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, 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 2.02.        Results of Operations and Financial Condition.

              On October 20, 2005, Universal Stainless and Alloy Products,  Inc.
issued a press  release  regarding  its  earnings  for the third  quarter  ended
September 30, 2005. 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, 2005





                       [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 STRONG 2005 THIRD QUARTER RESULTS
        QUARTERLY EARNINGS PER SHARE REACH $0.51 ON SALES OF $43 MILLION
                   FULL YEAR SALES TO REACH NEW COMPANY RECORD

         BRIDGEVILLE,  PA,  October  20,  2005 --  Universal  Stainless  & Alloy
Products, Inc. (Nasdaq: USAP) reported today that sales for the third quarter of
2005 rose 29% to $43.1 million compared with $33.3 million in the same period of
2004.  Third  quarter  2005 net income  rose 20% to $3.3  million,  or $0.51 per
diluted  share.  This compares with $2.7  million,  or $0.43 per diluted  share,
reported in the third quarter of 2004,  which included other income of $565,000,
or $0.06 per diluted share  related to the delayed  receipt of prior year import
duties.  Third  quarter  2005 net income  rose 38% from the 2004  third  quarter
before including the other income in that quarter.

         The Company's third quarter 2005 results were in line with its forecast
of sales  in the  range of $40 to $45  million  and  exceeded  the  diluted  EPS
forecasted range of $0.45 to $0.50.

         President and CEO Mac McAninch commented: "We are very pleased with our
continued progress which brought year-to-date sales to $128 million, 6% ahead of
total  sales for all of 2004,  which  was a record  year for our  Company.  This
progress has been driven by strong demand in our  aerospace,  power  generation,
petrochemical  and  tool  steel  markets.  Customer  acceptance  of our  pricing
initiatives,  which has been  necessary  in the current cost  environment,   has
allowed us to maintain our margins.  As a result,  the operating  income we have
achieved year to date is 49% ahead of the total operating income we realized for
full year 2004."

         Mr. McAninch  continued:  "We are progressing  with our current capital
investment  commitments.  The  new  vacuum  arc  remelt  (VAR)  furnace  in  our
Bridgeville, PA facility should be operational in November."







USAP REPORTS STRONG THIRD QUARTER                                     - PAGE 2 -

SEGMENT REVIEW
--------------
         In the third quarter of 2005, the Universal  Stainless & Alloy Products
segment  had  sales of $40.0  million  and  operating  income  of $4.0  million,
yielding an  operating  margin of 10%.  This  included a  write-off  of $363,000
mainly for the  retirement  of fixed  assets  replaced  or being  replaced.  The
operating  margin is in line with the level  achieved in the 2005 second quarter
when sales were $37.2  million and  operating  income was $3.6  million.  In the
third quarter of 2004,  sales were $31.2  million and operating  income was $2.9
million, or 9% of sales.

          The 28%  increase  in  sales  compared  with the  2004  third  quarter
reflects higher product prices, offset by lower shipments of low margin products
to rerollers  and lower  revenues  generated  from  conversion  services.  Third
quarter  2005 sales  were 8% higher  than the prior  quarter.  The  increase  in
operating  income  compared to both prior  periods  reflects the improved mix of
product  shipped.  The Dunkirk  Specialty Steel segment reported record sales of
$14.0  million.  Operating  income was $1.8  million,  resulting in an operating
margin of 13%.  These  results  compare with sales of $9.5 million and operating
income of $1.2  million,  or 12% of sales,  in the third quarter of 2004. In the
second quarter of 2005,  sales were $12.4 million and operating  income was $1.8
million,  or 15% of sales.  Dunkirk's  sales,  which increased 48% over the 2004
third  quarter,  also  benefited  from higher selling prices on a 9% increase in
shipments.  Operating  income  increased  51% over the third  quarter of 2004 on
increased shipments, improvements in pricing and the elimination of products and
product lines that did not meet the Company's profitability criteria.  Dunkirk's
sales were 13% higher than the 2005 second  quarter mainly due to higher selling
prices resulting from higher material costs.  Operating income was 4% lower than
the prior quarter of 2005 due to the mix of products shipped.

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 2005 sales will range from
$33 to $38  million and that  diluted  EPS will range from $0.37 to $0.42.  This
compares  with sales of $37.0  million  and  diluted  EPS of $0.40 in the fourth
quarter of 2004,  which  included  other income of $0.05 per diluted  share from
2004 import duties and a bad debt charge  equivalent to $0.03 per diluted share.
The 2005  fourth  quarter EPS  estimate  does not include any income from import
duties that may be received by the Company related to the Continued  Dumping and
Subsidy Act of 2000 for the current year.





