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): April 20, 2006

                   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 April 20, 2006, Universal Stainless and Alloy Products, Inc. issued
a press  release  regarding  its earnings for the first  quarter ended March 31,
2006. 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:  April 20, 2006





                                [GRAPHIC OMITTED]
                   Universal Stainless & Alloy Products, Inc.

                               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 FIRST QUARTER 2006 RESULTS
                  - EPS reaches $0.59 on sales of $45 million -
                        - Backlog rises to $118 million -

     BRIDGEVILLE,  PA, April 20, 2006 -- Universal  Stainless & Alloy  Products,
Inc. (Nasdaq: USAP) reported today that net income for the first quarter of 2006
rose 33% to a record $3.9 million,  or $0.59 per diluted share, on a 4% increase
in sales,  which  reached a record $44.9  million.  This is in comparison to net
income of $2.9 million,  or $0.45 per diluted share,  and sales of $43.0 million
reported in the 2005 first quarter.

     First quarter 2006 sales were at the high end of the  Company's  forecasted
range of $40 to $45 million and diluted EPS exceeded the expected range of $0.50
to $0.55.

     President and CEO Mac McAninch commented: "Our record first quarter results
reflected the continued strength of our niche markets,  particularly  aerospace.
Our base price and surcharge  initiatives  enabled us to cope  successfully with
volatile raw material  costs.  Process  improvements  and our strategic shift to
higher  value  products  over the past year  also  contributed  to our  earnings
growth."

     Mr.  McAninch  continued:  "We expect our markets to remain  strong,  which
poses our greatest challenge - to meet the needs of our customers and respond to
developing  market  opportunities.  To do so, we have  added a sixth  vacuum-arc
remelt (VAR) furnace that is now fully  operational and announced plans to add a
seventh in September,  as well as to expand  further our  production of the high
quality grades of steel required for aerospace and other  applications.  We also
added two  milling  machines  in the first  quarter  to  increase  finished  bar
production  in  Bridgeville.  Installation  of a plate  flattener  later  in the
current  quarter  will  increase  our  tool  steel  and  stainless  steel  plate
production  capability.  In Dunkirk,  we are adding  employees  to increase  our
production of finished bar products.

     Mr.  McAninch  concluded:  "Beyond  these  improvements  underway,  we will
continue to review our  manufacturing  facilities to identify  investments  that
will increase our sales potential, lower our production costs and meet the needs
of our customers."





USAP REPORTS RECORD 2006 FIRST QUARTER RESULTS                  - Page 2 -

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

     In the first  quarter of 2006,  the  Universal  Stainless & Alloy  Products
segment  had  sales of $39.1  million  and  operating  income  of $4.9  million,
yielding an operating margin of 13%. This compares with first quarter 2005 sales
of $38.4 million and operating  income of $2.7  million,  or 7% of sales,  which
included a $342,000  write-off of fixed  assets and a $110,000  reduction in the
bad debt  reserve.  In the 2005  fourth  quarter,  sales were $37.7  million and
operating income was $4.7 million, or 12% of sales.

     The 2% increase in sales  compared with the 2005 first quarter was achieved
despite a 23% reduction in tons  shipped,  although tons shipped were up 9% from
the 2005 fourth  quarter.  The sales  increase over the prior year first quarter
was  due to  higher  product  prices  and a  continued  favorable  product  mix,
including strong growth in shipments of bar products to service centers and OEMs
and of special shape products,  which offset lower  shipments to rerollers.  The
addition of two milling  machines also benefited the most recent quarter.  First
quarter  2006 sales were 4% higher  than the 2005 fourth  quarter  mainly due to
increased  shipments to  rerollers,  forgers and service  centers,  which offset
lower OEM shipments.  Operating  income rose 85% from the 2005 first quarter and
was up 6% from the 2005 fourth  quarter due to the  improved  pricing and mix of
products shipped.

     The Dunkirk  Specialty  Steel segment  reported first quarter 2006 sales of
$14.0  million and operating  income of $1.5 million,  resulting in an operating
margin of 10%. This compares with sales of $13.7 million and operating income of
$1.9 million,  or 14% of sales, in the first quarter of 2005. In the 2005 fourth
quarter,  sales were $13.0 million and operating income was $1.3 million, or 10%
of sales.

