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): January 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 January 20, 2005, Universal Stainless and Alloy Products,  Inc.
issued a press  release  regarding  its  earnings for the fourth  quarter  ended
December 31, 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:  January 20, 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 REPORTS RECORD QUARTER AND ANNUAL SALES
    - Full year sales reach record $121 million, backlog continues to grow -

          BRIDGEVILLE,  PA,  January  20,  2005 --  Universal  Stainless & Alloy
Products, Inc. (Nasdaq: USAP) today reported fourth quarter 2004 record sales of
$37.0 million and net income of $2.6 million,  or $0.40 per diluted  share.  For
the full year 2004,  sales  were a record  $120.6  million.  Net income was $7.1
million,  or $1.12 per diluted share,  and included a total of $1.1 million,  or
$0.11 per diluted share, of other income from import duties received in 2004. Of
that amount,  $507,000,  or $0.05 per diluted share,  was received in the fourth
quarter, as previously announced.
          The 2004  fourth  quarter  results  were in line  with  the  Company's
forecast  of sales  of $32 to $37  million  and EPS of  $0.32  to  $0.37  before
including  the other  income from import  duties.  In addition,  fourth  quarter
earnings were reduced by a bad debt charge of $282,000,  equivalent to $0.03 per
diluted share, due to a financially  distressed  customer's inability to pay its
outstanding receivable balance.
          In 2003, sales for the fourth quarter and full year were $18.8 million
and $69.0 million, respectively. The Company incurred a net loss of $273,000, or
$0.04 per  diluted  share,  in the 2003  fourth  quarter  and a net loss of $1.4
million, or $0.23 per diluted share, for the full year.
         Commenting on the results,  President and CEO Mac McAninch stated: "Our
solid sales momentum  allowed us to reach new company sales  milestones in 2004.
In the fourth quarter, sales to the power generation market climbed 22% and tool
steel sales rose 38%  compared  with the prior  quarter.  Demand from all of our
markets remained strong."





USAP REPORTS RECORD SALES                                            - Page 2 -

         Mr. McAninch  continued:  "Our cost recovery pricing initiatives in the
fourth quarter helped to offset a 17% sequential  increase in material costs and
substantially  higher  electricity  prices.  Our recently  announced  base price
increases are intended to offset higher energy and manufacturing  costs, as well
as support our capital  investment  program aimed at increasing  throughput  and
efficiency."
                  Mr. McAninch added: "Our immediate priority is to increase our
shipment levels in response to the growth in customer demand that has raised our
backlog to a record $72 million.  Our capital  investments in 2004, which are in
place, have rectified production bottlenecks at Bridgeville.  We are now turning
our  attention  to  improved  scheduling  and have added a  production  planning
manager to take us to the next step."

Segment Review
--------------
         In the fourth quarter of 2004, the Universal Stainless & Alloy Products
segment had sales of $32.7  million and operating  income of $2.3 million.  This
compares  with sales of $16.5  million and  operating  income of $226,000 in the
fourth  quarter of 2003 and sales of $31.2 million and operating  income of $2.9
million in the third quarter of 2004.
         The 98%  increase  in  sales  compared  with the  2003  fourth  quarter
reflected  substantial  growth in all customer  categories.  Fourth quarter 2004
sales  increased 5% over the prior  quarter,  but higher  electricity  costs and
increased  S&A  expenses  caused  by the bad  debt  charge  resulted  in a lower
operating income compared with the prior quarter.
         The Dunkirk  Specialty  Steel  segment  reported  record sales of $10.5
million and operating  income of $1.2 million.  This compares with sales of $4.5
million and an  operating  loss of  $428,000  in the fourth  quarter of 2003 and
sales of $9.5 million and operating income of $1.2 million in the prior quarter.
         Dunkirk's  sales  rose  134% over the  fourth  quarter  of 2003,  as it
continued its ramp-up in 2004. The 10% increase in fourth quarter sales over the
prior quarter is primarily  due to increased  selling  prices and  surcharges to
offset higher material costs. The operating  income only improved  slightly over
the prior quarter due to a 22% increase in raw material costs.






USAP REPORTS RECORD SALES                                           - Page 3 -

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 first quarter 2005 sales will range from $35
to $40  million  and that  diluted  EPS will  range  from  $0.35 to $0.40.  This
compares  with  sales of $21.3  million  and  diluted  EPS of $0.04 in the first
quarter of 2004.
         The following factors were considered in developing these estimates:

o    The Company's total backlog at December 31, 2004  approximated  $72 million
     compared to $60 million at September 30, 2004 reflecting continued strength
     in all of the Company's markets.
o    The  implementation  of recent  price  increases  will allow the Company to
     offset  continuing  manufacturing  cost increases as well as support future
     capital improvements designed to increase production levels and efficiency.
o    Sales from the Dunkirk  Specialty Steel segment are expected to approximate
     $12 million as service center demand remains very strong.

