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): April 24, 2007

                   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 April 24, 2007, Universal Stainless and Alloy Products, Inc. issued a press release regarding its earnings for the first quarter ended March 31, 2007. A copy of the press release is attached hereto as Exhibit 99.1. 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. Item 99.1 Financial Statements and Exhibits. (d) Exhibits 99.1 Press Release dated April 24, 2007

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: April 24, 2007

                       [GRAPHIC OMITTED][GRAPHIC OMITTED]


CONTACTS: Richard M. Ubinger                                   June Filingeri
          Vice President of Finance,                           President
          Chief Financial Officer and Treasurer                Comm-Partners LLC
         (412) 257-7606                                        (203) 972-0186

FOR IMMEDIATE RELEASE

              UNIVERSAL STAINLESS REPORTS RECORD SALES AND EARNINGS
                             FOR 2007 FIRST QUARTER
           - FIRST QUARTER EPS REACHES $1.00 ON $56 MILLION IN SALES -

         BRIDGEVILLE, PA, APRIL 24, 2007 - UNIVERSAL STAINLESS & ALLOY PRODUCTS,
INC. (NASDAQ: USAP) reported today that sales for the first quarter of 2007 rose
25% to a record $56.2 million  compared with $44.9 million in the same period of
2006. First quarter 2007 net income rose 70% to a record $6.8 million,  or $1.00
per diluted share.  This compares with net income of $4.0 million,  or $0.61 per
diluted share, for the first quarter of 2006.

         The 2007 first quarter results reflect a reduction in the annual income
tax rate to 35.0% from 36.0% recorded in the 2006 first  quarter,  equivalent to
$0.02 per diluted share. Net income for the 2006 first quarter has been adjusted
for the retrospective  application of an accounting pronouncement as detailed in
the financial tables.

         The first quarter 2007 sales were in line with the  Company's  forecast
of $52 to $57 million while diluted EPS  substantially  exceeded the  forecasted
range of $0.82 to $0.87, mainly due to higher than expected nickel pricing.

          Chairman and CEO Mac  McAninch  commented:  "Our record first  quarter
shows the ongoing benefit of our investments in equipment and personnel over the
past two years,  which have  enabled  us to  respond to strong end  markets  and
continue  our shift to higher  value-added  products  while also  improving  our
on-time delivery  performance.  Our strong  year-over-year growth to all our end
markets in the first quarter was led, once again,  by  aerospace.  In fact,  our
sales of high strength low alloy and high  temperature  alloy steels,  which are
used primarily for aerospace applications, represented 16% of our total sales in
the 2007 first quarter compared with 11% in the same quarter last year. With the
peak in commercial  aircraft  delivery not expected until 2010 and the potential
for replacement  aircraft  orders from domestic  airlines,  we expect  aerospace
demand to drive our growth for the foreseeable  future,  supported by the strong
prospects for all our niche markets."

USAP REPORTS RECORD 2007 FIRST QUARTER RESULTS - PAGE 2 - SEGMENT REVIEW - -------------- In the first quarter of 2007, the Universal Stainless & Alloy Products segment had record sales of $48.2 million and record operating income of $7.2 million, yielding an operating margin of 15%. This compares with first quarter 2006 sales of $39.1 million and operating income of $5.1 million, or 13% of sales. In the fourth quarter of 2006, sales were $47.1 million and operating income was $4.6 million, or 10% of sales. The 23% increase in sales and 41% increase in operating income from the 2006 first quarter reflect the contribution of new vacuum-arc remelt (VAR) furnaces installed in December 2005 and August 2006, which supported a continued shift to higher value added products. Favorable product mix also accounted for the 55% increase in the first quarter 2007 operating margin on a 2% increase in sales compared with the 2006 fourth quarter, while higher sales of bar and tool steel plate products to service centers offset lower sales of semi-finished products to rerollers and forgers. The Dunkirk Specialty Steel segment reported record sales for the 2007 first quarter of $20.4 million and operating income of $3.8 million, resulting in an operating margin of 19%. This compares with sales of $14.0 million and operating income of $1.5 million, or 10% of sales, in the first quarter of 2006. In the fourth quarter of 2006, sales were $20.3 million and operating income was $3.9 million, or 19% of sales. Dunkirk's 46% increase in sales and 162% rise in operating income over the 2006 first quarter were due to the improved VAR remelted feedstock supply from Bridgeville, workforce additions, and rising nickel prices that affected the surcharge mechanism. The growth in sales over the 2006 first quarter reflected increases in every customer category, including a 102% increase in OEM sales and a 77% increase in sales to redrawers. Sales and operating income were in line with those of the 2006 fourth quarter, with growth in sales of bar products to service centers and OEMs. These gains more than offset lower rod and wire sales, mainly reflecting the delay of orders for high nickel-bearing grades of steel because of record nickel prices. 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 second quarter 2007 sales will range from $52 to $57 million and that diluted EPS will range from $0.85 to $0.90. This compares with sales of $48.0 million and diluted EPS of $0.70, as adjusted, in the second quarter of 2006. The following factors were considered in developing these estimates: o The Company's total backlog at March 31, 2007 was approximately $114 million compared to $120 million at December 31, 2006. o End market demand led by aerospace is expected to remain strong in the 2007 second quarter.