     Dunkirk's  sales  increased 2% over the 2005 first  quarter and 8% over the
2005 fourth quarter due to higher selling prices and increased  shipments of bar
products  to service  centers  and OEMs.  Rod and wire  product  shipments  were
substantially  lower than 2005 levels as the Company  determined that the market
pricing for certain rod and wire products did not meet its margin  requirements.
Operating  income  declined 21% from the first quarter of 2005 due to the higher
cost of raw  materials at the time of feedstock  procurement.  Operating  income
increased  16% over the fourth  quarter of 2005 due to the improved  pricing and
product mix.

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 second quarter 2006 sales will range from $43 to
$48 million and that diluted EPS will range from $0.60 to $0.65.  This  compares
with sales of $41.9  million and  diluted EPS of $0.50 in the second  quarter of
2005.





USAP REPORTS RECORD 2006 FIRST QUARTER RESULTS                  - Page 3 -

          The following factors were considered in developing these estimates:

o    The  Company's  total backlog at March 31, 2005  approximated  $118 million
     compared to $116 million at December 31, 2005,  reflecting robust aerospace
     demand and continued strong power generation,  petrochemical and tool steel
     markets.

o    The  second  quarter  is  also  expected  to  benefit  from a  full-quarter
     contribution  of the new vacuum-arc  remelt  furnace  installed in December
     2005,  from  the two  additional  milling  machines  and  from a new  plate
     flattener to be added late in the current quarter.

o    Sales from the Dunkirk  Specialty Steel segment are expected to increase to
     $15 million due to anticipated increases in bar shipments, partially offset
     by lower rod and wire shipments.

Webcast
-------

     A  simultaneous  Webcast of the Company's  conference  call  discussing the
first quarter of 2006 and the second  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 April 27th. It can be accessed by dialing
706-645-9291, passcode 7518654. 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 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
                                                        March 31,
                                                  2006           2005
                                                  ----           ----
                                                     
Net Sales
---------
Stainless steel                            $     33,418    $    33,619
Tool steel                                        5,827          6,017
High-strength low alloy steel                     2,552          1,122
High-temperature alloy steel                      2,369          1,025
Conversion services                                 729          1,114
Other                                                42            122
                                                -------        -------
   Total net sales                               44,937         43,019
Cost of products sold                            36,320         36,410
Selling and administrative expenses               2,256          1,907
                                                -------        -------
   Operating income                               6,361          4,702
Interest expense                                   (266)          (172)
Other income                                          2             60
                                                -------        -------
   Income before taxes                            6,097          4,590
Income tax provision                              2,195          1,652
                                                -------        -------
   Net income                              $      3,902    $     2,938
                                                =======        =======

Earnings per share - Basic                 $       0.61    $      0.46
                                                =======        =======
Earnings per share - Diluted               $       0.59    $      0.45
                                                =======        =======

Weighted average shares of
Common Stock outstanding
   Basic                                      6,417,323      6,350,547
   Diluted                                    6,559,491      6,468,475


                           MARKET SEGMENT INFORMATION
                                                 For the Quarter Ended
                                                        March 31,
                                                  2006           2005
                                                  ----           ----
Net Sales
---------
Service centers                            $     23,038    $   18,307
Rerollers                                         7,847        12,028
Forgers                                           7,564         6,263
Original equipment manufacturers                  4,599         2,324
Wire redrawers                                    1,144         2,872
Conversion services                                 729         1,114
Other                                                16           111
                                                -------      --------
   Total net sales                         $     44,937    $   43,019
                                                =======      ========

Tons shipped                                     12,045        15,230
                                                =======      ========







                            BUSINESS SEGMENT RESULTS


Universal Stainless & Alloy Products Segment


                                                 For the Quarter Ended
                                                        March 31,
                                                  2006           2005
                                                  ----           ----
                                                     
Net Sales
---------
Stainless steel                            $     23,567    $   21,777
Tool steel                                        5,360         5,907
High-strength low alloy steel                     1,239           393
High-temperature alloy steel                      1,041         1,025
Conversion services                                 538           951
Other                                                40           117
                                                -------      --------
                                                 31,785        30,170
Intersegment                                      7,352         8,255
                                                -------      --------
   Total net sales                               39,137        38,425
Material cost of sales                           17,408        19,826
Operation cost of sales                          15,251        14,779
Selling and administrative expenses               1,529         1,141
                                                -------      --------

