UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                          _____________________________

                                    FORM 10-Q

      [X]         QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  For the Quarterly Period Ended June 30, 2002

                                       OR

      [_]         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


                 For the Transition Period from ______ to ______
                         Commission File Number 0-25032

                          _____________________________


                   UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC.
             (Exact name of Registrant as specified in its charter)

               DELAWARE                                       25-1724540
   (State or other jurisdiction of                          (IRS Employer
    incorporation or organization)                       Identification No.)

                                600 Mayer Street
                              Bridgeville, PA 15017
          (Address of principal executive offices, including zip code)

                                 (412) 257-7600
                     (Telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                                    Yes   X    No ______
                                         ---

     As of August 8, 2002, there were 6,280,536 outstanding shares of the
Registrant's Common Stock, $.001 par value.



                   UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC.

This Quarterly Report on Form 10-Q contains historical information and
forward-looking statements. Statements looking forward are included in this Form
10-Q pursuant to the "safe harbor" provisions of the Private Securities
Litigation Reform Act of 1995. They 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 acquisition of the Empire Specialty Steel assets, and
the successful start-up of Dunkirk Specialty Steel, LLC, 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, risks associated with the negotiation of a new
collective bargaining agreement with the hourly employees at the Bridgeville
facility, and risks related to property, plant and equipment. In the context of
forward-looking information provided in this Form 10-Q and in other reports,
please refer to the discussion of risk factors detailed in, as well as the other
information contained in, the Company's filings with the Securities and Exchange
Commission during the past 12 months.



               DESCRIPTION                                                                        PAGE NO.
                                                                                               
PART I.        FINANCIAL INFORMATION

   Item 1.     Financial Statements

                   Consolidated Condensed Statements of Operations                                    2

                   Consolidated Condensed Balance Sheets                                              3

                   Consolidated Condensed Statements of Cash Flows                                    4

                   Notes to the Unaudited Consolidated Condensed Financial Statements                 5

   Item 2.     Management's Discussion and Analysis of Financial Condition and Results of             8
               Operations

   Item 3.     Quantitative and Qualitative Disclosures About Market Risk                            11


PART II.       OTHER INFORMATION

   Item 4.     Submission of Matters to a Vote of Security Holders                                   12

   Item 5.     Other Information                                                                     12

   Item 6.     Exhibits and Reports on Form 8-K                                                      12

SIGNATURES                                                                                           13


                                        1



Part I.  FINANCIAL INFORMATION

Item 1.  FINANCIAL STATEMENTS

                   UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC.

                 CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
              (Dollars in Thousands, Except Per Share Information)
                                   (Unaudited)



                                                           For the                      For the
                                                   Three-month period ended     Six-month period ended
                                                           June 30,                     June 30,
                                                   ------------------------     ----------------------
                                                     2002            2001         2002          2001
                                                     ----            ----         ----          ----
                                                                                   
Net sales                                          $ 21,422        $ 24,233     $ 39,018      $ 45,492
Cost of products sold                                18,574          19,207       32,819        36,328
Selling and administrative expenses                   1,537           1,816        2,910         3,374
                                                   --------        --------     --------      --------
Operating income                                      1,311           3,210        3,289         5,790
Interest expense and other financing costs             (118)           (160)        (228)         (341)
Other income                                             31               2           62            22
                                                   --------        --------     --------      --------
Income before taxes                                   1,224           3,052        3,123         5,471
Income taxes                                            447           1,144        1,140         2,051
                                                   --------        --------     --------      --------
Net income                                         $    777        $  1,908     $  1,983      $  3,420
                                                   ========        ========     ========      ========

Earnings per common share
     Basic                                         $   0.13        $   0.31     $   0.32      $   0.56
                                                   ========        ========     ========      ========
     Diluted                                       $   0.12        $   0.31     $   0.32      $   0.56
                                                   ========        ========     ========      ========


The accompanying notes are an integral part of these consolidated financial
statements.

                                        2



                   UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC.

