[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 2007 FIRST QUARTER
           - FIRST QUARTER EPS REACHES $1.00 ON $56 MILLION IN SALES -

         BRIDGEVILLE, PA, APRIL 24, 2007 - UNIVERSAL STAINLESS & ALLOY PRODUCTS,
INC. (NASDAQ: USAP) reported today that sales for the first quarter of 2007 rose
25% to a record $56.2 million  compared with $44.9 million in the same period of
2006. First quarter 2007 net income rose 70% to a record $6.8 million,  or $1.00
per diluted share.  This compares with net income of $4.0 million,  or $0.61 per
diluted share, for the first quarter of 2006.

         The 2007 first quarter results reflect a reduction in the annual income
tax rate to 35.0% from 36.0% recorded in the 2006 first  quarter,  equivalent to
$0.02 per diluted share. Net income for the 2006 first quarter has been adjusted
for the retrospective  application of an accounting pronouncement as detailed in
the financial tables.

         The first quarter 2007 sales were in line with the  Company's  forecast
of $52 to $57 million while diluted EPS  substantially  exceeded the  forecasted
range of $0.82 to $0.87, mainly due to higher than expected nickel pricing.

          Chairman and CEO Mac  McAninch  commented:  "Our record first  quarter
shows the ongoing benefit of our investments in equipment and personnel over the
past two years,  which have  enabled  us to  respond to strong end  markets  and
continue  our shift to higher  value-added  products  while also  improving  our
on-time delivery  performance.  Our strong  year-over-year growth to all our end
markets in the first quarter was led, once again,  by  aerospace.  In fact,  our
sales of high strength low alloy and high  temperature  alloy steels,  which are
used primarily for aerospace applications, represented 16% of our total sales in
the 2007 first quarter compared with 11% in the same quarter last year. With the
peak in commercial  aircraft  delivery not expected until 2010 and the potential
for replacement  aircraft  orders from domestic  airlines,  we expect  aerospace
demand to drive our growth for the foreseeable  future,  supported by the strong
prospects for all our niche markets."




USAP REPORTS RECORD 2007 FIRST QUARTER RESULTS                        - PAGE 2 -

SEGMENT REVIEW
- --------------
         In the first quarter of 2007, the Universal  Stainless & Alloy Products
segment had record sales of $48.2  million and record  operating  income of $7.2
million,  yielding an operating  margin of 15%. This compares with first quarter
2006 sales of $39.1  million and  operating  income of $5.1  million,  or 13% of
sales.  In the fourth  quarter of 2006,  sales were $47.1  million and operating
income was $4.6 million, or 10% of sales.

         The 23% increase in sales and 41% increase in operating income from the
2006 first  quarter  reflect the  contribution  of new  vacuum-arc  remelt (VAR)
furnaces installed in December 2005 and August 2006, which supported a continued
shift to higher value added products.  Favorable  product mix also accounted for
the 55% increase in the first quarter 2007 operating  margin on a 2% increase in
sales compared with the 2006 fourth quarter,  while higher sales of bar and tool
steel plate  products to service  centers  offset  lower sales of  semi-finished
products to rerollers and forgers.

         The Dunkirk  Specialty Steel segment reported record sales for the 2007
first quarter of $20.4 million and operating  income of $3.8 million,  resulting
in an operating  margin of 19%.  This  compares  with sales of $14.0 million and
operating income of $1.5 million, or 10% of sales, in the first quarter of 2006.
In the fourth quarter of 2006, sales were $20.3 million and operating income was
$3.9 million, or 19% of sales.

         Dunkirk's 46% increase in sales and 162% rise in operating  income over
the 2006 first  quarter were due to the improved VAR remelted  feedstock  supply
from Bridgeville,  workforce  additions,  and rising nickel prices that affected
the  surcharge  mechanism.  The  growth  in sales  over the 2006  first  quarter
reflected increases in every customer category, including a 102% increase in OEM
sales and a 77% increase in sales to redrawers.  Sales and operating income were
in line  with  those of the 2006  fourth  quarter,  with  growth in sales of bar
products to service centers and OEMs. These gains more than offset lower rod and
wire sales, mainly reflecting the delay of orders for high nickel-bearing grades
of steel because of record nickel prices.

