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, 2006

                   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, 2006, Universal Stainless and Alloy Products,  Inc. issued
a press  release  regarding  its earnings for the second  quarter ended June 30,
2006. 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, 2006





                                [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 RECORD SECOND QUARTER 2006 RESULTS
                  - EPS reaches $0.69 on sales of $48 million -
                        - Backlog rises to $128 million -

          BRIDGEVILLE, PA, July 20, 2006 - Universal Stainless & Alloy Products,
Inc.  (Nasdaq:  USAP)  reported  today that net income for the second quarter of
2006 rose 41% to a record $4.6  million,  or $0.69 per diluted  share,  on a 15%
increase in sales, which reached a record $48.0 million.  This compares with net
income of $3.3 million,  or $0.50 per diluted share,  and sales of $41.9 million
reported in the second quarter of 2005. Net income for the six-months ended June
30,  2006 was  $8.5  million,  or $1.29  per  diluted  share,  on sales of $93.0
million,  in  comparison  to net income of $6.2  million,  or $0.96 per  diluted
share, and sales of $84.9 million in the year ago period.
          Second  quarter 2006 diluted EPS  exceeded  the  Company's  forecasted
range of $0.60 to $0.65 and sales were at the high end of the expected  range of
$43 to $48  million.
          President  and  CEO  Mac  McAninch  commented:  "Our  growth  momentum
continued in the second  quarter  because of the  strength of our  markets,  the
benefits of our capital  investment program and the effectiveness of our pricing
strategy. Aerospace demand continues to be a powerful driver in our marketplace,
especially  in the  requirement  for  remelted  grades of  steel,  which is also
reflected in our growing record backlog.  We were better able to respond to that
opportunity  in the second  quarter with the full benefit of our new  vacuum-arc
remelt (VAR) furnace, which contributed to record sales for both segments of our
company.  We are working to get our seventh VAR furnace  operational  before the
end of August. Our capital investments and our workforce additions enabled us to
meet our customer demand more effectively.
          "Mr.  McAninch  concluded:  "We expect our growth to  continue  in the
third quarter and are optimistic  about the balance of the year and beyond.  Our
optimism  is based  upon  the  positive  outlook  for all our end  markets,  the
continuing  acute  needs  of our  customers  and  global  opportunities  for our
products."




USAP REPORTS RECORD 2006 SECOND QUARTER RESULTS                    - Page 2 -

Segment Review
--------------

     In the second  quarter of 2006,  the Universal  Stainless & Alloy  Products
segment had record sales of $45.7  million and record  operating  income of $5.8
million,  yielding an operating margin of 13%. This compares with second quarter
2005 sales of $37.2  million and  operating  income of $3.6  million,  or 10% of
sales.  In the first  quarter of 2006,  sales were $39.1  million and  operating
income was $4.9 million, or 13% of sales.

     The 23% increase in sales from the 2005 second quarter and the 17% increase
over the 2006 first  quarter  reflect  the  full-quarter  contribution  of a new
vacuum-arc   remelt  furnace   installed  in  December  2005  in  the  Company's
Bridgeville  facility as well as from two additional  milling machines and a new
plate flattener added in the 2006 first quarter.  The increase in sales over the
2005  second  quarter  also was due to higher  product  prices  and a  continued
favorable  product mix,  including  strong  growth in shipments of bar and plate
products to service centers and OEMs and of special shape products, which offset
lower  shipments to rerollers.  Increased  shipments to service centers and OEMs
also  contributed to the sales growth over the prior quarter.  Operating  income
rose 60% from the 2005 second quarter and 18% from the 2006 first quarter due to
the  improved  pricing  and  mix of  products  shipped  and  enhanced  operating
efficiency due to the capital investments.

     The Dunkirk  Specialty  Steel segment  reported  second quarter 2006 record
sales of $16.2 million and record operating income of $2.3 million, resulting in
an  operating  margin of 14%.  This  compares  with sales of $12.4  million  and
operating  income of $1.8  million,  or 15% of sales,  in the second  quarter of
2005. In the first quarter of 2006 sales were $14.0 million and operating income
of $1.5 million, resulting in an operating margin of 10%.

     Dunkirk's sales increased 31% over the 2005 second quarter and 16% over the
2006  first  quarter  due to  improved  feedstock  supply  from the  Bridgeville
facility and workforce  additions  that helped  increase  throughput.  The sales
growth  over both  prior  periods  also  reflected  higher  selling  prices  and
increased  shipments of bar and wire products to service centers and OEMs. Those
factors also  contributed  to a 23%  increase in operating  income over the 2005
second  quarter and a 54% increase over the 2006 first  quarter,  which had been
impacted  by  the  higher  cost  of  raw  materials  at the  time  of  feedstock
procurement.

