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 21, 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-commencemen  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 April 21, 2005,  Universal  Stainless and Alloy Products,  Inc.
issued a press release  regarding its earnings for the first quarter ended March
31, 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:  April 21, 2005





                       [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 2005 EPS OF $0.45
                         ON RECORD SALES OF $43 MILLION
                         - BACKLOG CONTINUES TO GROW -
                  - DUNKIRK REGISTERS ANOTHER RECORD QUARTER -

         BRIDGEVILLE,  PA,  April  21,  2005  --  Universal  Stainless  &  Alloy
Products,  Inc. (Nasdaq:  USAP) today reported record sales of $43.0 million for
the first quarter of 2005 and net income of $2.9  million,  or $0.45 per diluted
share.  This  compares with sales of $21.3 million and net income of $227,000 or
$0.04 per diluted share reported in the first quarter of 2004.

         The 2005 first quarter results exceeded the Company's forecast of sales
in the range of $35 to $40 million and diluted EPS of $0.35 to $0.40.

          Commenting on the results, President and CEO Mac McAninch stated: "Our
record first  quarter sales were driven by the strength of our niche markets and
by our investment in  manufacturing  capacity to respond to the continuing needs
of our customers.  Sales to our aerospace,  petrochemical,  power generation and
tool steel markets rose 20%, 5%, 56% and 2% respectively, over the strong fourth
quarter.  Demand from those markets  remains strong as reflected in our backlog,
which has reached a record $88 million,  and is comprised mainly of the remelted
steel  grades  used by those  markets.  With  our new  capital  equipment  fully
operational  and  improved  process  scheduling  in place,  we  achieved  an 11%
increase in tons shipped over the prior quarter."

         Mr. McAninch continued: "Sales at our Dunkirk facility reached a record
$13.7 million and generated a record 14% operating margin.  Capacity and process
improvements  in  our  Bridgeville  and  Titusville  facilities  enabled  us  to
significantly  increase the  production  of reroll billet  feedstock  shipped to
Dunkirk, which is essential to Dunkirk's growth. Our customers have rewarded our
progress  in Dunkirk by  placing a record $16  million in new orders  during the
2005 first quarter."




USAP REPORTS RECORD SALES                                             - PAGE 2 -

         Mr. McAninch added:  "The increased first quarter volume  company-wide,
combined with the continuation of our cost recovery pricing initiatives,  led to
a 32%  sequential  improvement in operating  income.  Although some raw material
costs have moderated,  they remain volatile.  Our surcharge pricing mechanism is
in place to protect both our company and our  customers as the year  progresses.
In 2005,  we plan to  judiciously  implement  additional  base  price  increases
necessary  to offset  higher  manufacturing  and energy costs and to support our
capital  investment  program  as we  continue  to  focus on  improving  customer
satisfaction."

         Mr. McAninch concluded: "We had a very good start to 2005 due to strong
market demand,  hard-earned  improvements  in our operating  processes,  and the
payback from our capital  investment and price recovery  initiatives.  Our niche
markets of aerospace,  power  generation and  petrochemical,  upon which we have
built this Company,  are showing  positive growth trends for the balance of this
year and  beyond.  We will  continue to focus on better  serving  our  customers
during this period of high demand,  while  remaining  focused on  improving  our
efficiency."

SEGMENT REVIEW
--------------
         In the first quarter of 2005, the Universal  Stainless & Alloy Products
segment had sales of $38.4 million and operating  income of $2.7 million.  First
quarter results include the write-off of $342,000 of fixed assets in Bridgeville
mainly for flat bar processing  equipment  resulting from the Company's decision
to move all of its small  flat bar  production  to the  Dunkirk  facility.  This
compares  with sales of $18.8  million and  operating  income of $401,000 in the
first quarter of 2004 and sales of $32.7  million and  operating  income of $2.3
million in the fourth quarter of 2004.

         The doubling in sales  compared with the 2004 first  quarter  reflected
continued  substantial  growth in all customer  categories.  First  quarter 2005
sales increased 17% over the prior quarter and operating  income  increased 17%,
although a bad debt charge of $282,000 in the prior  quarter  lowered  operating
income for that period. A total of $110,000 of that debt was repaid in the first
quarter and the reserve for it was reduced accordingly.

