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): November 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 Number)


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

                                 (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 (17CFR 240.14d-2(b))
_Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange
 Act (17CFR 240.13e-4(c))





Item 2.02    Results of Operations and Financial Condition

     On November 3, 2005, Griffon Corporation (the "Registrant")  issued a press
release  announcing  the  Registrant's  financial  results for the fourth fiscal
quarter and year ended  September  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 November 3, 2005

     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.



                                       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:   November 3, 2005





                                       3



                                  Exhibit Index

     99.1 Press release, dated November 3, 2005

              GRIFFON CORPORATION ANNOUNCES RECORD FOURTH QUARTER
               ---------------------------------------------------
                   OPERATING RESULTS, 2005 FISCAL YEAR RESULTS
                   -------------------------------------------
                   AND ENTRY INTO RULE 10b5-1 TRADING PROGRAM
                   ------------------------------------------

     Jericho, New York, November 3, 2005 - Griffon Corporation  (NYSE:GFF) today
announced  operating  results  for the fiscal  year ended  September  30,  2005,
including a record fourth quarter. Net sales for the fourth quarter increased to
$388,442,000, up from $369,723,000 for the fourth quarter of fiscal 2004. Pretax
income for the quarter increased to $35,358,000 from $34,983,000 for last year's
fourth quarter.  Net income for the current quarter was $22,623,000  compared to
$18,925,000 for the last quarter of 2004.  Diluted  earnings per share increased
to $.71 for the fourth  quarter of fiscal  2005  compared to $.61 in last year's
fourth quarter.

     The increase in sales in the fourth quarter was primarily  attributable  to
the  garage  doors,   electronic   information  and  communication  systems  and
installation  services segments,  which all achieved significant revenue growth.
Fourth quarter earnings in the garage doors segment were  approximately the same
as last year while the  electronic  information  and  communication  systems and
installation  services  segments  enjoyed  higher  profitability  in the quarter
compared  to  2004.  Telephonics,   the  company's  electronic  information  and
communication  systems  segment,  had an outstanding  fourth  quarter,  and as a
result an excellent year. With its recently  announced  military contract awards
Telephonics is poised for another strong year in fiscal 2006.






     Net sales for the fiscal year ended September 30, 2005 were  $1,401,993,000
compared to  $1,393,809,000  for fiscal 2004.  Pretax income for fiscal 2005 was
$78,945,000  compared to $104,749,000  last year. Net income for fiscal 2005 was
$48,813,000  compared to last year's  record  earnings of  $53,859,000.  Diluted
earnings per share was $1.55 compared to $1.71 a year earlier.

     Escalating  raw material  costs in our garage doors and  specialty  plastic
films segments made fiscal 2005 a difficult year. The improved operating results
in the third and  fourth  quarters  demonstrated  that the  Company  was able to
respond to the  challenges  created by these cost  increases.  That response has
also resulted in the Company being well positioned for continued  improvement in
operating performance.

     Cash generated from  operations for the year was  $58,000,000  which funded
capital expenditures of $40,000,000, the majority of which was for the specialty
plastic  films  segment.   The  company  also  used  $96,000,000  for  strategic
acquisitions,  purchasing  the 40%  minority  interest  in  specialty  plastics'
largest European operation for $82,000,000 and making additional  investments in
the specialty  plastics and electronic  information  and  communication  systems
segments.  A portion of the  acquisitions  was funded  with bank  borrowings  of
$60,000,000 under the company's  existing  revolving credit facility.  Also, the
company  continued its stock buyback program,  using  approximately  $26,000,000
during the year to acquire approximately 1,100,000 shares of common stock.

     The company also announced  today that its Board of Directors  approved the
entry into a Rule 10b5-1 trading plan with a broker to facilitate the repurchase
of its shares of common stock under its previously announced stock repurchase of
its shares of common stock.  Under such program,  Griffon currently may purchase
up to 2,400,000 shares of common stock. Rule 10b5-1






allows a company to  purchase  its shares at times  when it  otherwise  might be
prevented  from  doing  so  under  the  insider   trading  laws  or  because  of
self-imposed  blackout  periods,  provided,  among  other  considerations,  that
repurchases are made pursuant to a plan adopted when the company is not aware of
material nonpublic information or is not otherwise prohibited from acquiring its
own shares. Rule 10b5-1 purchases are expected to commence December 2005.

