EXHIBIT 99.1

           [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 FOURTH QUARTER RESULTS

          BRIDGEVILLE,  PA,  January  22,  2003 --  Universal  Stainless & Alloy
Products,  Inc.  (Nasdaq:USAP)  today  reported  sales of $15.9  million for the
fourth quarter ended  December 31, 2002 and a net loss of $82,000,  or $0.01 per
diluted share.  This compares with sales of $21.8 million and net income of $1.9
million,  or $0.31 per diluted share, in the year ago fourth  quarter.

          The 2002 fourth quarter  includes  other income of $310,000,  or $0.03
per diluted share,  relating to the receipt of import duties in accordance  with
the  "Continued  Dumping and Subsidy  Offset Act of 2000" from the U.S.  Customs
Service.  This act  provides  for  payment of the duties  collected  by the U.S.
Treasury  to  domestic  companies  injured by unfair  foreign  trade  practices.
Additionally,  the annual  effective income tax rate for 2002 was reduced in the
fourth quarter from 33.0% to 30.8% resulting in a net income benefit of $65,000,
or $0.01 per diluted  share.

          For the full year 2002, Universal Stainless had sales of $70.9 million
and net income of $2.1 million, or $0.34 per diluted share,  compared with sales
of $90.7 million and net income of $7.6  million,  or $1.25 per diluted share in
2001.

          Commenting on these  results,  President and CEO Mac McAninch  stated,
"The  Company's  Bridgeville  and  Titusville  facilities  continued  to operate
profitably  in the fourth  quarter,  a result we have  achieved in every quarter
since 1994.  While our  acquisition of Dunkirk  Specialty Steel was completed on
very favorable terms,  difficult market conditions have prevented that operation
from reaching its profitability threshold this year."

<page>

USAP REPORTS FOURTH QUARTER RESULTS                                   - Page 2 -

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

         The Company's Universal Stainless &  Alloy Products segment, consisting
of its  Bridgeville  and Titusville  facilities,  had sales of $16.4 million and
operating  income of $351,000 for the fourth quarter of 2002. This compares with
sales of $21.8 million and  operating  income of $2.9 million in the same period
of 2001.

          The decrease  reflects lower demand for power generation and aerospace
products,  partially offset by an increase in demand for tool steel products and
for commodity  reroller products,  including  shipments to the Dunkirk Specialty
Steel segment.  Sales of aerospace and power  generation  products were down 52%
and 71%, respectively,  from the fourth quarter of 2001. Sales of tool steel and
commodity reroll products rose 84% and 49%,  respectively,  over the 2001 fourth
quarter.

          The Company's  Dunkirk  Specialty  Steel  segment,  which was acquired
February 14, 2002,  reported  2002 fourth  quarter  sales of $4.1 million and an
operating loss of $817,000.  In the third quarter of 2002,  Dunkirk's sales were
$4.0 million and the operating loss was $291,000. The Dunkirk facility continues
to move from its start-up phase toward an efficient  operation.  The increase in
the operating  loss in the fourth  quarter over the third quarter is a result of
the shipment of products that incurred high costs during the company's  start-up
period  and the  establishment  of an  inventory  reserve  arising  from  higher
start-up  manufacturing  costs included in the year-end inventory  balance.

          Mr. McAninch continued,  "Universal  Stainless remained profitable and
made  important  progress in 2002,  despite  depressed  market  conditions.  The
start-up of our Dunkirk  operation was successful  and we have made  substantial
progress  in  positioning  Dunkirk  to become  profitable  as market  conditions
normalize.  We remain as confident  as ever that  Dunkirk will make  significant
contributions  to the Company's  future earnings  growth.  We were successful in
reducing our selling and  administrative  expenses for the year by $900,000,  or
15%, before adding the direct expenses of the Dunkirk operation. In addition, we
signed a new  six-year  labor  agreement  with our  Bridgeville  employees  that
provides the stability and  flexibility to help us meet the challenges we expect
through the first half of 2003."


<page>


USAP REPORTS FOURTH QUARTER RESULTS                                   - 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 2003 sales will range from
$11 to $15 million and that it will incur a net loss per diluted  share  ranging
from $0.05 to $0.10. In the first quarter of 2002,  sales were $17.6 million and
diluted earnings per share were $0.20. The following  factors were considered in
developing  these  estimates:

o    The Company's total backlog  approximated $14 million on December 31, 2002,
     as compared to $18 million at September 30, 2002.

o    Demand for  aerospace  and power  generation  products  is not  expected to
     improve during the 2003 first quarter.

o    Sales from  Dunkirk  are  expected to  approximate  $4 million in the first
     quarter of 2003, below its projected break-even threshold of $6 million per
     quarter.

         The Company noted that if the 2003 first quarter loss exceeds $0.05 per
diluted  share or if net income for the first  six-month  results does not reach
$0.08 per diluted share, it may be in technical  violation of certain  financial
covenants with PNC Bank. The Company has initiated discussions with PNC Bank and
expects to adjust the covenant restrictions in order to maintain compliance.

         Mr. McAninch  concluded, "The  economic recovery has been slow, but the
inquiries and orders received during the first few weeks of the new year and the
weakened U.S.  dollar indicate  potential signs of improvement  beyond the first
quarter.  Our Bridgeville,  Titusville and Dunkirk teams are actively developing
the manufacturing  processes necessary to participate  competitively in each new
sales  opportunity  identified.  We are also taking vigorous measures to address
current market  conditions and to maximize our control of costs.  We are working
on projects to improve the  productivity  of each  operating  unit to reduce the
manufacturing  cycle of our finished  products.  Finally,  we are scheduling our
operations to match market demand while maintaining our on-time deliveries.  Our
strong balance sheet provides us the opportunity to have semi-finished inventory
available to respond quickly to our customers at this crucial time."



