UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                                -----------------
                                    FORM 20-F
                                -----------------
(Mark One)

[ ]   REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR 12(g) OF THE
      SECURITIES EXCHANGE ACT OF 1934

                                       OR

[X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
      For the fiscal year ended   December 31, 2005
                                ------------------------------------------------

                                       OR

[ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
      For the transition period from             to
                                     -------------------------------------------

[ ]   SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
      SECURITIES EXCHANGE ACT OF 1934
      Date of event requiring this shell company report

      For the transition period from             to
                                     -------------------------------------------

Commission file number                          -
                       ------------------------

                                  EUROSEAS LTD.
--------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)


                                  Euroseas Ltd.
--------------------------------------------------------------------------------
                 (Translation of Registrant's name into English)


                                Marshall Islands
--------------------------------------------------------------------------------
                 (Jurisdiction of incorporation or organization)


       Aethrion Center, 40 Ag. Konstantinou Street, 151 24 Maroussi Greece
--------------------------------------------------------------------------------
                    (Address of principal executive offices)

Securities registered or to be registered pursuant to Section 12(b) of the Act:

     Title of each class            Name of each exchange on which registered
     -------------------            -----------------------------------------
Common shares, $0.01 par value                   OTCBB


Securities registered or to be registered pursuant to Section 12(g) of the Act:
None


--------------------------------------------------------------------------------
                                (Title of Class)


--------------------------------------------------------------------------------
                                (Title of Class)


              Securities for which there is a reporting obligation
                      pursuant to Section 15(d) of the Act:


                         Common shares, $0.01 par value
--------------------------------------------------------------------------------
                                (Title of Class)


Indicate the number of  outstanding  shares of each of the  issuer's  classes of
capital  or common  stock as of the close of the  period  covered  by the annual
report:                                   36,781,159
                                         ---------------------------------------
                                         ---------------------------------------

Indicate by check mark if the  registrant is a well-known  seasoned  issuer,  as
defined by Rule 405 of the Securities Act.
                                                            [ ] Yes       [X] No

If this report is an annual or transition report,  indicate by check mark if the
registrant  is not required to file  reports  pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934.
                                                            [ ] Yes       [X] No

Note - Checking the box above will not relieve any  registrant  required to file
reports  pursuant to Section 13 or 15(d) of the Securities  Exchange Act of 1934
from their obligations under those Sections.

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.
                                                            [X] Yes       [ ] No

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
One)

Large accelerated filer     Accelerated filer          Non-accelerated filer
         [ ]                       [ ]                          [X]

Indicate by check mark which financial statement item the registrant has elected
to follow.
                                                        [ ] Item 17  [X] Item 18

If this is an annual report, indicate by check mark whether the registrant is a
shell company (as defined in Rule 12b-2 of the Exchange Act).
                                                            [ ] Yes       [X] No

(APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE PAST
FIVE YEARS)

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports to be filed by Sections  12, 13 or 15(d) of the  Securities  Act of 1934
subsequent to the distribution of securities under a plan confirmed by a court
                                                            [ ] Yes       [ ] No



                                TABLE OF CONTENTS
                                                                            Page

Forward-Looking Statements...................................................5

Part I

   Item 1.  Identity of Directors, Senior Management and Advisers............6

   Item 2.  Offer Statistics and Expected Timetable..........................6

   Item 3.  Key Information..................................................6

   Item 4.  Information on the Company......................................22

   Item 4A. Unresolved Staff Comments.......................................30

   Item 5.  Operating and Financial Review and Prospects....................31

   Item 6.  Directors, Senior Management and Employees......................41

   Item 7.  Major Shareholders and Related Party Transactions...............46

   Item 8.  Financial information...........................................48

   Item 9.  The Offer and Listing...........................................50

   Item 10. Additional Information..........................................51

   Item 11. Quantitative and Qualitative Disclosures about Market
                  Risk......................................................58

   Item 12. Description of Securities Other than Equity Securities..........59

Part II

   Item 13. Defaults, Dividend Arrearages and Delinquencies.................59

   Item 14. Material Modifications to the Rights of Security Holders
                  and Use of Proceeds.......................................59

   Item 15. Controls and Procedures.........................................59

   Item 16A Audit Committee Financial Expert................................59

   Item 16B Code of Ethics..................................................59

   Item 16C Principal Accountant Fees and Services..........................59

   Item 16D Exemptions from the Listing Standards for Audit
                  Committees................................................60

   Item 16E Purchase of Equity Securities by the Issuer and
                  Affiliated Purchasers.....................................60

Part III

   Item 17. Financial Statements............................................60

   Item 18. Financial Statements............................................60

   Item 19. Exhibits........................................................60



                           FORWARD-LOOKING STATEMENTS

Euroseas  Ltd.,  or the  Company,  desires to take  advantage of the safe harbor
provisions  of the  Private  Securities  Litigation  Reform  Act of 1995  and is
including  this  cautionary  statement  in  connection  with  this  safe  harbor
legislation.  This document and any other written or oral  statements made by us
or on our behalf may  include  forward-looking  statements,  which  reflect  our
current views with respect to future events and financial performance. The words
"believe", "except," "anticipate," "intends," "estimate," "forecast," "project,"
"plan,"  "potential,"  "will," "may," "should," "expect" and similar expressions
identify forward-looking statements.

