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 21, 2004


                   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









Item 12.      Results of Operations and Financial Condition

              On July 21, 2004,  Universal  Stainless and Alloy  Products,  Inc.
issued a press release  regarding its earnings for the second quarter ended June
30, 2004. 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 21, 2004





                                [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 EPS OF $0.25 FOR 2004 SECOND QUARTER
           - Dunkirk operation attains operating income of $651,000 on
                            $8.0 million in sales -

          BRIDGEVILLE,  PA,  July  21,  2004  --  Universal  Stainless  &  Alloy
Products,  Inc. (Nasdaq: USAP) today reported second quarter 2004 sales of $29.0
million  and net  income of $1.6  million,  or $0.25 per  diluted  share.  These
results  represent  sales at a near record level and EPS ahead of the  projected
range of $0.15 to $0.20. Sales increased 72% from the second quarter of 2003 and
36% from the first  quarter of 2004.  Second  quarter  2004 net income  showed a
strong turnaround from the net loss of $440,000,  or $0.07 per diluted share, in
the year ago period and was greatly  improved from the net income of $227,000 or
$0.04 per diluted share reported in the 2004 first quarter.

          Commenting  on the results,  President  and CEO Mac  McAninch  stated:
"Business is good across all the markets we serve. Our sales to service centers,
rerollers and forgers in the 2004 second quarter demonstrated substantial growth
over the prior  quarter  and year over year.  Our strong  financial  performance
resulted from greater demand for our higher value-added niche products. This was
reflected in higher shipments of aerospace, power generation,  petrochemical and
tool steel products, which were up 42%, 56%, 63% and 18%, respectively, over the
first quarter of 2004 and even more substantially over the prior year."

          Mr. McAninch added: "The improvement in our profitability company-wide
in the second quarter was also due to the price increases we have implemented to
offset  unprecedented  raw material cost  increases as well as higher energy and
manufacturing  supply costs. In addition,  the improvement in the second quarter
was due to the efforts of our employees at each operating location to respond to
customer needs in a time of high demand."





USAP REPORTS STRONG 2004 SECOND QUARTER                        - Page 2 -

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

          In the  second  quarter  of  2004,  the  Universal  Stainless  & Alloy
Products  segment  had  sales of $25.1  million  and  operating  income  of $1.9
million.  This  compares  with sales of $14.5  million and an operating  loss of
$255,000 in the second  quarter of 2003 and sales of $18.8 million and operating
income of $401,000 in the first  quarter of 2004.  The strong  growth  reflected
increased sales to all customer categories, including sales of reroll product to
Dunkirk,  both year over year and sequentially.  Increased  shipments,  combined
with improved pricing, led to greater profitability.

          The Dunkirk  Specialty  Steel  segment  reported  record sales of $8.0
million and  operating  income of  $651,000.  This  compares  with sales of $5.4
million and an  operating  loss of  $374,000  in the second  quarter of 2003 and
sales of $6.7  million  and  operating  income of $34,000 in the prior  quarter.
Dunkirk's top line growth mainly  reflected  increased  sales to service centers
while its total sales volume  allowed  further  reductions in the  manufacturing
cost  of  products  sold,   leading  to  the  substantial   improvement  in  its
profitability.

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 2004 sales will range from
$30 to $35 million and that  diluted EPS will range from $0.30 to $0.35.  In the
third quarter of 2003,  sales were $18.6 million and the Company  incurred a net
loss per diluted share of $0.02.

          The following factors were considered in developing these estimates:

o    The  Company's  total  backlog at June 30,  2004  approximated  $49 million
     compared to $37 million at March 31,  2004,  reflecting  strength in all of
     the Company's niche markets.

o    The third quarter results are expected to benefit from capital improvements
     implemented  in the second  quarter,  including  the  addition of annealing
     furnaces  for ingot,  billet and bar  products.  The  addition  of a reheat
     furnace is  scheduled to be completed in August and is expected to increase
     the  throughput  of the  Bridgeville  blooming  mill with its full  benefit
     expected in the 2004 fourth quarter.

o    Sales from the Dunkirk  Specialty Steel segment are expected to approximate
     $9 million due to strong customer demand.  Further sales growth is expected
     when additional reroll product is available from the Bridgeville operation.

