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 23, 2003


                   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



Item 7. Financial Statements and Exhibits. (a) Not applicable (b) Not applicable (c) Exhibits Exhibit 99.1 Press Release dated April 23, 2003. Item 9. The information contained in this Item 9 of this Current Report is being furnished pursuant to "Item 12. Results of Operations and Financial Condition" of Form 8-K in accordance with SEC Release Nos. 33-8216; 34-47583. The information in this Current Report is being furnished and shall not be deemed "filed" for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended. On April 23, 2003, Universal Stainless and Alloy Products, Inc. issued a press release announcing its financial results for the first quarter ended March 31, 2003. A copy of the press release is attached as Exhibit 99.1. Page 2 of 4 pages.

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 23, 2003 Page 3 of 4 pages.

EXHIBIT INDEX ------------- Exhibit 99.1 Press Release dated April 23, 2003. Page 4 of 4 pages.

                       [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 FIRST QUARTER 2003 RESULTS

          BRIDGEVILLE,  PA,  April  23,  2003  --  Universal  Stainless  & Alloy
Products,  Inc.  (Nasdaq:USAP)  today reported first quarter 2003 sales of $14.7
million and a net loss of $583,000, or $0.09 per diluted share. The net loss was
less  than the  Company  projected  on March  19 due to a  recalculation  of its
estimated  annual  effective income tax rate after taking into account its first
quarter results and second quarter forecast. This had the effect of reducing the
2003 first  quarter net loss by  $411,000,  or $0.07 per diluted  share.  In the
first  quarter of 2002,  the  Company  recorded  sales of $17.6  million and net
income of $1.2 million,  or $0.20 per diluted share.

          Commenting on the results, President and CEO Mac McAninch stated, "Our
first  quarter  performance  reflected  continued  weak demand for aerospace and
power  generation  products,  as well as higher raw  material,  labor and energy
costs.  However,  we are encouraged  that the level of orders  entered  improved
month by month. In addition,  2003 first quarter sales to the service center and
OEM markets  exceeded 50% of total sales for the first time in our  history.  We
expect this  transition to continue  because of the increased  range of finished
products we can offer as a result of the addition of our Dunkirk operation."

          The Company  noted that while  aerospace  sales  declined 20% from the
2002 first quarter and power  generation sales were down 55% from the prior year
period, they increased 30% and 5%,  respectively,  from the 2002 fourth quarter,
aided in part by Dunkirk's contribution. Petrochemical product sales rose 7% and
tool steel product  sales  increased 9% from the fourth  quarter of 2002.  These
products were up even more  dramatically  from the first quarter of 2002, rising
74% and 30%,  respectively.  While commodity  product sales were higher than the
2002 first  quarter,  they declined 40% from the 2002 fourth  quarter as pricing
pressures  due to the economy  and imports  caused the Company to limit sales in
this category.


USAP REPORTS FIRST QUARTER RESULTS - Page 2 - Segment Review - -------------- The Company's Universal Stainless & Alloy Products segment had sales of $12.4 million and an operating loss of $774,000 for the first quarter of 2003. This compares with sales of $17.6 million and operating income of $2.5 million in the same period of 2002. The decrease reflects lower demand for power generation and aerospace products, partially offset by an increase in demand for tool steel products and reroll products shipped to the Dunkirk Specialty Steel segment. The Company's Dunkirk Specialty Steel segment, acquired on February 14, 2002, reported 2003 first quarter sales of $4.8 million and an operating loss of $599,000. In the fourth quarter of 2002, Dunkirk's sales were $4.1 million and the operating loss was $817,000. The Dunkirk facility continues to move forward from its start-up phase, with positive operating income expected once the monthly revenue run-rate exceeds $2 million. The improvement over the fourth quarter of 2002 reflects increased sales of rod and wire products and finished bar 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 second quarter 2003 sales will range from $15 to $19 million and that it will incur a net loss per diluted share ranging from $0.07 to $0.12. In the second quarter of 2002, sales were $21.4 million and diluted earnings per share were $0.12. The following factors were considered in developing these estimates: o The Company's total backlog approximated $14.6 million on March 31, 2003, as compared to $14 million at December 31, 2002. o Demand for reroll and forging semi-finished products from the Universal Stainless & Alloy Products segment is expected to increase in anticipation of improving economic conditions. o Sales from the Dunkirk Specialty Steel segment are expected to exceed the $5 million level in the 2003 second quarter. o The projected net loss for the 2003 second quarter was determined utilizing an estimated effective income tax rate of 37%.