Please  note in this  annual  report,  "we," "us,"  "our,"  "Euroseas"  and "the
Company," all refer to Euroseas Ltd. and its subsidiaries.

The  forward-looking   statements  in  this  document  are  based  upon  various
assumptions,  many of which  are  based,  in  turn,  upon  further  assumptions,
including without limitation,  management's  examination of historical operating
trends,  data  contained  in our  records  and other data  available  from third
parties.  Although we believe that these  assumptions were reasonable when made,
because these  assumptions are inherently  subject to significant  uncertainties
and  contingencies  which are  difficult or impossible to predict and are beyond
our  control,  we cannot  assure you that we will  achieve or  accomplish  these
expectations, beliefs or projections.

In addition to these important factors and matters  discussed  elsewhere herein,
important  factors  that,  in our view,  could  cause  actual  results to differ
materially from those discussed in the  forward-looking  statements  include the
strength of world  economies,  fluctuations  in currencies  and interest  rates,
general  market  conditions,  including  fluctuations  in charter hire rates and
vessel values,  changes in demand in the drybulk shipping  industry,  changes in
the Company's  operating  expenses,  including  bunker  prices,  drydocking  and
insurance costs,  changes in governmental rules and regulations or actions taken
by  regulatory   authorities,   potential   liability  from  pending  or  future
litigation,  general domestic and international political conditions,  potential
disruption of shipping  routes due to accidents or political  events,  and other
important  factors  described  from  time to time in the  reports  filed  by the
Company with the Securities and Exchange Commission (the "SEC").



                                     PART I

Item 1.   Identity of Directors, Senior Management and Advisers

Not Applicable.

Item 2.   Offer Statistics and Expected Timetable

Not Applicable.

Item 3.   Key Information

A.   Selected Financial Data

                      SELECTED CONSOLIDATED FINANCIAL DATA

     The following  information  shows  selected  historical  financial data for
Euroseas.  We derived this information from our audited financial statements for
the years ended December 31, 2002,  2003,  2004 and 2005 included in this annual
report. The information is only a summary and should be read in conjunction with
our historical  financial  statements and related  notes,  and our  Management's
Discussion  and  Analysis  of  Financial  Condition  and  Results of  Operations
contained  elsewhere herein. The historical results included below and elsewhere
in this annual report are not indicative of our future performance.

See next page for table of Euroseas Ltd. - Historical Selected Financials.




                                                          Euroseas Ltd. - Summary Historical Financials (1)
                                                                       Year Ended December 31,
                                                        2002           2003             2004                2005
---------------------------------------------------------------------------------------------------------------------
                                                                   (All amounts in U.S. dollars)
                                                                                            
Voyage Revenues                                      15,291,761      25,951,023       45,718,006        44,523,401
Commissions                                           (420,959)       (906,017)       (2,215,197)      (2,388,349)
Voyage Expenses                                         531,936         436,935           370,345          670,551
Vessel Operating Expenses                             7,164,271       8,775,730         8,906,252        8,610,279
Management Fees                                       1,469,690       1,722,800         1,972,252        1,911,856
Amortization and Depreciation (2)                     4,053,049       4,757,933         3,461,678        4,208,252
Net Loss (Gain) on Sale of Vessel                                                     (2,315,477)
Other Income
Interest & Finance Cost                               (799,970)       (793,257)         (708,284)      (1,495,871)
Derivative Gain (Loss)                                                                     27,029        (100,029)
Foreign Exchange Gain (Loss)                              2,849           (690)           (1,808)              538
Interest Income                                           6,238          36,384           187,069          460,457
Other Income (Expenses), Net                          (790,883)       (757,563)         (495,994)      (1,134,905)
Equity In Earnings (Losses)                              30,655       (167,433)
                                                     ==============================================================
Net Income for Period                                   891,628       8,426,612        30,611,765       25,178,454
                                                     ==============================================================
Balance Sheet Data                                    3,192,345       9,409,339        16,461,159       25,350,707
Current Assets
Vessels, Net Book Value                              45,254,226      41,096,067        34,171,164       52,334,897
Deferred Assets                                         596,262         929,757         2,205,178        1,855,829
Investment in Associate                               1,216,289          22,856
Current Liabilities including current portion of
Long Term Debt                                       10,878,488       8,481,773        13,764,846       18,414,877
Long Term Debt, including current portion            23,845,000      20,595,000        13,990,000       48,560,000
                                                     ==============================================================
Total Shareholders' Equity                           21,285,634      27,486,246        31,112,655       26,996,556
                                                     ==============================================================
Other Financial Data
Net Cash provided by Operating activities
                                                      5,631,343      10,956,132        34,208,693       20,594,782
Net cash paid to (received from) related party        (177,169)         482,778       (3,541,236)        7,638,780
Net Cash from investing activities                 (17,036,079)         214,832         6,756,242     (21,833,616)
Net Cash used in financing activities                12,247,355     (4,778,000)      (33,567,500)        6,188,653
Earnings per share, basic and diluted                     0.030           0.283             1.029            0.781
Cash Dividends / Return of Capital, declared
per common share                                          0.023           0.040             0.906            1.455
Weighted average number of shares
outstanding during period                            29,754,166      29,754,166        29,754,166       32,218,427
Cash paid for common dividend / return of
capital, declared                                       687,500       1,200,000        26,962,500       46,875,223 (3)

