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 19, 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 October 19, 2006, Universal Stainless and Alloy Products,  Inc.
issued a press  release  regarding  its  earnings  for the third  quarter  ended
September 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:  October 19, 2006





                       [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 RECORD SALES AND EARNINGS FOR THIRD QUARTER 2006
                  - EPS REACHES $0.86 ON $55 MILLION IN SALES -

                  BRIDGEVILLE,  PA,  OCTOBER 19,  2006 -  UNIVERSAL  STAINLESS &
ALLOY PRODUCTS, INC. (NASDAQ: USAP) reported today that net income for the third
quarter of 2006 rose 73% to a record $5.7 million,  or $0.86 per diluted  share,
on a 28% increase in sales, which reached a record $55.1 million.  This compares
with net income of $3.3 million,  or $0.51 per diluted share, and sales of $43.1
million reported in the third quarter of 2005.

                  Third quarter 2006 results exceeded the Company's  forecast of
diluted EPS of $0.65 to $0.70 and sales of $45 to $50
million.

                  Net income for the nine-month  period ended September 30, 2006
rose  50% to a record  $14.2  million,  or $2.15  per  diluted  share,  on a 16%
increase in sales,  which  reached a record  $148.1  million.  In the prior year
period net income was $9.5 million,  or $1.47 per diluted share,  and sales were
$128.0 million.

                  President and CEO Mac McAninch  commented:  "Continued  robust
aerospace  demand,  coupled  with  strong  petrochemical  and  power  generation
markets,  enabled us to achieve  record  results for the third  quarter of 2006.
Sales were further  accelerated by the rapid  increase in the cost of nickel,  a
major component of stainless  steel,  which increased the prices of our products
due to the  effect  of the  surcharge  mechanism.  Our  Dunkirk  operation  also
benefited  from  continued   workforce   additions,   the  timing  of  feedstock
procurement and effective cost management.  As a result, Dunkirk's sales reached
$20 million and its operating margin rose to a record 19% of sales."






USAP REPORTS RECORD 2006 THIRD QUARTER RESULTS                        - PAGE 2 -

                  Mr. McAninch continued:  "Our investment in a sixth vacuum-arc
remelt (VAR) furnace and the addition of milling  machines and a plate flattener
in Bridgeville  enabled us to take advantage of our market  opportunity and work
down some of our substantial backlog. We completed installation of a seventh VAR
furnace ahead of schedule this summer and expect to see a  full-quarter  benefit
in the first quarter of 2007."

                  Mr. McAninch  concluded:  "We   remain   optimistic  about the
balance of the year even  though we expect to see the normal  seasonal  patterns
come into play in December and have developed our forecast  accordingly.  We see
favorable conditions in our end markets continuing into 2007 and beyond."

SEGMENT REVIEW
--------------
         In the third quarter of 2006, the Universal  Stainless & Alloy Products
segment had record sales of $47.2 million and operating  income of $4.0 million,
yielding an operating  margin of 9%. This compares with third quarter 2005 sales
of $40.0 million and operating  income of $4.0 million,  or 10% of sales. In the
second quarter of 2006,  sales were $45.7 million and operating  income was $5.8
million,  or 13% of sales.  The reduction in operating  margin in the 2006 third
quarter is primarily  due to higher  material  costs  incurred in  comparison to
prior quarters.

         The 18%  increase  in sales from the 2005 third  quarter  reflects  the
contribution of the new vacuum-arc remelt furnace installed in December 2005 and
additional  milling  machines  and a plate  flattener  added in the  2006  first
quarter.  It also was due to higher product prices and a favorable  product mix,
including  growth in  shipments  to  forgers  and of bar and plate  products  to
service  centers and OEMs.  The 3% sales  increase over the 2006 second  quarter
mainly reflected increased  shipments of semi-finished  product to rerollers and
forgers and of bar products to service centers offset by lower shipments of tool
steel plate to service centers.

         The Dunkirk  Specialty Steel segment reported record sales for the 2006
third  quarter of $19.8  million and record  operating  income of $3.8  million,
resulting  in an  operating  margin of 19%.  This  compares  with sales of $14.0
million and  operating  income of $1.8  million,  or 13% of sales,  in the third
quarter of 2005.  In the second  quarter  of 2006 sales were $16.2  million  and
operating income of $2.3 million, resulting in an operating margin of 14%.





USAP REPORTS RECORD 2006 THIRD QUARTER RESULTS                        - PAGE 3 -

         Dunkirk's  sales increased 42% over the 2005 third quarter and 23% over
the 2006 second  quarter.  Operating  income  increased 117% from the prior year
third quarter and rose 69% from the 2006 second quarter. The growth in sales and
profitability was due to the previously mentioned factors,  including the effect
of the surcharge mechanism,  workforce additions that helped increase throughput
and effective cost management. In addition to increased sales to service centers
and  OEMs  in  the  2006  third  quarter,  Dunkirk's  sales  to  redrawers  rose
substantially  from the previous  quarter due to a large shipment of rod product
requiring special chemistry.