USAP REPORTS RECORD 2007 FIRST QUARTER RESULTS - PAGE 3 - o Nickel prices are expected to remain at the high levels experienced in the 2007 first quarter. o Sales from the Dunkirk Specialty Steel segment are expected to approximate $20 million in the second quarter of 2007 based on its backlog of $44 million at March 31, 2007. WEBCAST - ------- A simultaneous Webcast of the Company's conference call discussing the first quarter of 2007 and the second quarter 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 May 1st. It can be accessed by dialing 706-645-9291, passcode 4463625. 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 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 March 31, 2007 2006 ---- ---- NET SALES Stainless steel $ 39,570 $ 33,418 Tool steel 7,097 5,827 High-strength low alloy steel 6,234 2,552 High-temperature alloy steel 2,745 2,369 Conversion services 489 729 Other 104 42 ---------- --------- Total net sales 56,239 44,937 Cost of products sold 43,020 36,170 Selling and administrative expenses 2,554 2,256 ---------- --------- Operating income 10,665 6,511 Interest expense (227) (266) Other income 4 2 ---------- --------- Income before taxes 10,442 6,247 Income tax provision 3,655 2,249 ---------- --------- Net income $ 6,787 $ 3,998 ========== ========= Earnings per share - Basic $ 1.03 $ 0.62 ========== ========= Earnings per share - Diluted $ 1.00 $ 0.61 ========== ========= Weighted average shares of Common Stock outstanding Basic 6,621,307 6,417,323 Diluted 6,761,157 6,559,491 - -------------------------------------------------------------------------------- NOTE: 2006 results have been adjusted to reflect the retrospective application of the January 1, 2007 change in accounting for major maintenance expenses from the accrue-in-advance method to the deferral method in accordance with the FASB Staff Position entitled "Accounting for Planned Major Maintenance Activities," issued in September 2006. The effect of the change in accounting is summarized below: For the Quarter Ended March 31, 2006 As Reported As Adjusted ----------- ----------- Operating income: Universal Stainless & Alloy Products Segment $ 4,949 5,106 Dunkirk Specialty Steel Segment 1,467 1,460 Intersegment elimination (55) (55) ---------- ---------- 6,361 6,511 ========== ========== Net income $ 3,902 $ 3,998 ========== ========== Diluted earnings per share $ 0.59 $ 0.61 ========== ==========

