FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934 For the quarterly period ended   JUNE 30, 2008
                                           -----------------
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
           For the transition period from ____________ to ____________

Commission file number  0-1684
                       --------

                        Gyrodyne Company of America, Inc.
                        ---------------------------------
             (Exact name of registrant as specified in its charter)

            New York                                  11-1688021
--------------------------------------------------------------------------------
(State or other jurisdiction of          (I.R.S. Employer Identification No.)
incorporation or organization)

                  1 FLOWERFIELD, SUITE 24, ST. JAMES, NY 11780
                  --------------------------------------------
                    (Address of principal executive offices)

                                 (631) 584-5400
                                 --------------
              (Registrant's telephone number, including area code)

--------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (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 ___

Indicate by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer, or a smaller reporting company. See
the definitions of "large accelerated filer," "accelerated filer," and "smaller
reporting company" in Rule 12b-2 of the Exchange Act. (Check One):

Large accelerated filer [ ]                 Accelerated filer [ ]
Non-accelerated filer [ ]                   Smaller reporting company [X]

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). Yes __ No X

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

             1,289,878 SHARES, $1.00 PAR VALUE, AS OF JULY 31, 2008


                                   Seq. Page 1


         INDEX TO QUARTERLY REPORT OF GYRODYNE COMPANY OF AMERICA, INC.
                           QUARTER ENDED JUNE 30, 2008


                                                                       Seq. Page

Form 10-Q Cover                                                             1

Index to Form 10-Q                                                          2

PART I - FINANCIAL INFORMATION                                              3

Item 1. Financial Statements.                                               3

   Consolidated Balance Sheets (unaudited)                                  3

   Consolidated Statements of Operations (unaudited)                        4

   Consolidated Statements of Cash Flows (unaudited)                        5

   Footnotes to Consolidated Financial Statements                           6

Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations.                                                  8

Item 3. Quantitative and Qualitative Disclosures About Market Risk.        11

Item 4T. Controls and Procedures.                                          11

PART II - OTHER INFORMATION                                                11

Item 1. Legal Proceedings.                                                 11

Item 6. Exhibits.                                                          12

SIGNATURES                                                                 13

Exhibit Index                                                              14


                                  Seq. Page 2


     
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements.
                        GYRODYNE COMPANY OF AMERICA, INC.
                                AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

ASSETS                                                                June 30,     December 31,
------                                                                 2008            2007
                                                                    (Unaudited)
                                                                   ------------    ------------
REAL ESTATE
 Rental property:
   Land                                                            $  2,903,017    $  2,303,017
   Building and improvements                                         17,098,914      10,345,449
   Machinery and equipment                                              179,335         179,335
                                                                   ------------    ------------
                                                                     20,181,266      12,827,801
 Less accumulated depreciation                                        2,791,331       2,651,084
                                                                   ------------    ------------
                                                                     17,389,935      10,176,717
                                                                   ------------    ------------
 Land held for development:
   Land                                                                 558,466         558,466
   Land development costs                                               925,709         781,426
                                                                   ------------    ------------
                                                                      1,484,175       1,339,892
                                                                   ------------    ------------
      Total real estate, net                                         18,874,110      11,516,609

Cash and Cash Equivalents                                             2,464,408       3,455,141
Investment In Marketable Securities                                   8,665,542      10,816,269
Rent Receivable, net of allowance for doubtful accounts
 of $43,000 and $14,000, respectively                                   123,506          94,693
Interest Receivable                                                      51,204          64,712
Prepaid Expenses And Other Assets                                       783,556         352,477
Prepaid Pension Costs                                                 1,119,270       1,125,328
                                                                   ------------    ------------

     Total Assets                                                  $ 32,081,596    $ 27,425,229
                                                                   ============    ============

LIABILITIES AND STOCKHOLDERS' EQUITY
------------------------------------

LIABILITIES:
  Accounts payable                                                 $    224,348    $    617,558
  Accrued liabilities                                                   210,049         174,007
  Tenant security deposits payable                                      404,090         275,343
  Mortgage payable                                                   10,709,679       5,502,623
  Deferred income taxes                                               5,032,000       7,832,000
                                                                   ------------    ------------
      Total Liabilities                                              16,580,166      14,401,531
                                                                   ------------    ------------

Commitments And Contingencies

STOCKHOLDERS' EQUITY:
  Common stock, $1 par value; authorized 4,000,000 shares;
    1,531,086 shares issued; 1,289,878 shares outstanding             1,531,086       1,531,086
  Additional paid-in capital                                          7,978,395       7,978,395
  Accumulated Other Comprehensive Income:
    Unrealized Gain from Marketable Securities                          111,083         148,415
  Balance of undistributed income other than gain or loss
    on sales of properties                                            7,418,563       4,903,499
                                                                   ------------    ------------
                                                                     17,039,127      14,561,395

  Less cost of 241,208 shares of common stock held in treasury       (1,537,697)     (1,537,697)
                                                                   ------------    ------------
      Total Stockholders' Equity                                     15,501,430      13,023,698
                                                                   ------------    ------------

