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): October 23, 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 October 23, 2007, Universal Stainless and Alloy Products, Inc. issued a press release regarding its earnings for the third quarter ended September 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 October 23, 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: October 23, 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 THIRD QUARTER 2007 RESULTS
                - DILUTED EPS IS $0.81 ON SALES OF $62 MILLION -

         BRIDGEVILLE,  PA,  OCTOBER  23,  2007 -  UNIVERSAL  STAINLESS  &  ALLOY
PRODUCTS, INC. (NASDAQ: USAP) reported today that sales for the third quarter of
2007 rose 13% to $62.0 million  compared with $55.1 million in the third quarter
of 2006.  Net income for the 2007 third quarter was $5.5  million,  or $0.81 per
diluted  share,  compared with $5.7  million,  or $0.86 per diluted share in the
third quarter of 2006.

         The 2007 third  quarter  results   included  a charge of $1.4  million,
equivalent  to $0.14 per diluted  share,  for an increase to the  Company's  LCM
(Lower of Cost or Market)  resrve  mainly due to a  continued  decline in nickel
prices in the quarter.  This was offset by an estimated FIFO (First-In First-Out
inventory  accounting  method) benefit of $1.5 million,  equivalent to $0.15 per
diluted  share,  at the Dunkirk  segment.  The estimated  FIFO gain in the third
quarter of 2006 was $0.5  million,  equivalent to $0.05 per diluted  share.  The
Company noted that it has adjusted its 2007 estimated  annual income tax rate to
34.0% from 35.0%  based on the federal  and state  income tax  returns  filed in
September  2007.  The  cumulative  effect of the estimated  change in the annual
income  tax rate was  equivalent  to $0.04 per  diluted  share in the 2007 third
quarter.  The impact of this change in  comparison to the 2006 third quarter was
equivalent to $0.06 per diluted share. Net income for the 2006 third quarter has
been adjusted for the retrospective  application of an accounting  pronouncement
as detailed in the financial tables.

         Sales for the third quarter of 2007  exceeded the Company's  forecasted
range of $52 to $57 million and  diluted  EPS was within the  expected  range of
$0.77 to $0.82.

         For the first nine months of 2007, sales rose 22% to $180.3 million and
net income increased 27% to $18.1 million, or $2.67 per diluted share,  compared
to the same period of 2006.


USAP REPORTS RESULTS FOR 2007 THIRD QUARTER - PAGE 2 - Chairman and CEO Mac McAninch commented: "We are pleased with our performance in the third quarter, which included year-over-year sales growth to each of our end markets, with the exception of petrochemical, where sales rose sequentially. We are benefiting from the ongoing strength of our markets, the capital investments we have continued to make, and our expanded focus on operational improvement and customer satisfaction." Mr. McAninch continued: "Our progress in the third quarter was achieved despite industry crosscurrents created by the turbulence in the price of nickel and mixed economic indicators. These conditions have led to restrained demand from service centers. Our fourth quarter forecast reflects these conditions, as well as the normal conservative order patterns at year-end." Mr. McAninch concluded: "As we look to 2008, we remain as positive as ever about the prospects within each of our end markets. We expect aerospace and power generation demand to remain very strong for the next several years. The high price of oil would appear to bode well for petrochemical demand and the heavy equipment market should continue to benefit from global growth. We plan to make further capital investments that will enable us to capitalize on our market opportunities, better serve our customers and drive our growth to new levels." SEGMENT REVIEW - -------------- In the third quarter of 2007, the UNIVERSAL STAINLESS & ALLOY PRODUCTS SEGMENT had sales of $55.9 million and operating income of $4.2 million, yielding an operating margin of 8%. This included a charge of $772,000 for the aforementioned LCM reserve attributable to the segment. In the third quarter of 2006, sales were $47.2 million and operating income was $4.1 million, or 9% of sales. In the second quarter of 2007, sales were $55.1 million and operating income was $5.8 million, or 11% of sales. This included $1.3 million of costs related to a legal settlement and a portion of an inventory adjustment mainly due to increased LCM reserves resulting from a sharp decline in nickel prices at the end of the second quarter. The 19% increase in sales from the 2006 third quarter reflected a 30% increase in sales to forgers, a 25% increase in sales of tool steel plate to service centers, and an 82% increase in sales of special shapes to OEMs. It also included a 30% increase in shipments to the Dunkirk operation. Results were aided by the addition of a seventh vacuum-arc remelt (VAR) furnace, which became operational in January of 2007, and by surcharges because of higher nickel prices at the beginning of the quarter. Changes in the price of nickel affected operating margin comparisons with both the third quarter of 2006 and the second quarter of 2007. There was also a shift in product mix compared with the second quarter of 2007, with sales of reroll products up 18%, while sales of bar products to service centers were down 27%.