BUSINESS SEGMENT RESULTS UNIVERSAL STAINLESS & ALLOY PRODUCTS SEGMENT For the Quarter Ended March 31, 2007 2006 ---- ---- NET SALES Stainless steel $ 24,996 $ 23,567 Tool steel 6,159 5,360 High-strength low alloy steel 4,000 1,239 High-temperature alloy steel 1,230 1,041 Conversion services 327 538 Other 86 40 ---------- ---------- 36,798 31,785 Intersegment 11,367 7,352 ---------- ---------- Total net sales 48,165 39,137 Material cost of sales 21,231 17,408 Operation cost of sales 18,017 15,094 Selling and administrative expenses 1,718 1,529 ---------- ---------- Operating income $ 7,199 $ 5,106 ========== ========== DUNKIRK SPECIALTY STEEL SEGMENT For the Quarter Ended March 31, 2007 2006 ---- ---- NET SALES Stainless steel $ 14,574 $ 9,851 Tool steel 938 467 High-strength low alloy steel 2,234 1,313 High-temperature alloy steel 1,515 1,328 Conversion services 162 191 Other 18 2 ---------- ---------- 19,441 13,152 Intersegment 999 835 ---------- ---------- Total net sales 20,440 13,987 Material cost of sales 11,196 7,971 Operation cost of sales 4,587 3,829 Selling and administrative expenses 836 727 ---------- ---------- Operating income $ 3,821 $ 1,460 ========== ==========

MARKET SEGMENT INFORMATION For the Quarter Ended March 31, 2007 2006 ---- ---- NET SALES Service centers $ 29,105 $ 23,038 Forgers 12,574 7,564 Rerollers 7,192 7,847 Original equipment manufacturers 4,877 4,599 Wire redrawers 1,898 1,144 Conversion services 489 729 Other 104 16 ----------- --------- Total net sales $ 56,239 $ 44,937 =========== ========= Tons shipped 11,157 12,045 =========== ========= CONSOLIDATED BALANCE SHEET March 31, December 31, 2007 2006 ---- ---- ASSETS Cash $ 882 $ 2,909 Accounts receivable, net 36,917 33,308 Inventory 71,640 66,019 Deferred taxes 1,285 1,544 Other current assets 1,373 1,606 ----------- --------- Total current assets 112,097 105,386 Property, plant & equipment, net 49,608 49,251 Other assets 718 584 ----------- --------- Total assets $ 162,423 $ 155,221 =========== ========= LIABILITIES AND STOCKHOLDERS' EQUITY Trade accounts payable $ 15,194 $ 13,123 Outstanding checks in excess of bank balance 4,326 3,427 Current portion of long-term debt 2,370 2,364 Accrued employment costs 3,599 4,121 Accrued income tax 2,358 544 Other current liabilities 1,619 1,358 ----------- --------- Total current liabilities 29,466 24,937 Bank revolver 3,243 8,392 Long-term debt 8,241 8,836 Deferred taxes 8,402 8,402 ----------- --------- Total liabilities 49,352 50,567 Stockholders' equity 113,071 104,654 ----------- --------- Total liabilities and stockholders' equity $ 162,423 $ 155,221 =========== =========

CONSOLIDATED STATEMENT OF CASH FLOW DATA For the Three-month Period Ended March 31, 2007 2006 ---- ---- Cash flows provided by operating activities: Net income $ 6,787 $ 3,998 Adjustments to reconcile to net cash provided by operating activities: Depreciation and amortization 899 795 Deferred tax increase (decrease) 113 (184) Stock based compensation expense 100 41 Excess tax benefits from share-based payment arrangements (799) (6) Changes in assets and liabilities: Accounts receivable, net (3,609) (1,881) Inventory (5,621) (4,295) Trade accounts payable 2,071 1,496 Deferred revenue 277 3,487 Accrued income tax payable 1,814 2,370 Accrued employment costs (522) (611) Other, net 1,025 506 ----------- -------- Cash flow provided by operating activities 2,535 5,716 ----------- -------- Cash flow used in investing activities: Capital expenditures (1,253) (2,216) ----------- -------- Cash flow used in investing activities (1,253) (2,216) ----------- -------- Cash flows used in financing activities: Revolving credit net repayments (5,149) (3,296) Long-term debt repayments (589) (141) Net change in outstanding checks in excess of bank balance 899 (205) Proceeds from issuance of common stock 731 3 Excess tax benefits from share-based payment arrangements 799 6 ----------- -------- Cash flow used in financing activities (3,309) 3,633) ----------- -------- Net cash flow $ (2,027) $ (133) =========== ========