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 21, 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






Item 12.      Results of Operations and Financial Condition

              On January 21, 2004,  Universal Stainless and Alloy Products, Inc.
issued a press  release  regarding  its  earnings for the fourth  quarter  ended
December 31, 2003. A copy of the press release is attached hereto.

              The information in  this Current Report on Form 8-K, including the
attached press release,  shall not be deemed "filed" for the purposes of Section
18 of the Securities  Exchange Act of 1934, as amended,  or otherwise subject to
the  liabilities  of that  section,  nor  shall  it be  deemed  incorporated  by
reference in any filing under the Securities Act of 1933, as amended,  except as
shall be expressly set forth by specific reference in such a filing.








                                    SIGNATURE

               Pursuant to the  requirements  of the Securities  Exchange Act of
1934,  the  registrant has duly caused this report to be signed on its behalf by
the undersigned hereunto duly authorized.


                                      UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC.


                                      By:  /s/ Richard M. Ubinger
                                           -------------------------------------
                                           Vice President of Finance,
                                           Chief Financial Officer and Treasurer

Dated:  January 21, 2004





                                [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 FOURTH QUARTER 2003 RESULTS
                              IN LINE WITH FORECAST
                          - Backlog at 18-month High -

     BRIDGEVILLE,  PA, January 21, 2004 -- Universal Stainless & Alloy Products,
Inc.  (Nasdaq:  USAP) today reported  fourth quarter 2003 sales of $18.8 million
and a net loss of $273,000,  or $0.04 per diluted share.  That compares to sales
of $15.9 million and a net loss of $82,000, or $0.01 per diluted share, reported
in the comparable period of 2002. The fourth quarter 2002 results included other
income of  $310,000  or $0.03 per  diluted  share due to the  receipt  of import
duties in accordance  with the "Continued  Dumping and Subsidy Act of 2000."

     The  Company  noted  that  it  has  not  recorded  2003  import  duties  of
approximately  $600,000,  equivalent  to $0.06 per  diluted  share,  because the
payment has been delayed  pending the outcome of a hearing before the U.S. Court
of Appeals for the Federal  Circuit in a lawsuit  challenging  the  distribution
method of the import duties. The Company will not record the uncollected portion
of the award as income  unless  the Court  renders a  favorable  decision.  As a
result of not receiving expected tariff funds, the Company reduced its effective
income  tax rate for 2003  from  52.2% to 46.3%.  The  revised  income  tax rate
reduced the Company's tax benefit  recognized in 2003 by $157,000,  or $0.02 per
diluted share.

     For the full year 2003,  Universal Stainless had sales of $69.0 million and
a net loss of $1.4 million,  or $0.23 per diluted share,  compared with sales of
$70.9  million and net income of $2.1  million,  or $0.34 per  diluted  share in
2002. The Company generated free cash flow of $2.6 million in 2003 and ended the
year with a solid balance  sheet,  including a  debt-to-capitalization  ratio of
11.3% and a book value of $9.44 per share.






USAP REPORTS 4Q03 RESULTS IN LINE WITH FORECAST                       - Page 2 -

     Commenting  on the results,  President  and CEO Mac McAninch  stated:  "Our
fourth  quarter sales matched those of the third quarter and  represented an 18%
increase from the fourth quarter of 2002.  Consistent with our earlier forecast,
stronger  sales of  non-commodity  reroll  products more than offset  seasonally
lower sales to  forgers,  service  centers  and OEMs  compared to the 2003 third
quarter, although sales to those customers increased over the prior year period.
We also saw  substantial  sales growth in all of our niche markets in the fourth
quarter  compared to the same quarter last year,  with  aerospace up 68%,  power
generation  up 25%,  petrochemical  up 76% and tool  steel up 15%.  Sales  price
increases  realized  during the quarter did not fully offset rising raw material
costs."

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

     In the fourth  quarter of 2003,  the Universal  Stainless & Alloy  Products
segment  had sales of $16.5  million  and  operating  income of  $226,000.  This
compares  with sales of $16.4  million and  operating  income of $353,000 in the
same  period of 2002.  Despite a more  favorable  product mix in the most recent
quarter versus the prior year period, the segment's operating income was reduced
by higher raw material costs.