                      CONSOLIDATED CONDENSED BALANCE SHEETS
                             (Dollars in Thousands)



                                                                       June 30, 2002     December 31, 2001
                                                                        (Unaudited)
                                                                                   
ASSETS
Current assets
         Cash and cash equivalents                                          $  8,735              $  5,454
         Accounts receivable (less allowance for doubtful
              accounts of $334 and $434)                                      15,001                13,257
         Inventory                                                            20,526                17,900
         Other current assets                                                  2,364                 1,482
                                                                            --------              --------
              Total current assets                                            46,626                38,093
Property, plant and equipment, net                                            41,492                41,202
Other assets                                                                     177                   151
                                                                            --------              --------

              Total assets                                                  $ 88,295              $ 79,446
                                                                            ========              ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
         Trade accounts payable                                             $  6,231              $  4,597
         Outstanding checks in excess of bank balance                          1,659                   857
         Current portion of long-term debt                                     1,871                 1,832
         Accrued employment costs                                              1,350                 1,562
         Other current liabilities                                               477                   590
                                                                            --------              --------
              Total current liabilities                                       11,588                 9,438
Long-term debt                                                                 8,440                 6,490
Deferred taxes                                                                 7,609                 7,146
                                                                            --------              --------
              Total liabilities                                               27,637                23,074
                                                                            --------              --------

Commitments and contingencies                                                     --                    --

Stockholders' equity
         Senior Preferred Stock, par value $.001 per share;
              liquidation value $100 per share; 2,000,000
              shares authorized; 0 shares issued and
              outstanding                                                         --                    --
         Common Stock, par value $.001 per share;
              10,000,000 shares authorized; 6,550,436 and
              6,347,172 shares issued                                              7                     6
         Additional paid-in capital                                           28,243                25,941
         Retained earnings                                                    34,039                32,056
         Treasury Stock at cost; 269,900
                common shares held                                            (1,631)               (1,631)
                                                                            --------              --------
              Total stockholders' equity                                      60,658                56,372
                                                                            --------              --------

Total liabilities and stockholders' equity                                  $ 88,295              $ 79,446
                                                                            ========              ========


The accompanying notes are an integral part of these consolidated financial
statements.

                                        3



                   UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC.

                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                             (Dollars in Thousands)
                                   (Unaudited)



                                                                                 For the Six-month period ended
                                                                                            June 30,
                                                                                   2002                  2001
                                                                                   ----                  ----
                                                                                                  
Cash flow from operating activities:
      Net income                                                                  $ 1,983               $ 3,420
      Adjustments to reconcile to net cash and cash equivalents
      provided by operating activities:
         Depreciation and amortization                                              1,539                 1,310
         Deferred taxes                                                               543                   472
         Tax benefit from exercise of stock options                                   428                    --
      Changes in assets and liabilities:
         Accounts receivable, net                                                  (1,744)               (4,323)
         Inventory                                                                  1,332                (2,272)
         Trade accounts payable                                                     1,634                 1,641
         Accrued employment costs                                                    (212)                  537
         Other, net                                                                  (908)                  982
                                                                                 --------              --------
           Net cash provided by operating activities                                4,595                 1,767
                                                                                 --------              --------
Cash flows from investing activities:
      Acquisition of assets and real property through purchase agreements          (1,283)                   --
      Capital expenditures                                                         (1,810)               (2,395)
                                                                                 --------              --------
          Net cash used in investing activities                                    (3,093)               (2,395)
                                                                                 --------              --------
Cash flows from financing activities:
      Proceeds from the exercise of stock options                                   1,852                    --
      Proceeds from issuance of Common Stock                                           23                    26
      Borrowings under revolving line of credit                                        --                 8,710
      Repayments under revolving line of credit                                        --                (8,516)
      Proceeds from long-term debt                                                     --                   139
      Repayments of long-term debt                                                   (898)                 (909)
      Increase in outstanding checks in excess of bank balance                        802                   197
                                                                                 --------              --------
           Net cash provided by (used in) financing activities                      1,779                  (353)
                                                                                 --------              --------
      Net increase (decrease) in cash and cash equivalents                          3,281                  (981)
      Cash and cash equivalents at beginning of period                              5,454                 1,109
                                                                                 --------              --------
      Cash and cash equivalents at end of period                                  $ 8,735               $   128
                                                                                 ========              ========

      Supplemental disclosure of cash flow information:
           Interest paid                                                          $   165               $   298
           Income taxes paid                                                      $ 1,262               $ 1,264


The accompanying notes are an integral part of these consolidated financial
statements.

                                     4



                   UNIVERSAL STAINLESS & ALLOY PRODUCTS, INC.

