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): January 19, 2006

                   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 January 19, 2006, Universal Stainless and Alloy Products,  Inc.
issued a press  release  regarding  its  earnings for the fourth  quarter  ended
December 31, 2005. 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:  January 19, 2006




                       [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 REPORTS FOURTH QUARTER EPS OF $0.55
                               CAPPING RECORD 2005
            - FULL YEAR EPS REACHES $2.02 ON SALES OF $170 MILLION -
                          - BACKLOG GROWTH CONTINUES -

         BRIDGEVILLE,  PA,  January  19,  2006 --  Universal  Stainless  & Alloy
Products,  Inc. (Nasdaq:  USAP) reported today that sales for the fourth quarter
of 2005 rose 14% to $42.0 million compared with $37.0 million in the same period
of 2004.  Fourth quarter 2005 net income rose 38% to $3.6 million,  or $0.55 per
diluted  share,  and included  $358,000 of other income from the receipt of 2005
import  duties,  equivalent to $0.04 per diluted  share.  This compares with net
income of $2.6  million,  or $0.40 per  diluted  share,  reported  in the fourth
quarter of 2004,  which  included 2004 import duties of $507,000,  equivalent to
$0.05 per diluted share

         The  Company's  fourth  quarter 2005  results  exceeded its forecast of
sales in the range of $33 to $38  million  and diluted EPS in the range of $0.37
to $0.42, before including the benefit of import duties.

         For the full  year  2005,  sales  rose 41% to a record  $170.0  million
compared  with $120.6  million in 2004.  Net income for 2005  increased 83% to a
record $13.1 million,  or $2.02 per diluted  share,  including the import duties
received in the 2005 fourth quarter. Full year 2004 net income was $7.1 million,
or $1.12 per  diluted  share,  and  included  a total of $1.1  million of  other
income from import duties, equivalent to $0.11 per diluted share, reflecting the
receipt of a substantial  portion of the 2003 and 2004 import duties  awarded to
the Company.  Before including import duties in both periods, full year 2005 net
income was double that of 2004.

         President  and CEO Mac  McAninch  commented:  "Our very  strong  fourth
quarter  capped a record year for our Company.  Our niche  markets of aerospace,
power generation,  petrochemical and tool steel were robust all year and current
indications  are they will  remain  strong in 2006.  Our cost  recovery  pricing
strategy  continued to be both effective for us and fair to our customers  given
the ongoing volatility of raw material costs and high energy prices."




USAP REPORTS 2005 FOURTH QUARTER RESULTS                              - PAGE 2 -

         Mr.  McAninch  continued:  "We also  committed  to further  reinvest in
our operations to increase throughput and efficiency at a time of acute customer
need  for our  products,  and to  expand  our  capabilities  to  produce  higher
value-added  products. We delivered on that promise with more than $8 million in
capital  improvements  in 2005,  including  the addition of a vacuum-arc  remelt
furnace that became operational in December.  In addition, we focused on process
improvements  throughout the year,  especially at our Bridgeville and Titusville
facilities which comprise the Universal  Stainless and Alloy Products segment of
our business.  As a result, that segment achieved sales of $153 million in 2005,
surpassing the company-wide record we achieved in 2004."

SEGMENT REVIEW
- --------------
         In the fourth quarter of 2005, the Universal Stainless & Alloy Products
segment  had  sales of $37.7  million  and  operating  income  of $4.7  million,
yielding an operating  margin of 12%.  This compares with sales of $32.7 million
and operating  income of $2.3 million,  or 7% of sales, in the fourth quarter of
2004,  which included a bad debt charge of $282,000.  In the 2005 third quarter,
sales in this segment were $40.0 million and operating  income was $4.0 million,
or 10% of sales,  including a write-off of $363,000 mainly for the retirement of
fixed assets replaced.

         The 15%  increase  in  sales  compared  with the  2004  fourth  quarter
reflects  higher product prices and a favorable  product mix,  including  strong
growth in shipments of bar and special shape products. This more than offset the
Company's  continued  reduction in shipments to rerollers.  Fourth  quarter 2005
sales  were 6% lower  than  the  prior  quarter  mainly  due to  lower  sales to
rerollers  and forgers.  Operating  income was more than double that of the 2004
fourth  quarter  and up 17% from  the 2005  third  quarter  due to the  improved
pricing, production processes and mix of products shipped.

         The Dunkirk  Specialty Steel segment reported fourth quarter 2005 sales
of $13.0 million and operating income of $1.3 million, resulting in an operating
margin of 10%. This compares with sales of $10.5 million and operating income of
$1.2  million,  or 12% of sales,  in the fourth  quarter  of 2004.  In the third
quarter of 2005, sales were $14.0 million and operating income was $1.8 million,
or 13% of sales.