     The Dunkirk  Specialty Steel segment  reported sales of $4.5 million and an
operating  loss of  $428,000.  This  compares  with sales of $4.1 million and an
operating  loss of $817,000 in the same period of 2002.  The 2002 fourth quarter
results  were  impacted by the  shipment of products  that  incurred  high costs
during the  segment's  start-up  period and the  establishment  of an  inventory
reserve  arising  from  higher  start-up  manufacturing  costs  included  in the
year-end inventory.

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 2004 sales will range from $20 to
$24  million  and that  diluted  EPS will  range from a net loss of $0.02 to net
income of $0.03. In the first quarter of 2003,  sales were $14.7 million and the
Company  incurred a net loss per diluted share of $0.09.

     The following factors were considered in developing these estimates:

o    The Company's total backlog at December 31, 2003  approximated  $21 million
     compared to $18 million at  September  30, 2003.

o    Shipments  to forgers and service  centers are  expected to increase at the
     Universal  Stainless  and Alloy  Products  segment  both  sequentially  and
     compared to the year ago period. In addition,  the Company anticipates that
     the sales price  increases and surcharges will be in line with raw material
     cost fluctuations.



USAP REPORTS 4Q03 RESULTS IN LINE WITH FORECAST                       - Page 3 -

o    Sales from the Dunkirk  Specialty Steel segment are expected to approximate
     a  segment-record  $6  million  in the  2004  first  quarter,  based on its
     December 31, 2003 backlog of $5.7 million. With the substantial rise in raw
     material costs  experienced  during the fourth quarter of 2003, the Company
     does not expect the Dunkirk Specialty Steel segment to reach  profitability
     in the 2004 first quarter.

     Mr. McAninch  continued,  "We begin 2004 with the strongest backlog we have
had in 18 months. We have increased our share of the aerospace market. The power
generation market is benefiting from increased international demand and a strong
repair business,  and we expect more growth in the U.S.  petrochemical  market."


     Mr.  McAninch  concluded:  "We believe  Dunkirk will be profitable in 2004,
with economic  recovery and better  positioning  against imports due to the weak
dollar and high transportation costs. We have also added a new Vice President of
Sales and Marketing who will focus on helping Dunkirk increase its sales,  based
on his experience in both domestic and international  markets.  We have a strong
team in place and we will remain  disciplined in our strategy and focused on our
customers' needs."
                                                                         Webcast

     A simultaneous Webcast of the Company's conference call discussing the 2003
fourth  quarter and the first  quarter  2004  outlook,  scheduled  at 10:00 a.m.
(Eastern)   today,   will   be   available   on   the   Company's   website   at
WWW.UNIVSTAINLESS.COM,  and  thereafter  archived  on the  website.  A telephone
replay  of the  conference  call  will be  available  beginning  at  12:00  noon
(Eastern) today,  continuing through January 28th. It can be accessed by dialing
706-645-9291, passcode 4777711. 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 4Q03 RESULTS IN LINE WITH FORECAST                       - 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 limited  operating  history of Dunkirk  Specialty Steel LLC,
risks associated with the Company's  ability to meet its current loan covenants,
risks associated with the receipt, pricing and timing of future customer orders,
risks related to the financial viability of customers, risks associated with the
manufacturing  process and  production  yields,  and risks  related to property,
plant and equipment. Certain of these risks and other risks are described in the
Company's  filings with the  Securities and Exchange  Commission  (SEC) over the
last 12 months,  copies of which are  available  from the SEC or may be obtained
upon request from the Company.

                           - FINANCIAL TABLES FOLLOW -







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

                      CONSOLIDATED STATEMENT OF OPERATIONS

                                                                                                          

                                                            For the Quarter Ended                  For the Twelve Months Ended
                                                                December 31,                             December 31,
                                                                ------------                             ------------
                                                        2003                2002                     2003               2002
                                                        ----                ----                     ----               ----
Net sales                                         $    18,827          $   15,940               $   68,989         $   70,877
Cost of products sold                                  17,617              14,972                   65,534             61,971
Selling and administrative expenses                     1,412               1,432                    5,837              5,883
                                                  -----------          ----------               ----------         ----------
Operating income (loss)                                 (202)               (464)                  (2,382)              3,023
Interest expense                                         (94)               (111)                    (383)              (455)
Other income                                               54                 356                      128                457
                                                  -----------          ----------               ----------         ----------
Income (loss) before taxes                              (242)               (219)                  (2,637)              3,025
Income tax provision (benefit)                             31               (137)                  (1,220)                933
                                                  -----------          ----------               ----------         ----------
Net income (loss)                                 $     (273)          $     (82)               $  (1,417)         $    2,092
                                                  ===========          ==========               ==========         ==========