          Mr.  McAninch  concluded:  "We are entering  2005 with a high level of
optimism.  Recovery  in the  aerospace  market  continues,  demand for our power
generation products is increasing rapidly,  and the petrochemical market remains
firm. At the same time, tool steel demand  continues to be strong,  which should
bode well for the economy in the coming year."

Webcast
-------
         A simultaneous  Webcast of the Company's conference call discussing the
2004 fourth quarter and the first quarter 2005 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  January  27th.  It can be accessed by
dialing 706-645-9291, passcode 3197137. 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 RECORD SALES                                           - 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 Year Ended
                                                      December 31,                      December 31,
                                                  2004           2003              2004              2003
                                                  ----           ----              ----              ----
Net Sales
---------
                                                                                    
Stainless steel                              $  28,944     $   14,482         $  94,530        $   52,546
Tool steel                                       5,890          2,345            17,075             9,673
High-strength low alloy steel                      597            911             3,682             2,869
High-temperature alloy steel                       673            732             2,468             2,482
Conversion services                                751            234             2,386             1,079
Other                                              157            123               501               340
                                              --------      ---------          --------         ---------
Total net sales                                 37,012         18,827           120,642            68,989
Cost of products sold                           31,396         17,617           102,972            65,534
Selling and administrative expenses              2,053          1,412             7,401             5,837
                                              --------      ---------          --------         ---------
Operating income (loss)                          3,563           (202)           10,269            (2,382)
Interest expense                                  (120)           (94)             (422)             (383)
Other income                                       542             54             1,119               128
                                              --------      ---------          --------         ---------
Income (loss) before taxes                       3,985           (242)           10,966            (2,637)
Income tax provision (benefit)                   1,392             31             3,835            (1,220)
                                              --------      ---------          --------         ---------
Net income (loss)                            $   2,593     $     (273)        $   7,131        $   (1,417)
                                              ========      =========          ========         =========

Earnings (loss) per share - Basic            $    0.41     $    (0.04)        $    1.13        $    (0.23)
                                              ========      =========          ========         =========
Earnings (loss) per share - Diluted          $    0.40     $    (0.04)        $    1.12        $    (0.23)
                                              ========      =========          ========         =========

Weighted average shares of
Common Stock outstanding
    Basic                                    6,318,951      6,289,538         6,304,909         6,287,088
    Diluted                                  6,427,348      6,289,538         6,379,579         6,287,088

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

                                            MARKET SEGMENT INFORMATION


                                                For the Quarter Ended               For the Year Ended
                                                      December 31,                       December 31,
                                                  2004           2003              2004              2003
                                                  ----           ----              ----              ----
Net Sales
---------
Service centers                              $  16,645     $    6,817         $  52,261        $   29,150
Rerollers                                        8,735          6,955            30,200            20,240
Forgers                                          6,827          2,719            22,008             9,773
Original equipment manufacturers                 2,248          1,280             8,349             5,124
Wire redrawers                                   1,662            713             5,008             3,328
Conversion services                                751            234             2,386             1,079
Other                                              144            109               430               295
                                              --------      ---------          --------         ---------
Total net sales                              $  37,012     $   18,827         $ 120,642        $   68,989
                                              ========      =========          ========         =========
Tons shipped                                    13,662          9,468            48,350            35,126
                                              ========      =========          ========         =========





                                               BUSINESS SEGMENT RESULTS


Universal Stainless & Alloy Products Segment

                                                For the Quarter Ended               For the Year Ended
                                                      December 31,                       December 31,
                                                  2004           2003              2004              2003
                                                  ----           ----              ----              ----
Net Sales
---------
Stainless steel                              $  19,739     $   11,081         $  65,208        $   35,946
Tool steel                                       5,770          2,173            16,672             9,097
High-strength low alloy steel                      189            488             1,576             1,672
High-temperature alloy steel                       656            502             2,182             1,965
Conversion services                                605            210             1,961               926
Other                                              129            100               427               302
                                              --------      ---------          --------         ---------
                                                27,088         14,554            88,026            49,908
Intersegment                                     5,620          1,963            20,208             9,677
                                              --------      ---------          --------         ---------

