[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 STRONG RESULTS, RECORD SALES
                           FOR SECOND QUARTER OF 2007
               - Company Announces $3.5 Million Capital Project -

     BRIDGEVILLE, PA, July 24, 2007 - Universal Stainless & Alloy Products, Inc.
(Nasdaq: USAP) reported today that sales for the second quarter of 2007 rose 29%
to a record  $62.1  million  compared  with $48.0  million in the same period of
2006. Net income for the 2007 second quarter rose 27% to $5.9 million,  or $0.87
per diluted  share,  including  the effect of an  after-tax  charge of $520,000,
equivalent to $0.08 per diluted  share,  related to a previously  reported legal
settlement. In the second quarter of 2006, net income was $4.6 million, or $0.70
per diluted share.

     The 2007 second quarter results also included a net inventory adjustment of
$1.0  million,  equivalent to $0.10 per diluted  share,  mainly due to increased
reserves  related to a sharp decline in nickel prices at the end of the quarter.
The annual  income tax rate  declined  to 35.0% from 36.0%  recorded in the 2006
second quarter,  equivalent to $0.01 per diluted share.  Net income for the 2006
second  quarter  has  been  adjusted  for the  retrospective  application  of an
accounting pronouncement as detailed in the financial tables.

     Sales for the second  quarter of 2007  exceeded  the  Company's  forecasted
range  of $52 to $57  million  and its  diluted  EPS was  within  the  Company's
forecast of $0.85 to $0.90.  Excluding the previously  described charges for the
legal settlement and inventory adjustments, which are $0.18 per diluted share in
the aggregate, diluted EPS would have exceeded the Company's forecast.

     For the first six months of 2007,  sales rose 27% to $118.3 million and net
income increased 47% to $12.6 million,  or $1.87 per diluted share,  compared to
same period of 2006.

     Chairman and CEO Mac McAninch  commented:  "The  sustained  strength of the
aerospace  market  continued  to be a main  driver of our  growth in the  second
quarter  and its  outlook  is very  positive  into the next  decade.  The  power
generation,  petrochemical and heavy equipment markets hold enormous opportunity
for us as well."




USAP REPORTS STRONG RESULTS FOR 2007 SECOND QUARTER                - Page 2 -


     Mr. McAninch continued:  "Our optimism and the positive outlook for our end
markets are not diminished by the  continuing  volatility in the market price of
nickel and its recent  decline,  although that decline has affected our forecast
for the current third  quarter.  However,  over the longer term, we expect lower
nickel  prices to  encourage  our  service  center  customers  to rebuild  their
inventories. Lower nickel prices should also decrease our working capital needs.

     "Our capital  investments over the past two years have enabled us to better
respond to  opportunities  in our niche markets to date. We have decided to take
another  major step to  enhance  our  capabilities  by adding  high  temperature
annealing  equipment  capable of oil,  water and air  quenching  at our  Dunkirk
facility.  Dunkirk's high temperature heat treating operation, which is required
for most of its  product  categories,  is  approaching  full  utilization.  This
capital expansion  project,  which will cost  approximately  $3.5 million and is
scheduled  for  completion  in the fourth  quarter,  has the potential to expand
Dunkirk's annual sales by as much as $20 million. Our continued  reinvestment of
capital  combined with our focus on further  improving our processes and on-time
delivery  performance  reflects our ongoing commitment to better serve the needs
of our customers."


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

     In the second  quarter of 2007,  the Universal  Stainless & Alloy  Products
segment had record sales of $55.1 million and operating  income of $5.8 million,
yielding an operating  margin of 11%. The operating income included $1.3 million
of costs related to the  aforementioned  pre-tax effect of the legal  settlement
and the portion of the inventory adjustment  attributable to the segment. In the
second quarter of 2006,  sales were $45.7 million and operating  income was $5.8
million, or 13% of sales. In the first quarter of 2007, sales were $48.2 million
and operating income was $7.2 million, or 15% of sales.