Total Liabilities and Stockholders' Equity                         $ 32,081,596    $ 27,425,229
                                                                   ============    ============

                         See notes to consolidated financial statements

                                           Seq. Page 3




     
                                    GYRODYNE COMPANY OF AMERICA, INC.
                                             AND SUBSIDIARIES
                                  CONSOLIDATED STATEMENTS OF OPERATIONS
                                               (UNAUDITED)

                                                   Six Months Ended               Three Months Ended
                                                       June 30,                        June 30,
                                             ----------------------------    ----------------------------
                                                 2008            2007            2008            2007
                                             ------------    ------------    ------------    ------------
Revenues
   Rental Income                             $  1,424,191    $    600,963    $    763,324    $    314,104
   Interest Income                                310,695         651,399         142,004         268,765
                                             ------------    ------------    ------------    ------------
                                                1,734,886       1,252,362         905,328         582,869
                                             ------------    ------------    ------------    ------------
Expenses
   Rental expenses                                530,569         391,577         276,528         191,320
   General and administrative expenses          1,171,400       1,402,942         609,607         737,690
   Depreciation                                   140,247          30,904          77,875          15,687
   Interest expense                               177,606           3,514          98,607           3,514
                                             ------------    ------------    ------------    ------------
                                                2,019,822       1,828,937       1,062,617         948,211
                                             ------------    ------------    ------------    ------------

Loss from Operations Before Benefit for
  Income Taxes                                   (284,936)       (576,575)       (157,289)       (365,342)
Benefit for Income Taxes                       (2,800,000)       (825,989)     (2,800,000)       (800,184)
                                             ------------    ------------    ------------    ------------
Net Income                                   $  2,515,064    $    249,414    $  2,642,711    $    434,842
                                             ============    ============    ============    ============

Net Income Per Common Share:
   Basic                                     $       1.95    $       0.20    $       2.05    $       0.34
                                             ============    ============    ============    ============
   Diluted                                   $       1.95    $       0.20    $       2.05    $       0.34
                                             ============    ============    ============    ============

Weighted Average Number Of Common
   Shares Outstanding:
     Basic                                      1,289,878       1,269,689       1,289,878       1,289,878
                                             ============    ============    ============    ============
     Diluted                                    1,289,878       1,269,689       1,289,878       1,289,878
                                             ============    ============    ============    ============


                              See notes to consolidated financial statements

                                               Seq. Page 4




     
                                        GYRODYNE COMPANY OF AMERICA, INC.
                                                AND SUBSIDIARIES
                                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                   (UNAUDITED)

                                                                                          Six Months Ended
                                                                                              June 30,
                                                                                    ----------------------------
                                                                                        2008            2007
                                                                                    ------------    ------------
    CASH FLOWS FROM OPERATING ACTIVITIES:
      Net income                                                                    $  2,515,064    $    249,414
                                                                                    ------------    ------------
      Adjustments to reconcile net income to net cash used in operating
        activities:
          Depreciation and amortization                                                  147,272          36,173
          Bad debt expense                                                                32,000          12,000
          Net periodic pension benefit cost (income)                                       6,058         (21,368)
          Changes in operating assets and liabilities:
          (Increase) decrease in assets:
            Land development costs                                                      (144,283)       (285,779)
            Accounts receivable                                                          (60,813)         36,316
            Interest receivable                                                           13,508          62,743
            Prepaid expenses and other assets                                           (304,823)        (90,861)

          (Decrease) increase in liabilities:
            Accounts payable                                                            (393,210)       (473,855)
            Accrued liabilities                                                           36,042      (1,900,760)
            Deferred income taxes                                                     (2,800,000)       (725,000)
            Tenant security deposits                                                     128,747          65,051
                                                                                    ------------    ------------
          Total adjustments                                                           (3,339,502)     (3,285,340)
                                                                                    ------------    ------------
      Net cash used in operating activities                                             (824,438)     (3,035,926)
                                                                                    ------------    ------------

    CASH FLOWS FROM INVESTING ACTIVITIES:
       Purchase of medical office buildings                                           (7,014,362)     (3,363,153)
       Costs associated with property, plant and equipment                              (343,529)       (245,859)
       Proceeds from sale of marketable securities                                             -       7,199,204
       Deposit on property                                                                     -         504,000
       Principal repayments on investment in marketable securities                     2,113,395       4,283,033
                                                                                    ------------    ------------
      Net cash (used in) provided by investment activities                            (5,244,496)      8,377,225
                                                                                    ------------    ------------

    CASH FLOWS FROM FINANCING ACTIVITIES:
       Proceeds from mortgage                                                          5,250,000               -
       Principal payments on mortgage                                                    (42,944)         (6,872)
       Cash distribution payment                                                               -      (5,160,157)
       Loan origination fees                                                            (128,855)       (112,166)
       Proceeds from exercise of stock options                                                 -          76,049
                                                                                    ------------    ------------
      Net cash provided by (used in) financing activities                              5,078,201      (5,203,146)
                                                                                    ------------    ------------