USAP REPORTS STRONG THIRD QUARTER                                     - PAGE 3 -

         The following factors were considered in developing these estimates:

o    The Company's total backlog at September 30, 2005 approximated $106 million
     compared to $105  million at June 30,  2005,  reflecting  continued  strong
     aerospace,  power  generation,  petrochemical  and tool steel markets.  The
     Company noted that this continued high backlog level is mainly comprised of
     electro-slag and vacuum-arc remelted products scheduled for shipment beyond
     2005,  as  customers  take into  account  future  needs and current  remelt
     capacity constraints industry-wide.

o    The Company  expects that  shipments to its reroller  customers in the 2005
     fourth  quarter  will  continue  to  decline,  as  anticipated,  due to the
     Company's expanded focus on supplying value-added products.

o    The Company  expects fourth quarter 2005 sales of special shape products to
     be  slightly  lower than  normal  due to the  previously  announced  hourly
     employee work stoppage at its Titusville,  PA facility.  Salaried employees
     have  restored  partial  operation  of the  facility,  including  the  five
     vacuum-arc  remelt (VAR) furnaces located there. The interrupted  operation
     of the VAR  furnaces  is not  expected  to have a  material  effect on 2005
     fourth quarter results.

o    Sales from the Dunkirk  Specialty Steel segment are expected to approximate
     $13 to $14  million.  Additional  sales  are  dependent  upon the  level of
     inventory management initiatives implemented by the service center industry
     near the end of the year.

          Mr. McAninch concluded:  "We have made substantial  progress this year
in meeting our  commitments to customers,  employees and  shareholders,  and are
committed to continuing that progress."

WEBCAST
-------
         A simultaneous  Webcast of the Company's conference call discussing the
third quarter of 2005 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  27th.  It can be accessed by
dialing 706-645-9291, passcode 1153927. 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 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  RESOLUTION  OF THE  LABOR  ISSUES  AT THE  TITUSVILLE,  PA
FACILITY,  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,
                                                  2005           2004              2005        2004
                                                  ----           ----              ----        ----
NET SALES
---------
Stainless steel                            $    35,573     $   26,529       $  103,397    $     65,586
Tool steel                                       4,805          4,277           15,181          11,185
High-strength low alloy steel                    1,506          1,160            4,270           3,085
High-temperature alloy steel                       587            473            2,323           1,795
Conversion services                                569            707            2,533           1,635
Other                                               57            151              275             344
                                                -------        -------       ----------      ----------
Total net sales                                 43,097         33,297          127,979          83,630
Cost of products sold                           35,692         27,701          106,299          71,576
Selling and administrative expenses              2,043          1,873            6,335           5,348
                                                -------        -------       ----------      ----------
Operating income                                 5,362          3,723           15,345           6,706
Interest expense                                  (223)         ( 108)            (595)           (302)
Other income                                         -            566               63             577
                                                -------        -------       ----------      ----------
Income before taxes                              5,139         4,181            14,813           6,981
Income tax provision                             1,850         1,436             5,333           2,443
                                                -------        -------       ----------      ----------
Net income                                 $     3,289    $    2,745      $      9,480     $     4,538
                                                =======        =======       ==========      ==========

Earnings per share - Basic                 $      0.52    $     0.44      $       1.49    $       0.72
                                                =======        =======       ==========      ==========
Earnings per share - Diluted               $      0.51    $     0.43      $       1.47    $       0.71
                                                =======        =======       ==========      ==========
Weighted average shares of
Common Stock outstanding
    Basic                                    6,383,464      6,305,456        6,365,947       6,300,229
    Diluted                                  6,490,056      6,400,188        6,469,953       6,363,656

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

                                                For the Quarter Ended       For the Nine-Months Ended
                                                      September 30,                 September 30,
                                                  2005           2004             2005         2004
                                                  ----           ----             ----         ----
NET SALES
---------
Service centers                            $    18,039     $   13,443       $   53,396      $    35,616
Rerollers                                        9,762          9,208           33,040           21,465
Forgers                                          8,572          6,232           22,742           15,181
Original equipment manufacturers                 3,149          2,263            8,070            6,101
Wire redrawers                                   2,949          1,307            7,934            3,346
Conversion services                                568            707            2,533            1,635
Other                                               58            137              264              286
                                                -------        -------       ----------        ---------
Total net sales                            $    43,097     $   33,297       $  127,979       $   83,630
                                                =======        =======       ==========        =========

Tons shipped                                    11,952         13,470           40,565           34,667
                                                =======        =======       ==========        =========







                            BUSINESS SEGMENT RESULTS

UNIVERSAL STAINLESS & ALLOY PRODUCTS SEGMENT



                                                                                 

