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 20, 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

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 20, 2004,  Universal  Stainless  and Alloy  Products,  Inc.
issued a press  release  regarding  its  earnings  for the third  quarter  ended
September 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:  October 20, 2004





                       [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 2004 THIRD QUARTER EPS EXCEEDS FORECAST
                         - Backlog Reaches $60 million -

     BRIDGEVILLE,  PA, October 20, 2004 -- Universal Stainless & Alloy Products,
Inc. (Nasdaq: USAP) today reported third quarter 2004 sales of $33.3 million and
net income of $2.7 million,  or $0.43 per diluted  share.  This  includes  other
income of $565,000,  or $0.06 per diluted share,  related to the delayed receipt
of the  remaining  2003 import duties  awarded the Company under the  "Continued
Dumping and Subsidy Act of 2000" resulting from a favorable  ruling on a lawsuit
challenging the distribution method of the import duties.


     Sales for the 2004 third quarter were in line with the  Company's  forecast
and EPS was ahead of the projected range of $0.30 to $0.35, before including the
other income from import duties.

     In the third  quarter of 2003,  sales were $18.6  million  and the  Company
incurred a net loss of $121,000 or $0.02 per diluted share.

     Commenting  on the results,  President and CEO Mac McAninch  stated:  "I am
pleased with our  performance  in all of our markets and by the  confidence  our
customers have  demonstrated  in us. In a period of very high market demand,  we
have worked  diligently to respond to our customers' needs by investing  rapidly
to increase  throughput and by maintaining a fair and transparent pricing policy
in the face of volatile, rising costs."

     Mr. McAninch  continued:  "Our third quarter sales rose 79% from last year,
which was a difficult period for the economy and our industry. More importantly,
end market sales  improved 15% over stronger 2004 second  quarter  levels,  with
sales of aerospace,  power generation,  petrochemical and tool steel products up
17%, 2%, 11% and 14%, respectively."





USAP REPORTS 2004 THIRD QUARTER RESULTS                               - Page 2 -

     Mr. McAninch added: "We continued to improve our profitability in the third
quarter by  focusing  on higher  value-added  products  and by taking  necessary
pricing  action for cost recovery.  I am especially  pleased with the enthusiasm
and dedication of our employees at Dunkirk  Specialty  Steel.  They have done an
excellent  job of  penetrating  attractive  niche  markets and  improving  their
product mix. Their improved  operating results begin to show the facility's true
potential  to the  Company.  I also  want  to  acknowledge  the  efforts  of our
employees at Bridgeville and Titusville, who increased shipments by 17% from the
prior  quarter.  As our backlog  continues to rise, we must continue to increase
our  productivity  and remain focused on quality  improvement and cost reduction
initiatives."

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

     In the third  quarter of 2004,  the  Universal  Stainless & Alloy  Products
segment had sales of $31.2  million and operating  income of $2.9 million.  This
compares  with sales of $16.2  million and  operating  income of $554,000 in the
third quarter of 2003 and sales of $25.1  million and  operating  income of $1.9
million in the second quarter of 2004.

     The strong growth  reflected  increased  sales to all customer  categories,
including sales of reroll product to Dunkirk,  in the year-over-year  period and
sequentially.  Higher shipments, improved mix and price recovery initiatives led
to greater profitability.

         The Dunkirk Specialty Steel segment reported record sales of $9.5
million and operating income of $1.2 million. This compares with sales of $5.2
million and an operating loss of $732,000 in the third quarter of 2003 and sales
of $8.0 million and operating income of $651,000 in the prior quarter. 

     Dunkirk's  top  line  growth  mainly  reflected  improved  product  mix and
increased sales to service centers, while its total sales volume allowed further
reductions in the manufacturing  cost of products sold, leading to the continued
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 fourth quarter 2004 sales will range from $32 to
$37 million and that  diluted EPS will range from $0.32 to $0.37.  In the fourth
quarter of 2003,  sales were $18.8  million and the Company  incurred a net loss
per diluted  share of $0.04.  The 2004  fourth  quarter  EPS  estimate  does not
include any monies that may be received by the Company  related to the Continued
Dumping and Subsidy Act of 2000 for the current year.




