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 20, 2005

                   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 20, 2005, Universal Stainless and Alloy Products, Inc. issued a press release regarding its earnings for the second quarter ended June 30, 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: July 20, 2005

[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 STRONG 2005 SECOND QUARTER RESULTS - Quarterly earnings per share reach $0.50 on sales of $42 million - BRIDGEVILLE, PA, July 20, 2005 -- Universal Stainless & Alloy Products, Inc. (Nasdaq: USAP) reported today that sales for the second quarter of 2005 rose 44% to $41.9 million compared with the same period of 2004. Second quarter 2005 net income more than doubled to $3.3 million, or $0.50 per diluted share, versus $1.6 million, or $0.25 per diluted share, in the year-ago period. The Company's second quarter 2005 sales were in line with its forecasted range of $40 to $45 million and diluted EPS exceeded the projected range of $0.40 to $0.45. President and CEO Mac McAninch commented: "Our second quarter results demonstrate the benefit of improved pricing and a favorable product mix due to very strong demand in our aerospace, power generation and petrochemical markets. In fact, sales to all end markets and customer categories increased substantially over the 2004 second quarter. Capacity limitations on remelted products prevented us from achieving even higher levels of sales. The scheduled addition of a sixth vacuum arc remelt furnace later this year should enable us to respond to the increased requirements of the aerospace and power generation markets." Mr. McAninch continued: "In contrast to the strength in our main markets, the automotive market has weakened. While not a niche market that we focus on, it reduced demand for our tool steel in the second quarter compared to the first quarter of this year. However, heavy truck and industrial equipment production remains high and our tool steel backlog is at more normal levels."

USAP REPORTS STRONG SECOND QUARTER - Page 2 - Mr. McAninch added: "We are very pleased with the improvement in the operating margin at both our Universal Stainless and Dunkirk segments, which led to an overall company operating margin of 13% in the second quarter. We are continuing to realize the payback from our 2004 capital investments, on-going process improvement efforts and cost recovery pricing initiatives." Mr. McAninch concluded: "We are entering the second half of 2005 with a high level of confidence based on the outlook for our niche markets, and on the size and quality of our backlog that extends into 2007. We remain committed to reinvest in our company to meet the needs of our customers and realize further value for our shareholders." Segment Review - -------------- In the second quarter of 2005, the Universal Stainless & Alloy Products segment had sales of $37.2 million and operating income of $3.6 million, yielding an operating margin of 10%, a level not achieved since the first quarter of 2002. In the second quarter of 2004, sales were $25.5 million and operating income was $1.9 million, or 7% of sales. In the first quarter of 2005, sales were $38.4 million and operating income was $2.7 million, including a write-off of $342,000 of fixed assets in Bridgeville. This resulted in an operating margin of 7%. The 46% increase in sales compared with the 2004 second quarter reflected substantial growth in sales to all customer categories. Second quarter 2005 sales were slightly lower than the prior quarter, reflecting the lower shipments of tool steel products to service centers, partially offset by increased bar shipments to them. The increase in operating income compared to both prior periods reflects stronger pricing and product mix. The Dunkirk Specialty Steel segment reported sales of $12.4 million and operating income of $1.8 million, resulting in a record operating margin of 15%. These results compare with sales of $8.0 million and operating income of $651,000, or 8% of sales, in the second quarter of 2004. In the first quarter of 2005, sales were $13.7 million and operating income was $1.9 million, or 14% of sales, and included a $184,000 asset write-off. Dunkirk's sales increased 54% over the 2004 second quarter due to substantial growth in shipments to all customer categories. Operating income increased 182% over the second quarter of 2004 on improvements in pricing, efficiency from higher volume and product mix. Dunkirk's sales were 9% lower than the 2005 first quarter mainly because of management's decision to allocate shipments of remelted feedstock from Bridgeville. Operating income was 2% lower than the prior quarter of 2005 due to the lower volume.