         The Dunkirk Specialty Steel segment reported sales of $13.7 million and
operating  income of $1.9  million,  which  included a $184,000  write-off of an
office  building  that was part of the original  purchase of the Dunkirk  assets
from New York JDA.  Efforts to sell the building have not materialized and there
are no  prospective  buyers  pursuing a purchase  at this  time.  These  results
compare with sales of $6.7 million and operating  income of $34,000 in the first
quarter of 2004 and sales of $10.5 million and operating  income of $1.2 million
in the prior quarter.






USAP REPORTS RECORD SALES                                             - PAGE 3 -

Dunkirk's sales also doubled and its operating income dramatically improved over
the first  quarter of 2004.  The 31%  increase in first  quarter  sales over the
prior  quarter  reflects a 24%  increase in sales to services  centers and a 73%
increase in sales to wire  redrawers.  Operating  income  improved  50% over the
prior  quarter  due to the  higher  sales  volume and the  benefit of  increased
selling prices and surcharges to offset higher material costs.

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 2005 sales will range from
$40 to $45  million and that  diluted  EPS will range from $0.40 to $0.45.  This
compares  with sales of $29.0  million  and  diluted  EPS of $0.25 in the second
quarter of 2004.

         The following factors were considered in developing these estimates:

o    The  Company's  total  backlog at March 31, 2005  approximated  $88 million
     compared to $72 million at December 31, 2004 reflecting  continued strength
     of the Company's  niche markets - namely  aerospace,  power  generation and
     petrochemical.  However, the increase in backlog is substantially comprised
     of remelted  steel products that will not ship until the 2005 third quarter
     and beyond due to remelt requirements.
o    Tool steel  sales are  expected to remain  ahead of last year as  continued
     strength in the  industrial  manufacturing  sector is expected to partially
     offset lower automotive production.
o    The  implementation  of recent  price  increases  was designed to allow the
     Company  to  offset  continuing  manufacturing  cost  increases  as well as
     support future capital improvements  designed to increase production levels
     and efficiency.
o    Sales from the Dunkirk  Specialty Steel segment are expected to approximate
     $14 million as service center demand remains strong and the Company expects
     to continue to add redrawer and end user customers.






USAP REPORTS RECORD SALES                                             - PAGE 4 -

WEBCAST
-------
         A simultaneous  Webcast of the Company's conference call discussing the
first quarter of 2005 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 and continuing through April 28th. It can be accessed by dialing
706-645-9291, passcode 5386838. 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 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
                                                         March 31,
                                                  2005           2004
                                                  ----           ----
NET SALES
Stainless steel                            $    33,619     $   16,168
Tool steel                                       6,017          3,166
High-strength low alloy steel                    1,122            861
High-temperature alloy steel                     1,025            709
Conversion services                              1,114            332
Other                                              122             71
                                                ------        --------
Total net sales                                 43,019         21,307
Cost of products sold                           36,410         19,344
Selling and administrative expenses              1,907          1,528
                                                -------        --------
Operating income                                 4,702            435
Interest expense                                  (172)           (88)
Other income                                        60              8
                                                -------        --------
Income before taxes                              4,590            355
Income tax provision                             1,652            128
                                                -------        --------
Net income                                 $     2,938    $       227
                                                =======        ========

Earnings per share - Basic                 $      0.46    $      0.04
                                                =======        ========
Earnings per share - Diluted               $      0.45    $      0.04
                                                =======        ========


Weighted average shares of
Common Stock outstanding
    Basic                                    6,350,547      6,296,053
    Diluted                                  6,468,475      6,336,034

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

                           MARKET SEGMENT INFORMATION
                                               For the Quarter Ended
                                                       March 31,
                                                  2005           2004
                                                  ----           ----
NET SALES
Service centers                            $    18,307     $     9,906
Rerollers                                       12,028           4,070
Forgers                                          6,263           3,816
Wire redrawers                                   2,872           1,196
Original equipment manufacturers                 2,324           1,934
Conversion services                              1,114             332
Other                                              111              53
                                                -------        --------

Total net sales                            $    43,019     $    21,307
                                                =======        ========

Tons shipped                                    15,230           9,087
                                                =======        ========