    Net (decrease) increase in cash and cash equivalents                                (990,733)        138,153
    Cash and cash equivalents at beginning of period                                   3,455,141       2,951,287
                                                                                    ------------    ------------

    Cash and cash equivalents at end of period                                      $  2,464,408    $  3,089,440
                                                                                    ============    ============

Supplemental cash flow information:

Interest paid                                                                       $    177,606    $      3,514
                                                                                    ============    ============
Cash distributions paid                                                             $          -    $  5,160,157
                                                                                    ============    ============
Mortgage payable - assumed                                                          $          -    $  5,551,191
                                                                                    ============    ============

                                 See notes to consolidated financial statements

                                                  Seq. Page 5



FOOTNOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  Basis of Quarterly Presentations:

The accompanying quarterly financial statements have been prepared in conformity
with accounting principles generally accepted in the United States ("GAAP"). The
financial statements of the Registrant included herein have been prepared by the
Registrant pursuant to the rules and regulations of the Securities and Exchange
Commission (SEC) and, in the opinion of management, reflect all adjustments
which are necessary to present fairly the results for the three and six month
periods ended June 30, 2008 and 2007.

Certain information and footnote disclosures normally included in financial
statements prepared in accordance with GAAP have been condensed or omitted
pursuant to such rules and regulations; however, management believes that the
disclosures are adequate to make the information presented not misleading.

This report should be read in conjunction with the audited financial statements
and footnotes therein included in the Annual Report on Form 10-K for the year
ended December 31, 2007.

The results of operations for the three and six month periods ended June 30,
2008 are not necessarily indicative of the results to be expected for the full
year.

2.  Principle of Consolidation:

The accompanying consolidated financial statements include the accounts of
Gyrodyne Company of America, Inc. ("Company") and its wholly-owned subsidiaries.
All intercompany balances and transactions have been eliminated.

3.  Investment in Marketable Securities:

The Company's marketable securities consist of debt securities classified as
available-for-sale and are reported at fair value, with the unrealized gains and
losses excluded from operating results and reported as a separate component of
stockholders' equity net of the related tax effect. These debt securities
consist of hybrid mortgage-backed securities fully guaranteed by agencies of the
U.S. Government and are managed by and held in an account with a major financial
institution.

4.  Earnings Per Share:

Basic earnings per common share are computed by dividing net income by the
weighted average number of shares of common stock outstanding during the period.
Dilutive earnings per share give effect to stock options and warrants which are
considered to be dilutive common stock equivalents. Basic loss per common share
was computed by dividing net loss by the weighted average number of shares of
common stock outstanding. Diluted loss per common share does not give effect to
the impact of options because their effect would have been anti-dilutive.
Treasury shares have been excluded from the weighted average number of shares.
As of March 20, 2007, all outstanding stock options were either exercised or
expired.

5.  Income Taxes:

Deferred tax assets and liabilities are determined based on differences between
financial reporting and tax bases of assets and liabilities and are measured
using the enacted tax rates and laws that will be in effect when the differences
are expected to reverse.

6. Mortgages Payable:

In June 2007, in connection with the purchase of the Port Jefferson Professional
Park in Port Jefferson Station, New York, the Company assumed a $5,551,191
mortgage payable to a bank (the "Port Jefferson Mortgage"). The Port Jefferson
Mortgage bears interest at 5.75% through February 1, 2012 and adjusts to the
higher of 5.75% or 275 basis points in excess of the Federal Home Loan Bank's
five year Fixed Rate Advance ("Fixed Rate Advance") thereafter. The Port
Jefferson Mortgage is payable in monthly installments of principal and interest
totaling $33,439 through February 2012. From March 1, 2012 through February 1,
2022, the minimum monthly installment will be no less than $33,439 and will vary
based upon the Fixed Rate Advance. In February 2022, a balloon payment is due of
approximately $3,668,000. The Port Jefferson Mortgage is collateralized by the
Port Jefferson Professional Park.

In June 2008, in connection with the purchase of the Cortlandt Manor Medical
Center in Cortlandt Manor, New York, the Company entered into a $5,250,000
mortgage agreement with a bank (the "Cortlandt Mortgage"). The Cortlandt
Mortgage bears interest at a per annum rate of 225 basis points above the one
month LIBOR rate (4.71% at inception) through July 1, 2018, subject to monthly
adjustment. The Cortlandt Mortgage is payable in monthly installments with a
fixed principal payment of $17,500 through June, 1 2018. In July 2018, a balloon
payment is due of approximately $3,168,000. The Cortlandt Mortgage is
collateralized by the Cortlandt Manor Medical Center.