USAP REPORTS RESULTS FOR 2007 THIRD QUARTER - PAGE 3 - The DUNKIRK SPECIALTY STEEL SEGMENT reported sales of $21.3 million and operating income of $3.0 million for the third quarter of 2007, resulting in an operating margin of 14%. The operating income included the LCM charge attributable to the segment totaling $635,000, which was more than offset by the estimated $1.5 million FIFO benefit from the timing of surcharges and the changing price of nickel. In the third quarter of 2006, sales were $19.8 million and operating income was $3.8 million, or 19% of sales, and included an estimated FIFO benefit of $0.5 million. In the second quarter of 2007, sales were also $21.3 million, while operating income was $3.7 million, or 17% of sales, and included $492,000 of costs related to the second quarter inventory adjustment attributable to the segment offset by an estimated $1.2 million FIFO benefit. Dunkirk's 7% increase in sales over the 2006 third quarter included a 27% increase in sales to service centers mainly of bar products, which more than offset lower sales of rod/wire products to redrawers THE COMPANY NOTED THAT IT IS CURRENTLY NEGOTIATING A NEW COLLECTIVE BARGAINING AGREEMENT THAT COVERS THE HOURLY EMPLOYEES AT ITS DUNKIRK FACILITY. THE CURRENT AGREEMENT EXPIRES ON OCTOBER 31, 2007. 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 fourth quarter 2007 sales will range from $45 to $50 million and that diluted EPS will range from $0.60 to $0.65. This compares with sales of $55.8 million and adjusted diluted EPS of $0.94, in the fourth quarter of 2006. The following factors were considered in developing these estimates: o The Company's total backlog at September 30, 2007 was approximately $88 million compared to $103 million at June 30, 2007, mainly reflecting the reduced order levels from service centers and the effect of lower nickel costs on sales prices. These factors also led to lower inventory levels in the third quarter of 2007, which had the effect of increasing cash flow from operations to a record $15.4 million and free cash flow (cash from operations minus capital expenditures) to $11.8 million, equivalent to $1.75 per diluted share. o The EPS forecast for the fourth quarter of 2007 does not assume any FIFO benefit due to the decline in the market value of nickel. The FIFO benefit in the fourth quarter of 2006 was approximately $1.1 million, equivalent to $0.11 per diluted share. o Sales from the Dunkirk Specialty Steel segment are expected to approximate $19 million in the fourth quarter of 2007.