                                                For the Quarter Ended       For the Nine-Months Ended
                                                       September 30,                September 30,
                                                  2005           2004              2005          2004
                                                  ----           ----              ----          ----
NET SALES
---------
Stainless steel                            $    23,551     $   18,373       $   68,864      $     45,469
Tool steel                                       4,569          4,155           14,723            10,902
High-strength low alloy steel                      574            575            1,887             1,387
High-temperature alloy steel                       507            451            2,235             1,526
Conversion services                                466            632            2,122             1,356
Other                                               57            146              217               298
                                                -------        -------       ----------        ----------
                                                29,724         24,332           90,048            60,938
Intersegment                                    10,248          6,867           25,506            14,588
                                                -------        -------       ----------        ----------
Total net sales                                 39,972         31,199          115,554            75,526
Material cost of sales                          20,876         14,999           59,156            33,923
Operation cost of sales                         13,651         11,990           41,734            32,733
Selling and administrative expenses              1,428          1,310            4,324             3,672
                                                -------        -------       ----------        ----------
Operating income                           $     4,017    $     2,900      $    10,340      $      5,198
                                                =======        =======       ==========        ==========


DUNKIRK SPECIALTY STEEL SEGMENT

                                                For the Quarter Ended       For the Nine-Months Ended
                                                        September 30,                September 30,
                                                  2005           2004              2005          2004
                                                  ----           ----              ----          ----
NET SALES
---------
Stainless steel                            $    12,022     $     8,156      $    34,533      $     20,117
Tool steel                                         236             122              458               283
High-strength low alloy steel                      932             585            2,383             1,698
High-temperature alloy steel                        80              22               88               269
Conversion services                                103              75              411               279
Other                                                -               5               58                46
                                                -------        --------       ----------        ----------
                                                13,373           8,965           37,931            22,692
Intersegment                                       617             519            2,098             1,572
                                                -------        --------       ----------        ----------
Total net sales                                 13,990           9,484           40,029            24,264
Material cost of sales                           8,190           4,716           21,746            12,095
Operation cost of sales                          3,428           3,042           10,817             8,645
Selling and administrative expenses                615             563            2,011             1,676
                                                -------        --------       ----------        ----------
Operating income                           $     1,757    $      1,163      $     5,455     $       1,848
                                                =======        ========       ==========        ==========









                           CONSOLIDATED BALANCE SHEET


                                                                  


                                                        September 30,         December 31,
                                                                2005                 2004
                                                                ----                 ----
ASSETS
------
Cash                                                  $          1,520    $             241
Accounts receivable, net                                        29,092               24,562
Inventory                                                       51,207               38,318
Other current assets                                             2,374                3,418
                                                           ------------       --------------
Total current assets                                            84,193               66,539
Property, plant & equipment, net                                42,960               40,716
Other assets                                                       618                  585
                                                           ------------       --------------
Total assets                                          $        127,771      $       107,840
                                                           ============       ==============
LIABILITIES AND STOCKHOLDERS' EQUITY
------------------------------------
Accounts payable                                      $         11,634     $         11,666
Bank overdrafts                                                  2,886                2,638
Accrued employment costs                                         3,296                1,830
Current portion of long-term debt                                1,555                2,044
Other current liabilities                                        1,411                  442
                                                           ------------       --------------

Total current liabilities                                       20,782               18,620
Bank revolver                                                    8,438                8,635
Long-term debt                                                  11,339                3,555
Deferred taxes                                                  10,068               10,093
                                                           ------------       --------------
Total liabilities                                               50,627               40,903
Stockholders' equity                                            77,144               66,937
                                                           ------------       --------------
Total liabilities and stockholders' equity            $        127,771      $       107,840
                                                           ============       ==============







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



                                                                            

                                                                   2005               2004
                                                                   ----               ----
Cash flows from operating activities:
  Net income                                          $            9,480    $          4,538
  Adjustments to reconcile to net cash
    used in operating activities:
      Depreciation and amortization                                2,301               2,336
      Loss on retirement of fixed assets                             705                   -
      Deferred taxes                                                 193                 480
      Tax benefit from exercise of stock options                     173                   8
  Changes in assets and liabilities:
      Accounts receivable, net                                    (4,530)             (9,939)
      Inventory                                                  (12,889)            (11,527)
      Trade accounts payable                                         (32)              4,995
      Accrued employment costs                                     1,466               1,985
      Other, net                                                   1,793               1,958
                                                             ------------       -------------
Cash flow used in operating activities                            (1,340)             (5,166)
                                                             ------------       -------------
Cash flow from investing activities:
  Capital expenditures                                            (5,233)             (2,377)
                                                             ------------       -------------
Cash flow used in investing activities                            (5,233)             (2,377)
                                                             ------------       -------------
Cash flows from financing activities:
  Deferred financing costs                                           (48)                  -
  Net borrowings under revolving line of credit                     (197)              4,597
  Proceeds from long-term debt                                     8,050                   -
  Repayments of long-term debt                                      (755)             (1,462)
  Net change in bank overdrafts                                      248                 126
  Proceeds from issuance of common stock                             554                  96
                                                             ------------       -------------
Cash flow provided by financing activities                                7,852               3,357
                                                             ------------       -------------
    Net cash flow                                     $            1,279    $         (4,186)
                                                             ============       =============