Fleet Data (4)
Number of vessels                                          6.82            8.00              7.31             7.10
Calendar days                                              2490            2920              2677             2591
Available days                                             2448            2867              2554             2546
Voyage days                                                2440            2846              2542             2508
Utilization Rate (percent)                                99.7%           99.3%             99.5%            98.5%

                                                                      (In U.S. per day per vessel)

Average TCE rate                                          6,049           8,965            17,839           17,487
Operating Cost                                            2,877           3,005             3,327            3,322
Management Fee                                              590             590               737              738
G&A Expenses                                                  0               0                 0              162
Total Operating Expenses                                  3,467           3,595             4,064            4,222



(1) We have not  included  financial  data for the year ended 2001 since we were
only formed in May 2005 and incurred  significant  expense in the preparation of
our  consolidated  financial  statements  for  2002,  2003,  2004  and  2005  in
connection  with the  filing  of  registration  statements  with the SEC for our
public  offering.  We believe that it would constitute  "unreasonable  effort or
expense" for us to include 2001 financials.  The Company's  predecessors  (which
are the separate  ship-owning  entities that became  wholly-owned by the Company
subsequent to its formation)  prepared  financial  statements for the year ended
December 31, 2001 on a basis different from the financial statements included in
this annual report and the effort and cost involved in converting such financial
statements  into a basis similar to those financial  statements  included herein
would be unreasonably burdensome.

(2) In 2004, the estimated scrap value of the vessels was increased from $170 to
$300 per light ton to better  reflect  market  price  developments  in the scrap
metal  market.  The  effect  of this  change  in  estimate  was to  reduce  2004
depreciation  expense by  $1,400,010  and  increase  2004 net income by the same
amount. In addition,  in 2004, the estimated useful life of the vessel m/v Ariel
was extended from 28 years to 30 years since the vessel performed  drydocking in
the  current  year and it is not  expected  to be sold until year 2007.  The m/v
Widar was sold in April 2004.  Depreciation  expenses for m/v Widar for the year
ended December 31, 2004 amounted to $136,384 compared to $409,149 in 2003.

(3) This amount reflects a dividend in the amount of $30,175,223 and a return of
capital in the amount of $16,700,000.  The total payment to shareholders made in
2005 is in excess of previously retained earnings because the Company decided to
distribute to its original  shareholders  in advance of going public most of the
profits relating to the Company's operations up to that time and to recapitalize
the Company.  This one-time  dividend cannot be considered  indicative of future
dividend  payments  and the  Company  refers you to the other  sections  in this
annual report for a clearer understanding of the Company's dividend policy.

(4) For the  definition  of  calendar  days,  available  days,  voyage  days and
utlilization rate see Item 5A-Operating Results.


B.   Capitalization and Indebtedness

Not Applicable.

C.   Reasons for the Offer and Use of Proceeds

Not Applicable.

D.   Risk Factors

     Any  investment  in our stock  involves a high  degree of risk.  You should
consider carefully the following  factors,  as well as the other information set
forth in this annual  report,  before  making an investment in our common stock.
Some of the  following  risks  relate  principally  to the  industry in which we
operate and our business in general. Other risks relate to the securities market
for  and  ownership  of  our  common  stock.  Any  of  the  risk  factors  could
significantly and negatively affect our business, financial condition, operating
results and common stock price. The following risk factors describe the material
risks that are presently known to us.

Risk Factors Relating To Our Common Stock

     There may not be a liquid market for our shares, which may cause our shares
to trade at lower prices and make it difficult to sell your shares.

