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): July 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 July 24, 2007, Universal Stainless and Alloy Products, Inc. issued a press release regarding its earnings for the second quarter ended June 30, 2007. 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. Item 9.01. Financial Statements and Exhibits. (d) Exhibits 99.1 Press Release dated July 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: July 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 STRONG RESULTS, RECORD SALES
                           FOR SECOND QUARTER OF 2007
               - Company Announces $3.5 Million Capital Project -

     BRIDGEVILLE, PA, July 24, 2007 - Universal Stainless & Alloy Products, Inc.
(Nasdaq: USAP) reported today that sales for the second quarter of 2007 rose 29%
to a record  $62.1  million  compared  with $48.0  million in the same period of
2006. Net income for the 2007 second quarter rose 27% to $5.9 million,  or $0.87
per diluted  share,  including  the effect of an  after-tax  charge of $520,000,
equivalent to $0.08 per diluted  share,  related to a previously  reported legal
settlement. In the second quarter of 2006, net income was $4.6 million, or $0.70
per diluted share.

     The 2007 second quarter results also included a net inventory adjustment of
$1.0  million,  equivalent to $0.10 per diluted  share,  mainly due to increased
reserves  related to a sharp decline in nickel prices at the end of the quarter.
The annual  income tax rate  declined  to 35.0% from 36.0%  recorded in the 2006
second quarter,  equivalent to $0.01 per diluted share.  Net income for the 2006
second  quarter  has  been  adjusted  for the  retrospective  application  of an
accounting pronouncement as detailed in the financial tables.

     Sales for the second  quarter of 2007  exceeded  the  Company's  forecasted
range  of $52 to $57  million  and its  diluted  EPS was  within  the  Company's
forecast of $0.85 to $0.90.  Excluding the previously  described charges for the
legal settlement and inventory adjustments, which are $0.18 per diluted share in
the aggregate, diluted EPS would have exceeded the Company's forecast.

     For the first six months of 2007,  sales rose 27% to $118.3 million and net
income increased 47% to $12.6 million,  or $1.87 per diluted share,  compared to
same period of 2006.

     Chairman and CEO Mac McAninch  commented:  "The  sustained  strength of the
aerospace  market  continued  to be a main  driver of our  growth in the  second
quarter  and its  outlook  is very  positive  into the next  decade.  The  power
generation,  petrochemical and heavy equipment markets hold enormous opportunity
for us as well."


USAP REPORTS STRONG RESULTS FOR 2007 SECOND QUARTER - Page 2 - Mr. McAninch continued: "Our optimism and the positive outlook for our end markets are not diminished by the continuing volatility in the market price of nickel and its recent decline, although that decline has affected our forecast for the current third quarter. However, over the longer term, we expect lower nickel prices to encourage our service center customers to rebuild their inventories. Lower nickel prices should also decrease our working capital needs. "Our capital investments over the past two years have enabled us to better respond to opportunities in our niche markets to date. We have decided to take another major step to enhance our capabilities by adding high temperature annealing equipment capable of oil, water and air quenching at our Dunkirk facility. Dunkirk's high temperature heat treating operation, which is required for most of its product categories, is approaching full utilization. This capital expansion project, which will cost approximately $3.5 million and is scheduled for completion in the fourth quarter, has the potential to expand Dunkirk's annual sales by as much as $20 million. Our continued reinvestment of capital combined with our focus on further improving our processes and on-time delivery performance reflects our ongoing commitment to better serve the needs of our customers." Segment Review - -------------- In the second quarter of 2007, the Universal Stainless & Alloy Products segment had record sales of $55.1 million and operating income of $5.8 million, yielding an operating margin of 11%. The operating income included $1.3 million of costs related to the aforementioned pre-tax effect of the legal settlement and the portion of the inventory adjustment attributable to the segment. In the second quarter of 2006, sales were $45.7 million and operating income was $5.8 million, or 13% of sales. In the first quarter of 2007, sales were $48.2 million and operating income was $7.2 million, or 15% of sales. The 21% increase in sales from the 2006 second quarter reflected a doubling of sales to forgers mainly of billet for power generation applications and a 57% increase in sales of bar products to service centers mainly for aerospace applications. These included the contribution of a new vacuum-arc remelt (VAR) furnace installed in August 2006 and the effect of higher nickel prices on the surcharge pricing mechanism. These increases were partially offset by lower shipments of tool steel plate to service centers.