     The 21% increase in sales from the 2006 second quarter reflected a doubling
of sales to forgers mainly of billet for power generation applications and a 57%
increase  in sales of bar  products  to service  centers  mainly  for  aerospace
applications.  These included the contribution of a new vacuum-arc  remelt (VAR)
furnace  installed in August 2006 and the effect of higher  nickel prices on the
surcharge  pricing  mechanism.  These  increases were partially  offset by lower
shipments of tool steel plate to service centers.




USAP REPORTS STRONG RESULTS FOR 2007 SECOND QUARTER                - Page 3 -


     The Dunkirk  Specialty Steel segment reported record sales of $21.3 million
and operating  income of $3.7 million for the 2007 second quarter,  resulting in
an operating  margin of 17%. The  operating  income  included  $492,000 of costs
related to the inventory  adjustment  attributable to the segment. In the second
quarter of 2006, sales were $16.2 million and operating income was $2.3 million,
or 14% of sales.  In the first  quarter of 2007,  sales were $20.4  million  and
operating income was $3.8 million, or 19% of sales.

     Dunkirk's  32% increase in sales and 60% rise in operating  income over the
2006 second  quarter  were due to improved VAR  remelted  feedstock  supply from
Bridgeville,  workforce additions, and the effect of higher nickel prices on the
surcharge  mechanism.  The sales growth reflected a 37% increase in sales of bar
products to service  centers and OEMs,  which offset lower sales of rod and wire
products 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 third quarter 2007 sales will range from $52 to
$57 million and that diluted EPS will range from $0.77 to $0.82.  This  compares
with sales of $55.1 million and diluted EPS of $0.86, as adjusted,  in the third
quarter of 2006.

     The following factors were considered in developing these estimates:

o    The Company's total backlog at June 30, 2007 was approximately $103 million
     compared to $114 million at March 31, 2007.

o    Sales from the Dunkirk  Specialty Steel segment are expected to approximate
     $19  million in the third  quarter  of 2007 on  shipment  volumes  that are
     expected  to  approximate  the prior  quarter's  level.  The  reduction  in
     revenues is a result of lower surcharges  anticipated due to the decline in
     the market value of nickel,  which also is expected to  eliminate  the FIFO
     (First-In  First-Out  inventory  accounting method) benefit the Company has
     experienced  mainly in the Dunkirk  segment in the past four quarters.  The
     Company  estimates  that the 2007  second  quarter  FIFO  benefit  was $1.2
     million, or $0.12 per diluted share.

o    The Company's  progress in improving its on-time  delivery  performance has
     helped it to reduce its backlog,  which is also being affected by delays in
     inventory  replenishment  by service  centers.  The Company expects service
     center  order entry to return to more normal  levels as it  approaches  the
     fourth quarter.




USAP REPORTS STRONG RESULTS FOR 2007 SECOND QUARTER                - Page 4 -


Webcast
- -------

     A  simultaneous  Webcast of the Company's  conference  call  discussing the
second  quarter of 2007 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 and continuing  through July 31st. It can be accessed by dialing
706-645-9291, passcode 5400663. 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.  More information
is available at www.univstainless.com.


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,  labor 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 Six-Months Ended
                                                       June 30,                         June 30,
                                                2007               2006           2007            2006
                                                ----               ----           ----            ----
                                                                                     
     Net Sales

Stainless steel                               $ 45,128          $ 35,015         $  84,698       $  68,433
Tool steel                                       6,444             7,410            13,541          13,237
High-strength low alloy steel                    7,572             3,241            13,806           5,793
High-temperature alloy steel                     2,355             1,744             5,100           4,113
Conversion services                                492               504               981           1,233
Other                                               65               105               169             147
                                               --------          --------         ---------       ---------
    Total net sales                             62,056            48,019           118,295          92,956
Cost of products sold                           49,442            37,641            92,462          73,811
Selling and administrative expenses              3,407             2,879             5,961           5,135
                                               --------          --------         ---------       ---------
    Operating income                             9,207             7,499            19,872          14,010
Interest expense                                  (195)             (269)             (422)           (535)
Other income                                         6                 2                10               4
                                               --------          --------         ---------       ---------
    Income before taxes                          9,018             7,232            19,460          13,479
Income tax provision                             3,156             2,603             6,811           4,852
                                               --------          --------         ---------       ---------
    Net income                                $  5,862          $  4,629            12,649           8,627
                                               ========          ========         =========       =========