     Although our shares trade on the Over The Counter Bulletin Board, or OTCBB,
the trading  volume is low. We cannot assure you that an active  trading  market
for our shares will develop or be sustained.  We cannot predict at this time how
actively our shares will trade in the public  market or whether the price of our
shares in the public market will reflect our actual financial performance.

     The price of our shares may be volatile and less than you  originally  paid
for such shares.

     The price of our shares may be volatile,  and may  fluctuate due to factors
such as:

     o    actual or anticipated fluctuations in quarterly and annual results;

     o    mergers and strategic alliances in the shipping industry;

     o    market conditions in the industry;

     o    changes in government regulation;

     o    fluctuations  in our quarterly  revenues and earnings and those of our
          publicly held competitors;

     o    shortfalls  in  our  operating   results  from  levels  forecasted  by
          securities analysts;

     o    announcements concerning us or our competitors; and

     o    the general state of the securities markets.

The international  drybulk,  containership and multipurpose  shipping industries
have been highly  unpredictable  and  volatile.  The market for common shares of
companies in these industries may be equally  volatile.  Our shares may trade at
prices lower than you originally paid for such shares.

     Our Articles of Incorporation and Bylaws contain  anti-takeover  provisions
that may discourage,  delay or prevent (1) our merger or acquisition  and/or (2)
the removal of incumbent directors and officers.

     Our  current   Articles  of   Incorporation   and  Bylaws  contain  certain
anti-takeover provisions.  These provisions include blank check preferred stock,
the prohibition of cumulative voting in the election of directors,  a classified
board of directors,  advance  written  notice for  shareholder  nominations  for
directors,  removal of  directors  only for  cause,  advance  written  notice of
shareholder  proposals for the removal of directors and limitations on action by
shareholders.  These provisions,  either  individually or in the aggregate,  may
discourage,  delay or prevent (1) our merger or acquisition by means of a tender
offer, a proxy contest or otherwise, that a shareholder may consider in its best
interest and (2) the removal of incumbent directors and officers.

     Future sales of our common stock could cause the market price of our common
stock to decline.

     Sales of a  substantial  number of shares of our common stock in the public
market,  or the perception that these sales could occur,  may depress the market
price for our common  stock.  These sales could also impair our ability to raise
additional  capital  through  the sale of our equity  securities  in the future.
Pursuant to our F-1 registration  statement,  we registered for resale 7,026,993
shares of common stock,  1,756,743  shares of our common stock issuable upon the
exercise of warrants  and 818,604  shares of our common  stock issued to certain
affiliates of Cove Apparel, Inc., or Cove, in connection with the merger of Cove
with our wholly-owned subsidiary, Euroseas Acquisition Company Inc.

     We  have  entered  into  a  registration   rights  agreement  with  Friends
Investment Company Inc. ("Friends"), our largest stockholder,  pursuant to which
we have granted Friends the right to require us to register under the Securities
Act of 1933, as amended,  or the Securities Act, shares of our common stock held
by it. Under the registration rights agreement, Friends has the right to request
that we register  the sale of shares held by it on its behalf and may require us
to make available shelf registration  statements permitting sales of shares into
the market from time to time over an extended period.  In addition,  Friends has
the ability to exercise certain piggyback registration rights in connection with
registered  offerings requested by stockholders or initiated by us. Registration
of such shares under the  Securities Act would,  except for shares  purchased by
affiliates,  result in such shares becoming freely tradable without  restriction
under  the  Securities  Act   immediately   upon  the   effectiveness   of  such
registration.  In addition,  shares not registered  pursuant to the registration
rights  agreement may be resold  pursuant to an exemption from the  registration
requirements  of the Securities Act,  including the exemptions  provided by Rule
144 and Regulation S under the Securities Act.

Industry Risk Factors

     The cyclical nature of the shipping  industry may lead to volatile  changes
in freight rates which may reduce our revenues and net income.

     We are an  independent  shipping  company  that  operates  in the  drybulk,
containership and multipurpose  shipping markets. Our profitability is dependent
upon the  freight  rates we are able to  charge.  The  supply of and  demand for
shipping  capacity  strongly  influences  freight rates. The demand for shipping
capacity  is  determined  primarily  by the demand  for the type of  commodities
carried and the distance that those commodities must be moved by sea. The demand
for commodities is affected by, among other things,  world and regional economic
and  political  conditions  (including   developments  in  international  trade,
fluctuations  in industrial and  agricultural  production and armed  conflicts),
environmental  concerns,  weather  patterns,  and changes in seaborne  and other
transportation costs. The size of the existing fleet in a particular market, the
number of new vessel  deliveries,  the scrapping of older vessels and the number
of vessels out of active service (i.e., laid-up, drydocked,  awaiting repairs or
otherwise not available for hire),  determines the supply of shipping  capacity,
which is measured by the amount of suitable  tonnage  available  to carry cargo.
The  cyclical  nature of the shipping  industry may lead to volatile  changes in
freight rates which may reduce our revenues and net income.