USAP REPORTS STRONG RESULTS FOR 2007 SECOND QUARTER - Page 3 - The Dunkirk Specialty Steel segment reported record sales of $21.3 million and operating income of $3.7 million for the 2007 second quarter, resulting in an operating margin of 17%. The operating income included $492,000 of costs related to the inventory adjustment attributable to the segment. In the second quarter of 2006, sales were $16.2 million and operating income was $2.3 million, or 14% of sales. In the first quarter of 2007, sales were $20.4 million and operating income was $3.8 million, or 19% of sales. Dunkirk's 32% increase in sales and 60% rise in operating income over the 2006 second quarter were due to improved VAR remelted feedstock supply from Bridgeville, workforce additions, and the effect of higher nickel prices on the surcharge mechanism. The sales growth reflected a 37% increase in sales of bar products to service centers and OEMs, which offset lower sales of rod and wire products to service centers. 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 third quarter 2007 sales will range from $52 to $57 million and that diluted EPS will range from $0.77 to $0.82. This compares with sales of $55.1 million and diluted EPS of $0.86, as adjusted, in the third quarter of 2006. The following factors were considered in developing these estimates: o The Company's total backlog at June 30, 2007 was approximately $103 million compared to $114 million at March 31, 2007. o Sales from the Dunkirk Specialty Steel segment are expected to approximate $19 million in the third quarter of 2007 on shipment volumes that are expected to approximate the prior quarter's level. The reduction in revenues is a result of lower surcharges anticipated due to the decline in the market value of nickel, which also is expected to eliminate the FIFO (First-In First-Out inventory accounting method) benefit the Company has experienced mainly in the Dunkirk segment in the past four quarters. The Company estimates that the 2007 second quarter FIFO benefit was $1.2 million, or $0.12 per diluted share. o The Company's progress in improving its on-time delivery performance has helped it to reduce its backlog, which is also being affected by delays in inventory replenishment by service centers. The Company expects service center order entry to return to more normal levels as it approaches the fourth quarter.

USAP REPORTS STRONG RESULTS FOR 2007 SECOND QUARTER - Page 4 - Webcast - ------- A simultaneous Webcast of the Company's conference call discussing the second quarter of 2007 and the third 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 July 31st. It can be accessed by dialing 706-645-9291, passcode 5400663. 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. More information is available at www.univstainless.com. 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, labor 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 Six-Months Ended June 30, June 30, 2007 2006 2007 2006 ---- ---- ---- ---- Net Sales Stainless steel $ 45,128 $ 35,015 $ 84,698 $ 68,433 Tool steel 6,444 7,410 13,541 13,237 High-strength low alloy steel 7,572 3,241 13,806 5,793 High-temperature alloy steel 2,355 1,744 5,100 4,113 Conversion services 492 504 981 1,233 Other 65 105 169 147 -------- -------- --------- --------- Total net sales 62,056 48,019 118,295 92,956 Cost of products sold 49,442 37,641 92,462 73,811 Selling and administrative expenses 3,407 2,879 5,961 5,135 -------- -------- --------- --------- Operating income 9,207 7,499 19,872 14,010 Interest expense (195) (269) (422) (535) Other income 6 2 10 4 -------- -------- --------- --------- Income before taxes 9,018 7,232 19,460 13,479 Income tax provision 3,156 2,603 6,811 4,852 -------- -------- --------- --------- Net income $ 5,862 $ 4,629 12,649 8,627 ======== ======== ========= ========= Earnings per share - Basic $ 0.88 $ 0.72 $ 1.91 $ 1.34 ======== ======== ========= ========= Earnings per share - Diluted $ 0.87 $ 0.70 $ 1.87 1.31 ======== ======== ========= ========= Weighted average shares of Common Stock outstanding Basic 6,642,655 6,426,374 6,631,981 6,421,848 Diluted 6,774,553 6,614,717 6,767,855 6,587,917 - ------------------------------------------------------------------------------------------------------------- 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 For the Six-Months Ended June 30, 2006 June 30, 2006 As Reported As Adjusted As Reported As Adjusted ----------- ----------- ----------- ----------- Operating income: Universal Stainless & Alloy Products Segment $ 5,844 $ 5,826 $ 10,793 $ 10,932 Dunkirk Specialty Steel Segment 2,257 2,326 3,724 3,786 Intersegment elimination (653) (653) (708) (708) -------- -------- -------- -------- 7,448 7,499 13,809 14,010 ======== ======== ======== ======== Net income $ 4,596 $ 4,629 $ 8,498 $ 8,627 ======== ======== ======== ======== Diluted earnings per share $ 0.69 $ 0.70 $ 1.29 $ 1.31 ======== ======== ======== ========

