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): October 20, 2004

                   Universal Stainless & Alloy Products, Inc.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

        Delaware                       000-25032                25-1724540
- ----------------------------           ------------          -------------------
(State or other jurisdiction           (Commission            (IRS Employer
 of incorporation)                     File Number)          Identification No.)


                600 Mayer Street, Bridgeville, Pennsylvania         15017
                -------------------------------------------     -------------
                 (Address of principal executive offices)        (Zip code)

       Registrant's telephone number, including area code: (412) 257-7600

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.):

/  /      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 October 20, 2004, Universal Stainless and Alloy Products, Inc. issued a press release regarding its earnings for the third quarter ended September 30, 2004. A copy of the press release is attached hereto. The information in this Current Report on Form 8-K, including the attached press release, shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.

SIGNATURE 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. UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC. By: /s/ Richard M. Ubinger ------------------------------------- Vice President of Finance, Chief Financial Officer and Treasurer Dated: October 20, 2004

[GRAPHIC OMITTED][GRAPHIC OMITTED] Universal Stainless & Alloy Products, Inc. 600 Mayer Street o Bridgeville, Pennsylvania 15017 CONTACTS: Richard M. Ubinger Vice President of Finance, Chief Financial Officer and Treasurer (412) 257-7606 FOR IMMEDIATE RELEASE Comm-Partners LLC June Filingeri (203) 972-0186 UNIVERSAL STAINLESS 2004 THIRD QUARTER EPS EXCEEDS FORECAST - Backlog Reaches $60 million - BRIDGEVILLE, PA, October 20, 2004 -- Universal Stainless & Alloy Products, Inc. (Nasdaq: USAP) today reported third quarter 2004 sales of $33.3 million and net income of $2.7 million, or $0.43 per diluted share. This includes other income of $565,000, or $0.06 per diluted share, related to the delayed receipt of the remaining 2003 import duties awarded the Company under the "Continued Dumping and Subsidy Act of 2000" resulting from a favorable ruling on a lawsuit challenging the distribution method of the import duties. Sales for the 2004 third quarter were in line with the Company's forecast and EPS was ahead of the projected range of $0.30 to $0.35, before including the other income from import duties. In the third quarter of 2003, sales were $18.6 million and the Company incurred a net loss of $121,000 or $0.02 per diluted share. Commenting on the results, President and CEO Mac McAninch stated: "I am pleased with our performance in all of our markets and by the confidence our customers have demonstrated in us. In a period of very high market demand, we have worked diligently to respond to our customers' needs by investing rapidly to increase throughput and by maintaining a fair and transparent pricing policy in the face of volatile, rising costs." Mr. McAninch continued: "Our third quarter sales rose 79% from last year, which was a difficult period for the economy and our industry. More importantly, end market sales improved 15% over stronger 2004 second quarter levels, with sales of aerospace, power generation, petrochemical and tool steel products up 17%, 2%, 11% and 14%, respectively."

USAP REPORTS 2004 THIRD QUARTER RESULTS - Page 2 - Mr. McAninch added: "We continued to improve our profitability in the third quarter by focusing on higher value-added products and by taking necessary pricing action for cost recovery. I am especially pleased with the enthusiasm and dedication of our employees at Dunkirk Specialty Steel. They have done an excellent job of penetrating attractive niche markets and improving their product mix. Their improved operating results begin to show the facility's true potential to the Company. I also want to acknowledge the efforts of our employees at Bridgeville and Titusville, who increased shipments by 17% from the prior quarter. As our backlog continues to rise, we must continue to increase our productivity and remain focused on quality improvement and cost reduction initiatives." Segment Review - -------------- In the third quarter of 2004, the Universal Stainless & Alloy Products segment had sales of $31.2 million and operating income of $2.9 million. This compares with sales of $16.2 million and operating income of $554,000 in the third quarter of 2003 and sales of $25.1 million and operating income of $1.9 million in the second quarter of 2004. The strong growth reflected increased sales to all customer categories, including sales of reroll product to Dunkirk, in the year-over-year period and sequentially. Higher shipments, improved mix and price recovery initiatives led to greater profitability. The Dunkirk Specialty Steel segment reported record sales of $9.5 million and operating income of $1.2 million. This compares with sales of $5.2 million and an operating loss of $732,000 in the third quarter of 2003 and sales of $8.0 million and operating income of $651,000 in the prior quarter. Dunkirk's top line growth mainly reflected improved product mix and increased sales to service centers, while its total sales volume allowed further reductions in the manufacturing cost of products sold, leading to the continued improvement in its profitability. Business Outlook - ---------------- The following statements are based on the Company's current expectations. These statements are forward-looking, and actual results may differ materially. The Company estimates that fourth quarter 2004 sales will range from $32 to $37 million and that diluted EPS will range from $0.32 to $0.37. In the fourth quarter of 2003, sales were $18.8 million and the Company incurred a net loss per diluted share of $0.04. The 2004 fourth quarter EPS estimate does not include any monies that may be received by the Company related to the Continued Dumping and Subsidy Act of 2000 for the current year.