     In October 2005, the company  announced that Telephonics  Corporation,  the
company's electronic information and communication systems subsidiary,  received
a subcontract  award from Syracuse  Research  Corporation  (SRC) for the turnkey
production  of an SRC product.  The initial  release on this  subcontract  could
exceed  $20  million  in value.  Under the  structure  of the joint  cooperation
agreement  with SRC,  Telephonics  total share of all production for the program
will exceed $150 million.

     The total  contract award  announced by the U.S. Army to Syracuse  Research
Corporation (SRC) of approximately $550 million,  makes Telephonics share of the
program  substantial.  The  award to SRC is to  produce,  field  and  support  a
next-generation  capability against Remote Control Improvised  Explosive Devices
(RCIED)  known as Counter  RCIED  Electronic  Warfare  Increment  Two  (CREW-2).
RCIEDs,  better known as roadside bombs, are the number one killer used by enemy
insurgents in Iraq today. Crew-2 will provide an affordable capability against a
broad spectrum of RCIED threats with a design that is  sufficiently  flexible to
allow  for  future  capability  growth.


     The  contract  is  intended  to  meet a  Multinational  Corps  Iraq  urgent
operational  need for a  field-programmable  electronic  countermeasures  system
designed to provide force protection against RCIED detonation ambushes.