BUSINESS SEGMENT RESULTS Universal Stainless & Alloy Products Segment For the Quarter Ended For the Six-Months Ended June 30, June 30, 2007 2006 2007 2006 ---- ---- ---- ---- Net Sales Stainless steel $ 30,804 $ 22,444 $ 55,800 $ 46,011 Tool steel 6,111 7,254 12,270 12,614 High-strength low alloy steel 3,822 1,690 7,822 2,929 High-temperature alloy steel 916 718 2,146 1,759 Conversion services 325 384 652 922 Other 36 72 122 112 ------- -------- --------- -------- 42,014 32,562 78,812 64,347 Intersegment 13,080 13,138 24,447 20,490 ------- -------- --------- -------- Total net sales 55,094 45,700 103,259 84,837 Material cost of sales 29,684 20,346 50,915 37,754 Operation cost of sales 17,033 17,502 35,050 32,596 Selling and administrative expenses 2,571 2,026 4,289 3,555 ------- -------- --------- -------- Operating income $ 5,806 $ 5,826 $ 13,005 $ 10,932 ======= ======== ========= ======== Dunkirk Specialty Steel Segment For the Quarter Ended For the Six-Months Ended June 30, June 30, 2007 2006 2007 2006 ---- ---- ---- ---- Net Sales Stainless steel $ 14,324 $ 12,571 $ 28,898 $ 22,422 Tool steel 333 156 1,271 623 High-strength low alloy steel 3,750 1,551 5,984 2,864 High-temperature alloy steel 1,439 1,026 2,954 2,354 Conversion services 167 120 329 311 Other 29 33 47 35 -------- -------- --------- -------- 20,042 15,457 39,483 28,609 Intersegment 1,279 722 2,278 1,557 -------- -------- --------- -------- Total net sales 21,321 16,179 41,761 30,166 Material cost of sales 12,048 8,938 23,244 16,909 Operation cost of sales 4,719 4,062 9,306 7,891 Selling and administrative expenses 836 853 1,672 1,580 -------- -------- --------- -------- Operating income $ 3,718 $ 2,326 $ 7,539 $ 3,786 ======== ======== ========= ========

MARKET SEGMENT INFORMATION For the Quarter Ended For the Six-Months Ended June 30, June 30, 2007 2006 2007 2006 ---- ---- ---- ---- Net Sales Service centers $ 32,598 $ 26,318 $ 61,703 $ 49,356 Forgers 13,744 6,857 26,318 14,421 Rerollers 8,658 7,377 15,850 15,224 Original equipment manufacturers 4,540 4,956 9,417 9,555 Wire redrawers 2,015 1,876 3,913 3,020 Conversion services 492 504 981 1,233 Other 9 131 113 147 ---------- -------- --------- -------- Total net sales $ 62,056 $ 48,019 $ 118,295 $ 92,956 ========== ======== ========= ======== Tons shipped 11,327 12,740 22,484 24,785 ========== ======== ========= ======== CONSOLIDATED BALANCE SHEET June 30, December 31, Assets 2007 2006 ---- ---- Cash $ 861 $ 2,909 Accounts receivable, net 39,157 33,308 Inventory 75,577 66,019 Deferred taxes 1,831 1,544 Other current assets 1,663 1,606 --------- ---------- Total current assets 119,089 105,386 Property, plant & equipment, net 50,340 49,251 Other assets 739 584 --------- ---------- Total assets $ 170,168 $ 155,221 ========= ========== Liabilities and Stockholders' Equity Trade accounts payable $ 18,305 $ 13,123 Outstanding checks in excess of bank balance 7,556 3,427 Accrued employment costs 4,927 4,121 Current portion of long-term debt 2,375 2,364 Other current liabilities 1,124 1,902 --------- ---------- Total current liabilities 34,287 24,937 Bank revolver 218 8,392 Long-term debt 7,645 8,836 Deferred taxes 8,550 8,402 --------- ---------- Total liabilities 50,700 50,567 Stockholders' equity 119,468 104,654 --------- ---------- Total liabilities and stockholders' equity $ 170,168 $ 155,221 ========= ==========

CONSOLIDATED STATEMENT OF CASH FLOW DATA For the Six-month Period Ended June 30, 2007 2006 ---- ---- Cash flows provided by operating activities: Net income $ 12,649 $ 8,627 Adjustments to reconcile to net cash provided by operating activities: Depreciation and amortization 1,822 1,639 Deferred tax decrease (318) (271) Stock based compensation expense 208 126 Excess tax benefits from share-based payment arrangements (982) (115) Changes in assets and liabilities: Accounts receivable, net (5,849) (4,880) Inventory (9,558) (7,731) Trade accounts payable 5,182 1,081 Deferred revenue 199 3,942 Accrued employment costs 806 1,023 Other, net (33) 698 --------- -------- Cash flow provided by operating activities 4,126 4,139 --------- -------- Cash flow used in investing activities: Capital expenditures (2,906) (5,290) --------- -------- Cash flow used in investing activities (2,906) (5,290) --------- -------- Cash flows used in financing activities: Revolving credit net repayments (8,174) 714 Long-term debt repayments (1,180) (278) Net change in outstanding checks in excess of bank balance 4,129 285 Proceeds from issuance of common stock 975 207 Excess tax benefits from share-based payment arrangements 982 115 --------- -------- Cash flow (used in) provided by financing activities (3,268) 1,043 --------- -------- Net cash flow $ (2,048) $ (108) ========= ========