Total net sales                                 32,708         16,517           108,234            59,585
Material cost of sales                          16,044          7,095            49,967            22,982
Operation cost of sales                         12,788          8,201            45,521            32,934
Selling and administrative expenses              1,581            995             5,253             3,918
                                              --------      ---------          --------         ---------
Operating income (loss)                      $   2,295     $      226         $   7,493        $     (249)
                                              ========      =========          ========         =========


Dunkirk Specialty Steel Segment

                                                For the Quarter Ended               For the Year Ended
                                                      December 31,                       December 31,
                                                  2004           2003              2004              2003
                                                  ----           ----              ----              ----
Net Sales
---------
Stainless steel                              $   9,205     $    3,401         $  29,322        $   16,600
Tool steel                                         120            172               403               576
High-strength low alloy steel                      408            423             2,106             1,197
High-temperature alloy steel                        17            230               286               517
Conversion services                                146             24               425               153
Other                                               28             23                74                38
                                              --------      ---------          --------         ---------
                                                 9,924          4,273            32,616            19,081
Intersegment                                       535            198             2,107               794
                                              --------      ---------          --------         ---------

Total net sales                                 10,459           4,471           34,723            19,875
Material cost of sales                            5,739          2,357           17,834            11,080
Operation cost of sales                           3,008          2,125           11,653             9,009
Selling and administrative expenses                 472            417            2,148             1,919
                                              ---------     ----------         --------         ---------
Operating income (loss)                      $    1,240    $      (428)       $   3,088        $   (2,133)
                                              =========     ==========         ========         =========











 
                                       CONSOLIDATED BALANCE SHEET

                                                        December 31,          December 31,
                                                               2004                  2003
                                                               ----                  ----
                                                                       
Assets
------
Cash                                                    $       241          $      4,735
Accounts receivable, net                                     24,562                12,690
Inventory                                                    38,318                22,281
Other current assets                                          3,418                 4,285
                                                         ----------           -----------
 
Total current assets                                         66,538                43,991
Property, plant & equipment, net                             40,716                40,176
Other assets                                                    586                   758
                                                         ----------           -----------

Total assets                                            $   107,840          $     84,925
                                                         ==========           ===========

Liabilities and Stockholders' Equity
------------------------------------
Accounts payable                                        $    11,666          $      6,685
Bank overdrafts                                               2,638                   813
Accrued employment costs                                      1,830                   833
Current portion of long-term debt                             2,044                 1,944
Other current liabilities                                       442                   302
                                                         ----------           -----------

Total current liabilities                                    18,620                10,577
Bank revolver                                                 8,635                     -
Long-term debt                                                3,555                 5,599
Deferred taxes                                               10,093                 9,313
                                                         ----------           -----------

Total liabilities                                            40,903                25,489
Stockholders' equity                                         66,937                59,436
                                                         ----------           -----------

Total liabilities and stockholders' equity              $   107,840          $     84,925
                                                         ==========           ===========







                                 CONSOLIDATED STATEMENT OF CASH FLOW DATA
                                      For the Year Ended December 31,


                                                                   2004               2003
                                                                   ----               ----
                                                                              
Cash flows from operating activities:
  Net income (loss)                                         $     7,131          $     (1,417)
  Adjustments to reconcile to net cash
    provided by operating activities:
      Depreciation and amortization                               3,061                 3,093
      Deferred taxes                                                724                   996
      Tax benefit from exercise of stock options                     51                     -
  Changes in assets and liabilities:
      Accounts receivable, net                                  (11,872)               (1,140)
      Inventory                                                 (16,037)                  436
      Trade accounts payable                                      4,981                 2,561
      Accrued employment costs                                      997                  (186)
      Refundable taxes                                            1,443                  (729)
      Other, net                                                   (196)                  164
                                                             ----------           -----------
Cash flow from (due to) operating activities                     (9,717)                3,778
                                                             ----------           -----------
Cash flow from investing activities:
  Capital expenditures                                           (3,586)               (1,193)
                                                             ----------           -----------
Cash flow due to investing activities                            (3,586)               (1,193)
                                                             ----------           -----------
Cash flows from financing activities:
  Net borrowings under revolving line of credit                   8,635                     -
  Deferred financing costs                                          (26)                    -
  Proceeds from deferred loan agreement                               -                   200
  Repayments of long-term debt                                   (1,944)               (1,948)
  Net change in bank overdrafts                                   1,825                   538
  Proceeds from issuance of common stock                            319                    52
                                                             ----------           -----------
Cash flow from (due to) financing activities                      8,809                (1,158)
                                                             ----------           -----------
    Net cash flow                                           $    (4,494)         $      1,427
                                                             ==========           ===========