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 22, 2003


                   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 October 22, 2003, Universal Stainless and Alloy Products, Inc.
issued a press release regarding its earnings for the period ended September 30,
2003. 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 22, 2003








                       [GRAPHIC OMITTED][GRAPHIC OMITTED]
                   Universal Stainless & Alloy Products, Inc.
               600 Mayer Street o Bridgeville, Pennsylvania 15017

                                 CONTACTS: Richard M. Ubinger
                                           Vice President of Finance,
                                           Chief Financial Officer and Treasurer
                                           (412) 257-7606
     FOR IMMEDIATE RELEASE

                                           Comm-Partners LLC
                                           June Filingeri
                                           (203) 972-0186


             UNIVERSAL STAINLESS REPORTS THIRD QUARTER 2003 RESULTS
                        IN LINE WITH ITS HIGHER FORECAST

          BRIDGEVILLE,  PA,  October  22,  2003 --  Universal  Stainless & Alloy
Products,  Inc. (Nasdaq:  USAP) today reported third quarter 2003 sales of $18.6
million and a net loss of $121,000, or $0.02 per diluted share. This compares to
sales of $15.9 million,  net income of $191,000,  and diluted earnings per share
of $0.03 reported in the  comparable  period of 2002.

          The  Company  noted  that the third  quarter  2003  results  include a
$537,000  write-down of finished and semi-finished  inventory at its Bridgeville
and  Dunkirk  operations,  which  will be  used as  scrap  at its  melt  shop in
Bridgeville.  The majority of the adjustment  was made at the Company's  Dunkirk
operation  and was, in part,  for  inventory  purchased  in the  acquisition  of
Dunkirk in 2002.

          Commenting on the results,  President and CEO Mac McAninch stated: "We
achieved  substantial  improvement in the third quarter aided by a strengthening
economy, a weak dollar that made imports less attractive, and our ability to win
business in a  competitive  market.  Third  quarter  sales were up 17% from last
year, up 11% from the second  quarter and at their highest level since the first
half of 2002. We increased  sales to each of our niche markets,  with aerospace,
power generation, petrochemical and tool steel all up strongly both sequentially
and year over year,  while  maintaining  our pricing  discipline."

          Mr. McAninch continued:  "I am particularly pleased to report that our
Universal  Stainless & Alloy Products segment returned to profitability  for the
first time this year due to the  increased  volume.  Dunkirk  Specialty  Steel's
operating loss,  before the inventory  adjustment,  was in line with our earlier
expectations, despite the continued difficult pricing environment. These results
could  not  have  been  accomplished  without  the  ongoing  commitment  of  our
employees."




USAP REPORTS 3Q03 RESULTS IN LINE WITH HIGHER FORECAST                - Page 2 -

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

          In the third quarter of 2003, the Universal Stainless & Alloy Products
segment  had sales of $16.2  million  and  operating  income of  $554,000.  This
compares  with sales of $15.2  million and  operating  income of $489,000 in the
same period of 2002.  The improved  third  quarter 2003 results  mainly  reflect
higher sales of non-commodity  reroll products as well as substantial  increases
in sales of forging and tool steel products. Increased equipment utilization due
to the higher sales level resulted in the return to  profitability.

          The Dunkirk Specialty Steel segment reported sales of $5.2 million for
the third quarter of 2003 and an increased  operating  loss of $732,000,  mainly
due to the inventory  adjustment  of $328,000.  This compares with sales of $4.0
million and an operating loss of $291,000 in the same period of 2002,  which was
during its  start-up  phase and  included  the  shipment of  products  that were
purchased  as part of the  Company's  acquisition  of  Dunkirk.  For the  second
quarter of 2003,  Dunkirk's  sales were $5.4 million and its operating  loss was
$374,000.

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 2003 sales will range from
$15 to $19 million  and that  diluted EPS will range from a net loss of $0.05 to
breakeven.  In the fourth  quarter of 2002,  sales  were $15.9  million  and the
Company  incurred a net loss per diluted share of $0.01. The fourth quarter 2002
results  include other income of $310,000 or $0.03 per diluted due to receipt of
import duties  related to the Continued  Dumping and Subsidy Act of 2000.  While
the Company has applied for similar relief in 2003, it is unable to estimate the
program's  impact on 2003 fourth  quarter  results at this time.

          The following factors were considered in developing these estimates:

o    The  Company's  total backlog  approximated  $18.3 million at September 30,
     2003 compared to $13.3  million on June 30, 2003.

o    Sales of  non-commodity  reroll products are  expected  to  offset seasonal
     sales declines  anticipated in other markets at the Universal Stainless and
     Alloy Products segment.

o    Sales from the Dunkirk  Specialty Steel segment are expected to approximate
     $5 million in the 2003  fourth  quarter,  based on its  September  30, 2003
     backlog of $3.3 million. Despite its growing customer base, Dunkirk's sales
     are likely to remain at current  levels  because of expected lower sales to
     service centers. This is consistent with normal end-of-year buying patterns
     within the service center industry, Dunkirk's main market.





USAP REPORTS 3Q03 RESULTS IN LINE WITH HIGHER FORECAST                - Page 3 -

          The Company also reported that it has executed an amendment to its PNC
Bank credit agreement and is in compliance with current financial covenants.  In
addition,  the  Company has $6.5  million of  borrowing  capacity  under its PNC
revolving  line  of  credit.