       NOTES TO THE UNAUDITED CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

Basis of Presentation

1)    The accompanying unaudited consolidated condensed financial statements of
      operations for the three- and six-month periods ended June 30, 2002 and
      2001, balance sheets as of June 30, 2002 and December 31, 2001, and
      statements of cash flows for the six-month periods ended June 30, 2002 and
      2001 have been prepared in accordance with generally accepted accounting
      principles for interim financial information. Accordingly, these
      statements should be read in conjunction with the audited financial
      statements as of and for the year ended December 31, 2001. In the opinion
      of management, the accompanying unaudited, condensed consolidated
      financial statements contain all adjustments, all of which were of a
      normal recurring nature, necessary to present fairly, in all material
      respects, the consolidated financial position at June 30, 2002 and
      December 31, 2001 and the consolidated results of operations and of cash
      flows for the periods ended June 30, 2002 and 2001, and are not
      necessarily indicative of the results to be expected for the full year.

Acquisition

2)    On February 8, 2002, the Company, through its wholly owned subsidiary,
      Dunkirk Specialty Steel, LLC ("Dunkirk Specialty Steel"), entered into a
      Personal Property Asset Purchase Agreement and a Real Property Purchase
      Agreement (the "Purchase Agreements") with the New York Job Development
      Authority (the "JDA") to acquire certain assets and real property formerly
      owned by Empire Specialty Steel, Inc. at its idled production facility
      located in Dunkirk, New York. These transactions were completed on
      February 14, 2002, and the plant became operational on March 14, 2002.
      Pursuant to the Purchase Agreements, Dunkirk Specialty Steel paid $1.1
      million in cash and issued two ten-year, 5% interest bearing notes payable
      to the JDA for the combined amount of $3.0 million. No principal or
      interest payments are due under the notes during the first year. The
      purchase price, including related acquisition costs and adjustments for
      the discounted value of the JDA notes, of $4,140,000 was allocated as
      follows (dollars in thousands):

          Inventory                                             $3,958
          Assets Held for Sale                                     182
                                                              --------

                                                                $4,140
                                                              ========

Common Stock

3)    The reconciliation of the weighted average number of shares of Common
      Stock outstanding utilized for the earnings per common share computations
      are as follows:

                                       5





                                                               For the                           For the
                                                        Three-month period ended          Six-month period ended
                                                                June 30,                          June 30,
                                                        2002               2001           2002               2001
                                                        ----               ----           ----               ----
                                                                                               
         Weighted average number of shares
            of Common Stock outstanding               6,176,813          6,081,274      6,127,043          6,081,251

         Assuming exercise of stock options
            and warrants reduced by the
            number of shares which could
            have been purchased with the
            proceeds from exercise of such
            stock options and warrants                  117,924             22,439         87,612             16,053
                                                     ----------         ----------     ----------         ----------

         Weighted average number of shares
            of  Common Stock outstanding,
            as adjusted                               6,294,737          6,103,713      6,214,655          6,097,304
                                                     ==========         ==========     ==========         ==========


Inventory

4)    The major classes of inventory are as follows (dollars in thousands):



                                                                         June 30, 2002              December 31, 2001
                                                                                              
                Raw materials and supplies                                     $ 1,998                        $ 1,880
                Semi-finished and finished steel products                       15,970                         13,593
                Operating materials                                              2,558                          2,427
                                                                         -------------               ----------------

                Total inventory                                                $20,526                        $17,900
                                                                         =============               ================


Property, Plant and Equipment

5)    Property, plant and equipment consists of the following (dollars in
      thousands):



                                                                         June 30, 2002              December 31, 2001
                                                                                              
                Land and land improvements                                    $    822                       $    822
                Buildings                                                        5,471                          4,701
                Machinery and equipment                                         46,591                         43,572
                Construction in progress                                           631                          2,641
                                                                         -------------               ----------------
                                                                                53,515                         51,736
                Accumulated depreciation                                       (12,023)                       (10,534)
                                                                         -------------               ----------------

                Property, plant and equipment, net                            $ 41,492                       $ 41,202
                                                                         =============               ================


Environmental

6)    The Company has reviewed the status of its environmental contingencies and
      believes there are no significant changes from that disclosed in the
      Company's Annual Report on Form 10-K for the year ended December 31, 2001.

                                       6



     Business Segments

7.)  Statement of Financial Accounting Standards (SFAS) 131, "Disclosures about
     Segments of an Enterprise and Related Information", requires companies to
     disclose segment information on the same basis as that used internally by
     executive management to evaluate segment performance.