     In addition to the prevailing and anticipated  freight rates,  factors that
affect the rate of  newbuilding,  scrapping  and laying-up  include  newbuilding
prices,  secondhand vessel values in relation to scrap prices,  costs of bunkers
and other operating costs, costs associated with classification society surveys,
normal maintenance and insurance coverage, the efficiency and age profile of the
existing fleet in the market and government and industry  regulation of maritime
transportation  practices,   particularly   environmental  protection  laws  and
regulations.  These  factors  influencing  the supply of and demand for shipping
capacity are outside of our control,  and we cannot  predict the nature,  timing
and degree of changes in industry  conditions.  Some of these factors may have a
negative impact on our revenues and net income.

     The value of our vessels may fluctuate,  adversely  affecting our earnings,
liquidity and causing it us breach our secured credit agreements.

     The market  value of our vessels can  fluctuate  significantly.  The market
value of our  vessels  may  increase  or  decrease  depending  on the  following
factors:

     o    general  economic  and  market   conditions   affecting  the  shipping
          industry;

     o    supply of drybulk, containership and multipurpose vessels;

     o    demand for drybulk, containership and multipurpose vessels;

     o    types and sizes of vessels;

     o    other modes of transportation;

     o    cost of newbuildings;

     o    new  regulatory   requirements   from  governments  or  self-regulated
          organizations; and

     o    prevailing level of charter rates.

     As vessels grow older, they generally decline in value. Due to the cyclical
nature of the drybulk and containership and multipurpose  vessel markets, if for
any reason we sell vessels at a time when prices have  fallen,  we could incur a
loss and our business, results of operations, cash flow, financial condition and
ability to pay dividends could be adversely affected.

     Due to the  fact  that  the  market  value  of our  vessels  may  fluctuate
significantly,  we may incur losses when we sell  vessels,  which may  adversely
affect our earnings.  In addition,  any determination  that a vessel's remaining
useful life and earnings  requires an  impairment  of its value on our financial
statements  could result in a charge against our earnings and a reduction in our
shareholders'  equity.  Any change in the  assessed  value of any of our vessels
might cause a violation of the covenants of each secured credit  agreement which
in turn might  restrict  our cash and affect  our  liquidity.  All of our credit
agreements  provide for a minimum  security  maintenance  ratio. If the assessed
value of our vessels  declines  below certain  thresholds,  we will be deemed to
have violated these  covenants and may incur  penalties for breach of our credit
agreements.  For  example,  these  penalties  could  require  us to  prepay  the
shortfall  between the assessed  value of our vessels and the value such vessels
are required to maintain pursuant to the secured credit agreement, or to provide
additional security acceptable to the lenders in an amount at least equal to the
amount of any shortfall.  Further, future loans that we may agree to may include
various  other  covenants,  in addition  to the  vessel-related  ones,  that may
ultimately depend on the assessed values of our vessels. Such covenants include,
but are not limited to,  maximum fleet  leverage  covenants and minimum fair net
worth  covenants.  If for any reason we sell our  vessels at a time when  prices
have  fallen,  the sale may be less than such  vessel's  carrying  amount on our
financial statements, and we would incur a loss and a reduction in earnings.

     Although  charter  rates in the  international  shipping  industry  reached
historic highs recently,  future profitability will be dependent on the level of
charter rates and commodity prices.

     Charter rates for the  international  shipping industry have reached record
highs during the past year; however, recently rates have declined. We anticipate
that the future demand for our drybulk carriers,  containership and multipurpose
vessels and the charter  rates of the  corresponding  markets  will be dependent
upon continued economic growth in China,  India and the world economy,  seasonal
and regional changes in demand,  and changes to the capacity of the world fleet.
The  capacity of the world fleet  seems  likely to increase  and there can be no
assurance  that economic  growth will  continue.  Adverse  economic,  political,
social or other  developments  could also have a material  adverse effect on our
business and results of operations. If the number of new ships delivered exceeds
the number of vessels being  scrapped and lost,  vessel  capacity will increase.
For  instance,  given that as of the end of 2005 the  capacity of the  worldwide
container vessel fleet was approximately 8.1 million teu, with approximately 4.4
million teu of  additional  capacity on order,  the growing  supply of container
vessels may exceed future demand,  particularly in the short term. If the supply
of vessel  capacity  increases  but the  demand  for  vessel  capacity  does not
increase  correspondingly,  charter  rates and vessel  values  could  materially
decline.

