EXHIBIT 99.1

                                 [LOGO 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 SECOND QUARTER 2003 RESULTS IN LINE WITH FORECAST

     BRIDGEVILLE,  PA, July 23, 2003 --  Universal  Stainless & Alloy  Products,
Inc. (Nasdaq:USAP) today reported second quarter 2003 sales of $16.8 million and
a net loss of $440,000,  or $0.07 per diluted  share.  This compares to sales of
$21.4  million,  net income of $777,000 and diluted  earnings per share of $0.12
reported in the comparable  period of 2002.

     The 2003 second  quarter  results were in line with the Company's  estimate
reported April 23 and show sequential  improvement over first quarter 2003 sales
of $14.7 million and net loss of $583,000 or $0.09 per diluted share.

     Commenting  on the  results,  President  and CEO Mac McAninch  stated:  "We
achieved our highest sales level in four quarters and cut our operating  loss by
half over the first quarter.  Our service center sales were up 14% from the 2003
first quarter and 36% from the same period last year directly as a result of our
expanded product  capability  through Dunkirk Specialty Steel and our leadership
position in tool steel.  While overall demand for aerospace and power generation
products  remains  weak,  we are  concentrating  on the repair  segment of those
markets.  As a result,  sales to forgers  increased 44% over the first quarter."

     Mr. McAninch continued:  "Industry conditions remain highly competitive, as
economic  recovery has not materialized in the majority of our markets.  Despite
this, we remain disciplined in our pricing while continuing to focus on reducing
costs, increasing cash flow and maintaining a strong balance sheet."






USAP REPORTS SECOND QUARTER RESULTS IN LINE WITH FORECAST             - Page 2 -

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

     The Universal Stainless & Alloy Products segment had sales of $14.5 million
and an operating loss of $255,000 for the second quarter of 2003,  compared with
sales of $20.9 million and  operating  income of $1.7 million in the same period
of 2002. The higher second quarter 2002 sales mainly reflect a temporary benefit
to commodity  reroller sales resulting from tariffs imposed by President Bush on
certain  imported  specialty steel products.

     Second  quarter 2003 sales rose 17% over the $12.4 million  reported in the
first  quarter of 2003 due mainly to a 35% increase in tool steel  sales,  a 37%
increase in sales to forgers and a 39% increase in  shipments  of  non-commodity
reroll  products to the Dunkirk  Specialty  Steel  segment.  The operating  loss
narrowed by 67% from the  $774,000  reported in the 2003 first  quarter due to a
shift to higher margin products and higher  utilization from the increased sales
level.

     The Dunkirk  Specialty Steel segment  reported 2003 second quarter sales of
$5.4 million and an operating loss of $374,000. This compares with sales of $2.2
million and an operating loss of $376,000 in the same period of 2002,  which was
during its early  start-up phase and included the shipment of products that were
purchased as part of its February 14, 2002  acquisition  by the Company.

     In the first  quarter of 2003,  Dunkirk's  sales were $4.8  million and the
operating  loss was  $599,000.  The  improvement  over the first quarter of 2003
reflects higher sales of finished bar products to service centers and OEMs.

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 third quarter 2003 sales will range from $15 to
$19  million  and that it will  incur a net loss per  diluted  share of $0.07 to
$0.12.  In the third  quarter  of 2002,  sales were $15.9  million  and  diluted
earnings  per share  were  $0.03.  The  following  factors  were  considered  in
developing these  estimates:

o    The Company's total backlog approximated $13.0 million on June 30, 2003, as
     compared  to $14.6  million  at March 30,  2003.

o    Demand for reroll and forging  semi-finished  products  from the  Universal
     Stainless & Alloy Products  segment is expected to increase  mainly through
     its focus on the aerospace and power  generation  repair  markets.

o    Sales from the Dunkirk  Specialty Steel segment are expected to approximate
     $5 million in the 2003 third quarter, based on its June 30, 2003 backlog of
     $3.8 million.  The Company remains committed to its pricing discipline with
     the result that Dunkirk  Specialty  Steel's sales are expected to remain at
     current  levels given  competitive  industry  conditions in response to the
     weak economic environment.




USAP REPORTS SECOND QUARTER RESULTS IN LINE WITH FORECAST             - Page 3 -

     The  Company  noted that it is in  compliance  with its  amended  financial
covenants  with PNC Bank through  June 30, 2003.  The Company also noted that it
has reached a tentative  agreement  with PNC Bank to replace  certain  financial
covenants with an asset-based funding formula.

     Mr.  McAninch   concluded,   "Our  business  will  remain  competitive  and
challenging  given the weak economy.  We are taking all possible  steps to fully
regain our footing and return to  profitability.  In this regard,  we have added
John DeSanzo as General Manager of the Bridgeville operation. John has nearly 30
years of industry  experience  and is hard at work  evaluating and improving our
processes and  utilization  at  Bridgeville  to improve  on-time  deliveries and
reduce costs. We will continue to focus on strengthening Universal Stainless and
the value we offer our customers as we position  ourselves  for better  economic
conditions."