     The Company is comprised of two business segments: Universal Stainless &
     Alloy Products, which consists of the Bridgeville and Titusville facilities
     and Dunkirk Specialty Steel, the Company's wholly owned subsidiary located
     in Dunkirk, New York.

     The Company manufactures and markets semi-finished and finished specialty
     steel products, including stainless steel, tool steel and certain other
     alloyed steels. Universal Stainless' manufacturing process involves
     melting, remelting, treating and hot and cold rolling of semi-finished and
     finished specialty steels. Dunkirk Specialty Steel's manufacturing process
     involves hot rolling and finishing of specialty steel bar, rod and wire.

     Sales between the segments are generally made at market-related prices.
     Other income, net, represents interest income. Corporate assets are
     primarily cash and cash equivalents, prepaid insurance costs, investment in
     Dunkirk Specialty Steel and corporate operating assets.

     Segment Data (dollars in thousands):



                                                              For the                     For the
                                                      Three-Month Period Ended     Six-Month Period Ended
                                                              June 30,                    June 30,
                                                         2002           2001          2002          2001
                                                      -----------   -----------   -----------    ----------
                                                                                       
Net sales
     Universal Stainless & Alloy Products                $20,882       $24,233       $38,520       $45,492
     Dunkirk Specialty Steel                               2,173            --         2,379            --
     Intersegment                                         (1,633)           --        (1,881)           --
                                                      -----------   -----------   -----------    ----------
        Consolidated net sales                            21,422        24,233        39,018        45,492
                                                      -----------   -----------   -----------    ----------
Operating income (loss)
     Universal Stainless & Alloy Products                  1,699         3,229         4,192         5,824
     Dunkirk Specialty Steel                                (376)           --          (882)           --
     Corporate costs                                         (12)          (19)          (21)          (34)
                                                      -----------   -----------   -----------    ----------
           Total operating income                          1,311         3,210         3,289         5,790
                                                      -----------   -----------   -----------    ----------
Interest expense and other financing costs                  (118)         (160)         (228)         (341)
                                                      -----------   -----------   -----------    ----------
Other income                                                  31             2            62            22
                                                      -----------   -----------   -----------    ----------
     Consolidated income before taxes                    $ 1,224       $ 3,052       $ 3,123       $ 5,471
                                                      ===========   ===========   ===========    ==========




                                                                             June 30,         December 31,
                                                                               2002              2001
                                                                               ----              ----
                                                                                          
     Total assets:
          Universal Stainless & Alloy Products                               $71,023            $73,225
          Dunkirk Specialty Steel                                              6,573                 --
          Corporate assets                                                    10,699              6,221
                                                                           ---------          ---------
              Consolidated total assets                                      $88,295            $79,446
                                                                           =========          =========


                                       7



Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND
         RESULTS OF OPERATIONS

Results of Operations

An analysis of the Company's operations for the three-and six-month periods
ended June 30, 2002 and 2001 are as follows (dollars in thousands):



                                                              For the                     For the
                                                      Three-Month Period Ended     Six-Month Period Ended
                                                              June 30,                    June 30,
                                                         2002           2001          2002          2001
                                                      -----------   -----------   -----------    ----------
                                                                                     
Net sales
    Stainless steel                                      $17,625       $21,200       $31,085       $38,623
    Tool steel                                             1,950           848         3,284         2,365
    High temperature alloy steel                             721           326         2,464           935
    High-strength low alloy steel                            615         1,103         1,189         1,768
    Conversion services                                      434           693           829         1,564
    Other                                                     77            63           167           237
                                                       ----------   -----------   -----------    ----------
       Total net sales                                    21,422        24,233        39,018        45,492
                                                       ----------   -----------   -----------    ----------

Cost of products sold                                     18,574         19,207       32,819        36,328
                                                       ----------   -----------   -----------    ----------
Selling and administrative expenses                        1,537          1,816        2,910         3,374
                                                       ----------   -----------   -----------    ----------
Operating income                                         $ 1,311        $ 3,210      $ 3,289       $ 5,790
                                                       ==========   ===========   ===========    ==========


Three-and six-month periods ended June 30, 2002 as compared to the similar
periods in 2001

The decrease in net sales for the three-and six-month periods ended June 30,
2002 as compared to the similar periods in 2001 reflects lower demand for power
generation and aerospace products resulting from production cutbacks of power
generation equipment and commercial aircraft. These declines were partially
offset by an increase in demand for tool steel and commodity reroller products.
Management believes that the increased demand for tool steel products indicates
the anticipation of an improving economy, while the increased demand for
commodity reroller products reflects the impact of the tariffs imposed by
President Bush in March, 2002 on imported specialty steel products. The Company
shipped approximately 12,600 tons and 12,300 tons for the three-month periods
ended June 30, 2002 and 2001 respectively, and 21,000 tons and 23,300 tons for
the six-month periods ended June 30, 2002 and 2001, respectively.