   Operating income                        $      4,949    $    2,679
                                                =======      ========



Dunkirk Specialty Steel Segment


                                                 For the Quarter Ended
                                                        March 31,
                                                  2006           2005
                                                  ----           ----
Net Sales
---------
Stainless steel                            $      9,851    $   11,842
Tool steel                                          467           110
High-strength low alloy steel                     1,313           729
High-temperature alloy steel                      1,328             -
Conversion services                                 191           163
Other                                                 2             5
                                                -------       -------
                                                 13,152        12,849
Intersegment                                        835           818
                                                -------       -------

   Total net sales                               13,987        13,667
Material cost of sales                            7,971         7,114
Operation cost of sales                           3,822         3,924
Selling and administrative expenses                 727           766
                                                -------       -------

   Operating income                        $      1,467    $    1,863
                                                =======       =======








                           CONSOLIDATED BALANCE SHEET


                                                     March 31,    December 31,
                                                       2006           2005
                                                       ----           ----
                                                          
Assets
------
Cash                                            $        487    $      620
Accounts receivable, net                              29,844        27,963
Inventory                                             55,693        51,398
Deferred taxes                                         1,247         1,084
Other current assets                                   1,380         1,706
                                                    --------      --------

   Total current assets                               88,651        82,771
Property, plant & equipment, net                      47,190        45,761
Other assets                                             491           495
                                                    --------      --------

   Total assets                                 $    136,332    $  129,027
                                                    ========      ========

Liabilities and Stockholders' Equity
------------------------------------
Trade accounts payable                          $     14,075    $   12,579
Deferred revenue                                       3,871           384
Outstanding checks in excess of bank balance           2,896         3,101
Accrued income tax                                     2,732           368
Accrued employment costs                               2,347         2,958
Current portion of long-term debt                      2,005         1,555
Other current liabilities                                483           162
                                                    --------      --------

   Total current liabilities                          28,409        21,107
Bank revolver                                          2,821         6,117
Long-term debt                                        10,609        11,200
Deferred taxes                                         9,518         9,600
                                                    --------      --------

   Total liabilities                                  51,357        48,024
Stockholders' equity                                  84,975        81,003
                                                    --------      --------

   Total liabilities and stockholders' equity   $    136,332    $  129,027
                                                    ========      ========








                    CONSOLIDATED STATEMENT OF CASH FLOW DATA
                   For the Three-month Period Ended March 31,


                                                           2006             2005
                                                           ----             ----
                                                                  
Cash flows provided by operating activities:
  Net income                                           $   3,902        $   2,938
  Adjustments to reconcile to net cash
    provided by operating activities:
      Depreciation and amortization                          795              769
      Loss on retirement of fixed assets                       -              342
      Deferred tax (decrease) increase                      (238)             539
      Stock based compensation expense                        41                -
      Tax benefit from exercise of stock options               -              115
      Excess tax benefits from share-based
        payment arrangements                                  (6)               -
Changes in assets and liabilities:
      Accounts receivable, net                            (1,881)          (4,790)
      Inventory                                           (4,295)          (5,404)
      Trade accounts payable                               1,496            4,544
      Deferred revenue                                     3,487              646
      Accrued income tax payable                           2,370              520
      Accrued employment costs                              (611)             147
      Other, net                                             656              907
                                                        --------         --------
Cash flow provided by operating activities                 5,716            1,273
                                                        --------         --------
Cash flow used in investing activities:
  Capital expenditures                                    (2,216)            (584)
                                                        --------         --------
Cash flow used in investing activities                    (2,216)            (584)
                                                        --------         --------
Cash flows used in financing activities:
  Revolving credit net (repayments) borrowings            (3,296)           1,807
  Long-term debt repayments                                 (141)            (484)
  Net change in outstanding checks in excess
    of bank balance                                         (205)          (1,684)
  Proceeds from issuance of common stock                       3              264
  Excess tax benefits from share-based payment
    arrangements                                               6                -
                                                        --------         --------
Cash flow used in financing activities                    (3,633)             (97)
                                                        --------         --------

    Net cash flow                                      $    (133)       $     592
                                                        ========         ========