[GRAPHIC OMITTED][GRAPHIC OMITTED]

CONTACTS: Richard M. Ubinger                      June Filingeri
          Vice President of Finance,              President
          Chief Financial Officer and Treasurer   Comm-Partners LLC
          (412) 257-7606                          (203) 972-0186

FOR IMMEDIATE RELEASE

              UNIVERSAL STAINLESS REPORTS RECORD SALES AND EARNINGS
                      FOR FOURTH QUARTER AND FULL YEAR 2006
          - Fourth Quarter EPS Reaches $0.97 on $56 Million in Sales -
          - Full-Year Sales Top $200 Million and EPS Climbs to $3.12 -

     BRIDGEVILLE,  PA, January 18, 2007 - Universal  Stainless & Alloy Products,
Inc.  (Nasdaq:  USAP)  reported  today that sales for the fourth quarter of 2006
rose 33% to a record  $55.8  million  compared  with  $42.0  million in the same
period  of 2005.  Fourth  quarter  2006  net  income  rose 80% to a record  $6.4
million,  or $0.97 per  diluted  share.  This  compares  with net income of $3.6
million, or $0.55 per diluted share, reported in the fourth quarter of 2005. For
the full year 2006,  sales rose 20% to a record  $203.9  million  compared  with
$170.0  million in 2005.  Net income for 2006  increased  58% to a record  $20.6
million,  or $3.12 per diluted share compared with $13.1  million,  or $2.02 per
diluted share reported for 2005.
     The 2006 fourth  quarter and full year results  included  $465,000 of other
income from the receipt of 2006 import  duties,  equivalent to $0.05 per diluted
share,  and a  reduction  in the annual  income  tax rate to 35.2%  from  36.0%,
equivalent  to $0.04 per diluted  share.  The 2005 fourth  quarter and full year
results  included  import  duties of $358,000,  equivalent  to $0.04 per diluted
share,  and a  reduction  in the annual  income  tax rate to 35.4%  from  36.0%,
equivalent to $0.02 per diluted share.
     The Company's fourth quarter 2006 results exceeded its forecast of sales in
the range of $45 to $50 million and diluted EPS in the range of $0.70 to $0.75.
     Chairman and CEO Mac McAninch commented: "We achieved record results in the
fourth  quarter of 2006 as we have each quarter this year due to the strength of
our niche markets coupled with our targeted investments in capital equipment and
personnel,  which have  enabled us to take  advantage  of market  opportunities.
Substantial  aerospace demand continued to be the major force driving our growth
in the fourth  quarter  accompanied  by  increased  year-over-year  sales to the
petrochemical  and power generation  markets.  In fact, the sizeable increase in
our fourth  quarter  forger  sales was for  billet  product to be used for power
generation applications. While our sales of tool steel slowed in the second half
of 2006,  we view this as  temporary  because of the  favorable  outlook for
heavy equipment manufacturers later in 2007."




USAP REPORTS RECORD 2006 FOURTH QUARTER RESULTS                - Page 2 -

     Mr. McAninch  continued:  "Both of our operating segments reached important
milestones for the full year. Sales at our Universal  Stainless  segment reached
$179 million,  while Dunkirk's  sales crossed the $70 million  threshold for the
first time.  These record results mainly reflect our successful  shift to higher
value-added  products  as well as  higher  nickel  prices  which  increased  the
surcharge passed on to our customers."
     Mr. McAninch concluded: "We are entering 2007 with a great deal of optimism
for further growth due to the continued strength of our markets.  We continue to
focus on initiatives  to build the Company.  We have expanded our executive team
with the addition of Ken Matz as our new president,  which we announced  earlier
this week.  We also will  continue to re-invest in our Company to meet the needs
of our  customers,  to  further  increase  our  value-added  sales  and to build
additional value for our shareholders."