USAP REPORTS STRONG SECOND QUARTER - 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 third quarter 2005 sales will range from $40 to $45 million and that diluted EPS will range from $0.45 to $0.50. This compares with sales of $33.3 million and diluted EPS of $0.43 in the third quarter of 2004. The following factors were considered in developing these estimates: o The Company's total backlog at June 30, 2005 approximated $105 million compared to $88 million at March 31, 2005, reflecting strong aerospace, power generation and petrochemical markets. The Company noted that a portion of the backlog is for shipments scheduled in 2006 and 2007, as customers take into account future needs and current remelt capacity constraints industry-wide. o Tool steel sales are expected to remain at 2005 second quarter levels for the balance of the year as continued strength in the industrial manufacturing sector is offset by lower automotive requirements. o Sales from the Dunkirk Specialty Steel segment are expected to approximate $13 million. Webcast - ------- A simultaneous Webcast of the Company's conference call discussing the second quarter of 2005 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 27th. It can be accessed by dialing 706-645-9291, passcode 7308195. 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.

USAP REPORTS STRONG SECOND QUARTER - Page 4 - 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 Six-Months Ended June 30, June 30, 2005 2004 2005 2004 ---- ---- ---- ---- Net Sales - --------- Stainless steel $ 34,205 $ 22,889 $ 67,824 $ 39,057 Tool steel 4,359 3,742 10,376 6,908 High-strength low alloy steel 1,642 1,064 2,764 1,925 High-temperature alloy steel 711 613 1,736 1,322 Conversion services 850 596 1,964 928 Other 96 122 218 193 -------- -------- -------- -------- Total net sales 41,863 29,026 84,882 50,333 Cost of products sold 34,197 24,531 70,607 43,875 Selling and administrative expenses 2,385 1,947 4,292 3,475 -------- -------- -------- -------- Operating income 5,281 2,548 9,983 2,983 Interest expense (200) (106) (372) (194) Other income 3 3 63 11 -------- -------- -------- -------- Income before taxes 5,084 2,445 9,674 2,800 Income tax provision 1,831 879 3,483 1,007 -------- -------- -------- -------- Net income $ 3,253 $ 1,566 $ 6,191 $ 1,793 ======== ======== ======== ======== Earnings per share - Basic $ 0.51 $ 0.25 $ 0.97 $ 0.28 ======== ======== ======== ======== Earnings per share - Diluted $ 0.50 $ 0.25 $ 0.96 $ 0.28 ======== ======== ======== ======== Weighted average shares of Common Stock outstanding Basic 6,363,831 6,299,579 6,357,189 6,297,816 Diluted 6,451,326 6,355,148 6,459,901 6,345,591 - ----------------------------------------------------------------------------------------- MARKET SEGMENT INFORMATION For the Quarter Ended For the Six-Months Ended June 30, June 30, 2005 2004 2005 2004 ---- ---- ---- ---- Net Sales - --------- Service centers $ 17,050 $ 12,267 $ 35,357 $ 22,173 Rerollers 11,250 8,187 23,278 12,257 Forgers 7,907 5,133 14,170 8,949 Original equipment manufacturers 2,597 1,904 4,921 3,838 Wire redrawers 2,113 843 4,985 2,039 Conversion services 851 596 1,965 928 Other 95 96 206 149 -------- -------- -------- -------- Total net sales $ 41,863 $ 29,026 $ 84,882 $ 50,333 ======== ========= ======== ======== Tons shipped 13,383 12,131 28,613 21,197 ======== ========= ======== ========