         Dunkirk's  sales  increased  24% over the 2004  fourth  quarter  due to
higher selling prices and increased shipments of bar products to service centers
and OEMs and of rod and wire products to redrawers and OEMs.  They were 7% lower
than the 2005 third quarter due to lower sales to redrawers and normal  seasonal
factors.  Operating  income rose just 2% over the fourth quarter of 2004 and was
28% lower than the prior  quarter due to the high cost of raw  materials  at the
time of feedstock procurement and manufacturing delays resulting from the mix of
products in production.





USAP REPORTS 2005 FOURTH QUARTER RESULTS                              - PAGE 3 -

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 first quarter 2006 sales will range from $40
to $45  million  and that  diluted  EPS will  range  from  $0.50 to $0.55.  This
compares  with  sales of $43.0  million  and  diluted  EPS of $0.45 in the first
quarter of 2005.

         The following factors were considered in developing these estimates:

O    The Company's total backlog at December 31, 2005  approximated $116 million
     compared to $106 million at September 30, 2005, reflecting continued strong
     aerospace, power generation, petrochemical and tool steel markets.

O    Production  at the  Bridgeville  facility is  expected to benefit  from the
     recent  addition of a milling  machine,  the  improvements  achieved in bar
     manufacturing   and  the  initial   contribution  of  the  newly  installed
     vacuum-arc remelt furnace.

O    Sales from the Dunkirk  Specialty  Steel  segment are expected to remain at
     the  $13  to  $14  million  level  because  of  the  expectation  that  the
     manufacturing delays will not be resolved until the end of the quarter.

         Mr. McAninch concluded:  "Our goal in 2006 is to take further advantage
of  our  strong  marketplace  through  additional   improvements  in  production
processes and investment in our facilities,  as we continue to focus on building
value for our shareholders, customers and employees."

WEBCAST
- -------

         A simultaneous  Webcast of the Company's conference call discussing the
fourth  quarter of 2005 and the first quarter 2006  outlook,  scheduled at 10:00
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  12:00  noon
(Eastern)  today and  continuing  through  January  25th.  It can be accessed by
dialing 706-645-9291, passcode 4039267. This is a toll call.






USAP REPORTS 2005 FOURTH QUARTER RESULTS                              - PAGE 4 -

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 rerollers,  forgers,
service centers, original equipment manufacturers and wire redrawers.