     The factors  affecting the supply and demand for vessels are outside of our
control, and the nature, timing and degree of changes in industry conditions are
unpredictable.  Some of the factors that  influence  demand for vessel  capacity
include:

     o    supply and demand  for  drybulk  and  containership  commodities,  and
          separately for containerized cargo;

     o    global and regional economic conditions;

     o    the distance drybulk and containerized  commodities are to be moved by
          sea;

     o    changes in global production and manufacturing  distribution  patterns
          of  finished  goods  that  utilize  drybulk  and  other  containerized
          commodities; and

     o    changes in seaborne  and other  transportation  patterns.

     Some of the factors that influence the supply of vessel capacity include:

     o    the number of newbuilding deliveries;

     o    the scrapping rate of older vessels;

     o    changes  in  environmental  and other  regulations  that may limit the
          useful life of vessels; and

     o    the number of vessels that are laid up.

     An economic slowdown in the Asia Pacific region could materially reduce the
amount and/or profitability of our business.

     A  significant  number of the port calls made by our  vessels  involve  the
loading or discharging of raw materials and  semi-finished  products in ports in
the Asia Pacific region.  As a result, a negative change in economic  conditions
in any Asia Pacific  country,  but  particularly in China or India,  may have an
adverse effect on our business, financial position and results of operations, as
well as our future prospects. In particular, in recent years, China has been one
of the world's fastest growing economies in terms of gross domestic product.  We
cannot assure you that such growth will be sustained or that the Chinese economy
will not  experience  contraction in the future.  Moreover,  any slowdown in the
economies of the United States of America,  the European  Union or certain Asian
countries may  adversely  effect  economic  growth in China and  elsewhere.  Our
business,  financial  position and results of operations,  as well as our future
prospects,  will  likely be  materially  and  adversely  affected by an economic
downturn in any of these countries.

     We may become dependent on spot charters in the volatile  shipping markets,
which can result in decreased revenues and/or profitability.

     Although most of our vessels are currently under longer term time charters,
in the  future,  we may have more of these  vessels  and/or  any newly  acquired
vessels on spot  charters.  The spot charter  market is highly  competitive  and
rates within this market are subject to volatile fluctuations, while longer-term
time charters provide income at pre-determined  rates over more extended periods
of time.  If we decide to spot  charter our  vessels,  there can be no assurance
that we will be successful  in keeping all our vessels  fully  employed in these
short-term  markets or that future spot rates will be  sufficient  to enable our
vessels to be operated profitably. A significant decrease in charter rates could
affect the value of our fleet and could adversely affect our  profitability  and
cash flows with the result that our  ability to pay debt  service to our lenders
and dividends to our shareholders could be impaired.

     We are subject to regulation and liability  under  environmental  laws that
could require significant expenditures and affect our cash flows and net income.

     Our business and the  operation of our vessels are  materially  affected by
government regulation in the form of international conventions,  national, state
and  local  laws and  regulations  in force in the  jurisdictions  in which  the
vessels operate,  as well as in the country or countries of their  registration.
Because such  conventions,  laws, and regulations  are often revised,  we cannot
predict  the  ultimate  cost  of  complying  with  such  conventions,  laws  and
regulations  or the impact  thereof on the resale  prices or useful lives of our
vessels. Additional conventions, laws and regulations may be adopted which could
limit our ability to do business or increase the cost of our doing  business and
which may materially adversely affect our operations. We are required by various
governmental and quasi-governmental agencies to obtain certain permits, licenses
and certificates with respect to our operations.

     The operation of our vessels is affected by the  requirements  set forth in
the International Maritime  Organization's  ("IMO's")  International  Management
Code for the Safe Operation of Ships and Pollution  Prevention ("ISM Code"). The
ISM Code requires  shipowners and bareboat charterers to develop and maintain an
extensive "Safety  Management System" that includes the adoption of a safety and
environmental  protection  policy setting forth  instructions and procedures for
safe  operation and  describing  procedures  for dealing with  emergencies.  The
failure of a  shipowner  or bareboat  charterer  to comply with the ISM Code may
subject such party to increased  liability,  may  decrease  available  insurance
coverage for the affected  vessels,  and/or may result in a denial of access to,
or detention  in,  certain  ports.  Currently,  each of our vessels and Eurobulk
Ltd.,  or  Eurobulk,  an  affiliate  and our ship  management  company,  are ISM
Code-certified,  however, there can be no assurance that such certification will
be maintained indefinitely.