          Mr. McAninch  concluded:  "The recent capital investments we have made
will enable us to respond  more  quickly to customer  needs which we expect will
remain strong through the balance of the year."





USAP REPORTS STRONG 2004 SECOND QUARTER                            - Page 3 -

Webcast
-------

          A simultaneous Webcast of the Company's conference call discussing the
2004 second quarter and the third quarter 2004 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,  continuing  through July 28th.  It can be accessed by dialing
706-645-9291, passcode 8565498. 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 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,
                                             2004           2003        2004         2003
                                             ----           ----        ----         ----
                                                                       
Net Sales
---------
Stainless steel                            $ 22,889     $  12,612    $  39,057     $  23,849
Tool steel                                    3,743         2,599        6,908         4,500
High-strength low alloy steel                 1,064           668        1,925         1,339
High-temperature alloy steel                    612           625        1,322         1,142
Conversion services                             596           265          928           598
Other                                           122            68          193           109
                                             ------       -------      -------       -------
Total net sales                              29,026        16,837       50,333        31,537
Cost of products sold                        24,531        15,941       43,875        30,621
Selling and administrative expenses           1,947         1,525        3,475         2,918
                                             ------       -------      -------       -------
Operating income (loss)                       2,548          (629)       2,983        (2,002)
Interest expense                               (106)          (94)        (194)         (189)
Other income                                      3            23           11            50
                                             ------       -------      -------       -------
Income (loss) before taxes                    2,445          (700)       2,800        (2,141)
Income tax provision (benefit)                  879          (260)       1,007        (1,118)
                                             ------       -------      -------       -------
Net income (loss)                          $  1,566     $    (440)   $   1,793     $  (1,023)
                                             ======       =======      =======       =======

Earnings (loss) per share - Basic          $   0.25     $   (0.07)   $    0.28    $    (0.16)
                                             ======       =======      =======       =======
Earnings (loss) per share - Diluted        $   0.25     $   (0.07)   $    0.28    $    (0.16)
                                             ======       =======      =======       =======

Weighted average shares of
Common Stock outstanding

  Basic                                   6,299,579     6,284,691    6,297,816     6,284,665
  Diluted                                 6,355,148     6,284,691    6,345,591     6,284,665

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

                                MARKET SEGMENT INFORMATION

                                           For the Quarter Ended     For the Six-Months Ended
                                                  June 30,                   June 30,
                                             2004           2003        2004          2003
                                             ----           ----        ----          ----
Net Sales
---------
Service centers                            $ 12,267     $   7,905    $  22,173    $   14,855
Rerollers                                     8,187         4,240       12,257         8,039
Forgers                                       5,133         2,355        8,949         4,002
Original equipment manufacturers              1,904         1,372        3,838         2,421
Wire redrawers                                  843           640        2,039         1,520
Conversion services                             596           265          928           598
Other                                            96            60          149           102
                                             ------       -------      -------        ------
Total net sales                            $ 29,026     $  16,837    $  50,333    $   31,537
                                             ======       =======      =======        ======
Tons shipped                                 12,131         8,645       21,197        16,058
                                             ======       =======      =======        ======






                                BUSINESS SEGMENT RESULTS

Universal Stainless & Alloy Products Segment


                                             For the Quarter Ended      For the Six-Months Ended
                                                    June 30,                    June 30,
                                                2004        2003           2004           2003
                                                ----        ----           ----           ----
                                                                           
Net Sales
---------
Stainless steel                            $  16,376     $    7,949     $   27,096     $  15,060
Tool steel                                     3,668          2,413          6,747         4,180
High-strength low alloy steel                    399            464            812           871
High-temperature alloy steel                     525            547          1,075         1,025
Conversion services                              475            198            724           508
Other                                            106             61            152            94
                                             -------        -------        -------       -------
                                              21,549         11,632         36,606        21,738
Intersegment                                   3,515          2,867          7,721         5,162
                                             -------        -------        -------       -------
Total net sales                               25,064         14,499         44,327        26,900
Material cost of sales                         8,390          5,244         18,924         9,640
Operation cost of sales                       13,446          8,512         20,743        16,371
Selling and administrative expenses            1,331            998          2,362         1,918
                                             -------        -------        -------       -------
Operating income (loss)                    $   1,897     $     (255)    $    2,298     $  (1,029)
                                             =======        =======        =======       =======