Segment Review
- --------------
     In the fourth  quarter of 2006,  the Universal  Stainless & Alloy  Products
segment  had  sales of $47.1  million  and  operating  income  of $4.9  million,
yielding an operating  margin of 10%.  This  compares  with fourth  quarter 2005
sales of $37.7 million and operating income of $4.7 million, or 12% of sales. In
the third quarter of 2006,  sales were $47.2  million and  operating  income was
$4.0  million,  or 9% of sales.  The  reduction in operating  margin in the 2006
fourth quarter in comparison to the prior year quarter is due to higher material
costs incurred, as the price of nickel continued to rise throughout the quarter.
     The 25%  increase  in sales  from  the 2005  fourth  quarter  reflects  the
contribution of the new vacuum-arc  remelt furnaces  installed in 2005 and 2006,
the  addition of two milling  machines  and a plate  flattener,  and  efficiency
improvements  in  Bridgeville.  It also was due to higher  product  prices and a
favorable  product  mix  including  increased  shipments  to forgers  and of bar
products to service centers.  Fourth quarter 2006 sales were level with the 2006
third quarter as lower sales of  semi-finished  product to rerollers and of tool
steel plate to service centers were offset by increased sales to forgers.
     The Dunkirk  Specialty  Steel  segment  reported  record sales for the 2006
fourth  quarter of $20.3  million and record  operating  income of $4.0 million,
resulting  in an  operating  margin of 20%.  This  compares  with sales of $13.0
million and  operating  income of $1.3 million,  or 10% of sales,  in the fourth
quarter of 2005.  In the third  quarter of 2006  sales  were $19.8  million  and
operating income was $3.8 million, or 19% of sales.
     Dunkirk's 56% increase in sales and 212% rise in operating  income over the
2005 fourth quarter were due to the improved VAR remelted  feedstock supply from
Bridgeville, workforce additions, the timing of feedstock procurement and rising
nickel prices that affected the surcharge mechanism.  The year-over-year  growth
in sales reflected  increases in nearly every customer  category,  with sales to
redrawers  up 40%, to service  centers up 60% and to OEMs up 70%.  Sales rose 2%
over the 2006 third  quarter and  operating  income  increased  4% from the 2006
third quarter due to the effect of higher nickel prices.





USAP REPORTS RECORD 2006 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 2007 sales will range from $52 to
$57 million and that diluted EPS will range from $0.82 to $0.87.  This  compares
with sales of $44.9  million and  diluted  EPS of $0.59 in the first  quarter of
2006.

     The following factors were considered in developing these estimates:

o    The  Company's  total backlog at December 31, 2006 remained at high levels,
     approximating $120 million compared to $124 million at September 30, 2006.

o    The  Company  expects to  continue to work down its backlog and improve its
     on-time  delivery  performance  in the 2007  first  quarter  because  it is
     shipping more remelted  products from its seventh VAR furnace  installed in
     August and is continuing to improve manufacturing  processes and efficiency
     company-wide.

o    End market demand is expected to remain  strong in the 2007 first  quarter.
     Nickel prices are expected to remain level with the 2006 fourth quarter.

o    Sales from the Dunkirk  Specialty Steel segment are expected to approximate
     $20  million  in the first  quarter  of 2007  based on its  backlog  of $51
     million at December 31, 2006. Its operating income as a percentage of sales
     is expected to approximate  the average for 2006 of 16%, as the majority of
     its  feedstock  to support  these sales  reflect the higher  nickel  prices
     reached in the second half of 2006.

Webcast
- -------

     A  simultaneous  Webcast of the Company's  conference  call  discussing the
fourth  quarter of 2006 and the first quarter 2007  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  January  25th.  It can be accessed by
dialing 706-645-9291, passcode 5578498. 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.