Cost of products sold, as a percentage of net sales, was 86.7% and 79.3% for the
three-month periods ended June 30, 2002 and 2001, respectively, and was 84.1%
and 79.9% for the six-month periods ended June 30, 2002 and 2001, respectively.
This increase is primarily due to the shift in product mix and the start-up
costs incurred relating to Dunkirk Specialty Steel, the Company's wholly owned
subsidiary which acquired the assets of Empire Specialty Steel on February 14,
2002 and became operational March 14, 2002.

Selling and administrative expenses decreased by $279,000 in the three-month
period ended June 30, 2002 as compared to June 30, 2001 and decreased by
$464,000 for the six-month period ended June 30, 2002 as compared to June 30,
2001. This is primarily due to the recognition of a $300,000 bad debt charge
incurred in the three-month period ended June 30, 2001, a $190,000 severance
obligation to its former Vice President of Operations and a $100,000 investment
firm fee charged in the three-month period ended March 31, 2001.

Interest expense and other financing costs decreased by $42,000 in the
three-month period ended June 30, 2002 as compared to the three-month period
ended June 30, 2001 and decreased by $113,000 in the six-month period ended June
30, 2002 as compared to the six-month period ended June 30, 2001. The decreases
were primarily due to a reduction in borrowings under the revolving line of
credit with PNC Bank and lower interest rates between the two periods, partially
offset by the interest expense recognized on the debt issued in conjunction with
the acquisition of the Empire Specialty Steel assets.

                                       8



The effective income tax rate utilized in the three-and six-month periods ended
June 30, 2002 and 2001 was 36.5% and 37.5%, respectively. The effective income
tax rate utilized in the current period reflects the anticipated effect of the
Company's permanent tax deductions against expected income levels in 2002.

Business Segment Results

An analysis of the net sales and operating income for the reportable segments
for the three-and six-month periods ended June 30, 2002 and 2001 is as follows
(dollars in thousands):



                                                       For the                           For the
                                               Three-Month Period Ended           Six-Month Period Ended
                                                      June 30,                           June 30,
                                                 2002          2001              2002               2001
                                              ----------- --------------   ----------------   ---------------
                                                                                  
Net sales
     Universal Stainless & Alloy Products        $20,882        $24,233            $38,520           $45,492
     Dunkirk Specialty Steel                       2,173             --              2,379                --
     Intersegment                                 (1,633)            --             (1,881)               --
                                              ----------- --------------   ----------------   ---------------
        Consolidated net sales                    21,422         24,233             39,018            45,492
                                              ----------- --------------   ----------------   ---------------
Operating income (loss)
     Universal Stainless & Alloy Products          1,699          3,229              4,192             5,824
     Dunkirk Specialty Steel                        (376)            --               (882)               --
     Corporate costs                                 (12)           (19)               (21)              (34)
                                              ----------- --------------   ----------------   ---------------
           Total operating income                $ 1,311        $ 3,210            $ 3,289           $ 5,790
                                              =========== ==============   ================   ===============


Universal Stainless & Alloy Products Segment

Net sales for the three-and six-month periods ended June 30, 2002 for this
segment, which aggregates the Bridgeville and Titusville facilities, were $3.4
and $7.0 million lower, respectively, than the same periods a year ago. This
decrease reflects lower demand for power generation and aerospace products,
partially offset by an increase in demand for tool steel products and for
commodity reroller products, including shipments to the Dunkirk Specialty Steel
segment.

Operating income for the Universal Stainless & Alloy Products segment decreased
by $1.5 million in the three-month period ended June 30, 2002 as compared to
June 30, 2001 and decreased by $1.6 million for the six-month period ended June
30, 2002 as compared to June 30, 2001. This decrease was due primarily to the
shift in product mix.