     Although the United States of America is not a party,  many  countries have
ratified and follow the liability  scheme  adopted by the IMO and set out in the
International  Convention on Civil Liability for Oil Pollution Damage,  1969, as
amended  (the  "CLC"),   and  the  Convention  for  the   Establishment   of  an
International  Fund  for  Oil  Pollution  of  1971,  as  amended.   Under  these
conventions, a vessel's registered owner is strictly liable for pollution damage
caused  on the  territorial  waters  of a  contracting  state  by  discharge  of
persistent oil, subject to certain complete defenses. Many of the countries that
have  ratified  the CLC have  increased  the  liability  limits  through  a 1992
Protocol to the CLC. The right to limit  liability is also  forfeited  under the
CLC where the spill is caused by the owner's  actual fault or privity and, under
the 1992  Protocol,  where the spill is caused  by the  owner's  intentional  or
reckless conduct. Vessels trading to contracting states must provide evidence of
insurance  covering the limited  liability of the owner. In jurisdictions  where
the CLC has not been adopted,  various legislative schemes or common law govern,
and liability is imposed  either on the basis of fault or in a manner similar to
the CLC.

     The  United  States  Oil  Pollution  Act of  1990  ("OPA")  established  an
extensive regulatory and liability regime for the protection and clean-up of the
environment from oil spills.  OPA affects all owners and operators whose vessels
trade in the United States of America or any of its  territories and possessions
or whose  vessels  operate  in waters of the  United  States of  America,  which
includes  the  territorial  sea of the  United  States  of  America  and its 200
nautical mile  exclusive  economic zone.  OPA allows for  potentially  unlimited
liability  without  regard to fault of vessel  owners,  operators  and  bareboat
charterers for all containment and clean-up costs and other damages arising from
discharges or threatened discharges of oil from their vessels, including bunkers
(fuel),  in the U.S. waters.  OPA also expressly  permits  individual  states to
impose their own  liability  regimes with regard to hazardous  materials and oil
pollution materials occurring within their boundaries.

     While we do not carry oil as cargo,  we do carry fuel oil  (bunkers) in our
drybulk  carriers.  We currently  maintain,  for each of our vessels,  pollution
liability coverage  insurance of $1 billion per incident.  If the damages from a
catastrophic spill exceeded our insurance  coverage,  that would have a material
adverse affect on our financial condition.

     Capital  expenditures and other costs necessary to operate and maintain our
vessels may increase due to changes in governmental regulations, safety or other
equipment standards.

     Changes in governmental  regulations,  safety or other equipment standards,
as well  as  compliance  with  standards  imposed  by  maritime  self-regulatory
organizations and customer  requirements or competition,  may require us to make
additional  expenditures.  In order to satisfy these requirements,  we may, from
time to time,  be  required  to take our  vessels  out of service  for  extended
periods of time, with corresponding  losses of revenues.  In the future,  market
conditions  may not justify these  expenditures  or enable us to operate some or
all of our vessels profitably during the remainder of their economic lives.

     Increased  inspection  procedures  and tighter  import and export  controls
could increase costs and disrupt our business.

     International   shipping  is  subject  to  various   security  and  customs
inspection  and  related  procedures  in  countries  of origin and  destination.
Inspection  procedures  can result in the seizure of  contents  of our  vessels,
delays in the loading, offloading or delivery and the levying of customs duties,
fines or other penalties against us.

     It  is  possible  that  changes  to  inspection   procedures  could  impose
additional  financial  and legal  obligations  on us.  Furthermore,  changes  to
inspection  procedures could also impose additional costs and obligations on our
customers  and may, in certain  cases,  render the shipment of certain  types of
cargo  uneconomical or impractical.  Any such changes or developments may have a
material  adverse  effect on our  business,  financial  condition and results of
operations.

     Rising fuel prices may adversely affect our profits.

     Fuel (bunkers) is a significant,  if not the largest, operating expense for
many of our shipping operations when our vessels are under voyage charter.  When
a  vessel  is  operating  under a time  charter,  these  costs  are  paid by the
charterer.  However  fuel  costs are taken  into  account  by the  charterer  in
determining  the  amount of time  charter  hire and  therefore  fuel  costs also
indirectly  affect time charters.  The price and supply of fuel is unpredictable
and  fluctuates  based on events  outside our  control,  including  geopolitical
developments,  supply and demand for oil and gas,  actions by OPEC and other oil
and gas  producers,  war and  unrest in oil  producing  countries  and  regions,
regional production patterns and environmental  concerns.  Fuel prices have been
at historically  high levels  recently,  but shipowners have not really felt the
effect of these high prices because the shipping  markets have also been at high
levels.   Any  increase  in  the  price  of  fuel  may   adversely   affect  our
profitability. Further, fuel may become much more expensive in future, which may
reduce the profitability and  competitiveness of our business versus other forms
of transportation, such as truck or rail.