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 2006 sales will range from $45 to
$50 million and that diluted EPS will range from $0.65 to $0.70.  This  compares
with sales of $43.1  million and  diluted  EPS of $0.51 in the third  quarter of
2005.



USAP REPORTS RECORD 2006 SECOND QUARTER RESULTS                    - Page 3 -

          The following factors were considered in developing these estimates:

o    The  Company's  total  backlog at June 30, 2006  approximated  $128 million
     compared to $118 million at March 31,  2006,  reflecting  robust  aerospace
     demand and continued strong power generation,  petrochemical and tool steel
     markets.

o    Sales from the Dunkirk  Specialty Steel segment are expected to increase to
     $17 million due to the increased  capability of the Bridgeville facility to
     supply remelted steel feedstock as well as from the increased headcount.

Webcast
-------

     A  simultaneous  Webcast of the Company's  conference  call  discussing the
second  quarter of 2006 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 2702994. 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.

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,
                                                 2006            2005             2006             2005
                                                 ----            ----             ----             ----
                                                                                   
Net Sales
---------
Stainless steel                              $  35,015       $  34,205        $  68,433        $  67,824
Tool steel                                       7,410           4,359           13,237           10,376
High-strength low alloy steel                    3,241           1,642            5,793            2,764
High-temperature alloy steel                     1,744             711            4,113            1,736
Conversion services                                504             850            1,233            1,964
Other                                              105              96              147              218
                                              --------        --------         --------         --------
    Total net sales                             48,019          41,863           92,956           84,882
Cost of products sold                           37,692          34,197           74,012           70,607
Selling and administrative expenses              2,879           2,385            5,135            4,292
                                              --------        --------         --------         --------
    Operating income                             7,448           5,281           13,809            9,983
Interest expense                                  (269)           (200)            (535)            (372)
Other income                                         2               3                4               63
                                              --------        --------         --------         --------
    Income before taxes                          7,181           5,084           13,278            9,674
Income tax provision                             2,585           1,831            4,780            3,483
                                              --------        --------         --------         --------
    Net income                               $   4,596       $   3,253        $   8,498        $   6,191
                                              ========        ========         ========         ========

Earnings per share - Basic                   $    0.72       $    0.51        $    1.32        $    0.97
                                              ========        ========         ========         ========
Earnings per share - Diluted                 $    0.69       $    0.50        $    1.29        $    0.96
                                              ========        ========         ========         ========

Weighted average shares of
Common Stock outstanding
    Basic                                    6,426,374       6,363,831        6,421,848        6,357,189
    Diluted                                  6,615,204       6,451,326        6,588,813        6,459,901

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

                                     MARKET SEGMENT INFORMATION


                                                For the Quarter Ended           For the Six-Months Ended
                                                       June 30,                         June 30,
                                                 2006            2005            2006              2005
                                                 ----            ----            ----              ----
Net Sales
---------
Service centers                              $  26,318       $  17,050        $  49,356        $  35,357
Rerollers                                        7,377          11,250           15,224           23,278
Forgers                                          6,857           7,907           14,421           14,170
Original equipment manufacturers                 4,956           2,598            9,555            4,922
Wire redrawers                                   1,876           2,113            3,020            4,985
Conversion services                                504             850            1,233            1,964
Other                                              131              95              147              206
                                              --------        --------         --------         --------
    Total net sales                          $  48,019       $  41,863        $  92,956        $  84,882
                                              ========        ========         ========         ========

Tons shipped                                    12,741          13,383           24,785           28,613
                                              ========        ========         ========         ========






                                                 BUSINESS SEGMENT RESULTS


Universal Stainless & Alloy Products Segment


                                                For the Quarter Ended           For the Six-Months Ended
                                                       June 30,                         June 30,
                                                 2006           2005             2006              2005
                                                 ----           ----             ----              ----
                                                                                   
Net Sales
---------
Stainless steel                              $  22,444       $  23,536        $  46,011        $  45,313
Tool steel                                       7,254           4,247           12,614           10,154
High-strength low alloy steel                    1,690             920            2,929            1,313
High-temperature alloy steel                       718             703            1,759            1,728
Conversion services                                384             705              922            1,656
Other                                               72              43              112              160
                                              --------        --------         --------         --------
                                                32,562          30,154           64,347           60,324
Intersegment                                    13,138           7,003           20,490           15,258
                                              --------        --------         --------         --------

    Total net sales                             45,700          37,157           84,837           75,582
Material cost of sales                          20,346          18,454           37,754           38,280
Operation cost of sales                         17,484          13,304           32,735           28,083
Selling and administrative expenses              2,026           1,755            3,555            2,896
                                              --------        --------         --------         --------