USAP REPORTS RECORD 2006 FOURTH QUARTER RESULTS               - 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 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       For the Year Ended
                                        December 31,                December 31,
                                       2006        2005           2006          2005
                                       ----        ----           ----          ----
Net Sales
- ---------
Stainless steel                   $  41,474   $  32,191       $  151,633   $ 135,588
Tool steel                            4,744       5,556           23,389      20,737
High-strength low alloy steel         6,145       2,336           16,467       6,606
High-temperature alloy steel          2,792       1,371            9,837       3,694
Conversion services                     443         497            2,137       3,030
Other                                   209          92              410         367
                                    -------     --------       ----------  ---------
Total net sales                      55,807      42,043          203,873     170,022
Cost of products sold                43,758      34,653          160,682     140,952
Selling and administrative expenses   2,619       2,106           10,792       8,441
                                     ------    --------       ----------   ---------
    Operating income                  9,430       5,284           32,399      20,629
Interest expense                       (296)       (256)          (1,106)       (851)
Other income                            516         374              522         437
                                    -------    --------       ----------   ---------
    Income before taxes               9,650       5,402           31,815      20,215
Income tax provision                  3,222       1,826           11,201       7,159
                                    -------    --------       ----------   ---------
    Net income                        6,428    $  3,576      $    20,614   $  13,056
                                    =======    ========       ==========   =========

Earnings per share - Basic         $   0.99    $   0.56      $      3.20   $    2.05
                                    =======    ========       ==========   =========
Earnings per share - Diluted       $   0.97    $   0.55      $      3.12   $    2.02
                                    =======    ========       ==========   =========
Weighted average shares of
Common Stock outstanding
    Basic                         6,516,880   6,403,185        6,451,037   6,375,257
    Diluted                       6,658,566   6,507,520        6,612,530   6,479,114


- -------------------------------------------------------------------------------
                           MARKET SEGMENT INFORMATION

                                                                    

                                     For the Quarter Ended       For the Year Ended
                                        December 31,                December 31,
                                       2006           2005            2006       2005
                                       ----           ----            ----       ----
Net Sales
- ---------
Service centers                     $  25,760     $  19,817     $  101,510   $ 73,213
Forgers                                13,504         7,172         38,539     29,914
Rerollers                               8,193         6,214         33,273     39,254
Original equipment manufacturers        4,392         5,922         18,368     13,992
Wire redrawers                          3,330         2,329          9,660     10,263
Conversion services                       443           497          2,137      3,030
Other                                     185            92            386        356
                                      -------      --------       --------   --------
    Total net sales                 $  55,807     $  42,043     $  203,873   $170,022
                                      =======      ========      =========   ========
Tons shipped                           12,064        10,668         50,        51,233
                                       ======       =======       ========   ========






                            BUSINESS SEGMENT RESULTS

Universal Stainless & Alloy Products Segment

                                                                     

                                     For the Quarter Ended        For the Year Ended
                                       December 31,                  December 31,
                                       2006           2005             2006       2005
                                       ----           ----             ----       ----
Net Sales
- ---------
Stainless steel                   $  28,019     $   21,666       $  102,372   $ 90,530
Tool steel                            4,281          5,324           21,747     20,047
High-strength low alloy steel         3,141          1,312            8,177      3,199
High-temperature alloy steel          1,097          1,019            3,787      3,254
Conversion services                     287            412            1,530      2,534
Other                                   174             78              325        295
                                    -------       --------       ----------   --------
                                     36,999         29,811          137,938    119,859
Intersegment                         10,143          7,893           41,232     33,399
                                    -------       --------       ----------   --------
    Total net sales                  47,142         37,704          179,170    153,258
Material cost of sales               23,489         16,412           85,298     75,568
Operation cost of sales              17,090         15,151           66,790     56,885
Selling and administrative expenses   1,713          1,467            7,392      5,791
                                    -------       --------       ----------   --------
    Operating income             $    4,850    $     4,674      $    19,690   $ 15,014
                                  =========       ========       ==========   ========



Dunkirk Specialty Steel Segment

                                                                    