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 (in thousands except for per share amounts) PRELIMINARY For the Three Months Ended For the Twelve Months Ended September 30, September 30, --------------------------- --------------------------- 2005 2004 2005 2004 ---------- ----------- ---------- ------------- Net sales: Garage Doors $ 149,027 $ 138,103 $ 532,348 $ 476,581 Installation Services 84,154 78,055 300,041 306,992 Specialty Plastic Films 93,686 100,667 370,158 411,346 Electronic Information and Communication Systems 67,234 58,473 220,993 220,674 Intersegment eliminations (5,659) (5,575) (21,547) (21,784) --------- --------- ---------- ---------- $ 388,442 $ 369,723 $1,401,993 $1,393,809 ========= ========= ========== ========== Operating income: Garage Doors $ 15,585 $ 15,738 $ 37,669 $ 42,600 Installation Services 3,976 2,716 9,135 10,909 Specialty Plastic Films 10,724 13,793 31,582 52,655 Electronic Information and Communication Systems 9,366 8,288 18,117 20,224 --------- --------- ---------- ---------- Segment operating income 39,651 40,535 96,503 126,388 Unallocated amounts (2,353) (3,950) (15,121) (14,643) Interest and other, net (1) (1,940) (1,602) (2,437) (6,996) --------- --------- ---------- ---------- Income before income taxes and minority interest $ 35,358 $ 34,983 $ 78,945 $ 104,749 ========= ========= ========== ==========
(1) Includes pre-tax gain in 2005 of $3.7 million on sale of land and building.
GRIFFON CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS EXCEPT FOR PER SHARE AMOUNTS) PRELIMINARY FOR THE THREE MONTHS ENDED SEPTEMBER 30, -------------------------- 2005 2004 ---------- -------- Net sales $ 388,442 $ 369,723 Cost of sales 276,018 257,990 ---------- --------- Gross profit 112,424 111,733 Selling, general and administrative expenses 75,766 75,350 ---------- --------- Income from operations 36,658 36,383 ---------- --------- Other income (expense): Interest expense (2,498) (1,941) Interest income 558 339 Other, net 640 202 --------- --------- (1,300) (1,400) --------- --------- Income before income taxes 35,358 34,983 --------- --------- Provision for income taxes: Federal 9,410 9,501 State and foreign 3,325 3,442 --------- --------- 12,735 12,943 --------- --------- Income before minority interest 22,623 22,040 Minority interest - (3,115) --------- --------- Net income $ 22,623 $ 18,925 ========= ======== Basic earnings per share of common stock: $ .74 $ .64 ========= ======== Diluted earnings per share of common stock: $ .71 $ .61 ========= ======== Weighted average number of shares outstanding: Basic 30,529,000 29,540,000 ========== ========== Diluted 31,910,000 31,225,000 ========== ==========
GRIFFON CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS EXCEPT FOR PER SHARE AMOUNTS) PRELIMINARY FOR THE YEARS ENDED SEPTEMBER 30, ---------------------------------- 2005 2004 ----------- ---------- Net sales $ 1,401,993 $1,393,809 Cost of sales 1,032,365 992,648 ----------- ---------- Gross profit 369,628 401,161 Selling, general and administrative expenses 289,527 289,979 ----------- ---------- Income from operations 80,101 111,182 ----------- ---------- Other income (expense): Interest expense (8,266) (8,066) Interest income 2,085 1,070 Other, net 5,025(1) 563 ----------- ---------- (1,156) (6,433) ----------- ---------- Income before income taxes 78,945 104,749 ----------- ---------- Provision for income taxes: Federal 14,794 18,407 State and foreign 10,923 20,350 ----------- ---------- 25,717(2) 38,757 ----------- ---------- Income before minority interest 53,228 65,992 Minority interest (4,415) (12,133) ----------- ---------- Net income $ 48,813 $ 53,859 =========== ========== Basic earnings per share of common stock: $ 1.64 $ 1.81 =========== ========== Diluted earnings per share of common stock: $ 1.55 $ 1.71 =========== ========== Weighted average number of shares outstanding: Basic 29,851,000 29,762,000 ========== ========== Diluted 31,416,000 31,586,000 ========== ==========
(1) Includes gain of $3.7 million on sale of land and building. (2) Includes a reduced provision as a result of the resolution of certain income tax matters.
GRIFFON CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (IN THOUSANDS) PRELIMINARY SEPTEMBER 30, SEPTEMBER 30, 2005 2004 ------------- ------------- ASSETS Current Assets: Cash and cash equivalents $ 60,663 $ 88,047 Accounts receivable, net 189,904 174,938 Contract costs and recognized income not yet billed 43,065 32,700 Inventories 148,350 141,567 Prepaid expenses and other current assets 41,227 43,381 ----------- ---------- Total current assets 483,209 480,633 Property, plant and equipment, at cost less depreciation and amortization 216,900 203,539 Goodwill 96,098 50,554 Intangible and other assets 55,220 14,790 ----------- ---------- $ 851,427 $ 749,516 =========== ========== LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities: Notes payable and current portion of long-term debt $ 16,625 $ 14,490 Accounts payable 91,970 85,589 Accrued liabilities 78,849 96,288 Income taxes 22,599 14,264 ----------- ---------- Total current liabilities 210,043 210,631 Long-term debt: Convertible subordinated notes 130,000 130,000 Other 66,540 24,445 Other liabilities and deferred credits 82,890 40,293 Minority interest - 25,175 Shareholders' equity 361,954 318,972 ---------- ---------- $ 851,427 $ 749,516 ========== ==========
GRIFFON CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) PRELIMINARY For the Years Ended September 30, ------------------------- 2005 2004 -------- ------- CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 48,813 $ 53,859 --------- -------- Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 32,613 28,331 Gain on sale of land and building (3,744) - Minority interest 4,415 12,133 Provision for losses on accounts receivable 988 2,785 Deferred income taxes (1,740) 8,336 Change in assets and liabilities: (Increase) decrease in accounts receivable and contract costs and recognized income not yet billed (24,595) 11,545 Increase in inventories (5,718) (27,313) Increase in prepaid expenses and other assets (880) (4,655) Increase in accounts payable, accrued liabilities and income taxes payable, net 5,644 14,632 Other changes, net 2,526 6,128 --------- -------- Total adjustments 9,509 51,922 --------- -------- Net cash provided by operating activities 58,322 105,781 --------- -------- CASH FLOWS FROM INVESTING ACTIVITIES: Acquisition of property, plant and equipment (40,000) (56,124) Proceeds from sale of land and building 6,931 - Acquisition of minority interest in subsidiaries (85,928) - Acquired businesses (9,577) - (Increase) decrease in equipment lease deposits 6,856 (3,787) Other, net - 708 --------- -------- Net cash used in investing activities (121,718) (59,203) --------- -------- CASH FLOWS FROM FINANCING ACTIVITIES: Purchase of treasury shares (25,909) (28,400) Proceeds from issuance of long-term debt 67,778 12,393 Payments of long-term debt (25,038) (12,631) Increase in short-term borrowings 1,045 103 Exercise of stock options 20,261 5,473 Distributions to minority interests (1,362) (5,974) Other, net - (269) --------- ------- Net cash provided by (used in) financing activities 36,775 (29,305) --------- ------- Effect of exchange rate changes on cash and cash equivalents (763) 958 --------- ------- NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (27,384) 18,231 CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 88,047 69,816 --------- ------- CASH AND CASH EQUIVALENTS AT END OF YEAR $ 60,663 $ 88,047 ========= ========