                                  Seq. Page 6


7. Retirement Plans:

The Company records net periodic pension benefit cost pro rata throughout the
year. The following table provides the components of net periodic pension
benefit cost for the plan for the three and six months ended June 30, 2008 and
2007:


     
                                                  Six Months Ended           Three Months Ended
                                                      June 30,                    June 30,
                                              ------------------------    ------------------------
                                                 2008          2007          2008          2007
                                              ----------    ----------    ----------    ----------
Pension Benefits
Service Cost                                  $   46,629    $   60,696    $   23,315    $   30,348
Interest Cost                                     66,987        66,054        33,494        33,027
Expected Return on Plan Assets                  (111,120)     (149,178)      (55,560)      (74,589)
Amortization of Actuarial Loss                     3,563             -         1,781             -
                                              ----------    ----------    ----------    ----------

Net Periodic Benefit Cost (Income) After
Curtailments and Settlements                  $    6,059    $  (22,428)   $    3,030    $  (11,214)
                                              ==========    ==========    ==========    ==========


During the six months ended June 30, 2008 and 2007, the Company did not make a
contribution to the plan. The Company has no minimum required contribution for
the December 31, 2008 plan year.

8. Commitments and Contingencies:

Lease revenue commitments - The future minimum revenues from rental property
under the terms of all noncancellable tenant leases, assuming no new or
renegotiated leases are executed for such premises, for future years are
approximately as follows:

        Twelve Months Ending June 30,                       Amount
        -------------------------------------------------------------

        2009                                            $  2,295,000
        2010                                               1,523,000
        2011                                                 826,000
        2012                                                 271,000
        2013                                                 145,000
        Thereafter                                            80,000
                                                        -------------
                                                        $  5,140,000
                                                        =============

Employment agreements - The Company has employment contracts with two officers
that provide for annual salaries aggregating approximately $397,000 and a
severance payment equivalent to three years salary and other benefits in the
event of a change in control, termination by the Company without cause or
termination by the officer for good reason.

Land consulting agreement - The Company retained Landmark National, commencing
on March 1, 2007, in recognition of services rendered between 2004 and 2006, and
for general consulting, review of pertinent documents, consultations regarding
land planning and economic feasibility studies and coordination with project
engineers associated with the Company's claim for additional compensation in its
condemnation litigation (See Item 1: Legal Proceedings). The agreement provides
for equal monthly payments of $27,778 terminating on February 1, 2010.

9. Revolving Credit Note:

The Company's line of credit has a borrowing limit of $1,750,000, bears interest
at the lending institution's prime-lending rate (5.00 % at June 30, 2008) plus
1%, and is subject to certain financial covenants. The line is secured by
certain real estate and expires on June 1, 2009. As of June 30, 2008 and
December 31, 2007, $1,750,000 was available under this agreement and the Company
was in compliance with the financial covenants.


                                  Seq. Page 7


10. Recent Accounting Pronouncements:

In March 2008, the Financial Accounting Standards Board ("FASB") issued FAS 161,
"Disclosures about Derivative Instruments and Hedging Activities--an amendment
of FASB Statement No. 133". This Statement applies to all entities. This
Statement changes the disclosure requirements for derivative instruments and
hedging activities. Entities are required to provide enhanced disclosures about
(a) how and why an entity uses derivative instruments, (b) how derivative
instruments and related hedged items are accounted for under Statement 133 and
its related interpretations, and (c) how derivative instruments and related
hedged items affect an entity's financial position, financial performance, and
cash flows. This Statement is effective for financial statements issued for
fiscal years and interim periods beginning after November 15, 2008, with early
application encouraged. This Statement encourages, but does not require,
comparative disclosures for earlier periods at initial adoption. The Company
does not believe this pronouncement will have a material effect on its financial
statements.

11. Special Distributions:

On March 13, 2007 the Board of Directors declared a special distribution in the
amount of $4.00 per share payable on April 9, 2007 for all shareholders of
record on March 26, 2007.

12. Acquisition of Properties:

On June 2, 2008, the Company acquired the Cortlandt Manor Medical Center in
Cortlandt Manor, New York (the "Property") from Cortlandt Building Associates,
LLC (the "Seller"). The Property consists of five office buildings which are
situated on 5.01 acres with approximately 29,800 square feet of rentable space
and a current occupancy rate of 97%. The purchase price was $7 million or
$234.81 per square foot. The aggregate monthly rent flow from the Property is
approximately $85,000. There is no material relationship between the Company and
the Seller. Of the $7 million purchase price for the Property, the Company paid
$1,750,000 in cash upon the signing of the contract to acquire the Property and
received financing in the amount of $5,250,000 from M&T Bank. Approximately
$14,362 of costs associated with the acquisition was capitalized. The purchase
price was allocated as follows:

                     Land                  $    600,000
                     Buildings             $  6,414,362
                     Mortgage payable      $ (5,250,000)
                     Cash                  $  1,764,362

This transaction qualifies for tax deferral treatment under Section 1033 of the
Internal Revenue Code and is also a qualified REIT Investment.

13. Reclassifications:

Certain reclassifications have been made to the consolidated statement of cash
flows for the six months ended June 30, 2007 to conform to the classification
used in the current fiscal year.