USAP REPORTS 2004 THIRD QUARTER RESULTS                               - Page 3 -

     The following factors were considered in developing these estimates:

O    The Company's total backlog at September 30, 2004  approximated $60 million
     compared to $49 million at June 30, 2004,  reflecting continued strength in
     all of the Company's markets.

O    Capital  improvements   implemented  in  the  second  and  third  quarters,
     including  the addition of a reheat  furnace to increase  throughput at the
     Bridgeville blooming mill, should fully benefit the fourth quarter.

O    Sales from the Dunkirk  Specialty Steel segment are expected to approximate
     the  2004  third  quarter  sales  of $9.5  million.  Additional  sales  are
     dependent upon the level of inventory management initiatives implemented by
     the service center industry near the end of the year.

O    The Company  expects raw material costs to remain  volatile for the balance
     of the year. Its  electricity  costs will increase by $200,000 per month in
     the fourth  quarter due to a recent Public Utility  Commission  ruling that
     has  reduced the number of off-peak  power hours  available  to conduct its
     melting operations at the Bridgeville facility.  The Company has retained a
     consultant  to  recommend   energy-saving   initiatives  and  is  currently
     negotiating its 2005 energy contract.

     Mr.  McAninch  concluded:  "Our  Company  and our  industry  have  realized
substantial   improvement  this  year.  Based  on  our  own  assessment  of  the
marketplace  and what we are  currently  hearing from our  customers,  we expect
continued strength in our business at least through the first half of 2005."

Webcast
     A simultaneous Webcast of the Company's conference call discussing the 2004
third  quarter and the fourth  quarter  2004  outlook,  scheduled  at 10:30 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 1:00 p.m. (Eastern)
today and  continuing  through  October  27th.  It can be  accessed  by  dialing
706-645-9291, passcode 1371941. This is a toll call.

About Universal Stainless & Alloy Products, Inc.
------------------------------------------------

     Universal Stainless & Alloy Products,  Inc.,  headquartered in Bridgeville,
Pa.,  manufactures  and  markets  a broad  line of  semi-finished  and  finished
specialty  steels,  including  stainless  steel,  tool steel and  certain  other
alloyed  steels.   The  Company's   products  are  sold  to  original  equipment
manufacturers, service centers, forgers, rerollers and wire redrawers.





USAP REPORTS 2004 THIRD QUARTER RESULTS                               - Page 4 -

Forward-Looking Information Safe Harbor
Except for  historical  information  contained  herein,  the  statements in this
release  are  forward-looking  statements  that are made  pursuant  to the "safe
harbor"  provision  of the  Private  Securities  Litigation  Reform Act of 1995.
Forward-looking  statements  involve known and unknown  risks and  uncertainties
that may  cause  the  Company's  actual  results  in  future  periods  to differ
materially from forecasted  results.  Those risks include,  among others,  risks
associated with the receipt, pricing and timing of future customer orders, risks
associated  with  significant  fluctuations  that may occur in raw  material and
energy prices,  risks associated with the  manufacturing  process and production
yields, risks related to property,  plant and equipment and risks related to the
ultimate outcome of the Company's  current and future  litigation and regulatory
matters.  Certain of these risks and other risks are  described in the Company's
filings  with the  Securities  and  Exchange  Commission  (SEC) over the last 12
months,  copies  of which are  available  from the SEC or may be  obtained  upon
request from the Company.