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 2007 sales will range from
$52 to $57  million and that  diluted  EPS will range from $0.85 to $0.90.  This
compares with sales of $48.0 million and diluted EPS of $0.70,  as adjusted,  in
the second quarter of 2006.
         The following factors were considered in developing these estimates:

o        The Company's total backlog at March 31, 2007  was  approximately  $114
         million compared to $120 million at December 31, 2006.

o        End market demand led by aerospace is expected to  remain strong in the
         2007 second quarter.





USAP REPORTS RECORD 2007 FIRST QUARTER RESULTS                        - PAGE 3 -

o         Nickel prices are expected to remain at the high levels experienced in
          the 2007 first  quarter.

o         Sales  from the  Dunkirk  Specialty  Steel  segment  are  expected  to
          approximate  $20  million in the  second  quarter of 2007 based on its
          backlog  of $44  million  at March 31,  2007.

WEBCAST
- -------

     A  simultaneous  Webcast of the Company's  conference  call  discussing the
first quarter of 2007 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 May 1st. It can be accessed by dialing
706-645-9291, passcode 4463625. 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,
                                                2007                2006
                                                ----                ----
     NET SALES

Stainless steel                         $     39,570         $    33,418
Tool steel                                     7,097               5,827
High-strength low alloy steel                  6,234               2,552
High-temperature alloy steel                   2,745               2,369
Conversion services                              489                 729
Other                                            104                  42
                                          ----------           ---------
    Total net sales                           56,239              44,937
Cost of products sold                         43,020              36,170
Selling and administrative expenses            2,554               2,256
                                          ----------           ---------
    Operating income                          10,665               6,511
Interest expense                                (227)               (266)
Other income                                       4                   2
                                          ----------           ---------
    Income before taxes                       10,442               6,247
Income tax provision                           3,655               2,249
                                          ----------           ---------
    Net income                          $      6,787        $      3,998
                                          ==========           =========

Earnings per share - Basic              $       1.03        $       0.62
                                          ==========           =========
Earnings per share - Diluted            $       1.00        $       0.61
                                          ==========           =========
Weighted average shares of
Common Stock outstanding
    Basic                                  6,621,307           6,417,323
    Diluted                                6,761,157           6,559,491

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

NOTE: 2006 results have been adjusted to reflect the  retrospective  application
of the January 1, 2007 change in accounting for major maintenance  expenses from
the accrue-in-advance  method to the deferral method in accordance with the FASB
Staff Position entitled  "Accounting for Planned Major Maintenance  Activities,"
issued in September  2006.  The effect of the change in accounting is summarized
below:

                                              For the Quarter Ended
                                                   March 31, 2006
                                            As Reported      As Adjusted
                                            -----------      -----------
Operating income:
    Universal Stainless & Alloy
       Products Segment                 $      4,949               5,106
    Dunkirk Specialty Steel Segment            1,467               1,460
    Intersegment elimination                     (55)                (55)
                                          ----------          ----------
                                               6,361               6,511
                                          ==========          ==========

Net income                             $       3,902        $      3,998
                                          ==========          ==========

Diluted earnings per share             $        0.59        $       0.61
                                          ==========          ==========






                            BUSINESS SEGMENT RESULTS

UNIVERSAL STAINLESS & ALLOY PRODUCTS SEGMENT
                                                  For the Quarter Ended
                                                          March 31,
                                              2007               2006
                                              ----               ----
     NET SALES
Stainless steel                         $     24,996         $    23,567
Tool steel                                     6,159               5,360
High-strength low alloy steel                  4,000               1,239
High-temperature alloy steel                   1,230               1,041
Conversion services                              327                 538
Other                                             86                  40
                                          ----------          ----------
                                              36,798              31,785
Intersegment                                  11,367               7,352
                                          ----------          ----------
    Total net sales                           48,165              39,137
Material cost of sales                        21,231              17,408
Operation cost of sales                       18,017              15,094
Selling and administrative expenses            1,718               1,529
                                          ----------          ----------

    Operating income                    $      7,199        $      5,106
                                          ==========          ==========