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.

The statements made in this Form 10-Q that are not historical facts contain
"forward-looking information" within the meaning of the Private Securities
Litigation Reform Act of 1995, and Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934, both as amended, which can
be identified by the use of forward-looking terminology such as "may," "will,"
"anticipates," "expects," "projects," "estimates," "believes," "seeks," "could,"
"should," or "continue," the negative thereof, other variations or comparable
terminology. Important factors, including certain risks and uncertainties, with
respect to such forward-looking statements that could cause actual results to
differ materially from those reflected in such forward-looking statements
include, but are not limited to, the effect of economic and business conditions,
including risks inherent in the Long Island, Metropolitan New York and Palm
Beach County, Florida real estate markets, the ability to obtain additional
capital in order to develop the existing real estate, uncertainties associated
with the Company's litigation against the State of New York for just
compensation for the Flowerfield property taken by eminent domain, and other
risks detailed from time to time in the Company's SEC reports. The Company
assumes no obligation to update the information in this Form 10-Q. We qualify
all of our forward-looking statements by the foregoing cautionary statements.

Critical Accounting Policies
----------------------------

The consolidated financial statements of the Company include accounts of the
Company and all majority-owned and controlled subsidiaries. The preparation of
financial statements in conformity with GAAP requires management to make
estimates and assumptions in certain circumstances that affect amounts reported
in the Company's consolidated financial statements and related notes. In
preparing these financial statements, management has utilized information
available including its past history, industry standards and the current
economic environment, among other factors, in forming its estimates and
judgments of certain amounts included in the consolidated financial statements,
giving due consideration to materiality. It is possible that the ultimate
outcome as anticipated by management in formulating its estimates inherent in
these financial statements might not materialize. However, application of the
critical accounting policies below involves the exercise of judgment and use of
assumptions as to future uncertainties and, as a result, actual results could
differ from these estimates. In addition, other companies may utilize different
estimates, which may impact comparability of the Company's results of operations
to those of companies in similar businesses.


                                  Seq. Page 8


Revenue Recognition
-------------------

Rental revenue is recognized on a straight-line basis, which averages minimum
rents over the terms of the leases. The excess of rents recognized over amounts
contractually due, if any, is included in deferred rents receivable on the
Company's balance sheets. Certain leases also provide for tenant reimbursements
of common area maintenance and other operating expenses and real estate taxes.
Ancillary and other property related income is recognized in the period earned.

Real Estate
-----------

Rental real estate assets, including land, buildings and improvements,
furniture, fixtures and equipment are recorded at cost. Tenant improvements,
which are included in buildings and improvements, are also stated at cost.
Expenditures for ordinary maintenance and repairs are expensed to operations as
they are incurred. Renovations and/or replacements, which improve or extend the
life of the asset, are capitalized and depreciated over their estimated useful
lives.

Depreciation is computed utilizing the straight-line method over the estimated
useful life of ten to thirty nine years for buildings and improvements and three
to twenty years for machinery and equipment.

The Company is required to make subjective assessments as to the useful life of
its properties for purposes of determining the amount of depreciation to reflect
on an annual basis with respect to those properties. These assessments have a
direct impact on the Company's net income. Should the Company lengthen the
expected useful life of a particular asset, it would be depreciated over more
years, and result in less depreciation expense and higher annual net income.

Real estate held for development is stated at the lower of cost or net
realizable value. In addition to land, land development and construction costs,
real estate held for development includes interest, real estate taxes and
related development and construction overhead costs which are capitalized during
the development and construction period. Net realizable value represents
estimates, based on management's present plans and intentions, of sale price
less development and disposition cost, assuming that disposition occurs in the
normal course of business.

Long Lived Assets
-----------------

On a periodic basis, management assesses whether there are any indicators that
the value of the real estate properties may be impaired. A property's value is
impaired only if management's estimate of the aggregate future cash flows
(undiscounted and without interest charges) to be generated by the property is
less than the carrying value of the property. Such future cash flow estimates
consider factors such as expected future operating income, trends and prospects,
as well as the effects of demand, competition and other factors. To the extent
impairment occurs, the loss will be measured as the excess of the carrying
amount of the property over the fair value of the property.

The Company is required to make subjective assessments as to whether there are
impairments in the value of its real estate properties and other investments.
These assessments have a direct impact on the Company's net income, since an
impairment charge results in an immediate negative adjustment to net income. In
determining impairment, if any, the Company has adopted Financial Accounting
Standards Board ("FASB") Statement No. 144, "Accounting for the Impairment or
Disposal of Long Lived Assets."