Dunkirk Specialty Steel Segment

                                             For the Quarter Ended      For the Six-Months Ended
                                                    June 30,                    June 30,
                                              2004           2003          2004          2003
                                              ----           ----          ----          ----
Net Sales
---------
Stainless steel                            $   6,513     $    4,663     $   11,961     $   8,789
Tool steel                                        75            186            161           320
High-strength low alloy steel                    665            204          1,113           468
High-temperature alloy steel                      87             78            247           117
Conversion services                              121             67            204            90
Other                                             16              7             41            15
                                             -------        -------        -------       -------
                                               7,477          5,205         13,727         9,799
Intersegment                                     558            190          1,053           380
                                             -------        -------        -------       -------
Total net sales                                8,035          5,395         14,780        10,179
Material cost of sales                         3,902          2,941          7,379         5,553
Operation cost of sales                        2,866          2,301          5,603         4,599
Selling and administrative expenses              616            527          1,113         1,000
                                             -------        -------        -------       -------
Operating income (loss)                    $     651     $     (374)    $      685     $    (973)
                                             =======        =======        =======       =======








                           CONSOLIDATED BALANCE SHEET



                                                  June 30,       December 31,
                                                     2004               2003
                                                     ----               ----
                                                             
Assets
------
Cash                                            $     369          $   4,735
Accounts receivable, net                           19,548             12,690
Inventory                                          30,578             22,281
Other current assets                                3,941              4,285
                                                  -------            -------
Total current assets                               54,436             43,991
Property, plant & equipment, net                   39,805             40,176
Other assets                                          732                758
                                                  -------            -------
Total assets                                    $  94,973          $  84,925
                                                  =======            =======
Liabilities and Stockholders' Equity
------------------------------------
Accounts payable                                $  10,939          $   6,792
Bank overdrafts                                       305                813
Accrued employment costs                            1,740                833
Current portion of long-term debt                   1,928              1,944
Other current liabilities                           1,550                195
                                                  -------            -------
Total current liabilities                          16,462             10,577
Bank revolver                                       3,167                 --
Long-term debt                                      4,632              5,599
Deferred taxes                                      9,397              9,313
                                                  -------            -------
Total liabilities                                  33,658             25,489
Stockholders' equity                               61,315             59,436
                                                  -------            -------
Total liabilities and stockholders' equity      $  94,973          $  84,925
                                                  =======            =======








                    CONSOLIDATED STATEMENT OF CASH FLOW DATA
                        For the Six-Months Ended June 30,


                                                         2004                2003
                                                         ----                ----
                                                                    
Cash flows from operating activities:
  Net income (loss)                                   $    1,793          $   (1,023)
  Adjustments to reconcile to net cash
    provided by operating activities:
      Depreciation and amortization                        1,571               1,571
      Deferred taxes                                          84                 145
      Tax benefit from exercise of stock options               3                   -
  Changes in assets and liabilities:
      Accounts receivable, net                            (6,858)               (797)
      Inventory                                           (8,297)                780
      Trade accounts payable                               4,147               1,776
      Accrued employment costs                               907                 (13)
      Refundable taxes                                         -                (265)
      Other, net                                           1,720                 839
                                                        --------            --------
Cash flow from (due to) operating activities              (4,930)              3,013
                                                        --------            --------
Cash flow from investing activities:
  Capital expenditures                                    (1,195)               (191)
                                                        --------            --------
Cash flow due to investing activities                     (1,195)               (191)
                                                        --------            --------
Cash flows from financing activities:
  Net borrowings under revolving line of credit            3,167                   -
  Proceeds from deferred loan agreement                        -                 200
  Repayments of long-term debt                              (983)               (959)
  Net change in bank overdrafts                             (508)                641
  Proceeds from issuance of common stock                      83                  25
                                                        --------            --------
Cash flow from (due to) financing activities               1,759                 (93)
                                                        --------            --------
    Net cash flow                                     $   (4,366)         $    2,729
                                                        ========            ========