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)
                                                   =========       ========