USAP REPORTS RESULTS FOR 2007 THIRD QUARTER - PAGE 4 - WEBCAST - ------- A simultaneous Webcast of the Company's conference call discussing the third quarter of 2007 and the fourth 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 October 30th. It can be accessed by dialing 706-645-9291, passcode 19618885. 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 Nine-Months Ended September 30, September 30, 2007 2006 2007 2006 ---- ---- ---- ---- NET SALES Stainless steel $ 45,510 $ 41,726 $ 130,208 $ 110,159 Tool steel 7,281 5,408 20,822 18,645 High-strength low alloy steel 6,006 4,529 19,812 10,322 High-temperature alloy steel 2,637 2,932 7,737 7,045 Conversion services 446 461 1,427 1,694 Other 128 54 297 201 --------- --------- ---------- --------- Total net sales 62,008 55,110 180,303 148,066 Cost of products sold 50,875 42,910 143,337 116,721 Selling and administrative expenses 2,990 3,038 8,951 8,173 --------- --------- --------- --------- Operating income 8,143 9,162 28,015 23,172 Interest expense (181) (275) (603) (810) Other income 26 2 36 6 ---------- --------- ---------- --------- Income before taxes 7,988 8,889 27,448 22,368 Income tax provision 2,521 3,200 9,332 8,052 ---------- --------- --------- --------- Net income $ 5,467 $ 5,689 $ 18,116 $ 14,316 ========= ========= ========= ========= Earnings per share - Basic $ 0.82 $ 0.88 $ 2.73 $ 2.23 ========= ========= ========= ========= Earnings per share - Diluted $ 0.81 $ 0.86 $ 2.67 2.17 ========= ========= ========= $ ========= Weighted average shares of Common Stock outstanding Basic 6,656,753 6,443,570 6,640,238 6,429,089 Diluted 6,783,147 6,615,719 6,772,963 6,597,185 - --------------------------------------------------------------------------------------------------------- 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 Nine-Months Ended September 30, 2006 September 30, 2006 As Reported As Adjusted As Reported As Adjusted ----------- ----------- ----------- ----------- Operating income: Universal Stainless & Alloy Products Segment $ 4,047 $ 4,097 $ 14,840 $ 15,029 Dunkirk Specialty Steel Segment 3,811 3,763 7,535 7,549 Intersegment elimination 1,302 1,302 594 594 ---------- --------- --------- ---------- $ 9,160 $ 9,162 $ 22,969 $ 23,172 ========== ========= ========= ========== Net income $ 5,688 $ 5,689 $ 14,186 $ 14,316 ========== ========= ========= ========== Diluted earnings per share $ 0.86 $ 0.86 $ 2.15 $ 2.17 ========== ========= ========= ==========

BUSINESS SEGMENT RESULTS UNIVERSAL STAINLESS & ALLOY PRODUCTS SEGMENT For the Quarter Ended For the Nine-Months Ended September 30, September 30, 2007 2006 2007 2006 ---- ---- ---- ---- NET SALES Stainless steel $ 31,211 $ 28,342 $ 87,011 $ 74,353 Tool steel 6,748 4,852 19,018 17,466 High-strength low alloy steel 2,560 2,107 10,382 5,036 High-temperature alloy steel 1,207 931 3,353 2,690 Conversion services 305 321 957 1,243 Other 107 39 229 151 --------- -------- --------- ---------- 42,138 36,592 120,950 100,939 Intersegment 13,797 10,599 38,244 31,089 --------- -------- --------- ---------- Total net sales 55,935 47,191 159,194 132,028 Material cost of sales 32,170 24,055 83,085 61,809 Operation cost of sales 17,506 16,915 52,556 49,511 Selling and administrative expenses 2,022 2,124 6,311 5,679 --------- -------- --------- ---------- Operating income $ 4,237 $ 4,097 $ 17,242 $ 15,029 ========= ======== ========= ========== DUNKIRK SPECIALTY STEEL SEGMENT For the Quarter Ended For the Nine-Months Ended September 30, September 30, 2007 2006 2007 2006 ---- ---- ---- ---- NET SALES Stainless steel $ 14,299 $ 13,384 $ 43,197 $ 35,806 Tool steel 533 556 1,804 1,179 High-strength low alloy steel 3,446 2,422 9,430 5,286 High-temperature alloy steel 1,430 2,001 4,384 4,355 Conversion services 141 140 470 451 Other 21 15 68 50 --------- -------- --------- ---------- 19,870 18,518 59,353 47,127 Intersegment 1,398 1,317 3,676 2,874 --------- -------- --------- ---------- Total net sales 21,268 19,835 63,029 50,001 Material cost of sales 13,130 10,847 36,374 27,756 Operation cost of sales 4,145 4,311 13,451 12,202 Selling and administrative expenses 968 914 2,640 2,494 --------- -------- --------- ---------- Operating income $ 3,025 $ 3,763 $ 10,564 $ 7,549 ========= ======== ========= ==========

