SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549

                                    FORM 10-Q

                                 ---------------

       [X]       QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                For the Quarterly Period Ended September 30, 1997
   
                                       OR
                                 ---------------


       [ ]           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 0-25032

                                 ---------------

                   UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC.
             (Exact name of Registrant as specified in its charter)

           DELAWARE                                                25-1724540
 (State or other jurisdiction                                    (IRS Employer
              of                                             Identification No.)
incorporation or organization)


                                600 Mayer Street
                              Bridgeville, PA 15017
          (Address of principal executive offices, including zip code)

                                    (412) 257-7600
                        (Telephone number, including area code)

              Securities registered pursuant to Section 12(b) of the Act:
                                      None

              Securities registered pursuant to Section 12(g) of the Act:

                                 Title of Class
                    Common Stock, par value $0.001 per share

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
                                   ----               ----
     As of October 31, 1997,  there were  6,287,290  shares of the  Registrant's
Common Stock issued and outstanding.

     




                   UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC.

THIS  QUARTERLY  REPORT  ON  FORM  10-Q  CONTAINS  HISTORICAL   INFORMATION  AND
FORWARD-LOOKING  STATEMENTS.  STATEMENTS LOOKING FORWARD IN TIME ARE INCLUDED IN
THIS  FORM  10-Q  PURSUANT  TO THE  "SAFE  HARBOR"  PROVISIONS  OF  THE  PRIVATE
SECURITIES  LITIGATION  REFORM ACT OF 1995. THEY INVOLVE KNOWN AND UNKNOWN RISKS
AND UNCERTAINTIES  THAT MAY CAUSE THE COMPANY'S ACTUAL RESULTS IN FUTURE PERIODS
TO BE MATERIALLY DIFFERENT FROM ANY FUTURE PERFORMANCE  SUGGESTED HEREIN. IN THE
CONTEXT OF FORWARD-LOOKING  INFORMATION  PROVIDED IN THIS FORM 10-Q AND IN OTHER
REPORTS,  PLEASE REFER TO THE DISCUSSION OF RISK FACTORS DETAILED IN, AS WELL AS
THE OTHER  INFORMATION  CONTAINED IN, THE COMPANY'S  FILINGS WITH THE SECURITIES
AND EXCHANGE COMMISSION DURING THE PAST 12 MONTHS.



                INDEX                                            PAGE NO.

  PART I.       FINANCIAL INFORMATION

  Item 1.       Consolidated Condensed Statements of Operations     3

                Consolidated Condensed Balance Sheets               4

                Consolidated Condensed Statements of Cash Flows     5

                Notes to the Consolidated Condensed Financial       6
                Statements

  Item 2.       Management's Discussion and Analysis of             7
                Financial Condition and Results of Operations

  PART II       OTHER INFORMATION

  Item 6.       Exhibits and Reports on Form 8-K                    9

  SIGNATURES                                                        10


                                         - 2 -






PART I.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


                   UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC.

                    CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
              (Dollars in Thousands, except per share information)
                                   (Unaudited)