                           - FINANCIAL TABLES FOLLOW -







                   UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC.
                              FINANCIAL HIGHLIGHTS
              (Dollars in thousands, except per share information)
                                   (Unaudited)

                      CONSOLIDATED STATEMENT OF OPERATIONS


                                                                                    

                                                For the Quarter Ended       For the Nine-Months Ended
                                                      September 30,                   September 30,
                                                  2004           2003              2004              2003
                                                  ----           ----              ----              ----
Net Sales

Stainless steel                            $    26,529     $   14,215       $    65,586      $     38,064
Tool steel                                       4,277          2,828            11,185             7,328
High-strength low alloy steel                    1,160            619             3,085             1,958
High-temperature alloy steel                       473            608             1,795             1,750
Conversion services                                707            247             1,635               845
Other                                              151            108               344               217
                                                -------        -------       -----------        ----------
Total net sales                                 33,297         18,625            83,630            50,162
Cost of products sold                           27,701         17,296            71,576            47,917
Selling and administrative expenses              1,873          1,507             5,348             4,425
                                                -------        -------       -----------        ----------
Operating income (loss)                          3,723           (178)            6,706            (2,180)
Interest expense                                  (108)          (100)             (302)             (289)
Other income                                       566             24               577                74
                                                -------        -------       -----------        ----------
Income (loss) before taxes                       4,181           (254)            6,981            (2,395)
Income tax provision (benefit)                   1,436           (133)            2,443            (1,251)
                                                -------        -------       -----------        ----------
Net income (loss)                          $     2,745    $      (121)   $        4,538     $      (1,144)
                                                =======        =======       ===========        ==========

Earnings (loss) per share - Basic          $      0.44    $     (0.02)   $         0.72    $        (0.18)
                                                =======        =======       ===========        ==========
Earnings (loss) per share - Diluted        $      0.43    $     (0.02)   $         0.71    $        (0.18)
                                                =======        =======       ===========        ==========
Weighted average shares of
Common Stock outstanding
    Basic                                    6,305,456      6,289,485         6,300,229         6,286,271
    Diluted                                  6,400,188      6,289,485         6,363,656         6,286,271

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

                                                For the Quarter Ended       For the Nine-Months Ended
                                                      September 30,                   September 30,
                                                  2004           2003             2004              2003
                                                  ----           ----             ----              ----
Net Sales

Service centers                            $    13,443     $    7,478      $    35,616      $     22,333
Rerollers                                        9,208          5,246           21,465            13,285
Forgers                                          6,232          3,052           15,181             7,054
Original equipment manufacturers                 2,263          1,423            6,101             3,844
Wire redrawers                                   1,307          1,095            3,346             2,615
Conversion services                                707            246            1,635               844
Other                                              137             85              286               187
                                                -------        -------       ----------        ----------
Total net sales                            $    33,297     $   18,625       $   83,630      $     50,162
                                                =======        =======       ==========        ==========

Tons shipped                                    13,470          9,600           34,667            25,658
                                                =======        =======       ==========        ==========






                            BUSINESS SEGMENT RESULTS

Universal Stainless & Alloy Products Segment


                                                                                 

                                                For the Quarter Ended       For the Nine-Months Ended
                                                      September 30,                 September 30,
                                                  2004           2003              2004               2003
                                                  ----           ----              ----               ----
Net Sales

Stainless steel                            $    18,373     $    9,805      $    45,469      $      24,865
Tool steel                                       4,155          2,744           10,902              6,924
High-strength low alloy steel                      575            313            1,387              1,184
High-temperature alloy steel                       451            438            1,526              1,463
Conversion services                                632            208            1,356                716
Other                                              146            108              298                202
                                                -------        -------       ----------        -----------
                                                24,332         13,616           60,938             35,354
Intersegment                                     6,867          2,552           14,588              7,714
                                                -------        -------       ----------        -----------

Total net sales                                 31,199         16,168           75,526             43,068
Material cost of sales                          14,999          6,247           33,923             15,887
Operation cost of sales                         11,990          8,362           32,733             24,733
Selling and administrative expenses              1,310          1,005            3,672              2,923
                                                -------        -------       ----------        -----------

Operating income (loss)                    $     2,900    $       554     $      5,198     $         (475)
                                                =======        =======       ==========        ===========