     RESULTS OF OPERATIONS FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2008
           AS COMPARED TO THE THREE AND SIX MONTHS ENDED JUNE 30, 2007

The Company is reporting net income totaling $2,642,711 for the three month
period ended June 30, 2008 compared to net income totaling $434,842 for the same
period last year. Both reporting periods reflect a benefit for income taxes
resulting from the reinvestment of condemnation proceeds and the deferral of tax
pursuant to Section 1033 of the Internal Revenue Code. Those benefits amounted
to $2,800,000 and $725,000 for 2008 and 2007, respectively. In 2007, the Company
also recognized a $75,184 benefit for a prior year tax refund. For the six month
period ended June 30, 2008, the Company is reporting net income totaling
$2,515,064 as compared to net income totaling $249,414 for the same period of
the prior year. Again, the benefit for income taxes is primarily related to the
reinvestment of condemnation proceeds. Per share earnings for the three and six
month periods ended June 30, 2008 amounted to $2.05 and $1.95, respectively,
compared to $0.34 and $0.20 for the same periods during the prior year,
respectively.


                                  Seq. Page 9


Revenues increased by 55% for the current quarter, totaling $905,328 compared to
$582,869 during the same period last year. This $322,459 increase is
attributable to the previously announced acquisitions of the Port Jefferson
Professional Park and Cortlandt Manor Medical Center as well as significant
improvement in the Saint James Flowerfield rental operation. The Port Jefferson
property was acquired on June 27, 2007 and the Cortlandt Manor center on June 2,
2008. As a result, operations at the Cortlandt Manor facility are only reflected
for one month in the current reporting period. Combined, the three properties
reflect an increase in rental revenue of 143%, totaling $763,324 for the current
quarter as compared to $314,104 for the same period last year. This increase of
$449,220 is comprised of the improvement at the Flowerfield property amounting
to $124,268 and $250,965 and $73,987 from Port Jefferson and Cortlandt Manor,
respectively. Interest income declined by $126,761 from $268,765 for the three
months ended June 30, 2007 compared to $142,004 for the three months ended June
30, 2008. This decrease is attributable to a combination of the use of funds to
support the aforementioned real estate acquisitions and lower prevailing
interest rates. For the six month period ended June 30, 2008, revenues totaled
$1,734,886, a 39% increase over the $1,252,362 recorded during the same period
last year. Here again, rental revenues increased by 137% totaling $1,424,191
compared to $600,963 for the prior year. As in the case of the quarterly
results, the $823,228 increase is also attributable to the improvement at
Flowerfield, which amounted to $243,097 and $506,144 and $73,987 from the Port
Jefferson and Cortlandt Manor properties, respectively. Interest income declined
by $340,704, amounting to $310,695 and $651,399 for the six month periods ended
June 30, 2008 and 2007, respectively.

Expenses increased by $114,406, amounting to $1,062,617 for the current quarter
compared to $948,211 during the same period last year. Reflecting the two newly
acquired properties in Port Jefferson and Cortlandt Manor, rental expenses,
depreciation, and interest expense all increased when compared to the prior year
for both the three and six month reporting periods. Likewise for both periods,
general and administrative expenses declined when compared to the prior year
results despite increases in condemnation litigation expenses. For the three
months ended June 30, 2008, rental expenses increased by $85,208, depreciation
increased by $62,188, and interest expenses increased by $95,093. As a result of
reductions in fees for outside services, legal expenses, salaries and benefits,
and corporate governance issues, general and administrative expenses decreased
by $128,083. For the six months ended June 30, 2008, expenses increased by
$190,885, totaling $2,019,822 compared to $1,828,937 during the same period last
year. Rental expenses, depreciation, and interest expense increased by $138,992,
$109,343, and $174,092, respectively. Mirroring the cost reductions experienced
in the three month period, general and administrative expenses decreased by
$231,542 for the six months ended June 30, 2008.

As a result of the foregoing, the Company is reporting losses from operations
before benefit for income taxes of $157,289 for the current quarter ended June
30, 2008 and $284,936 for the six months then ended. A major contributing factor
towards the current year operating losses is the fact that expenses associated
with the condemnation litigation amounted to $121,355 and $208,421 for the three
and six month periods, respectively. For the three and six month periods of the
prior year, the Company experienced losses from operations before benefit for
income taxes of $365,342 and $576,575, respectively, which also include
condemnation litigation expenses totaling $114,620 and $175,763, respectively.


                         LIQUIDITY AND CAPITAL RESOURCES

Net cash used in operating activities was $824,438 and $3,035,926 during the six
months ended June 30, 2008 and 2007, respectively. The cash used in operating
activities in the current period was primarily related to increased payments to
vendors of $393,210 and the prepayment of expenses and other assets of $304,823.
The cash used in operating activities in the prior period was primarily related
to the payment of $2,000,000 to Landmark in connection with an agreement to
terminate two agreements, the Golf Operating Agreement and the Asset Management
Agreement, both dated April 9, 2002. There were also increased payments to
vendors of $473,855.

Net cash (used in) provided by investing activities was $(5,244,496) and
$8,377,225 during the six months ended June 30, 2008 and 2007, respectively.
Cash used in investing activities in the current period primarily consisted of
the purchase of the Cortlandt Manor Medical Center for $7,014,362 partially
offset by principal repayments of marketable securities of $2,113,395. The cash
provided by investing activities in the prior period was in connection with the
sale and principal repayments of marketable securities of $7,199,204 and
$4,283,033, respectively. This was partially offset by costs associated with the
purchase of the Port Jefferson Professional Park, net of an assumed mortgage and
deposit on property, for $2,859,153.