DUNKIRK SPECIALTY STEEL SEGMENT
                                                  For the Quarter Ended
                                                       March 31,
                                              2007               2006
                                              ----               ----
     NET SALES
Stainless steel                         $     14,574         $     9,851
Tool steel                                       938                 467
High-strength low alloy steel                  2,234               1,313
High-temperature alloy steel                   1,515               1,328
Conversion services                              162                 191
Other                                             18                   2
                                          ----------          ----------
                                              19,441              13,152
Intersegment                                     999                 835
                                          ----------          ----------
    Total net sales                           20,440              13,987
Material cost of sales                        11,196               7,971
Operation cost of sales                        4,587               3,829
Selling and administrative expenses              836                 727
                                          ----------          ----------
    Operating income                    $      3,821        $      1,460
                                          ==========          ==========








                           MARKET SEGMENT INFORMATION
                                                         For the Quarter Ended
                                                               March 31,
                                                        2007           2006
                                                        ----           ----
     NET SALES
Service centers                                 $     29,105         $   23,038
Forgers                                               12,574              7,564
Rerollers                                              7,192              7,847
Original equipment manufacturers                       4,877              4,599
Wire redrawers                                         1,898              1,144
Conversion services                                      489                729
Other                                                    104                 16
                                                 -----------          ---------
    Total net sales                             $     56,239         $   44,937
                                                 ===========          =========

Tons shipped                                          11,157             12,045
                                                 ===========          =========

                                           CONSOLIDATED BALANCE SHEET

                                                     March 31,      December 31,
                                                       2007             2006
                                                       ----             ----
     ASSETS
Cash                                            $        882         $    2,909
Accounts receivable, net                              36,917             33,308
Inventory                                             71,640             66,019
Deferred taxes                                         1,285              1,544
Other current assets                                   1,373              1,606
                                                 -----------          ---------
    Total current assets                             112,097            105,386
Property, plant & equipment, net                      49,608             49,251
Other assets                                             718                584
                                                 -----------          ---------

    Total assets                                $    162,423         $  155,221
                                                 ===========          =========

     LIABILITIES AND STOCKHOLDERS' EQUITY
Trade accounts payable                          $     15,194         $   13,123
Outstanding checks in excess of bank balance           4,326              3,427
Current portion of long-term debt                      2,370              2,364
Accrued employment costs                               3,599              4,121
Accrued income tax                                     2,358                544
Other current liabilities                              1,619              1,358
                                                 -----------          ---------

    Total current liabilities                         29,466             24,937
Bank revolver                                          3,243              8,392
Long-term debt                                         8,241              8,836
Deferred taxes                                         8,402              8,402
                                                 -----------          ---------
    Total liabilities                                 49,352             50,567
Stockholders' equity                                 113,071            104,654
                                                 -----------          ---------

    Total liabilities and stockholders' equity  $    162,423         $  155,221
                                                 ===========          =========









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


                                                                     2007                2006
                                                                     ----                ----
Cash flows provided by operating activities:
  Net income                                                    $      6,787       $     3,998
  Adjustments to reconcile to net cash
    provided by operating activities:
      Depreciation and amortization                                      899               795
      Deferred tax increase (decrease)                                   113              (184)
      Stock based compensation expense                                   100                41
      Excess tax benefits from share-based
         payment arrangements                                           (799)               (6)
  Changes in assets and liabilities:
      Accounts receivable, net                                        (3,609)           (1,881)
      Inventory                                                       (5,621)           (4,295)
      Trade accounts payable                                           2,071             1,496
      Deferred revenue                                                   277             3,487
      Accrued income tax payable                                       1,814             2,370
      Accrued employment costs                                          (522)             (611)
      Other, net                                                       1,025               506
                                                                 -----------          --------
Cash flow provided by operating activities                             2,535             5,716
                                                                 -----------          --------
Cash flow used in investing activities:
  Capital expenditures                                                (1,253)           (2,216)
                                                                 -----------          --------
Cash flow used in investing activities                                (1,253)           (2,216)
                                                                 -----------          --------
Cash flows used in financing activities:
  Revolving credit net repayments                                     (5,149)           (3,296)
  Long-term debt repayments                                             (589)             (141)
  Net change in outstanding checks in excess
    of bank balance                                                      899              (205)
  Proceeds from issuance of common stock                                 731                 3
  Excess tax benefits from share-based payment
    arrangements                                                         799                 6
                                                                 -----------          --------
Cash flow used in financing activities                                (3,309)            3,633)
                                                                 -----------          --------
    Net cash flow                                               $     (2,027)      $      (133)
                                                                 ===========          ========