MARKET SEGMENT INFORMATION For the Quarter Ended For the Nine-Months Ended September 30, September 30, 2007 2006 2007 2006 ---- ---- ---- ---- NET SALES Service centers $ 31,451 $ 26,394 $ 93,154 $ 75,750 Forgers 13,852 10,614 40,170 25,035 Rerollers 10,199 9,856 26,049 25,080 Original equipment manufacturers 4,452 4,421 13,869 13,976 Wire redrawers 1,424 3,310 5,337 6,330 Conversion services 446 461 1,427 1,694 Other 184 54 297 201 --------- -------- ---------- ---------- Total net sales $ 62,008 $ 55,110 $ 180,303 $ 148,066 ========= ======== ========== ========== Tons shipped 11,372 13,636 33,856 38,421 ========= ======== ========== ========== CONSOLIDATED BALANCE SHEET September 30, December 31, 2007 2006 ---- ---- ASSETS Cash $ 8,130 $ 2,909 Accounts receivable, net 39,285 33,308 Inventory 62,949 66,019 Deferred taxes 3,004 1,544 Other current assets 1,928 1,606 -------- ---------- Total current assets 115,296 105,386 Property, plant & equipment, net 52,888 49,251 Other assets 629 584 -------- ---------- Total assets $ 168,813 $ 155,221 ======== ========== LIABILITIES AND STOCKHOLDERS' EQUITY Trade accounts payable $ 13,675 $ 13,123 Outstanding checks in excess of bank balance 3,791 3,427 Accrued employment costs 5,893 4,121 Current portion of long-term debt 2,380 2,364 Other current liabilities 1,479 1,902 -------- ---------- Total current liabilities 27,218 24,937 Bank revolver - 8,392 Long-term debt 7,049 8,836 Deferred taxes 9,493 8,402 -------- ---------- Total liabilities 43,760 50,567 Stockholders' equity 125,053 104,654 ---------- ---------- Total liabilities and stockholders' equity $ 168,813 $ 155,221 ============ ==========

CONSOLIDATED STATEMENT OF CASH FLOW DATA For the Nine-month Period Ended September 30, 2007 2006 ---- ---- Cash flows provided by operating activities: Net income $ 18,116 $ 14,316 Adjustments to reconcile to net cash provided by operating activities: Depreciation and amortization 2,764 2,460 Deferred tax decrease (448) (806) Stock based compensation expense 332 193 Excess tax benefits from share-based payment arrangements (976) (179) Changes in assets and liabilities: Accounts receivable, net (5,977) (9,821) Inventory 3,070 (12,057) Trade accounts payable 552 5,766 Deferred revenue 207 2,498 Accrued employment costs 1,772 1,961 Other, net 86 1,177 --------- ------------- Cash flow provided by operating activities 19,498 5,508 --------- ------------- Cash flow used in investing activities: Capital expenditures (6,429) (5,587) --------- ------------- Cash flow used in investing activities (6,429) (5,587) --------- ------------- Cash flows used in financing activities: Revolving credit net repayments (8,392) 1,036 Long-term debt repayments (1,771) (914) Net change in outstanding checks in excess of bank balance 364 (554) Proceeds from issuance of common stock 975 326 Excess tax benefits from share-based payment arrangements 976 179 --------- ------------ Cash flow (used in) provided by financing activities (7,848) 73 --------- ------------ Net cash flow $ 5,221 $ (6) ========= =============