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 2006 sales will range from
$45 to $50  million and that  diluted  EPS will range from $0.70 to $0.75.  This
compares  with sales of $42.0  million  and  diluted  EPS of $0.55 in the fourth
quarter of 2005.

         The following factors were considered in developing these estimates:

o    The Company's total backlog at September 30, 2006 remained at high  levels,
     approximating $124 million compared to $128 million at June 30, 2006.

o    Despite  continued  strong end market  demand,  the Company  expects normal
     year-end plant closings and inventory  adjustments by its customers as well
     as  trucking  constraints  to impact its sales  company-wide.  In line with
     this,  sales from the  Dunkirk  Specialty  Steel  segment  are  expected to
     approximate $17 million in the fourth quarter of 2006.

WEBCAST
-------
         A simultaneous  Webcast of the Company's conference call discussing the
third quarter of 2006 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  26th.  It can be accessed by
dialing 706-645-9291, passcode 7722080. This is a toll call.






USAP REPORTS RECORD 2006 THIRD QUARTER RESULTS                        - PAGE 4 -

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 Nine-Months Ended
                                                      September 30,                     September 30,
                                                  2006           2005           2006              2005
                                                  ----           ----           ----              ----
NET SALES
Stainless steel                              $  41,726      $  35,573       $  110,159       $   103,397
Tool steel                                       5,408          4,805           18,645            15,181
High-strength low alloy steel                    4,529          1,506           10,322             4,270
High-temperature alloy steel                     2,932            587            7,045             2,323
Conversion services                                461            569            1,694             2,533
Other                                               54             57              201               275
                                                ------         ------        ---------          --------
    Total net sales                             55,110         43,097          148,066           127,979
Cost of products sold                           42,912         35,692          116,924           106,299
Selling and administrative expenses              3,038          2,043            8,173             6,335
                                                ------         ------        ---------          --------
    Operating income                             9,160          5,362           22,969            15,345
Interest expense                                  (275)          (223)            (810)             (595)
Other income                                         2              -                6                63
                                                ------         ------        ---------          --------
    Income before taxes                           8,887          5,139           22,165            14,813
Income tax provision                              3,199          1,850            7,979             5,333
                                                -------        -------       ----------         ---------
    Net income                               $    5,688     $    3,289      $    14,186      $      9,480
                                                =======        =======       ==========         =========


Earnings per share - Basic                   $     0.88     $     0.52      $      2.21    $         1.49
                                                =======        ========      ==========         =========
Earnings per share - Diluted                 $     0.86     $     0.51      $      2.15    $         1.47
                                                =======        ========      ==========         =========

Weighted average shares of
Common Stock outstanding
    Basic                                     6,443,570      6,383,464        6,429,089         6,365,947
    Diluted                                   6,615,784      6,490,056        6,596,787         6,469,953

--------------------------------------------------------------------------------------------------------------------------
                           MARKET SEGMENT INFORMATION

                                               For the Quarter Ended         For the Nine-Months Ended
                                                      September 30,                     September 30,
                                                 2006           2005            2006              2005
                                                 ----           ----            ----              ----
NET SALES
Service centers                              $  26,394      $  18,039       $   75,750      $     53,396
Rerollers                                        9,856          9,762           25,080            33,040
Forgers                                         10,614          8,572           25,035            22,742
Original equipment manufacturers                 4,421          3,148           13,976             8,070
Wire redrawers                                   3,310          2,949            6,330             7,934
Conversion services                                461            569            1,694             2,533
Other                                               54             58              201               264
                                               -------        -------        ---------        ----------
    Total net sales                          $  55,110      $  43,097       $  148,066       $   127,979
                                               =======        =======        =========        ==========
Tons shipped                                    13,636         11,952           38,421            40,565
                                               =======        =======        =========        ==========






                            BUSINESS SEGMENT RESULTS

UNIVERSAL STAINLESS & ALLOY PRODUCTS SEGMENT


                                                                                      


                                               For the Quarter Ended          For the Nine-Months Ended
                                                     September 30,                       September 30,
                                                 2006           2005             2006             2005
                                                 ----           ----             ----             ----
NET SALES
Stainless steel                              $  28,342     $   23,551       $   74,353      $     68,864
Tool steel                                       4,852          4,569           17,466            14,723
High-strength low alloy steel                    2,107            574            5,036             1,887
High-temperature alloy steel                       931            507            2,690             2,235
Conversion services                                321            466            1,243             2,122
Other                                               39             57              151               217
                                                ------        -------        ---------        ----------
                                                36,592         29,724          100,939            90,048
Intersegment                                    10,599         10,248           31,089            25,506
                                                ------        -------        ---------        ----------
    Total net sales                             47,191         39,972          132,028           115,554
Material cost of sales                          24,055         20,876           61,809            59,156
Operation cost of sales                         16,965         13,651           49,700            41,734
Selling and administrative expenses              2,124          1,428            5,679             4,324
                                                ------        -------        ---------        ----------
    Operating income                         $   4,047    $     4,017      $    14,840      $     10,340
                                                ======        =======        =========        ==========