          Mr. McAninch concluded,  "We have been facing challenging economic and
industry  conditions  for the past  year,  but have made  steady  progress.  The
actions we took this  quarter  position  us to  capitalize  on further  economic
recovery.  As the pace of the recovery quickens,  we are optimistic that we will
return to profitability."

Webcast

          A simultaneous Webcast of the Company's conference call discussing the
2003 third  quarter  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, continuing through October 29th . It can be accessed by dialing
706-645-9291, passcode 2956175. 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 limited  operating  history of Dunkirk  Specialty Steel LLC,
risks associated with the Company's  ability to meet its current loan covenants,
risks associated with the receipt, pricing and timing of future customer orders,
risks related to the financial viability of customers, risks associated with the
manufacturing  process and  production  yields,  and risks  related to property,
plant and equipment. 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,
                                                               -------------                            -------------
                                                         2003                2002                  2003               2002
                                                         ----                ----                  ----               ----
Net sales                                          $   18,625           $   15,919              $   50,162           $  54,937
Cost of products sold                                  17,296               14,180                  47,917              46,999
Selling and administrative expenses                     1,507                1,541                   4,425               4,451
                                                   ----------           ----------              ----------           ---------
Operating income (loss)                                 (178)                  198                 (2,180)               3,487
Interest expense                                        (100)                (116)                   (289)               (344)
Other income                                               24                   39                      74                 101
                                                    ---------           ----------              ----------           ---------
Income (loss) before taxes                              (254)                  121                 (2,395)               3,244
Income tax provision (benefit)                          (133)                 (70)                 (1,251)               1,070
                                                   ----------           ----------              ----------           ---------
Net income (loss)                                  $    (121)           $      191              $  (1,144)           $   2,174
                                                   ==========           ==========              ==========           =========

Earnings (loss) per share - Basic                  $   (0.02)           $     0.03              $   (0.18)           $    0.35
                                                   ===============================              ==============================
Earnings (loss) per share - Diluted                $   (0.02)           $     0.03              $   (0.18)           $    0.35
                                                   ===============================              ==============================
Weighted average shares of
Common Stock outstanding
      Basic                                         6,289,485            6,280,536               6,286,271            6,178,207
                                                   ==========            =========              ==========           ==========
      Diluted                                       6,298,691            6,296,895               6,290,065            6,220,909
                                                   ==========
--------------------------------------------------------------------------------



                                                                                                    


                     BUSINESS SEGMENT AND OTHER INFORMATION
Net sales
     Universal Stainless & Alloy Products           $   16,168          $  15,211             $  43,068          $  53,731
     Dunkirk Specialty Steel                             5,225              3,983                15,404              6,362
     Intersegment                                      (2,768)            (3,275)               (8,310)            (5,156)
                                                    ----------          ---------             ---------          ---------
         Consolidated net sales                     $   18,625          $  15,919             $  50,162          $  54,937
                                                    ==========          =========             =========          =========
Operating income (loss)
      Universal Stainless & Alloy Products          $      554          $     489             $   (475)          $    4,660
      Dunkirk Specialty Steel                            (732)              (291)               (1,705)             (1,173)
                                                    ----------          ---------             ---------          ----------
      Total operating income (loss)                      (178)                198               (2,180)               3,487
Depreciation and amortization of fixed assets              745                810                 2,292               2,310
Other income                                                24                 39                    74                 101
                                                    ----------          ---------             ---------          ----------
EBITDA                                              $      591          $   1,047             $     186          $    5,898
                                                    ==========          =========             =========          ==========

Tons shipped                                             9,599              8,637                25,658              29,625
                                                    ==========








                           CONSOLIDATED BALANCE SHEET
                             (Dollars in thousands)
                                                                                   

                                                                September 30,            December 31,
                                                                        2003                    2002
                                                                        ----                    ----
Cash                                                                $   3,193                $   3,308
Accounts receivable, net                                               13,717                   11,550
Inventory                                                              22,905                   22,717
Deferred taxes                                                          1,306                    1,127
Other current assets                                                    3,613                    2,454
                                                                    ---------                ---------
Current assets                                                         44,734                   41,156
Property, plant & equipment, net                                       40,464                   42,246
Other assets                                                              812                      642
                                                                    ---------                ---------
                                                                    $  86,010                $  84,044
                                                                    =========                =========

Accounts payable                                                    $   6,749                $   4,190
Bank overdrafts                                                           510                      275
Accrued employment costs                                                1,262                    1,019
Current portion of long-term debt                                       1,958                    1,971
Other current liabilities                                                 610                      163
                                                                    ---------                ---------
Current liabilities                                                    11,089                    7,618
Long-term debt                                                          6,082                    7,502
Deferred taxes                                                          9,157                    8,123
                                                                    ---------                ---------
Total liabilities                                                      26,328                   23,243
                                                                    ---------                ---------
Stockholders' equity                                                   59,682                   60,801
                                                                    ---------                ---------
                                                                    $  86,010                $  84,044
                                                                    =========                =========

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




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

                                                                        2003                    2002
                                                                        ----                    ----

Cash flow from operating activities                                 $   1,589                $   2,491
Cash flow due to investing activities                                   (713)                  (5,160)
Cash flow due to financing activities                                   (991)                    1,161
                                                                    ---------                ---------
      Net cash flow                                                 $   (115)                $ (1,508)
                                                                    =========                =========


                                      # # #