash and cash equivalents (71) 781 ------- ------- NET DECREASE IN CASH AND CASH EQUIVALENTS (14,703) (7,649) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 60,663 88,047 ------- ------- CASH AND CASH EQUIVALENTS AT END OF PERIOD $45,960 $80,398 ======= =======