Dunkirk Specialty Steel Segment

On February 8, 2002, the Company, through its wholly owned subsidiary, Dunkirk
Specialty Steel, entered into a Property Asset Purchase Agreement and a Real
Property Purchase Agreement (the "Purchase Agreements") with the JDA to acquire
certain assets and real property formerly owned by Empire Specialty Steel, Inc.
at its idled production facility located in Dunkirk, New York. These
transactions were completed on February 14, 2002. Dunkirk Specialty Steel
manufactures and markets finished bar, rod and wire specialty steel products.
The facility became operational on March 14, 2002.

Net sales for the three-and six-month periods ended June 30, 2002 for this
segment were $2.2 and $2.4 million, respectively. This primarily reflects sales
to service centers. The operating loss for the Dunkirk Specialty Steel segment
was $376,000 for the three-month period ended June 30, 2002 and $882,000 for the
six-month period ended June 30, 2002, which primarily relates to the start-up
costs incurred since February 14, 2002.

                                        9



Financial Condition

The Company has financed its 2002 operating activities through cash flows from
operations and cash on hand at the beginning of the period. At June 30, 2002,
working capital approximated $35.0 million, as compared to $28.7 million at
December 31, 2001. The ratio of current assets to current liabilities was 4.0:1
at June 30, 2002 and December 31, 2001. The debt to capitalization was 14.5% at
June 30, 2002 and 12.9% at December 31, 2001.

The Company's capital expenditures, excluding the Dunkirk, NY acquisition,
approximated $1.8 million for the six-month period ended June 30, 2002, which
primarily related to the Bridgeville and Dunkirk facilities. At June 30, 2002,
the Company had outstanding purchase commitments in addition to the expenditures
incurred to date of approximately $2.7 million. The Company expended $1.3
million in connection with the Personal Property Asset and Real Property
Purchase Agreements entered into with the JDA to acquire certain assets and real
property formerly owned by Empire Specialty Steel, Inc. As of June 30, 2002, the
Company had $6.5 million available for borrowings under a revolving line of
credit with PNC Bank. On May 31, 2002, the Company entered into a fourth
amendment to the second amended and restated credit agreement with PNC Bank
which extended the term of the existing $6.5 million revolving credit facility
to April 30, 2004.

The Company issued 200,000 shares of Common Stock in the three-month period
ended June 30, 2002 associated with the exercise of stock options. The Company
received $1.9 million in cash and will receive a tax benefit of $428,000.

There were no shares of Common Stock repurchased by the Company during the
six-month period ended June 30, 2002. The Company is authorized to repurchase an
additional 45,100 shares of Common Stock as of June 30, 2002.

The Company anticipates that it will fund its 2002 working capital requirements,
its capital expenditures and the stock repurchase program primarily from funds
generated from operations and borrowings. The Company's long-term liquidity
requirements, including capital expenditures, are expected to be financed by a
combination of internally generated funds, borrowings and other sources of
external financing if needed.

2002 Outlook

The Company estimates that its sales for the third quarter of 2002 will be
between $18 and $22 million, versus sales of $23.3 million in the prior year
period. Diluted earnings per share for the third quarter of 2002 are currently
projected to range from $0.09 to $0.14, compared with $0.38 reported in the
third quarter of 2001. The following factors were considered in developing these
estimates:

..      The Company's backlog approximated $21 million on June 30, 2002 as
       compared to $23 million on March 31, 2002.

..      Sales to the Company's reroller customers are expected to remain strong,
       with commodity products again dominating the mix. Sales to the OEM and
       forger markets are expected to be lower than in the prior year period as
       a result of reduced demand from the power generation and aerospace
       industries. Service center sales are expected to rise, primarily
       resulting from the growth expected at Dunkirk Specialty Steel.

..      Sales from Dunkirk Specialty Steel are expected to reach approximately $5
       million in the third quarter, compared with $2.2 million in the second
       quarter and $206,000 in the first quarter of 2002. Dunkirk is expected to
       reduce its level of operating losses during the third quarter as it
       approaches its profitability threshold of $2 million in monthly sales.

..      The Company is continuing negotiations of a new labor agreement with its
       hourly employees at the Bridgeville facility to replace the existing
       agreement that expires August 31, 2002. In the event that a new agreement
       between the parties is not reached prior to the expiration of the current
       agreement, a work stoppage on the part of the represented employees is a
       possibility and could have a material adverse affect on the Company's
       financial results.