                                     For the Quarter Ended          For the Year Ended
                                       December 31,                     December 31,
                                       2006         2005            2006          2005
                                       ----         ----            ----          ----
Net Sales
- ---------
Stainless steel                  $  13,455      $  10,525       $    49,261   $ 45,058
Tool steel                             463            232             1,642        690
High-strength low alloy steel        3,004          1,024             8,290      3,407
High-temperature alloy steel         1,695            352             6,050        440
Conversion services                    156             85               607        496
Other                                   35             14                85         72
                                   -------        -------        ----------    -------
                                    18,808         12,232            65,935     50,163
Intersegment                         1,446            750             4,320      2,848
                                   -------        -------        ----------   --------

    Total net sales                 20,254         12,982            70,255     53,011
Material cost of sales              10,949          7,750            38,705     29,496
Operation cost of sales              4,438          3,324            16,654     14,141
Selling and administrative expenses    906            639             3,400      2,650
                                   -------        -------        ----------   --------
    Operating income               $ 3,961     $    1,269       $    11,496   $  6,724
                                   =======        ========       ==========   ========









                           CONSOLIDATED BALANCE SHEET


                                                                

                                            December 31,          December 31,
                                               2006                  2005
                                               ----                  ----
Assets
- ------
Cash                                 $         2,909         $        620
Accounts receivable, net                      33,308               27,963
Inventory                                     66,019               51,398
Other current assets                           3,044                2,790
                                        ------------       --------------
    Total current assets                     105,280               82,771
Property, plant & equipment, net              49,251               45,761
Other assets                                     584                  495
                                        ------------       --------------
    Total assets                        $    155,115      $       129,027
                                        ============       ==============

Liabilities and Stockholders' Equity
- ------------------------------------
Trade accounts payable               $        13,123      $        12,579
Accrued employment costs                       4,121                2,958
Outstanding checks in excess of bank           3,427                3,101
  balance
Current portion of long-term debt              2,364                1,555
Other current liabilities                      1,902                  914
                                        ------------       --------------
    Total current liabilities                 24,937               21,107
Bank revolver                                  8,392                6,117
Long-term debt                                 8,836               11,200
Deferred taxes                                 8,402                9,600
                                        ------------       --------------
    Total liabilities                         50,567               48,024
Stockholders' equity                         104,548               81,003
                                        ------------       --------------
   Total liabilities and stockholders' $     155,115      $       129,027
        equity                          ============       ==============







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

                                                                  

                                                       2006            2005
                                                       ----            ----
Cash flows provided by operating activities:
  Net income                                       $ 20,614        $ 13,056
  Adjustments to reconcile to net cash
    provided by operating activities:
      Depreciation and amortization                   3,337           3,085
      Loss on retirement of fixed assets                911             705
      Deferred tax decrease                          (1,836)            (90)
      Stock based compensation expense                   27               -
      Tax benefit from exercise of stock options          -             207
      Excess tax benefits from share-based
         payment arrangements                        (1,073)              -
  Changes in assets and liabilities:
      Accounts receivable, net                       (5,345)          (3,401)
      Inventory                                     (14,621)         (13,080)
      Trade accounts payable                             54              913
      Accrued employment costs                        1,163            1,128
      Other, net                                      2,334              808
                                               ------------       ----------
Cash flow provided by operating activities            6,301            3,331
                                               ------------       ----------
Cash flow used in investing activities:
  Acquisition of assets and real property
    through purchase agreements                 -                  (344     )
  Capital expenditures                               (7,716)          (8,464)
                                               ------------       ----------
Cash flow used in investing activities               (7,716)          (8,808)
                                               ------------       ----------
Cash flows provided by financing activities:
  Revolving credit net borrowings                     2,275           (2,518)
  Proceeds from long-term debt                            -            8,050
  Deferred financing costs                                -              (48)
  Long-term debt repayments                          (1,555)             (89)
  Net change in outstanding checks in excess
    of bank balance                                     326              463
  Proceeds from issuance of common stock              1,585              803
  Excess tax benefits from share-based payment
arrangements                                          1,073                -
                                                -----------       ----------
Cash flow provided by financing activities            3,704            5,856
                                                -----------       ----------
    Net cash flow                              $      2,289      $       379
                                                ===========       ==========