                            BUSINESS SEGMENT RESULTS

UNIVERSAL STAINLESS & ALLOY PRODUCTS SEGMENT

                                                For the Quarter Ended
                                                       March 31,
                                                  2005           2004
                                                  ----           ----
NET SALES
Stainless steel                            $    21,777     $   10,720
Tool steel                                       5,907          3,080
High-strength low alloy steel                      393            413
High-temperature alloy steel                     1,025            549
Conversion services                                951            249
Other                                              117             46
                                                -------        -------
                                                30,170         15,057
Intersegment                                     8,255          3,788
                                                -------        -------
Total net sales                                 38,425         18,845
Material cost of sales                          19,826          7,602
Operation cost of sales                         14,779          9,811
Selling and administrative expenses              1,141          1,031
                                                -------        -------
Operating income                           $     2,679    $       401
                                                =======        =======


DUNKIRK SPECIALTY STEEL SEGMENT

                                                For the Quarter Ended
                                                       March 31,
                                                 2005           2004
                                                -------        -------
NET SALES
Stainless steel                            $    11,842    $      5,448
Tool steel                                         110              86
High-strength low alloy steel                      729             448
High-temperature alloy steel                         -             160
Conversion services                                163              83
Other                                                5              25
                                                -------        --------
                                                12,849           6,250
Intersegment                                       818             495
                                                -------        --------
Total net sales                                 13,667           6,745
Material cost of sales                           7,114           3,477
Operation cost of sales                          3,924           2,737
Selling and administrative expenses                766             497
                                                -------        --------
Operating income                           $     1,863    $         34
                                                =======        ========








                           CONSOLIDATED BALANCE SHEET

                                                 March 31,       December 31,
                                                  2005               2004
                                                  ----               ----
ASSETS
Cash                                         $       833         $        241
Accounts receivable, net                          29,352               24,562
Inventory                                         43,722               38,318
Other current assets                               2,527                3,417
                                              ------------       ------------
Total current assets                              76,434               66,538
Property, plant & equipment, net                  40,195               40,716
Other assets                                         578                  586
                                              ------------       ------------
Total assets                                 $   117,207         $    107,840
                                              ============       ============

LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable                             $      16,210       $    11,666
Bank overdrafts                                        954             2,638
Accrued employment costs                             1,977             1,830
Current portion of long-term debt                    2,099             2,044
Other current liabilities                            2,023               442
                                              ------------       -----------

Total current liabilities                           23,263             18,620
Bank revolver                                       10,442              8,635
Long-term debt                                       3,016              3,555
Deferred taxes                                      10,232             10,093
                                              ------------       ------------
Total liabilities                                   46,953             40,903
Stockholders' equity                                70,254             66,937
                                              ------------       ------------
Total liabilities and stockholders' equity    $    117,207       $    107,840
                                              ============       ============





                    CONSOLIDATED STATEMENT OF CASH FLOW DATA
                   For the Three-month Period Ended March 31,

                                                         2005           2004
                                                         ----          ----
Cash flows from operating activities:
  Net income                                          $   2,938    $         227
  Adjustments to reconcile to net cash
    provided by operating activities:
      Depreciation and amortization                         769              786
      Deferred taxes                                        539               21
      Tax benefit from exercise of stock options            115                3
  Changes in assets and liabilities:
      Accounts receivable, net                            (4,790)        (2,535)
      Inventory                                           (5,404)        (6,279)
      Trade accounts payable                               4,544          2,658
      Accrued employment costs                               147            703
      Other, net                                           2,415            427
                                                        ---------     ----------
Cash flow from (due to) operating activities               1,273         (3,989)
                                                        ---------     ----------
Cash flow from investing activities:
  Capital expenditures                                      (584)          (174)
                                                         --------     ----------
Cash flow due to investing activities                       (584)          (174)
                                                         --------     ----------
Cash flows from financing activities:
  Net borrowings under revolving line of credit            1,807            668
  Repayments of long-term debt                              (484)          (498)
  Net change in bank overdrafts                           (1,684)          (272)
  Proceeds from issuance of common stock                     264             42
                                                         --------     ----------
Cash flow from (due to) financing activities                 (97)           (60)
                                                         --------     ----------
    Net cash flow                                     $      592    $    (4,223)
                                                         ========     ==========