Dunkirk Specialty Steel Segment

                                                For the Quarter Ended       For the Nine-Months Ended
                                                      September 30,                  September 30,
                                                  2004           2003              2004              2003
                                                  ----           ----              ----              ----
Net Sales

Stainless steel                            $     8,156    $     4,410      $    20,117      $     13,199
Tool steel                                         122             84              283               404
High-strength low alloy steel                      585            306            1,698               774
High-temperature alloy steel                        22            170              269               287
Conversion services                                 75             39              279               129
Other                                                5              -               46                15
                                                -------        -------       ----------        ----------
                                                 8,965          5,009           22,692            14,808
Intersegment                                       519            216            1,572               596
                                                -------        -------       ----------        ----------

Total net sales                                  9,484          5,225           24,264            15,404
Material cost of sales                           4,716          3,170           12,095             8,723
Operation cost of sales                          3,042          2,285            8,645             6,884
Selling and administrative expenses                563            502            1,676             1,502
                                                -------        ------       -----------        ----------

Operating income (loss)                    $     1,163    $      (732)   $       1,848     $      (1,705)
                                                =======        =======       ==========        ==========






                           CONSOLIDATED BALANCE SHEET



                                                                       
                                                        September 30,         December 31,
                                                                2004                 2003
                                                                ----                 ----
Assets

Cash                                                  $          549   $           4,735
Accounts receivable, net                                      22,629              12,690
Inventory                                                     33,808              22,281
Other current assets                                           3,098               4,285
                                                         ------------       -------------

Total current assets                                          60,084              43,991
Property, plant & equipment, net                              40,225              40,176
Other assets                                                     472                 758
                                                         ------------       -------------

Total assets                                          $      100,781      $       84,925
                                                         ============       =============

Liabilities and Stockholders' Equity

Accounts payable                                      $       11,787      $        6,792
Bank overdrafts                                                  939                 813
Accrued employment costs                                       2,818                 833
Current portion of long-term debt                              1,931               1,944
Other current liabilities                                      1,030                 195
                                                         ------------       -------------

Total current liabilities                                     18,505              10,577
Bank revolver                                                  4,597                   -
Long-term debt                                                 4,150               5,599
Deferred taxes                                                 9,451               9,313
                                                         ------------       -------------

Total liabilities                                             36,703              25,489
Stockholders' equity                                          64,078              59,436
                                                         ------------       -------------

Total liabilities and stockholders' equity            $      100,781      $       84,925
                                                         ============       =============






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


                                                                          


                                                                   2004               2003
                                                                   ----               ----
Cash flows from operating activities:
  Net income (loss)                                      $        4,538         $   (1,144)
  Adjustments to reconcile to net cash
    provided by operating activities:
      Depreciation and amortization                               2,336              2,319
      Deferred taxes                                                480                670
      Tax benefit from exercise of stock options                      8                  -
  Changes in assets and liabilities:
      Accounts receivable, net                                   (9,939)            (2,167)
      Inventory                                                 (11,527)              (188)
      Trade accounts payable                                      4,995              2,559
      Accrued employment costs                                    1,985                243
      Refundable taxes                                            1,405               (930)
      Other, net                                                    553                227
                                                            ------------        -----------
Cash flow from (due to) operating activities                     (5,166)             1,589
                                                            ------------        -----------
Cash flow from investing activities:
  Capital expenditures                                           (2,377)              (713)
                                                            ------------        -----------
Cash flow due to investing activities                            (2,377)              (713)
                                                            ------------        -----------
Cash flows from financing activities:     
  Net borrowings under revolving line of credit                   4,597                  -
  Proceeds from deferred loan agreement                               -                200
  Repayments of long-term debt                                   (1,462)            (1,451)
  Net change in bank overdrafts                                     126                235
  Proceeds from issuance of common stock                             96                 25
                                                            ------------        -----------
Cash flow from (due to) financing activities                      3,357               (991)
                                                            ------------        -----------
    Net cash flow                                        $       (4,186)   $          (115)
                                                            ============        ===========