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 Year Ended December 31, December 31, 2005 2004 2005 2004 ---- ---- ---- ---- NET SALES Stainless steel $ 32,191 $ 28,944 $ 135,588 $ 94,530 Tool steel 5,556 5,890 20,737 17,075 High-strength low alloy steel 2,336 597 6,606 3,682 High-temperature alloy steel 1,371 673 3,694 2,468 Conversion services 497 751 3,030 2,386 Other 92 157 367 501 ------ ------- ---------- ---------- Total net sales 42,043 37,012 170,022 120,642 Cost of products sold 34,653 31,396 140,952 102,972 Selling and administrative expenses 2,106 2,053 8,441 7,401 ------ ------- ---------- ---------- Operating income 5,284 3,563 20,629 10,269 Interest expense (256) (120) (851) (422) Other income 374 542 437 1,119 ------ ------- ---------- ---------- Income before taxes 5,402 3,985 20,215 10,966 Income tax provision 1,826 1,392 7,159 3,835 ------- ------- ---------- ---------- Net income $ 3,576 $ 2,593 $ 13,056 $ 7,131 ======= ======= ========== ========== Earnings per share - Basic $ 0.56 $ 0.41 $ 2.05 $ 1.13 ======= ====== ========== ========== Earnings per share - Diluted $ 0.55 $ 0.40 $ 2.02 $ 1.12 ======= ====== ========== ========== Weighted average shares of Common Stock outstanding Basic 6,403,185 6,318,951 6,375,257 6,304,909 Diluted 6,506,596 6,427,348 6,479,114 6,379,579 - ---------------------------------------------------------------------------------------------------------- MARKET SEGMENT INFORMATION For the Quarter Ended For the Year Ended December 31, December 31, 2005 2004 2005 2004 ---- ---- ---- ---- NET SALES Service centers $ 19,817 $ 16,645 $ 73,213 $ 52,261 Rerollers 6,214 8,735 39,254 30,200 Forgers 7,172 6,827 29,914 22,008 Original equipment manufacturers 5,922 2,248 13,992 8,349 Wire redrawers 2,329 1,662 10,263 5,008 Conversion services 497 751 3,030 2,386 Other 92 144 356 430 ------ ------- ---------- ---------- Total net sales $ 42,043 $ 37,012 $ 170,022 $ 120,642 ====== ======= ========== ========== Tons shipped 10,668 13,662 51,233 48,350 ====== ======= ========== ==========
BUSINESS SEGMENT RESULTS UNIVERSAL STAINLESS & ALLOY PRODUCTS SEGMENT
For the Quarter Ended For the Year Ended December 31, December 31, 2005 2004 2005 2004 ---- ---- ---- ---- NET SALES Stainless steel $ 21,666 $ 19,739 $ 90,530 $ 65,208 Tool steel 5,324 5,770 20,047 16,672 High-strength low alloy steel 1,312 189 3,199 1,576 High-temperature alloy steel 1,019 656 3,254 2,182 Conversion services 412 605 2,534 1,961 Other 78 129 295 427 ------ ------- ---------- ---------- 29,811 27,088 119,859 88,026 Intersegment 7,893 5,620 33,399 20,208 ------ ------- ---------- ---------- Total net sales 37,704 32,708 153,258 108,234 Material cost of sales 16,412 16,044 75,568 49,967 Operation cost of sales 15,151 12,788 56,885 45,521 Selling and administrative expenses 1,467 1,581 5,791 5,253 ------ ------- ---------- ---------- Operating income $ 4,674 $ 2,295 $ 15,014 $ 7,493 ====== ======= ========== ========== DUNKIRK SPECIALTY STEEL SEGMENT For the Quarter Ended For the Year Ended December 31, December 31, 2005 2004 2005 2004 ---- ---- ---- ---- NET SALES Stainless steel $ 10,525 $ 9,205 $ 45,058 $ 29,322 Tool steel 232 120 690 403 High-strength low alloy steel 1,024 408 3,407 2,106 High-temperature alloy steel 352 17 440 286 Conversion services 85 146 496 425 Other 14 28 72 74 ------ -------- ---------- ---------- 12,232 9,924 50,163 32,616 Intersegment 750 535 2,848 2,107 ------ -------- ---------- ---------- Total net sales 12,982 10,459 53,011 34,723 Material cost of sales 7,750 5,739 29,496 17,834 Operation cost of sales 3,324 3,008 14,141 11,653 Selling and administrative expenses 639 472 2,650 2,148 ------ -------- ---------- ---------- Operating income $ 1,269 $ 1,240 $ 6,724 $ 3,088 ====== ======== ========== ==========
CONSOLIDATED BALANCE SHEET
December 31, December 31, 2005 2004 ---- ---- ASSETS Cash $ 620 $ 241 Accounts receivable, net 27,963 24,562 Inventory 51,398 38,318 Other current assets 2,790 3,418 ----------- -------------- Total current assets 82,771 66,539 Property, plant & equipment, net 45,761 40,716 Other assets 495 585 ----------- -------------- Total assets $ 129,027 $ 107,840 =========== ============== LIABILITIES AND STOCKHOLDERS' EQUITY Accounts payable $ 12,579 $ 11,666 Outstanding checks in excess of bank balance 3,101 2,638 Accrued employment costs 2,958 1,830 Current portion of long-term debt 1,555 2,044 Other current liabilities 914 442 ----------- -------------- Total current liabilities 21,107 18,620 Bank revolver 6,117 8,635 Long-term debt 11,200 3,555 Deferred taxes 9,600 10,093 ----------- -------------- Total liabilities 48,024 40,903 Stockholders' equity 81,003 66,937 ----------- -------------- Total liabilities and stockholders' equity $ 129,027 $ 107,840 =========== ==============
CONSOLIDATED STATEMENT OF CASH FLOW DATA For the Year Ended December 31,
2005 2004 ---- ---- Cash flows from operating activities: Net income $ 13,056 $ 7,131 Adjustments to reconcile to net cash provided by (used in) operating activities: Depreciation and amortization 3,085 3,061 Loss on retirement of fixed assets 705 - Deferred taxes (90) 724 Tax benefit from exercise of stock options 207 51 Changes in assets and liabilities: Accounts receivable, net (3,401) (11,872) Inventory (13,080) (16,037) Trade accounts payable 913 4,981 Accrued employment costs 1,128 997 Other, net 808 1,247 ------------ ---------- Cash flow provided by (used in) operating activities 3,331 (9,717) ------------ ---------- Cash flow from investing activities: Acquisition of real property through purchase agreements (344) - Capital expenditures (8,464) (3,586) ------------ ---------- Cash flow used in investing activities (8,808) (3,586) ------------ ---------- Cash flows from financing activities: Proceeds from long-term debt 8,050 - Repayments of long-term debt (894) (1,944) Borrowings under revolving line of credit (2,518) 8,635 Increase in outstanding checks in excess of bank balance 463 1,825 Deferred financing costs (48) (26) Proceeds from issuance of common stock 803 319 ------------ ---------- Cash flow provided by financing activities 5,856 8,809 ------------ ---------- Net cash flow $ 379 $ (4,494) ============ ==========