<page>


USAP REPORTS FOURTH QUARTER RESULTS                                   - Page 4 -

Webcast
- -------

         A simultaneous  Webcast of the Company's conference call discussing the
2002  fourth  quarter  and full  year  results  and the first  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,  continuing  through  January 29th. It can be accessed by
dialing 706-645-9291, passcode 7468256. 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.

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 -


<page>


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

                      CONSOLIDATED STATEMENT OF OPERATIONS
<table>
<caption>

                                                            For the Quarter Ended                    For the Year Ended
                                                                December 31,                             December 31,
                                                                ------------                             ------------

<s>                                                                                                      

                                                      2002                 2001                  2002               2001
                                                      ----                 ----                  ----               ----
Net sales                                             $15,940             $21,822               $70,877            $90,658
Cost of products sold                                  14,972              17,395                61,971             71,915
Selling and administrative expenses                     1,432               1,524                 5,883              6,199
                                                     --------            --------              --------          ---------
Operating income (loss)                                 (464)               2,903                 3,023             12,544
Interest expense                                        (111)                (97)                 (455)              (576)
Other income                                              356                  20                   457                 57
                                                     --------            --------              --------          ---------
Income (loss) before taxes                              (219)               2,826                 3,025             12,025
Income taxes                                            (137)                 937                   933              4,386
                                                     --------            --------              --------          ---------
Net income (loss)                                   $    (82)            $  1,889              $  2,092          $   7,639
                                                    =========            ========              ========          ===-=====

Earnings (loss) per share - Basic                    $ (0.01)            $   0.31              $   0.34          $    1.26
                                                     ========            ========              ========          =========
Earnings (loss) per share - Diluted                  $ (0.01)            $   0.31              $   0.34          $    1.25
                                                     ========            ========              ========          =========

Weighted average shares of
Common Stock outstanding
      Basic                                         6,280,581           6,073,447             6,203,800          6,080,045
                                                    =========           =========             ==========         =========
      Diluted                                       6,280,664           6,084,421             6,235,848          6,097,424
                                                    =========           =========             ==========         =========

Tons shipped                                            8,772              11,499                38,397             46,755
                                                        =====              ======                ======             ======
EBITDA                                               $    712             $ 3,665               $ 6,610            $15,365
                                                     ========             =======               =======            =======

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

                          BUSINESS SEGMENT INFORMATION

Net sales
     Universal Stainless & Alloy Products            $ 16,389             $ 21,822             $ 70,120           $ 90,658
     Dunkirk Specialty Steel                            4,121                   --               10,483                 --
     Intersegment                                     (4,570)                   --              (9,726)                 --
                                                   ----------             --------             --------           --------
         Consolidated net sales                      $ 15,940             $ 21,822             $ 70,877           $ 90,658
                                                    ---------             --------             --------           --------
Operating income (loss)
      Universal Stainless & Alloy Products                351                2,920                5,033             12,618
      Dunkirk Specialty Steel                           (817)                   --              (1,990)                 --
      Corporate costs                                       2                 (17)                 (20)               (74)
                                                   ----------             --------             --------           --------
         Total operating income (loss)              $   (464)             $  2,903             $  3,023           $ 12,544
                                                    =========             ========             ========           ========

</table>

<page>


                           CONSOLIDATED BALANCE SHEET
                             (Dollars in thousands)

<table>
<caption>
<s>                                                                                 

                                                                 December 31,            December 31,
                                                                        2002                    2001
                                                                        ----                    ----

Cash                                                                $   3,308               $   5,454
Accounts receivable, net                                               11,550                  13,257
Inventory                                                              22,717                  17,900
Deferred taxes                                                          1,127                   1,022
Other current assets                                                    2,454                     460
                                                                    ---------               ---------
Current assets                                                         41,156                  38,093
Property, plant & equipment, net                                       42,246                  41,202
Other assets                                                              642                     151
                                                                    ---------               ---------
                                                                    $  84,044               $  79,446
                                                                    =========               =========
Accounts payable                                                    $   4,190               $   4,597
Bank overdrafts                                                           275                     857
Accrued employment costs                                                1,019                   1,562
Current portion of long-term debt                                       1,971                   1,832
Other current liabilities                                                 163                     590
                                                                    ---------               ---------
Current liabilities                                                     7,618                   9,438
Long-term debt                                                          7,502                   6,490
Deferred taxes                                                          8,123                   7,146
                                                                    ---------               ---------
Total liabilities                                                      23,243                  23,074
                                                                    ---------               ---------
Stockholders' equity                                                   60,801                  56,372
                                                                    ---------               ---------
                                                                    $  84,044               $  79,446
                                                                    =========               =========

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

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

                                                                        2002                    2001
                                                                        ----                    ----

Cash flow from operating activities                                 $   3,824               $ 11,905
Cash flow due to investing activities                                 (5,477)                (5,253)
Cash flow due to financing activities                                   (493)                (2,307)
                                                                    ---------               --------
      Net cash flow                                                 $ (2,146)               $  4,345
                                                                    =========               ========
                                      # # #

</table>