Webcast
- -------

     A simultaneous Webcast of the Company's conference call discussing the 2003
second quarter and the third 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
July 30th. It can be accessed by dialing 706-645-9291, passcode 1481049. 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                  For the Six-Months Ended
                                                                    June 30,                                 June 30,
                                                                    --------                                 --------
                                                       2003                2002                  2003               2002
                                                       ----                ----                  ----               ----
Net sales                                             $16,837             $21,422               $ 31,537            $39,018
Cost of products sold                                  15,941              18,574                 30,621             32,819
Selling and administrative expenses                     1,525               1,537                  2,918              2,910
                                                      -------             -------               --------            -------
Operating income (loss)                                 (629)               1,311                (2,002)              3,289
Interest expense                                         (94)               (118)                  (189)              (228)
Other income                                               23                  31                     50                 62
                                                      --------            -------               --------            -------
Income (loss) before taxes                              (700)               1,224                (2,141)              3,123
Income tax provision (benefit)                          (260)                 447                (1,118)              1,140
                                                      -------             -------               --------            -------
Net income (loss)                                     $ (440)             $   777               $(1,023)            $ 1,983
                                                      =======             =======               ========            =======

Earnings (loss) per share - Basic                     $(0.07)             $  0.13               $ (0.16)            $  0.32
                                                      =======             =======               ========            =======
Earnings (loss) per share - Diluted                   $(0.07)             $  0.12               $ (0.16)            $  0.32
                                                      =======             =======               ========            =======

Weighted average shares of
Common Stock outstanding
      Basic                                         6,284,699           6,176,813              6,284,669           6,127,043
                                                    =========           =========              =========           =========
      Diluted                                       6,285,895           6,253,245              6,285,757           6,182,916
                                                    =========           =========              =========           =========


- --------------------------------------------------------------------------------------------------------------------------------
                     BUSINESS SEGMENT AND OTHER INFORMATION
Net sales
     Universal Stainless & Alloy Products            $ 14,499            $ 20,882              $  26,900           $ 38,520
     Dunkirk Specialty Steel                            5,395               2,173                 10,179              2,379
     Intersegment                                     (3,057)             (1,633)                (5,542)            (1,881)
                                                     --------            --------              ---------           --------
         Consolidated net sales                      $ 16,837            $ 21,422              $  31,537           $ 39,018
                                                     ========            ========              =========           ========
Operating income (loss)
      Universal Stainless & Alloy Products           $  (255)            $  1,687              $ (1,029)           $  4,171
      Dunkirk Specialty Steel                           (374)               (376)                  (973)              (882)
                                                     --------            --------              ---------           --------
      Total operating income (loss)                     (629)               1,311                (2,002)              3,289
Depreciation and amortization of fixed assets             741                 750                  1,547              1,500
Other income                                               23                  31                     50                 62
                                                     --------            --------              ---------           --------
EBITDA                                               $    135            $  2,092              $   (405)           $  4,851
                                                     ========            ========              =========           ========

Tons shipped                                            8,646              12,642                 16,059             20,988
                                                     ========            ========              =========           ========








                           CONSOLIDATED BALANCE SHEET
                             (Dollars in thousands)




                                                                                 
                                                                     June 30,            December 31,
                                                                      2003                    2002
                                                                      ----                    ----

Cash                                                                $   6,037               $   3,308
Accounts receivable, net                                               12,347                  11,550
Inventory                                                              21,937                  22,717
Deferred taxes                                                          1,192                   1,127
Other current assets                                                    2,392                   2,454
                                                                    ---------               ---------
Current assets                                                         43,905                  41,156
Property, plant & equipment, net                                       40,687                  42,246
Other assets                                                              624                     642
                                                                    ---------               ---------
                                                                    $  85,216               $  84,044
                                                                    =========               =========
Accounts payable                                                    $   5,966               $   4,190
Bank overdrafts                                                           916                     275
Accrued employment costs                                                1,006                   1,019
Current portion of long-term debt                                       1,972                   1,971
Other current liabilities                                                 660                     163
                                                                    ---------               ---------
Current liabilities                                                    10,520                   7,618
Long-term debt                                                          6,560                   7,502
Deferred taxes                                                          8,333                   8,123
                                                                    ---------               ---------
Total liabilities                                                      25,413                  23,243
                                                                    ---------               ---------
Stockholders' equity                                                   59,803                  60,801
                                                                    ---------               ---------
                                                                    $  85,216               $  84,044

- ---------------------------------------------------------------------------------------------------------------
                                     CONSOLIDATED STATEMENT OF CASH FLOW DATA
                                         For the Six-Months Ended June 30,

                                                                        2003                    2002
                                                                        ----                    ----

Cash flow from operating activities                                 $   3,013               $   4,595
Cash flow due to investing activities                                   (191)                 (3,093)
Cash flow due to financing activities                                    (93)                   1,779
                                                                    ----------              ---------
      Net cash flow                                                 $   2,729               $   3,281
                                                                    =========               =========

                                      # # #