For the Three-Months Ended For the Nine-Months Ended September 30 September 30 1997 1996 1997 1996 ---- ---- ---- ---- Net sales $ 22,081 $ 16,708 $ 61,661 $ 43,882 Cost of products sold 17,539 13,005 49,012 35,336 ----------- ----------- ----------- ----------- Gross profit 4,542 3,703 12,649 8,546 Selling and administrative expenses 1,223 1,184 3,665 3,558 ----------- ----------- ----------- ----------- Operating income 3,319 2,519 8,984 4,988 Other income (expenses), net (61) (15) (77) 89 ----------- ----------- ----------- ----------- Income before taxes 3,258 2,504 8,907 5,077 Income taxes 1,205 952 3,296 1,929 ----------- ----------- ----------- ----------- Net Income $ 2,053 $ 1,552 $ 5,611 $ 3,148 =========== =========== =========== =========== Earnings per share (Note 2) Primary $ 0.33 $ 0.25 $ 0.89 $ 0.50 =========== =========== =========== =========== Fully diluted $ 0.31 $ 0.25 $ 0.87 $ 0.50 =========== =========== =========== ===========
The accompanying notes are an integral part of these financial statements. - 3 - UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC. CONSOLIDATED CONDENSED BALANCE SHEETS (Dollars in Thousands)
September 30, 1997 December 31, 1996 (Unaudited) ASSETS Current Assets Cash and cash equivalents $ 471 $ 4,219 Accounts receivable (less 15,621 9,409 allowance for doubtful accounts of $283 and $238) Inventory (Note 3) 15,173 9,784 Prepaid Expenses 654 629 ------- ------- Total current assets 31,919 24,041 Property, plant and equipment, net (Note 4) 21,989 17,810 Other assets 288 247 ------- ------- Total assets $54,196 $42,098 LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities Trade accounts payable $ 8,670 $ 5,415 Bank overdrafts 605 442 Current portion of long-term debt 333 260 Accrued employment costs 1,683 1,403 Other current liabilities 1,188 540 ------- ------- Total current liabilities 12,479 8,060 Long-term debt 4,334 2,534 Deferred taxes 1,249 1,007 ------- ------- Total liabilities 18,062 11,601 ------- ------- Commitments and contingencies (Note 5) -- -- Stockholders' equity Senior Preferred Stock, par value -- -- $.001 per share; liquidation value $100 per share; 2,000,000 shares authorized and 0 shares issued and outstanding Common Stock, par value $.001 per 6 6 share; 10,000,000 shares authorized; 6,287,290 and 6,283,734 shares issued and outstanding Additional paid-in capital 25,477 25,451 Retained earnings 10,651 5,040 ------- ------- Total stockholders' equity 36,134 30,497 ------- ------- Total liabilities and stockholders' equity $54,196 $42,098 ======= =======
The accompanying notes are an integral part of these financial statements. - 4 - UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC. CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (Dollars in Thousands) (Unaudited)
For the Nine-Months Ended September 30 1997 1996 ---- ---- Cash flow from operating activities: Net income $ 5,611 $ 3,148 Adjustments to reconcile to net cash used by operating activities:operating activities: Depreciation and amortization 786 351 Deferred taxes 242 -- Changes in assets and liabilities: Accounts receivable, net (6,212) (4,937) Inventory (5,389) (3,780) Accounts payable and bank overdrafts 3,418 3,252 Accrued employment costs 280 793 Other, net 557 593 -------- -------- Net cash used by operating activities (707) (580) -------- -------- Cash flow from investing activities: Capital expenditures (4,928) (8,124) -------- -------- Net cash used by investing activities (4,928) (8,124) -------- -------- Cash flow from financing activities: Proceeds from issuance of long-term debt 500 600 Proceeds from issuance of Common Stock 26 -- Net borrowing under revolving line of credit 1,585 -- Long-term debt payments (212) (90) Deferred financing costs (12) (25) -------- -------- Net cash provided by financing activities 1,887 485 -------- -------- Net decrease in cash and cash equivalents (3,748) (8,219) Cash and cash equivalents at beginning of period 4,219 10,038 -------- -------- Cash and cash equivalents at end of period $ 471 $ 1,819 ======== ======== Supplemental disclosure of cash flow information: Interest paid $ 151 $ 52 Income taxes paid $ 2,762 $ 938
The accompanying notes are an integral part of these financial statements. - 5 - UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC. NOTES TO THE CONSOLIDATED CONDENSED FINANCIAL STATEMENTS 1) Universal Stainless & Alloy Products, Inc. (the "Company"), was incorporated in 1994 for the principal purpose of acquiring substantially all of the idled equipment and related assets located at the Bridgeville, Pennsylvania, production facility of Armco, Inc. in August 1994. The accompanying unaudited, consolidated condensed financial statements of operations for the three- and nine-month periods ended September 30, 1997 and 1996, balance sheets at September 30, 1997 and December 31, 1996, and statements of cash flows for the nine-month periods ended September 30, 1997 and 1996 have been prepared in accordance with generally accepted accounting principles for interim financial information. Accordingly, these statements should be read in conjunction with the audited financial statements as of and for the period ended December 31, 1996. In the opinion of management, the accompanying unaudited, condensed consolidated financial statements contain all adjustments, all of which were of a normal recurring nature, necessary to present fairly, in all material respects, the consolidated results of operations and of cash flows for the periods ended September 30, 1997 and 1996, and are not necessarily indicative of the results to be expected for the full year. 2) Primary earnings per share are computed by dividing net income by the weighted average number of shares of Common Stock outstanding. Fully diluted earnings per share are computed by dividing net income by the weighted average number of shares of Common Stock outstanding adjusted for the assumed exercise of stock options and warrants and the proceeds used to acquire common stock at period-end market values. The reconciliation of the weighted average number of shares of Common Stock outstanding utilized for the earnings per share computations are as follows:
For the Three-Months Ended For the Nine-Months Ended September 30 September 30 1997 1996 1997 1996 ---- ---- ---- ---- Weighted average number of shares of Common Stock outstanding 6,287,290 6,270,000 6,284,932 6,270,000 Assuming exercise of stock options and warrants reduced by the number of shares which could have been purchased with the proceeds from exercise of such stock options and warrants 237,416 5,914 138,532 12,982 ----------- ----------- ----------- ----------- Weighted average number of shares of Common Stock outstanding, as adjusted 6,524,706 6,275,914 6,423,464 6,282,982 =========== =========== =========== ===========
3) The major classes of inventory are as follows (dollars in thousands):
SEPTEMBER 30, 1997 DECEMBER 31, 1997 Raw materials and $ 3,004 $ 1,715 supplies Semi-finished steel 10,281 6,205 products Operating materials 1,888 1,864 ------- ------- Total inventory $15,173 $ 9,784 ======= =======
4) Property, plant and equipment consists of the following (dollars in thousands): - 6 -
SEPTEMBER 30, 1997 DECEMBER 31, 1996 Land and land improvements $ 715 $ 674 Buildings 1,553 1,248 Machinery and equipment 19,914 12,726 Construction in progress 1,286 3,898 -------- -------- 23,468 18,546 Accumulated depreciation (1,479) (736) -------- -------- Property, plant and equipment, net $ 21,989 $ 17,810 ======== ========
5) The Company has reviewed the status of its environmental contingencies and believes there are no significant changes from that disclosed in Form 10-K for the year ended December 31, 1996. - 7 - ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS RESULTS OF OPERATIONS Net sales by product line and cost of products sold for the three-and nine-month periods ended September 30, 1997 and 1996 were as follows (dollars in thousands):
For the Three-Months Ended For the Nine-MonthsEnded September 30 September 30 1997 1996 1997 1996 ---- ---- ---- ---- Net sales Stainless steel $16,140 $13,562 $46,507 $34,071 Tool steel 3,051 1,617 7,426 5,977 Conversion services 1,213 966 3,504 2,696 Other 1,677 563 4,224 1,138 ------- ------- ------- ------- Total net sales $22,081 $16,708 $61,661 $43,882 ------- ------- ------- ------- Cost of products sold Raw materials 8,925 6,747 25,113 17,727 Other 8,614 6,258 23,899 17,609 ------- ------- ------- ------- Total cost of products sold 17,539 13,005 49,012 35,336 ------- ------- ------- ------- Gross profit $ 4,542 $ 3,703 $12,649 $ 8,546 ======= ======= ======= =======
THREE- AND NINE-MONTH PERIODS ENDED SEPTEMBER 30, 1997 COMPARED TO THREE- AND NINE-MONTH PERIODS ENDED SEPTEMBER 30, 1996 The increase in net sales for the three-and nine-month periods ended September 30, 1997 as compared to the similar periods in 1996 reflects increased shipments to all of the Company's market segments. Increased shipments to forgers for the 1997 year-to-date period are a result of the higher demand from the aerospace sector and the introduction of new products. The Company's growing service center customer base generated increased shipments of plate products during the three-month period ended September 30, 1997. This increase was partially offset by lower selling prices in the stainless steel area due to imports. Cost of products sold, as a percent of net sales, was 79.4% and 77.8% for the three-month periods ended September 30, 1997 and 1996, respectively, and was 79.5% and 80.5% for the nine-month periods ended September 30, 1997 and 1996, respectively. The increase for the three-month period is primarily due to the lower selling prices in the stainless steel area noted above. The decrease for the nine-month period is primarily due to an improved sales mix. Cost savings achieved through completed capital improvements favorably impacted both the three-and nine-month periods ended September 30, 1997 as compared to the similar periods in 1996. Selling and administrative expenses increased from $1,184,000 and $3,558,000 in the three-and nine-month periods ended September 30, 1996 to $1,223,000 and $3,665,000 in the three-and nine-month periods ended September 30, 1997. The increase primarily related to the addition of personnel as a result of the continued growth of the Company's business, partially offset by lower insurance costs. Other income (expense), net decreased by $46,000 and $166,000, respectively, for the three- and nine-month periods ended September 30, 1997, as compared to the three-and nine-month periods ended September 30, 1996. The decrease is primarily related to a decrease in interest income earned on cash available for investment and an increase in interest expense due to increased borrowings. The Company used available cash and borrowings under government loans to fund capital expenditures incurred during 1996 and 1997. In addition, the