    Operating income                         $   5,844       $   3,644        $  10,793        $   6,323
                                              ========        ========         ========         ========


Dunkirk Specialty Steel Segment

                                                For the Quarter Ended          For the Six-Months Ended
                                                       June 30,                         June 30,
                                                 2006           2005             2006             2005
                                                 ----           ----             ----             ----
Net Sales
---------
Stainless steel                              $  12,571       $  10,669        $  22,422        $  22,511
Tool steel                                         156             112              623              222
High-strength low alloy steel                    1,551             722            2,864            1,451
High-temperature alloy steel                     1,026               8            2,354                8
Conversion services                                120             145              311              308
Other                                               33              53               35               58
                                              --------        --------         --------         --------
                                                15,457          11,709           28,609           24,558
Intersegment                                       722             663            1,557            1,481
                                              --------        --------         --------         --------

    Total net sales                             16,179          12,372           30,166           26,039
Material cost of sales                           8,938           6,442           16,909           13,556
Operation cost of sales                          4,131           3,465            7,953            7,389
Selling and administrative expenses                853             630            1,580            1,396
                                              --------        --------         --------         --------

    Operating income                         $   2,257       $   1,835        $   3,724        $   3,698
                                              ========        ========         ========         ========







                                         CONSOLIDATED BALANCE SHEET



                                                                 June 30,     December 31,
                                                                   2006          2005
                                                                   ----          ----
                                                                        
Assets
------
Cash                                                         $      512       $       620
Accounts receivable, net                                         32,843            27,963
Inventory                                                        59,129            51,398
Deferred taxes                                                    1,398             1,084
Other current assets                                              1,452             1,706
                                                              ---------        ----------

    Total current assets                                         95,334            82,771
Property, plant & equipment, net                                 49,560            45,761
Other assets                                                        498               495
                                                              ---------        ----------

    Total assets                                             $  145,392       $   129,027
                                                              =========        ==========

Liabilities and Stockholders' Equity
------------------------------------
Trade accounts payable                                       $   13,660       $    12,579
Deferred revenue                                                  4,326               384
Accrued employment costs                                          3,981             2,958
Outstanding checks in excess of bank balance                      3,386             3,101
Current portion of long-term debt                                 2,459             1,555
Other current liabilities                                         1,173               530
                                                              ---------        ----------

    Total current liabilities                                    28,985            21,107
Bank revolver                                                     6,831             6,117
Long-term debt                                                   10,018            11,200
Deferred taxes                                                    9,609             9,600
                                                              ---------        ----------

    Total liabilities                                            55,443            48,024
Stockholders' equity                                             89,949            81,003
                                                              ---------        ----------

    Total liabilities and stockholders' equity               $  145,392       $   129,027
                                                              =========        ==========







                                      CONSOLIDATED STATEMENT OF CASH FLOW DATA

                                        For the Six-month Period Ended June 30,


                                                                2006              2005
                                                                ----              ----
                                                                        
Cash flows provided by operating activities:
  Net income                                                 $    8,498       $     6,191
  Adjustments to reconcile to net cash
    provided by operating activities:
      Depreciation and amortization                               1,639             1,532
      Loss on retirement of fixed assets                              -               342
      Deferred tax (decrease) increase                             (343)              412
      Stock based compensation expense                              126                 -
      Tax benefit from exercise of stock options                      -               115
      Excess tax benefits from share-based
         payment arrangements                                      (115)                -
  Changes in assets and liabilities:
      Accounts receivable, net                                   (4,880)           (3,107)
      Inventory                                                  (7,731)           (9,955)
      Trade accounts payable                                      1,081             4,731
      Deferred revenue                                            3,942               151
      Accrued employment costs                                    1,023             1,045
      Other, net                                                    899               890
                                                              ---------        ----------
Cash flow provided by operating activities                        4,139             2,347
                                                              ---------        ----------
Cash flow used in investing activities:
  Capital expenditures                                           (5,290)           (2,931)
                                                              ---------        ----------
Cash flow used in investing activities                           (5,290)           (2,931)
                                                              ---------        ----------
Cash flows used in financing activities:
  Revolving credit net borrowings                                   714            (4,057)
  Proceeds from long-term debt                                            -         8,050
  Long-term debt repayments                                        (278)             (618)
  Net change in outstanding checks in excess
    of bank balance                                                 285            (2,186)
  Proceeds from issuance of common stock                            207               312
  Excess tax benefits from share-based payment
arrangements                                                        115                 -
                                                              ---------        ----------
Cash flow used in financing activities                            1,043             1,501
                                                              ---------        ----------

    Net cash flow                                       $          (108)      $       917
                                                              =========        ==========