[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 FIRST QUARTER 2003 RESULTS

          BRIDGEVILLE,  PA,  April  23,  2003  --  Universal  Stainless  & Alloy
Products,  Inc.  (Nasdaq:USAP)  today reported first quarter 2003 sales of $14.7
million and a net loss of $583,000, or $0.09 per diluted share. The net loss was
less  than the  Company  projected  on March  19 due to a  recalculation  of its
estimated  annual  effective income tax rate after taking into account its first
quarter results and second quarter forecast. This had the effect of reducing the
2003 first  quarter net loss by  $411,000,  or $0.07 per diluted  share.  In the
first  quarter of 2002,  the  Company  recorded  sales of $17.6  million and net
income of $1.2 million,  or $0.20 per diluted share.

          Commenting on the results, President and CEO Mac McAninch stated, "Our
first  quarter  performance  reflected  continued  weak demand for aerospace and
power  generation  products,  as well as higher raw  material,  labor and energy
costs.  However,  we are encouraged  that the level of orders  entered  improved
month by month. In addition,  2003 first quarter sales to the service center and
OEM markets  exceeded 50% of total sales for the first time in our  history.  We
expect this  transition to continue  because of the increased  range of finished
products we can offer as a result of the addition of our Dunkirk operation."

          The Company  noted that while  aerospace  sales  declined 20% from the
2002 first quarter and power  generation sales were down 55% from the prior year
period, they increased 30% and 5%,  respectively,  from the 2002 fourth quarter,
aided in part by Dunkirk's contribution. Petrochemical product sales rose 7% and
tool steel product  sales  increased 9% from the fourth  quarter of 2002.  These
products were up even more  dramatically  from the first quarter of 2002, rising
74% and 30%,  respectively.  While commodity  product sales were higher than the
2002 first  quarter,  they declined 40% from the 2002 fourth  quarter as pricing
pressures  due to the economy  and imports  caused the Company to limit sales in
this category.





USAP REPORTS FIRST QUARTER RESULTS                                    - Page 2 -

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

          The Company's  Universal  Stainless & Alloy Products segment had sales
of $12.4  million and an  operating  loss of $774,000  for the first  quarter of
2003.  This compares  with sales of $17.6  million and operating  income of $2.5
million in the same period of 2002. The decrease reflects lower demand for power
generation and aerospace products, partially offset by an increase in demand for
tool steel products and reroll products  shipped to the Dunkirk  Specialty Steel
segment.

          The Company's  Dunkirk  Specialty Steel segment,  acquired on February
14, 2002,  reported  2003 first  quarter  sales of $4.8 million and an operating
loss of  $599,000.  In the  fourth  quarter of 2002,  Dunkirk's  sales were $4.1
million and the operating loss was $817,000.  The Dunkirk facility  continues to
move forward from its start-up phase,  with positive  operating  income expected
once the monthly revenue run-rate  exceeds $2 million.  The improvement over the
fourth  quarter of 2002  reflects  increased  sales of rod and wire products and
finished bar to service centers.

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 2003 sales will range from
$15 to $19 million and that it will incur a net loss per diluted  share  ranging
from $0.07 to $0.12. In the second quarter of 2002, sales were $21.4 million and
diluted earnings per share were $0.12. The following  factors were considered in
developing these  estimates:

o    The Company's total backlog  approximated  $14.6 million on March 31, 2003,
     as compared to $14 million at December 31, 2002.

o    Demand for reroll and forging  semi-finished  products  from the  Universal
     Stainless & Alloy Products  segment is expected to increase in anticipation
     of improving economic conditions.

o    Sales from the Dunkirk  Specialty  Steel segment are expected to exceed the
     $5 million level in the 2003 second quarter.

o    The projected net loss for the 2003 second quarter was determined utilizing
     an estimated effective income tax rate of 37%.





USAP REPORTS FIRST QUARTER RESULTS                                    - Page 3 -

          The Company  noted that it will be in  technical  violation of certain
financial  covenants with PNC Bank in the second quarter as a result of the loss
recognized  for the 2003 first  quarter  and the loss  anticipated  for the 2003
second quarter. The Company has initiated  discussions with PNC Bank and expects
to either adjust the covenant  restrictions  in order to maintain  compliance or
obtain the necessary  waivers until market conditions  improve.  The Company was
successful previously in such discussions with PNC Bank.