Earnings per share - Basic                    $   0.88          $   0.72         $    1.91       $    1.34
                                               ========          ========         =========       =========
Earnings per share - Diluted                  $   0.87          $   0.70         $    1.87            1.31
                                               ========          ========         =========       =========

Weighted average shares of
Common Stock outstanding
    Basic                                    6,642,655         6,426,374         6,631,981       6,421,848
    Diluted                                  6,774,553         6,614,717         6,767,855       6,587,917

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


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            For the Six-Months Ended
                                                    June 30, 2006                     June 30, 2006
                                             As Reported     As Adjusted        As Reported     As Adjusted
                                             -----------     -----------        -----------     -----------
                                                                                     
Operating income:
    Universal Stainless & Alloy
       Products Segment                       $  5,844        $  5,826           $ 10,793       $ 10,932
    Dunkirk Specialty Steel Segment              2,257           2,326              3,724          3,786
    Intersegment elimination                      (653)           (653)              (708)          (708)
                                               --------        --------           --------       --------
                                                 7,448           7,499             13,809         14,010
                                               ========        ========           ========       ========

Net income                                    $  4,596        $  4,629           $  8,498       $  8,627
                                               ========        ========           ========       ========

Diluted earnings per share                    $   0.69        $   0.70           $   1.29       $   1.31
                                               ========        ========           ========       ========







                                           BUSINESS SEGMENT RESULTS

Universal Stainless & Alloy Products Segment

                                                 For the Quarter Ended         For the Six-Months Ended
                                                       June 30,                         June 30,
                                                2007              2006            2007            2006
                                                ----              ----            ----            ----

                                                                                     
     Net Sales

Stainless steel                              $  30,804        $  22,444       $   55,800      $  46,011
Tool steel                                       6,111            7,254           12,270         12,614
High-strength low alloy steel                    3,822            1,690            7,822          2,929
High-temperature alloy steel                       916              718            2,146          1,759
Conversion services                                325              384              652            922
Other                                               36               72              122            112
                                               -------         --------        ---------       --------
                                                42,014           32,562           78,812         64,347
Intersegment                                    13,080           13,138           24,447         20,490
                                               -------         --------        ---------       --------
    Total net sales                             55,094           45,700          103,259         84,837
Material cost of sales                          29,684           20,346           50,915         37,754
Operation cost of sales                         17,033           17,502           35,050         32,596
Selling and administrative expenses              2,571            2,026            4,289          3,555
                                               -------         --------        ---------       --------

    Operating income                         $   5,806        $   5,826       $   13,005      $  10,932
                                               =======         ========        =========       ========



Dunkirk Specialty Steel Segment

                                                 For the Quarter Ended         For the Six-Months Ended
                                                       June 30,                         June 30,
                                                2007              2006            2007            2006
                                                ----              ----            ----            ----
                                                                                     
     Net Sales

Stainless steel                              $  14,324        $  12,571       $   28,898      $  22,422
Tool steel                                         333              156            1,271            623
High-strength low alloy steel                    3,750            1,551            5,984          2,864
High-temperature alloy steel                     1,439            1,026            2,954          2,354
Conversion services                                167              120              329            311
Other                                               29               33               47             35
                                              --------         --------        ---------       --------
                                                20,042           15,457           39,483         28,609
Intersegment                                     1,279              722            2,278          1,557
                                              --------         --------        ---------       --------

    Total net sales                             21,321           16,179           41,761         30,166
Material cost of sales                          12,048            8,938           23,244         16,909
Operation cost of sales                          4,719            4,062            9,306          7,891
Selling and administrative expenses                836              853            1,672          1,580
                                              --------         --------        ---------       --------

    Operating income                         $   3,718        $   2,326       $    7,539      $   3,786
                                              ========         ========        =========       ========