Net cash provided by (used in) financing activities was $5,078,201 and
$(5,203,146) during the six months ended June 30, 2008 and 2007, respectively.
The net cash provided by financing activities in the current period was
primarily in connection with obtaining a mortgage of $5,250,000 for the purchase
of the Cortlandt Manor Medical Center. The net cash used during the prior period
was principally the result of a cash distribution payment of $5,160,157.

The Company has a $1,750,000 revolving credit line with a bank, bearing interest
at a rate of prime plus one percent which was 6.00% at June 30, 2008. The unused
portion of the credit line, which is the total line of $1,750,000, will enhance
the Company's financial position and liquidity and is available, if needed, to
fund any unforeseen expenses.

As of June 30, 2008, the Company had cash and cash equivalents of $2,464,408 and
anticipates having the capacity to fund normal operating, general and
administrative expenses, and its regular debt service requirements.


                                  Seq. Page 10


LIMITED PARTNERSHIP INVESTMENT

Our limited partnership investment in the Callery Judge Grove, LP (the "Grove")
is carried on the Company's balance sheet at $0 as a result of recording losses
equal to the carrying value of the investment. This investment represents a
10.93% ownership interest in a limited partnership that owns a 3500+ acre citrus
grove in Palm Beach County, Florida. The Grove is the subject of a development
plan consisting of 2,996 residential units and 235,000 square feet of mixed
commercial, retail, and office space. The plan recently was recommended for
approval by the Palm Beach County Planning Commission and subsequently, on April
29, 2008, received the endorsement of the Palm Beach County Board of
Commissioners. The proposal will now be reviewed by the State Department of
Community Affairs before being returned to the County Planning Commission for a
final approval.

OFF-BALANCE SHEET ARRANGEMENTS

The Company has no off-balance sheet arrangements that have or are reasonably
likely to have a current or future effect on its financial conditions, changes
in financial condition, revenues or expenses, results of operations, liquidity,
capital expenditures or capital resources that is material to investors.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Not required for smaller reporting companies.

Item 4T. CONTROLS AND PROCEDURES.

The Company's management, including the Chief Executive Officer and Chief
Financial Officer, has evaluated the effectiveness of the Company's disclosure
controls and procedures (as defined in Exchange Act Rules 13a-15(e) and
15d-15(e)) as of June 30, 2008. Based upon that evaluation, the Company's Chief
Executive Officer and Chief Financial Officer concluded that the disclosure
controls and procedures were effective, in all material respects, to provide
reasonable assurance that information required to be disclosed in the reports
the Company files or submits under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified in the rules and forms
of the Securities and Exchange Commission. It should be noted that design of any
system of controls is based in part upon certain assumptions about the
likelihood of future events, and there can be no assurance that any design will
succeed in achieving its stated goals under all potential future conditions
regardless of how remote.

There have been no changes in the Company's internal control over financial
reporting identified in connection with the evaluation required by paragraph (d)
of Exchange Act Rule 13a-15 that occurred during the Company's last fiscal
quarter that has materially affected, or that is reasonably likely to materially
affect, the Company's internal control over financial reporting.

PART II  - OTHER INFORMATION

Item 1. Legal Proceedings.

Gyrodyne Company of America, Inc. v. The State University of New York at Stony
------------------------------------------------------------------------------
Brook
-----

On November 2, 2005, the State University of New York at Stony Brook (the
"University") filed an acquisition map with the Suffolk County Clerk's office
and vested title in 245.5 acres of the Company's Flowerfield property (the
"Property") pursuant to the New York Eminent Domain Procedure Law (the "EDPL").
On March 27, 2006, the Company received payment from the State of New York in
the amount of $26,315,000, which the Company had previously elected under the
EDPL to accept as an advance payment for the Property. Under the EDPL, both the
advance payment and any additional award from the Court of Claims bear interest
at the current statutory rate of 9% simple interest from the date of the taking
through the date of payment.

Notwithstanding the foregoing, although the Company had been assured by counsel
for the State that the statutory interest rate of 9% was due and payable on the
advance payment, the State of New York has taken the position that a lesser
interest rate was applicable. As a result, the Company reversed an interest
receivable amounting to $332,377 as of December 31, 2007 and plans on pursuing
the loss of interest in its claim for additional compensation.

On May 1, 2006, the Company filed a Notice of Claim with the Court of Claims of
the State of New York seeking $158 million in damages from the University
resulting from the condemnation of the 245.5 acres of the Company's Flowerfield
property. While the Company believes that a credible case for substantial
additional compensation can be made, it is possible that the Company may be
awarded a different amount than is being requested, including no compensation,
or an amount that is substantially lower than the Company's claim for $158
million. It is also possible that the Court of Claims could ultimately permit
the State to recoup part of its advance payment to the Company.