Company utilized a portion of its $6.5 million revolving line of credit during the three and nine-month periods ended September 30, 1997 to fund working capital needs. - 8 - The effective income tax rate utilized in the three- and nine-month periods ended September 30, 1997 and 1996 was 37.0% and 38.0%, respectively. The lower effective income tax rate in the 1997 period reflects a lower effective state tax rate, net of the federal benefit, and is consistent with the ultimate effective income tax rate utilized for the year ended December 31, 1996. FINANCIAL CONDITION The Company has financed its 1997 activities to date primarily through cash flows from operations, borrowings and cash on hand at the beginning of the period. The ratio of current assets to current liabilities decreased from 3.0:1 at December 31, 1996 to 2.6:1 at September 30, 1997, primarily due to continued growth of the Company's business and the funding of capital expenditures during 1997. Accounts receivable, net increased by $6.2 million for the nine-month period ended September 30, 1997 as compared to an increase of $4.9 million for the nine-month period ended September 30, 1996. Inventory increased by $5.4 million for the nine-month period ended September 30, 1997 as compared to an increase of $3.8 million for the nine-month period ended September 30, 1996. Accounts payable and bank overdrafts increased by $3.4 million for the nine-month period ended September 30, 1997 as compared to an increase of $3.3 million for the nine-month period ended September 30, 1996. Each of these increases can be primarily attributed to the continued growth of the business. The Company's capital expenditures approximated $4.9 million for the nine-month period ended September 30, 1997, which primarily related to the completion of the 1995-96 capital expenditures program and the installation of the 12-inch bar mill. At September 30, 1997, the Company has outstanding purchase commitments in addition to the expenditures incurred to date of approximately $2.4 million. In October 1997, the Company announced its intent to spend approximately $11 million for the purchase and installation of heat treating and processing equipment to completely finish 2-inch to 6-inch round bar product. The new equipment is scheduled to be operational by the end of the second quarter of 1998. The Company has received commitments for debt financing to fund this project. In April 1997, the Company executed loan documents in connection with the issuance of a $500,000 loan from the Commonwealth of Pennsylvania's Machinery and Equipment Loan Fund. On May 1, 1997, the Company extended its $6.5 million Working Capital Agreement with PNC Bank ("PNC Line") to April 2000. In addition, the amendment reduced the annual interest rate charged on the unpaid principal balance from PNC Bank's prime rate plus 0.25% to PNC Bank's prime rate. The annual interest rate may be further reduced based on the Company maintaining certain financial ratios. At September 30, 1997, the Company borrowed $1.6 million under its PNC Line. The Company anticipates that it will be able to fund its 1997 working capital requirements and its capital expenditures primarily from funds generated by operations and borrowings. The Company's long-term liquidity requirements, including capital expenditures, are expected to be financed by a combination of internally generated funds, borrowings and other sources of external financing if needed. OUTLOOK The demand for products from the aerospace sector, the introduction of new products and the positive impact of the Company's capital expenditure programs continue to generate improved results of operation. In the 1997 fourth quarter, the Company believes that its operating results should benefit from shipments of semi-finished product from the 12-inch bar mill. The Company believes that the impact of the bar mill, complemented by the addition of the finished round bar products, should generate further growth in 1998. NEW ACCOUNTING PRONOUNCEMENTS In February 1997, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards No. 128, "Earnings per Share", which establishes standards for computing and presenting earnings per share information for periods ending after December 15, 1997. The Company does not believe that the adoption of this statement will materially effect its earnings per share disclosures. - 9 - PART II. OTHER INFORMATION ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K a. Exhibits 27.1 Financial Data Schedule b. Reports on Form 8-K The following reports on Form 8-K were filed during the third quarter of 1997: None - 10 - 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. UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC. Date: November 14, 1997 /s/ Clarence M. McAninch ------------------ ------------------------------- Clarence M. McAninch President and Chief Executive Officer Date: November 14, 1997 /s/ Richard M. Ubinger ------------------ --------------------------------- Richard M. Ubinger Chief Financial Officer, Principal Accounting Officer and Treasurer - 11 -
 


5 Financial Data Schedule for Univeral Stainless Alloy Products, Inc. For the Period Ended September 30, 1997 0000931584 UNIVERSAL STAINLESS ALLOY PRODUCTS INC. 1 U.S. DOLLARS 9-MOS DEC-31-1997 JAN-01-1997 SEP-30-1997 1.000 471 0 15,904 (283) 15,173 31,919 23,468 (1,479) 54,196 12,479 4,334 0 0 6 36,128 54,196 61,661 61,661 49,012 49,012 3,620 45 (82) 8,907 3,296 5,611 0 0 0 5,611 0.89 0.87