                                              MARKET SEGMENT INFORMATION


                                                 For the Quarter Ended         For the Six-Months Ended
                                                       June 30,                         June 30,
                                                2007              2006            2007            2006
                                                ----              ----            ----            ----
                                                                                 
     Net Sales

Service centers                            $    32,598        $  26,318       $   61,703      $  49,356
Forgers                                         13,744            6,857           26,318         14,421
Rerollers                                        8,658            7,377           15,850         15,224
Original equipment manufacturers                 4,540            4,956            9,417          9,555
Wire redrawers                                   2,015            1,876            3,913          3,020
Conversion services                                492              504              981          1,233
Other                                                9              131              113            147
                                            ----------         --------        ---------       --------
    Total net sales                        $    62,056        $  48,019       $  118,295      $  92,956
                                            ==========         ========        =========       ========

Tons shipped                                    11,327           12,740           22,484         24,785
                                            ==========         ========        =========       ========



                                              CONSOLIDATED BALANCE SHEET


                                                    June 30,          December 31,
     Assets                                           2007               2006
                                                      ----               ----
                                                              
Cash                                               $      861        $     2,909
Accounts receivable, net                               39,157             33,308
Inventory                                              75,577             66,019
Deferred taxes                                          1,831              1,544
Other current assets                                    1,663              1,606
                                                    ---------         ----------

    Total current assets                              119,089            105,386
Property, plant & equipment, net                       50,340             49,251
Other assets                                              739                584
                                                    ---------         ----------

    Total assets                                   $  170,168        $   155,221
                                                    =========         ==========

     Liabilities and Stockholders' Equity

Trade accounts payable                             $   18,305        $    13,123
Outstanding checks in excess of bank balance            7,556              3,427
Accrued employment costs                                4,927              4,121
Current portion of long-term debt                       2,375              2,364
Other current liabilities                               1,124              1,902
                                                    ---------         ----------

    Total current liabilities                          34,287             24,937
Bank revolver                                             218              8,392
Long-term debt                                          7,645              8,836
Deferred taxes                                          8,550              8,402
                                                    ---------         ----------

    Total liabilities                                  50,700             50,567
Stockholders' equity                                  119,468            104,654
                                                    ---------         ----------

    Total liabilities and stockholders' equity     $  170,168        $   155,221
                                                    =========         ==========







                           CONSOLIDATED STATEMENT OF CASH FLOW DATA


                            For the Six-month Period Ended June 30,

                                                       2007              2006
                                                       ----              ----
                                                               
Cash flows provided by operating activities:
  Net income                                       $   12,649        $   8,627
  Adjustments to reconcile to net cash
    provided by operating activities:
      Depreciation and amortization                     1,822            1,639
      Deferred tax decrease                              (318)            (271)
      Stock based compensation expense                    208              126
      Excess tax benefits from share-based
         payment arrangements                            (982)            (115)
  Changes in assets and liabilities:
      Accounts receivable, net                         (5,849)          (4,880)
      Inventory                                        (9,558)          (7,731)
      Trade accounts payable                            5,182            1,081
      Deferred revenue                                    199            3,942
      Accrued employment costs                            806            1,023
      Other, net                                          (33)             698
                                                    ---------         --------
Cash flow provided by operating activities              4,126            4,139
                                                    ---------         --------
Cash flow used in investing activities:
  Capital expenditures                                 (2,906)          (5,290)
                                                    ---------         --------
Cash flow used in investing activities                 (2,906)          (5,290)
                                                    ---------         --------
Cash flows used in financing activities:
  Revolving credit net repayments                      (8,174)             714
  Long-term debt repayments                            (1,180)            (278)
  Net change in outstanding checks in excess
    of bank balance                                     4,129              285
  Proceeds from issuance of common stock                  975              207
  Excess tax benefits from share-based payment
arrangements                                              982              115
                                                    ---------         --------
Cash flow (used in) provided by financing
activities                                             (3,268)           1,043
                                                    ---------         --------

    Net cash flow                                  $   (2,048)       $    (108)
                                                    =========         ========