On July 29, 2008, and in response to a motion made by the State, the Court
issued an Order granting the State's motion for an extension of the deadline to
exchange appraisals to November 10, 2008 as the final date for submission of
appraisals. The Court also ordered that no further applications for an
adjournment of the appraisal deadline will be accepted.


                                  Seq. Page 11


Faith Enterprises v. Gyrodyne, Supreme Court, Suffolk County, Index # 3511/2007.
--------------------------------------------------------------------------------

Faith Enterprises ("Faith") a prior tenant at 7 Flowerfield failed to fulfill
its rental payment obligation. In February 2007, the Company served Faith with a
notice of default. Faith subsequently sued the Company in Suffolk Supreme Court,
seeking inter alia $7 million in damages on each of three claims (breach of
contract, fraudulent inducement and tortuous interference with business). In
November 2007, the Company commenced a third-party action against the guarantors
of Faith's lease, Thomas O. Dodge, et. al. In January 2008, Faith filed a motion
to consolidate the entire case with another matter it and its affiliate Hitter,
D.C., LLC ("Hitter") commenced against the entities from which they purchased
the business operated at 7 Flowerfield and another location, which was granted
on March 28, 2008. In May 2008, Hitter filed bankruptcy. In June 2008, Hitter
filed a notice of removal of its case against the sellers of the business to the
bankruptcy court for adjudication. This did not affect the case Faith commenced
against the Company or the Company's third-party complaint against the
guarantors, which remain in the Suffolk Supreme Court.

In addition, in the normal course of business, the Company is a party to various
legal proceedings. After reviewing all actions and proceedings pending against
or involving the Company, management considers the aggregate loss, if any, will
not be material.

Items 2 through 5 are not applicable to the three months ended June 30, 2008.


Item 6. Exhibits.

3.1     Restated Certificate of Incorporation of Gyrodyne Company of America,
        Inc. (1)

3.2     Amended and Restated Bylaws of Gyrodyne Company of America, Inc. (2)

4.1     Form of Stock Certificate of Gyrodyne Company of America, Inc. (1)

4.2     Rights Agreement, dated as of August 10, 2004, by and between Gyrodyne
        Company of America, Inc. and Registrar and Transfer Company, as Rights
        Agent, including as Exhibit B the forms of Right Certificate and of
        Election to Exercise. (3)

10.1    Contract of sale dated April 17, 2008 with Cortlandt Building
        Associates, LLC (4)

31.1    Rule 13a-14(a)/15d-14(a) Certification. (4)

32.1    CEO/CFO Certification Pursuant to 18 U.S.C. Section 1350, as adopted
        pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (4)

(1)  Incorporated herein by reference to the Annual Report on Form 10-KSB/A,
     filed with the Securities and Exchange Commission on September 5, 2001.

(2)  Incorporated herein by reference to Form 8-K, filed with the Securities
     and Exchange Commission on June 18, 2008.

(3)  Incorporated herein by reference to Form 8-K, filed with the Securities
     and Exchange Commission on August 13, 2004.

(4)  Filed as part of this report.


                                  Seq. Page 12


                                   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, thereunto duly authorized.

                                      GYRODYNE COMPANY OF AMERICA, INC.


     Date: August 8, 2008             /s/ Stephen V. Maroney
                                      ----------------------
                                      By Stephen V. Maroney
                                      President, Chief Executive Officer and
                                      Treasurer

     Date: August 8, 2008             /s/ Frank D'Alessandro
                                      ----------------------
                                      By Frank D'Alessandro
                                      Controller



                                  Seq. Page 13


Exhibit Index

3.1     Restated Certificate of Incorporation of Gyrodyne Company of America,
        Inc. (1)

3.2     Amended and Restated Bylaws of Gyrodyne Company of America, Inc. (2)

4.1     Form of Stock Certificate of Gyrodyne Company of America, Inc. (1)

4.2     Rights Agreement, dated as of August 10, 2004, by and between Gyrodyne
        Company of America, Inc. and Registrar and Transfer Company, as Rights
        Agent, including as Exhibit B the forms of Right Certificate and of
        Election to Exercise. (3)

10.1    Contract of sale dated April 17, 2008 with Cortlandt Building
        Associates, LLC (4)

31.1    Rule 13a-14(a)/15d-14(a) Certification. (4)

32.1    CEO/CFO Certification Pursuant to 18 U.S.C. Section 1350, as adopted
        pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (4)

(1)  Incorporated herein by reference to the Annual Report on Form 10-KSB/A,
     filed with the Securities and Exchange Commission on September 5, 2001.

(2)  Incorporated herein by reference to Form 8-K, filed with the Securities
     and Exchange Commission on June 18, 2008.

(3)  Incorporated herein by reference to Form 8-K, filed with the Securities
     and Exchange Commission on August 13, 2004.

(4)  Filed as part of this report.


                                  Seq. Page 14