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): June 24, 2005

                   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 1.01.     Entry into a Material Definitive Agreement.

     On  June  17,  2005,  Universal  Stainless  &  Alloy  Products,  Inc.  (the
"Company")  entered into an amended and restated  credit  facility  (the "Credit
Facility"), which includes a $10.0 million term loan and a revolving credit line
of $15.0  million,  pursuant to the terms and  conditions of a Third Amended and
Restated Credit Agreement,  dated as of June 24, 2005 (the "Credit  Agreement"),
by and between Universal Stainless & Alloy Products, Inc. and PNC Bank, National
Association.  The Credit  Facility  amends and  restates  the  Company's  credit
facility  entered  into on January 30,  1998,  which was  scheduled to mature in
December 2005.

     The  Credit  Facility  matures  in  June  2011  and  is  collateralized  by
substantially  all assets of the Company.  The interest rate on borrowings under
the Credit  Facility is based on LIBOR (London  Interbank  Offered Rates) and is
subject to adjustment based upon the Company's  maintenance of certain financial
ratios.  A  quarterly  nonrefundable  commitment  fee is payable  based upon the
amount outstanding under the Credit Facility.

     The Credit Agreement contains customary  affirmative and negative covenants
for credit  facilities of this type,  including  limitations on the Company with
respect  to  indebtedness,   liens,   investments,   mergers  and  acquisitions,
dispositions of assets and transactions  with  affiliates.  The Credit Agreement
also  provides  for  customary  events  of  default,  including  failure  to pay
principal, interest or fees when due, failure to pay other indebtedness, failure
to comply with covenants,  the fact that any  representation or warranty made by
the Company is untrue or  incorrect  in any material  respect,  commencement  of
certain  insolvency or receivership  events affecting the Company and occurrence
of a change  in  control  of the  Company.  Upon the  occurrence  of an event of
default,  the  commitments of the lender may be terminated,  and all outstanding
obligations of the Company under the Credit Facility may be declared immediately
due and payable.

     The  foregoing is a summary of the  material  terms and  conditions  of the
Credit Agreement and not a complete discussion of the document. Accordingly, the
foregoing  is  qualified  in its  entirety by  reference to the full text of the
Credit Agreement,  which will be filed as an exhibit to the Company's  Quarterly
Report on Form 10-Q for its quarter ending June 30, 2005.

     On June 24, 2005, the Company  issued a press release  regarding the Credit
Facility. A copy of the press release is attached hereto.


ITEM 2.03.  Creation of a Direct Financial  Obligation or an Obligation under an
            Off-Balance Sheet Arrangement of a Registrant.

     The  disclosure set forth above under Item 1.01 is hereby  incorporated  by
reference into this Item 2.03.







                                    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:  June 24, 2005





                                [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 Announces Amendment of PNC Credit Agreement
-$8 million of expanded borrowing capacity to fund capital expenditure program-

     BRIDGEVILLE,  PA, June 24, 2005 --  Universal  Stainless & Alloy  Products,
Inc. (Nasdaq:USAP) announced today that it has amended its credit agreement with
PNC Bank,  which consists of a PNC Term Loan and a PNC Revolving Line of Credit.
Under the Third Amended and Restated Credit Agreement,  the Company is replacing
the existing term loan, which has a principal  balance of $1.95 million,  with a
new $10.0 million term loan. The revolving credit line remains at $15 million.

     The new credit agreement also removes certain  limitations on the Company's
annual  capital  expenditures  and on its ability to borrow from other  sources,
among other amended terms.

     Interest rates on borrowings  under both the PNC Line and the PNC Term loan
are based on LIBOR (London  Interbank  Offered  Rates) and are further  adjusted
based upon the Company maintaining certain financial ratios.

     The  Company  noted that the new term loan will be used to fund its capital
expenditure program, including the previously announced addition of a vacuum arc
remelt (VAR) furnace at its Bridgeville facility.

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 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.

                                      # # #