Earnings (loss) per share - Basic                 $    (0.04)          $   (0.01)               $   (0.23)         $     0.34
                                                  ===========          ==========               ==========         ==========
Earnings (loss) per share - Diluted               $    (0.04)          $   (0.01)               $   (0.23)         $     0.34
                                                  ===========          ==========               ==========         ==========

Weighted average shares of
Common Stock outstanding
      Basic                                         6,289,538           6,280,581                6,287,088          6,203,800
                                                  ===========          ==========               ==========         ==========
      Diluted                                       6,289,538           6,280,581                6,287,088          6,235,848
                                                  ===========          ==========               ==========         ==========

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

                                      BUSINESS SEGMENT AND OTHER INFORMATION
Net sales
     Universal Stainless & Alloy Products         $    16,517          $   16,389              $    59,585         $   70,120
     Dunkirk Specialty Steel                            4,471               4,121                   19,875             10,483
     Intersegment                                     (2,161)             (4,570)                 (10,471)            (9,726)
                                                  -----------          ----------              -----------         ----------
         Consolidated net sales                   $    18,827          $   15,940              $    68,989         $   70,877
                                                  ===========          ==========              ===========         ==========
Operating income (loss)
      Universal Stainless & Alloy Products        $       226          $      353              $     (249)         $    5,013
      Dunkirk Specialty Steel                           (428)               (817)                  (2,133)            (1,990)
                                                  -----------          ----------              -----------         ----------
      Total operating income (loss)                     (202)               (464)                  (2,382)              3,023
Depreciation and amortization of fixed assets             771                 820                    3,063              3,130
Other income                                               54                 356                      128                457
                                                  -----------          ----------              -----------         ----------
EBITDA                                            $       623          $      712              $       809         $    6,610
                                                  ===========          ==========              ===========         ==========

Tons shipped                                            9,468               8,772              $    35,126             38,397
                                                  ===========          ==========              ===========         ==========








                           CONSOLIDATED BALANCE SHEET
                             (Dollars in thousands)
                                                                                   
                                                                 December 31,            December 31,
                                                                        2003                    2002
                                                                        ----                    ----

Cash                                                                $   4,735              $    3,308
Accounts receivable, net                                               12,690                  11,550
Inventory                                                              22,281                  22,717
Deferred taxes                                                          1,222                   1,127
Other current assets                                                    3,063                   2,454
                                                                    ---------              ----------
Current assets                                                         43,991                  41,156
Property, plant & equipment, net                                       40,176                  42,246
Other assets                                                              758                     642
                                                                    ---------              ----------
                                                                    $  84,925              $   84,044
                                                                    =========              ==========
Accounts payable                                                    $   6,792              $    4,190
Bank overdrafts                                                           813                     275
Accrued employment costs                                                  833                   1,019
Current portion of long-term debt                                       1,944                   1,971
Other current liabilities                                                 195                     163
                                                                    ---------              ----------
Current liabilities                                                    10,577                   7,618
Long-term debt                                                          5,599                   7,502
Deferred taxes                                                          9,313                   8,123
                                                                    ---------              ----------
Total liabilities                                                      25,489                  23,243
                                                                    ---------              ----------
Stockholders' equity                                                   59,436                  60,801
                                                                    ---------              ----------
                                                                    $  84,925              $   84,044

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

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

                                                                        2003                    2002
                                                                        ----                    ----

Cash flow from operating activities                                 $    3,778             $     3,824
Cash flow due to investing activities                                  (1,193)                 (5,477)
                                                                    ----------             -----------
      Free cash flow                                                     2,585                 (1,653)
Cash flow due to financing activities                                  (1,158)                   (493)
                                                                    ----------             -----------
      Net cash flow                                                 $    1,427             $   (2,146)
                                                                    ==========             ===========

                                      # # #