BUSINESS SEGMENT RESULTS Universal Stainless & Alloy Products Segment For the Quarter Ended For the Six-Months Ended June 30, June 30, 2005 2004 2005 2004 ---- ---- ---- ---- Net Sales - --------- Stainless steel $ 23,536 $ 16,376 $ 45,313 $ 27,096 Tool steel 4,247 3,667 10,154 6,747 High-strength low alloy steel 920 399 1,313 812 High-temperature alloy steel 703 526 1,728 1,075 Conversion services 705 475 1,656 724 Other 43 106 160 152 --------- --------- --------- --------- 30,154 21,549 60,324 36,606 Intersegment 7,003 3,933 15,258 7,721 --------- --------- --------- --------- Total net sales 37,157 25,482 75,582 44,327 Material cost of sales 18,454 11,322 38,280 18,924 Operation cost of sales 13,304 10,932 28,083 20,743 Selling and administrative expenses 1,755 1,331 2,896 2,362 --------- --------- --------- --------- Operating income $ 3,644 $ 1,897 $ 6,323 $ 2,298 ========= ========= ========= ========= Dunkirk Specialty Steel Segment For the Quarter Ended For the Six-Months Ended June 30, June 30, 2005 2004 2005 2004 ---- ---- ---- ---- Net Sales - --------- Stainless steel $ 10,669 $ 6,513 $ 22,511 $ 11,961 Tool steel 112 75 222 161 High-strength low alloy steel 722 665 1,451 1,113 High-temperature alloy steel 8 87 8 247 Conversion services 145 121 308 204 Other 53 16 58 41 --------- -------- --------- --------- 11,709 7,477 24,558 13,727 Intersegment 663 558 1,481 1,053 --------- -------- --------- --------- Total net sales 12,372 8,035 26,039 14,780 Material cost of sales 6,442 3,902 13,556 7,379 Operation cost of sales 3,465 2,866 7,389 5,603 Selling and administrative expenses 630 616 1,396 1,113 --------- -------- --------- --------- Operating income $ 1,835 $ 651 $ 3,698 $ 685 ========= ======== ========= =========

CONSOLIDATED BALANCE SHEET June 30, December 31, 2005 2004 ---- ---- Assets - ------ Cash $ 1,158 $ 241 Accounts receivable, net 27,669 24,562 Inventory 48,273 38,318 Other current assets 2,589 3,418 --------- --------- Total current assets 79,689 66,539 Property, plant & equipment, net 41,786 40,716 Other assets 568 585 --------- --------- Total assets $ 122,043 $ 107,840 ========= ========= Liabilities and Stockholders' Equity - ------------------------------------ Accounts payable $ 16,397 $ 11,666 Bank overdrafts 452 2,638 Accrued employment costs 2,875 1,830 Current portion of long-term debt 1,053 2,044 Other current liabilities 923 442 --------- --------- Total current liabilities 21,700 18,620 Bank revolver 4,578 8,635 Long-term debt 11,978 3,555 Deferred taxes 10,232 10,093 --------- --------- Total liabilities 48,488 40,903 Stockholders' equity 73,555 66,937 --------- --------- Total liabilities and stockholders' equity $ 122,043 $ 107,840 ========= =========

CONSOLIDATED STATEMENT OF CASH FLOW DATA For the Six-Months Ended June 30, 2005 2004 ---- ---- Cash flows from operating activities: Net income $ 6,191 $ 1,793 Adjustments to reconcile to net cash provided by operating activities: Depreciation and amortization 1,532 1,571 Deferred taxes 412 84 Tax benefit from exercise of stock options 115 3 Changes in assets and liabilities: Accounts receivable, net (3,107) (6,858) Inventory (9,955) (8,297) Trade accounts payable 4,731 4,147 Accrued employment costs 1,045 907 Other, net 1,383 1,720 --------- -------- Cash flow from (due to) operating activities 2,347 (4,930) --------- -------- Cash flow from investing activities: Capital expenditures (2,931) (1,195) --------- -------- Cash flow due to investing activities (2,931) (1,195) --------- -------- Cash flows from financing activities: Net borrowings under revolving line of credit (4,057) 3,167 Proceeds from long-term debt 8,050 - Repayments of long-term debt (61) (983) Net change in bank overdrafts (2,186) (508) Proceeds from issuance of common stock 312 83 --------- -------- Cash flow from financing activities 1,501 1,759 --------- -------- Net cash flow $ 917 $ (4,366) ========= ========