DUNKIRK SPECIALTY STEEL SEGMENT
                                               For the Quarter Ended          For the Nine-Months Ended
                                                       September 30,                    September 30,
                                                 2006           2005            2006              2005
                                                 ----           ----            ----              ----
NET SALES
Stainless steel                              $  13,384      $  12,022       $   35,806      $     34,533
Tool steel                                         556            236            1,179               458
High-strength low alloy steel                    2,422            932            5,286             2,383
High-temperature alloy steel                     2,001             80            4,355                88
Conversion services                                140            103              451               411
Other                                               15              -               50                58
                                                ------        -------        ---------        ----------

                                                18,518         13,373           47,127            37,931
Intersegment                                     1,317            617            2,874             2,098
                                                ------        -------        ---------        ----------
    Total net sales                             19,835         13,990           50,001            40,029
Material cost of sales                          10,847          8,190           27,756            21,746
Operation cost of sales                          4,263          3,428           12,216            10,817
Selling and administrative expenses                914            615            2,494             2,011
                                                ------        -------        ---------        ----------
    Operating income                         $   3,811     $    1,757      $     7,535     $       5,455
                                                ======        =======        =========        ==========









                           CONSOLIDATED BALANCE SHEET


                                                                       

                                                        September 30,         December 31,
                                                                 2006                 2005
                                                                 ----                 ----
ASSETS
Cash                                                     $          614    $             620
Accounts receivable, net                                         37,784               27,963
Inventory                                                        63,455               51,398
Deferred taxes                                                    1,835                1,084
Other current assets                                              1,525                1,706
                                                           ------------       --------------
    Total current assets                                       105,213                82,771
Property, plant & equipment, net                                49,381                45,761
Other assets                                                       500                   495
                                                           -----------        --------------
    Total assets                                         $     155,094     $         129,027
                                                           ===========        ==============

LIABILITIES AND STOCKHOLDERS' EQUITY
Trade accounts payable                                   $      18,345     $          12,579
Accrued employment costs                                         4,919                 2,958
Deferred revenue                                                 2,882                   384
Outstanding checks in excess of bank balance                     2,547                 3,101
Current portion of long-term debt                                2,414                 1,555
Other current liabilities                                        2,037                   530
                                                           -----------        --------------

    Total current liabilities                                   33,144                21,107
Bank revolver                                                    7,153                 6,117
Long-term debt                                                   9,427                11,200
Deferred taxes                                                   9,486                 9,600
                                                           -----------        --------------
    Total liabilities                                           59,210                48,024
Stockholders' equity                                            95,884                81,003
                                                           -----------        --------------
    Total liabilities and stockholders' equity           $     155,094     $         129,027
                                                           ===========        ==============







                                                                              


                    CONSOLIDATED STATEMENT OF CASH FLOW DATA
                  For the Nine-Month Period Ended September 30,

                                                                   2006               2005
                                                                   ----               ----
Cash flows provided by operating activities:
  Net income                                            $       14,186    $          9,480
  Adjustments to reconcile to net cash
    provided by operating activities:
      Depreciation and amortization                              2,460               2,301
      Loss on retirement of fixed assets                             -                 705
      Deferred tax (decrease) increase                            (879)                193
      Stock based compensation expense                             369                   -
      Tax benefit from exercise of stock options                     -                 173
      Excess tax benefits from share-based
         payment arrangements                                     (179)                  -
  Changes in assets and liabilities:
      Accounts receivable, net                                  (9,821)             (4,530)
      Inventory                                                (12,057)            (12,889)
      Trade accounts payable                                     5,766                 (32)
      Deferred revenue                                           2,498                 310
      Accrued employment costs                                   1,961               1,466
      Other, net                                                 1,204               1,483
                                                           -----------       -------------
Cash flow provided by operating activities                       5,508              (1,340)
                                                           -----------       -------------
Cash flow used in investing activities:
  Capital expenditures                                          (5,587)             (5,233)
                                                           -----------       -------------
Cash flow used in investing activities                          (5,587)             (5,233)
                                                           -----------       -------------
Cash flows provided by financing activities:
  Revolving credit net borrowings                                1,036                (197)
  Proceeds from long-term debt                                       -               8,050
  Deferred financing costs                                           -                 (48)
  Long-term debt repayments                                       (914)               (755)
  Net change in outstanding checks in excess
    of bank balance                                               (554)                248
  Proceeds from issuance of common stock                           326                 554
  Excess tax benefits from share-based payment
arrangements                                                       179                   -
                                                           -----------       -------------
Cash flow provided by financing activities                          73               7,852
                                                           -----------       -------------
    Net cash flow                                       $           (6)   $          1,279
                                                           ===========       =============