          Mr. McAninch  concluded,  "We see growing  evidence that demand across
most customer  groups is starting to improve and we expect it to slowly  recover
during the balance of the year.  While it is too early to call the precise  date
of a turnaround,  we are hopeful that we will return to profitability  beginning
in the second half of the year based on what we are  hearing in the  marketplace
today."

Webcast
- -------

          A simultaneous Webcast of the Company's conference call discussing the
2003 first  quarter  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,  continuing  through April 30th. It can be accessed by dialing
706-645-9291, passcode 9602050. 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 -





                   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,
                                                                   ---------
                                                         2003              2002
                                                         ----              ----
Net sales                                            $ 14,700            $17,596
Cost of products sold                                  14,680             14,245
Selling and administrative expenses                     1,393              1,373
                                                     --------           --------
Operating income (loss)                               (1,373)              1,978
Interest expense                                         (95)              (110)
Other income                                               27                 31
                                                     --------           --------
Income (loss) before taxes                            (1,441)              1,899
Income tax expense (benefit)                            (858)                693
                                                     --------         - --------
Net income (loss)                                      $(583)           $  1,206
                                                     ========           ========
Earnings (loss) per share - Basic                    $ (0.09)           $   0.20
                                                     ========           ========
Earnings (loss) per share - Diluted                  $ (0.09)           $   0.20
                                                     ========           ========
Weighted average shares of
Common Stock outstanding
      Basic                                         6,284,638          6,077,272
                                                    =========          =========
      Diluted                                       6,285,619          6,112,587
                                                    =========          =========

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

                     BUSINESS SEGMENT AND OTHER INFORMATION

Net sales:
     Universal Stainless & Alloy Products            $ 12,401          $  17,636
     Dunkirk Specialty Steel                            4,784                207
     Intersegment                                     (2,485)              (247)
                                                     --------          ---------
         Consolidated net sales                      $ 14,700          $  17,596
                                                     ========          =========
Operating income (loss):
      Universal Stainless & Alloy Products           $  (774)          $   2,484
      Dunkirk Specialty Steel                           (599)              (506)
                                                     --------          ---------
         Total operating income (loss)                (1,373)              1,978
Depreciation and amortization of fixed assets             806                750
Other income                                               27                 31
                                                     --------          ---------
EBITDA                                               $  (540)          $   2,759
                                                     ========          =========

Tons shipped                                            7,413              8,347
                                                     ========          =========




                           CONSOLIDATED BALANCE SHEET
                             (Dollars in thousands)

                                                March 31,           December 31,
                                                     2003                   2002
                                                     ----                   ----

Cash                                             $   6,347             $   3,308
Accounts receivable, net                            11,300                11,550
Inventory                                           21,667                22,717
Deferred taxes                                       1,152                 1,127
Other current assets                                 2,194                 2,454
                                                 ---------             ---------
Current assets                                      42,660                41,156
Property, plant & equipment, net                    41,315                42,246
Other assets                                           637                   642
                                                 ---------             ---------
                                                 $  84,612             $  84,044
                                                 =========             =========
Accounts payable                                 $   4,842             $   4,190
Bank overdrafts                                        691                   275
Accrued employment costs                             1,053                 1,019
Current portion of long-term debt                    1,985                 1,971
Other current liabilities                              444                   163
                                                 ---------             ---------
Current liabilities                                  9,015                 7,618
Long-term debt                                       7,046                 7,502
Deferred taxes                                       8,333                 8,123
                                                 ---------             ---------
Total liabilities                                   24,394                23,243
                                                 ---------             ---------
Stockholders' equity                                60,218                60,801
                                                 ---------             ---------
                                                 $  84,612             $  84,044
                                                 =========             =========

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

                    CONSOLIDATED STATEMENT OF CASH FLOW DATA
                         For the Quarter Ended March 31,

                                                   2003                    2002
                                                   ----                    ----

Cash flow from operating activities              $ 2,962               $   4,088
Cash flow due to investing activities               (79)                 (1,623)
Cash flow due to financing activities                156                    (98)
                                                 -------               ---------
      Net cash flow                              $ 3,039               $  2,367
                                                 =======               =========

                                      # # #