                                       10



New Accounting Pronouncements

In April 2002, the Financial Accounting Standards Board ("FASB") issued
Statement No. 145, "Rescission of FASB Statements No. 4, 44 and 64, Amendment of
FASB Statement No. 13, and Technical Corrections". In June 2002, the FASB issued
Statement No. 146, "Accounting for Exit or Disposal Activities". These
statements will be adopted in 2003 and are not expected to impact the Company's
results of operations or financial condition.


Item 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

The Company has reviewed the status of its market risk and believes there are no
significant changes from that disclosed in the Company's Annual Report on Form
10-K for the year ended December 31, 2001, except as provided in this Form 10-Q.

                                       11



Part II.  OTHER INFORMATION

Item 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

          The Annual Meeting of Stockholders of Universal Stainless & Alloy
          Products, Inc. was held on May 21, 2002, for the purpose of electing a
          board of directors, approving certain amendments to the Company's 1994
          Stock Incentive Plan, and ratifying the appointment of auditors.
          Proxies for meeting were solicited pursuant to section 14(a) of the
          Securities Exchange Act of 1934 and there was no solicitation in
          opposition to management's solicitation.

          All of the management's nominees for directors as listed in the proxy
          statement were elected by the following vote:

                                Shares Voted "For"         Shares "Withheld"

               D. Dunn              5,621,898                   489,850
               G. Keane             5,630,798                   480,950
               C. McAninch          5,524,698                   587,050
               U. Toledano          5,630,798                   480,950
               D. Wise              5,630,698                   481,050

          The amendments to the Company's 1994 Stock Incentive Plan were
          approved by the following vote:

            Shares Voted "For"    Shares Voted "Against"   Shares "Abstaining"

                3,138,617                 652,170                351,090

          The appointment of PricewaterhouseCoopers LLP as independent auditors
          was ratified by the following vote:

            Shares Voted "For"    Shares Voted "Against"   Shares "Abstaining"

                6,047,744                 8,279                  55,725

Item 5.   OTHER INFORMATION

          D. Leonard Wise tendered his resignation as a Director of the Company
          effective June 16, 2002. The Board has not replaced Mr. Wise as of
          this date.


Item 6.   EXHIBITS AND REPORTS ON FORM 8-K

     a.   Exhibits.

          10.26 Fourth Amendment to Second Amended and Restated Credit Agreement
                dated May 31, 2002 by and between the Company and PNC Bank,
                National Association (filed herewith).

     b.   No reports on Form 8-K were filed during the second quarter of 2002.

                                       12



                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                          UNIVERSAL STAINLESS & ALLOY PRODUCTS,
                                          INC.

          Date:  August 8, 2002            /s/ C. M. McAninch
                ------------------        --------------------------------------
                                          Clarence M. McAninch
                                          President, Chief Executive Officer and
                                          Director (Principal Executive Officer)

          Date:  August 8, 2002           /s/ Richard M. Ubinger
                ------------------        --------------------------------------
                                          Richard M. Ubinger
                                          Vice President of Finance,
                                          Chief Financial Officer and Treasurer
                                          (Principal Financial and Accounting
                                          Officer)

                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Universal Stainless & Alloy Products,
Inc. (the "Company") on Form 10-Q for the period ended June 30, 2002 as filed
with the Securities and Exchange Commission on the date hereof (the "Report"),
each of the undersigned, in the capacities and on the dates indicated below,
hereby certifies pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002, that to his knowledge:

1.   The Report fully complies with the requirements of Section 13(a) or 15(d)
     of the Securities Exchange Act of 1934; and

2.   The information contained in the Report fairly presents, in all material
     respects, the financial condition and results of operation of the Company.

                                          UNIVERSAL STAINLESS & ALLOY PRODUCTS,
                                          INC.

          Date: August 8, 2002            /s/ C. M. McAninch
                ------------------        --------------------------------------
                                          Clarence M. McAninch
                                          President, Chief Executive Officer and
                                          Director (Principal Executive Officer)

          Date:  August 8, 2002           /s/ Richard M. Ubinger
                ------------------        --------------------------------------
                                          Richard M. Ubinger
                                          Vice President of Finance,
                                          Chief Financial Officer and Treasurer
                                          (Principal Financial and Accounting
                                          Officer)

                            13