USAP REPORTS 2004 THIRD QUARTER RESULTS - Page 3 - The following factors were considered in developing these estimates: O The Company's total backlog at September 30, 2004 approximated $60 million compared to $49 million at June 30, 2004, reflecting continued strength in all of the Company's markets. O Capital improvements implemented in the second and third quarters, including the addition of a reheat furnace to increase throughput at the Bridgeville blooming mill, should fully benefit the fourth quarter. O Sales from the Dunkirk Specialty Steel segment are expected to approximate the 2004 third quarter sales of $9.5 million. Additional sales are dependent upon the level of inventory management initiatives implemented by the service center industry near the end of the year. O The Company expects raw material costs to remain volatile for the balance of the year. Its electricity costs will increase by $200,000 per month in the fourth quarter due to a recent Public Utility Commission ruling that has reduced the number of off-peak power hours available to conduct its melting operations at the Bridgeville facility. The Company has retained a consultant to recommend energy-saving initiatives and is currently negotiating its 2005 energy contract. Mr. McAninch concluded: "Our Company and our industry have realized substantial improvement this year. Based on our own assessment of the marketplace and what we are currently hearing from our customers, we expect continued strength in our business at least through the first half of 2005." Webcast A simultaneous Webcast of the Company's conference call discussing the 2004 third quarter and the fourth quarter 2004 outlook, scheduled at 10:30 a.m. (Eastern) today, will be available on the Company's website at WWW.UNIVSTAINLESS.COM, and thereafter archived on the website. A telephone replay of the conference call will be available beginning at 1:00 p.m. (Eastern) today and continuing through October 27th. It can be accessed by dialing 706-645-9291, passcode 1371941. This is a toll call. About Universal Stainless & Alloy Products, Inc. - ------------------------------------------------ Universal Stainless & Alloy Products, Inc., headquartered in Bridgeville, Pa., manufactures and markets a broad line of semi-finished and finished specialty steels, including stainless steel, tool steel and certain other alloyed steels. The Company's products are sold to original equipment manufacturers, service centers, forgers, rerollers and wire redrawers.

USAP REPORTS 2004 THIRD QUARTER RESULTS - Page 4 - Forward-Looking Information Safe Harbor Except for historical information contained herein, the statements in this release are forward-looking statements that are made pursuant to the "safe harbor" provision of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve known and unknown risks and uncertainties that may cause the Company's actual results in future periods to differ materially from forecasted results. Those risks include, among others, risks associated with the receipt, pricing and timing of future customer orders, risks associated with significant fluctuations that may occur in raw material and energy prices, risks associated with the manufacturing process and production yields, risks related to property, plant and equipment and risks related to the ultimate outcome of the Company's current and future litigation and regulatory matters. Certain of these risks and other risks are described in the Company's filings with the Securities and Exchange Commission (SEC) over the last 12 months, copies of which are available from the SEC or may be obtained upon request from the Company. - FINANCIAL TABLES FOLLOW -

UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC. FINANCIAL HIGHLIGHTS (Dollars in thousands, except per share information) (Unaudited) CONSOLIDATED STATEMENT OF OPERATIONS For the Quarter Ended For the Nine-Months Ended September 30, September 30, 2004 2003 2004 2003 ---- ---- ---- ---- Net Sales Stainless steel $ 26,529 $ 14,215 $ 65,586 $ 38,064 Tool steel 4,277 2,828 11,185 7,328 High-strength low alloy steel 1,160 619 3,085 1,958 High-temperature alloy steel 473 608 1,795 1,750 Conversion services 707 247 1,635 845 Other 151 108 344 217 ------- ------- ----------- ---------- Total net sales 33,297 18,625 83,630 50,162 Cost of products sold 27,701 17,296 71,576 47,917 Selling and administrative expenses 1,873 1,507 5,348 4,425 ------- ------- ----------- ---------- Operating income (loss) 3,723 (178) 6,706 (2,180) Interest expense (108) (100) (302) (289) Other income 566 24 577 74 ------- ------- ----------- ---------- Income (loss) before taxes 4,181 (254) 6,981 (2,395) Income tax provision (benefit) 1,436 (133) 2,443 (1,251) ------- ------- ----------- ---------- Net income (loss) $ 2,745 $ (121) $ 4,538 $ (1,144) ======= ======= =========== ========== Earnings (loss) per share - Basic $ 0.44 $ (0.02) $ 0.72 $ (0.18) ======= ======= =========== ========== Earnings (loss) per share - Diluted $ 0.43 $ (0.02) $ 0.71 $ (0.18) ======= ======= =========== ========== Weighted average shares of Common Stock outstanding Basic 6,305,456 6,289,485 6,300,229 6,286,271 Diluted 6,400,188 6,289,485 6,363,656 6,286,271 - ----------------------------------------------------------------------------------------------------------- MARKET SEGMENT INFORMATION For the Quarter Ended For the Nine-Months Ended September 30, September 30, 2004 2003 2004 2003 ---- ---- ---- ---- Net Sales Service centers $ 13,443 $ 7,478 $ 35,616 $ 22,333 Rerollers 9,208 5,246 21,465 13,285 Forgers 6,232 3,052 15,181 7,054 Original equipment manufacturers 2,263 1,423 6,101 3,844 Wire redrawers 1,307 1,095 3,346 2,615 Conversion services 707 246 1,635 844 Other 137 85 286 187 ------- ------- ---------- ---------- Total net sales $ 33,297 $ 18,625 $ 83,630 $ 50,162 ======= ======= ========== ========== Tons shipped 13,470 9,600 34,667 25,658 ======= ======= ========== ==========