USAP REPORTS FIRST QUARTER RESULTS - Page 3 - The Company noted that it will be in technical violation of certain financial covenants with PNC Bank in the second quarter as a result of the loss recognized for the 2003 first quarter and the loss anticipated for the 2003 second quarter. The Company has initiated discussions with PNC Bank and expects to either adjust the covenant restrictions in order to maintain compliance or obtain the necessary waivers until market conditions improve. The Company was successful previously in such discussions with PNC Bank. Mr. McAninch concluded, "We see growing evidence that demand across most customer groups is starting to improve and we expect it to slowly recover during the balance of the year. While it is too early to call the precise date of a turnaround, we are hopeful that we will return to profitability beginning in the second half of the year based on what we are hearing in the marketplace today." Webcast - ------- A simultaneous Webcast of the Company's conference call discussing the 2003 first quarter 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, continuing through April 30th. It can be accessed by dialing 706-645-9291, passcode 9602050. 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. 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 limited operating history of Dunkirk Specialty Steel LLC, risks associated with the Company's ability to meet its current loan covenants, risks associated with the receipt, pricing and timing of future customer orders, risks related to the financial viability of customers, risks associated with the manufacturing process and production yields, and risks related to property, plant and equipment. 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, --------- 2003 2002 ---- ---- Net sales $ 14,700 $17,596 Cost of products sold 14,680 14,245 Selling and administrative expenses 1,393 1,373 -------- -------- Operating income (loss) (1,373) 1,978 Interest expense (95) (110) Other income 27 31 -------- -------- Income (loss) before taxes (1,441) 1,899 Income tax expense (benefit) (858) 693 -------- - -------- Net income (loss) $(583) $ 1,206 ======== ======== Earnings (loss) per share - Basic $ (0.09) $ 0.20 ======== ======== Earnings (loss) per share - Diluted $ (0.09) $ 0.20 ======== ======== Weighted average shares of Common Stock outstanding Basic 6,284,638 6,077,272 ========= ========= Diluted 6,285,619 6,112,587 ========= ========= - -------------------------------------------------------------------------------- BUSINESS SEGMENT AND OTHER INFORMATION Net sales: Universal Stainless & Alloy Products $ 12,401 $ 17,636 Dunkirk Specialty Steel 4,784 207 Intersegment (2,485) (247) -------- --------- Consolidated net sales $ 14,700 $ 17,596 ======== ========= Operating income (loss): Universal Stainless & Alloy Products $ (774) $ 2,484 Dunkirk Specialty Steel (599) (506) -------- --------- Total operating income (loss) (1,373) 1,978 Depreciation and amortization of fixed assets 806 750 Other income 27 31 -------- --------- EBITDA $ (540) $ 2,759 ======== ========= Tons shipped 7,413 8,347 ======== =========

CONSOLIDATED BALANCE SHEET (Dollars in thousands) March 31, December 31, 2003 2002 ---- ---- Cash $ 6,347 $ 3,308 Accounts receivable, net 11,300 11,550 Inventory 21,667 22,717 Deferred taxes 1,152 1,127 Other current assets 2,194 2,454 --------- --------- Current assets 42,660 41,156 Property, plant & equipment, net 41,315 42,246 Other assets 637 642 --------- --------- $ 84,612 $ 84,044 ========= ========= Accounts payable $ 4,842 $ 4,190 Bank overdrafts 691 275 Accrued employment costs 1,053 1,019 Current portion of long-term debt 1,985 1,971 Other current liabilities 444 163 --------- --------- Current liabilities 9,015 7,618 Long-term debt 7,046 7,502 Deferred taxes 8,333 8,123 --------- --------- Total liabilities 24,394 23,243 --------- --------- Stockholders' equity 60,218 60,801 --------- --------- $ 84,612 $ 84,044 ========= ========= - -------------------------------------------------------------------------------- CONSOLIDATED STATEMENT OF CASH FLOW DATA For the Quarter Ended March 31, 2003 2002 ---- ---- Cash flow from operating activities $ 2,962 $ 4,088 Cash flow due to investing activities (79) (1,623) Cash flow due to financing activities 156 (98) ------- --------- Net cash flow $ 3,039 $ 2,367 ======= ========= # # #