BUSINESS SEGMENT RESULTS Universal Stainless & Alloy Products Segment For the Quarter Ended For the Nine-Months Ended September 30, September 30, 2004 2003 2004 2003 ---- ---- ---- ---- Net Sales Stainless steel $ 18,373 $ 9,805 $ 45,469 $ 24,865 Tool steel 4,155 2,744 10,902 6,924 High-strength low alloy steel 575 313 1,387 1,184 High-temperature alloy steel 451 438 1,526 1,463 Conversion services 632 208 1,356 716 Other 146 108 298 202 ------- ------- ---------- ----------- 24,332 13,616 60,938 35,354 Intersegment 6,867 2,552 14,588 7,714 ------- ------- ---------- ----------- Total net sales 31,199 16,168 75,526 43,068 Material cost of sales 14,999 6,247 33,923 15,887 Operation cost of sales 11,990 8,362 32,733 24,733 Selling and administrative expenses 1,310 1,005 3,672 2,923 ------- ------- ---------- ----------- Operating income (loss) $ 2,900 $ 554 $ 5,198 $ (475) ======= ======= ========== =========== Dunkirk Specialty Steel Segment For the Quarter Ended For the Nine-Months Ended September 30, September 30, 2004 2003 2004 2003 ---- ---- ---- ---- Net Sales Stainless steel $ 8,156 $ 4,410 $ 20,117 $ 13,199 Tool steel 122 84 283 404 High-strength low alloy steel 585 306 1,698 774 High-temperature alloy steel 22 170 269 287 Conversion services 75 39 279 129 Other 5 - 46 15 ------- ------- ---------- ---------- 8,965 5,009 22,692 14,808 Intersegment 519 216 1,572 596 ------- ------- ---------- ---------- Total net sales 9,484 5,225 24,264 15,404 Material cost of sales 4,716 3,170 12,095 8,723 Operation cost of sales 3,042 2,285 8,645 6,884 Selling and administrative expenses 563 502 1,676 1,502 ------- ------ ----------- ---------- Operating income (loss) $ 1,163 $ (732) $ 1,848 $ (1,705) ======= ======= ========== ==========

CONSOLIDATED BALANCE SHEET September 30, December 31, 2004 2003 ---- ---- Assets Cash $ 549 $ 4,735 Accounts receivable, net 22,629 12,690 Inventory 33,808 22,281 Other current assets 3,098 4,285 ------------ ------------- Total current assets 60,084 43,991 Property, plant & equipment, net 40,225 40,176 Other assets 472 758 ------------ ------------- Total assets $ 100,781 $ 84,925 ============ ============= Liabilities and Stockholders' Equity Accounts payable $ 11,787 $ 6,792 Bank overdrafts 939 813 Accrued employment costs 2,818 833 Current portion of long-term debt 1,931 1,944 Other current liabilities 1,030 195 ------------ ------------- Total current liabilities 18,505 10,577 Bank revolver 4,597 - Long-term debt 4,150 5,599 Deferred taxes 9,451 9,313 ------------ ------------- Total liabilities 36,703 25,489 Stockholders' equity 64,078 59,436 ------------ ------------- Total liabilities and stockholders' equity $ 100,781 $ 84,925 ============ =============

CONSOLIDATED STATEMENT OF CASH FLOW DATA For the Nine-Months Ended September 30, 2004 2003 ---- ---- Cash flows from operating activities: Net income (loss) $ 4,538 $ (1,144) Adjustments to reconcile to net cash provided by operating activities: Depreciation and amortization 2,336 2,319 Deferred taxes 480 670 Tax benefit from exercise of stock options 8 - Changes in assets and liabilities: Accounts receivable, net (9,939) (2,167) Inventory (11,527) (188) Trade accounts payable 4,995 2,559 Accrued employment costs 1,985 243 Refundable taxes 1,405 (930) Other, net 553 227 ------------ ----------- Cash flow from (due to) operating activities (5,166) 1,589 ------------ ----------- Cash flow from investing activities: Capital expenditures (2,377) (713) ------------ ----------- Cash flow due to investing activities (2,377) (713) ------------ ----------- Cash flows from financing activities: Net borrowings under revolving line of credit 4,597 - Proceeds from deferred loan agreement - 200 Repayments of long-term debt (1,462) (1,451) Net change in bank overdrafts 126 235 Proceeds from issuance of common stock 96 25 ------------ ----------- Cash flow from (due to) financing activities 3,357 (991) ------------ ----------- Net cash flow $ (4,186) $ (115) ============ ===========