     If our vessels fail to maintain their class  certification  and/or fail any
annual survey,  intermediate  survey,  drydocking or special survey, that vessel
would be unable to carry cargo,  thereby reducing our revenues and profitability
and violating certain loan covenants of our third-party indebtedness.

     The hull and  machinery  of every  commercial  vessel  must be classed by a
classification society authorized by its country of registry. The classification
society  certifies  that a vessel is safe and seaworthy in  accordance  with the
applicable  rules and  regulations  of the country of registry of the vessel and
the  Safety of Life at Sea  Convention  ("SOLAS").  Our  vessels  are  currently
classed  with  Lloyd's  Register of  Shipping,  Bureau  Veritas and Nippon Kaiji
Kyokai.  ISM and  International  Ship  and  Port  Facilities  Security  ("ISPS")
certification  have been  awarded  by Bureau  Veritas  and the  Panama  Maritime
Authority to our vessels and Eurobulk.

     A vessel must undergo annual surveys, intermediate surveys, drydockings and
special surveys.  In lieu of a special survey, a vessel's  machinery may be on a
continuous   survey  cycle,   under  which  the  machinery   would  be  surveyed
periodically  over a  five-year  period.  Every  vessel is also  required  to be
drydocked  every two to three years for  inspection of the  underwater  parts of
such vessel.

     If any vessel does not maintain  its class and/or fails any annual  survey,
intermediate survey,  drydocking or special survey, the vessel will be unable to
carry cargo between ports and will be unemployable  and uninsurable  which could
cause us to be in violation of certain  covenants  in our loan  agreements.  Any
such  inability  to  carry  cargo  or be  employed,  or any  such  violation  of
covenants,  could have a material adverse impact on our financial  condition and
results of operations.  That status could cause us to be in violation of certain
covenants in our loan agreements.

     Maritime claimants could arrest our vessels, which could interrupt our cash
flow.

     Crew  members,  suppliers  of goods and  services to a vessel,  shippers of
cargo and other  parties may be entitled to a maritime  lien against that vessel
for unsatisfied  debts,  claims or damages.  In many  jurisdictions,  a maritime
lienholder  may  enforce  its lien by  arresting  a vessel  through  foreclosure
proceedings.  The  arresting or  attachment  of one or more of our vessels could
interrupt  our cash flow and  require  us to pay large sums of funds to have the
arrest  lifted  which  would have a  material  adverse  effect on our  financial
condition and results of operations.

     In addition, in some jurisdictions, such as South Africa, under the "sister
ship"  theory of  liability,  a  claimant  may arrest  both the vessel  which is
subject to the claimant's  maritime lien and any "associated"  vessel,  which is
any vessel owned or controlled by the same owner.  Claimants could try to assert
"sister  ship"  liability  against  one of our  vessels  for claims  relating to
another of our vessels.

     Governments  could  requisition  our  vessels  during  a  period  of war or
emergency, resulting in loss of earnings.

     A government could requisition for title or seize our vessels.  Requisition
for title  occurs when a  government  takes  control of a vessel and becomes the
owner.  Also, a government could  requisition our vessels for hire.  Requisition
for hire  occurs when a  government  takes  control of a vessel and  effectively
becomes the charterer at dictated charter rates.  Generally,  requisitions occur
during a period of war or emergency.  Government  requisition  of one or more of
our vessels could have a material adverse effect on our financial  condition and
results of operations.

     World  events  outside  our control  may  negatively  affect our ability to
operate,  thereby  reducing our revenues and net income or our ability to obtain
additional  financing,  thereby  restricting the  implementation of our business
strategy.

     Terrorist  attacks  such as the attacks on the United  States of America on
September  11,  2001,  on London,  England on July 7, 2005,  and the response to
these attacks,  as well as the threat of future terrorist  attacks,  continue to
cause  uncertainty in the world  financial  markets and may affect our business,
results of operations and financial  condition.  The continuing conflict in Iraq
may lead to additional  acts of terrorism and armed  conflict  around the world,
which may contribute to further  economic  instability  in the global  financial
markets.  These  uncertainties  could also have a material adverse effect on our
ability to obtain additional financing on terms acceptable to us or at all.

     Terrorist  attacks may also negatively  affect our operations and financial
condition and directly  impact its vessels or its  customers.  Future  terrorist
attacks could result in increased  volatility  of the  financial  markets in the
United States of America and globally and could result in an economic  recession
in the United  States of America or the world.  Any of these  occurrences  could
have a material adverse impact on our financial condition and costs.

Company Risk Factors

     We depend entirely on Eurobulk to manage and charter our fleet.

     We currently contract the commercial and technical management of our fleet,
including  crewing,  maintenance and repair, to Eurobulk,  an affiliated company
with which we are under common control.  The loss of Eurobulk's  services or its
failure to perform its obligations to us could have a material adverse effect on
our  financial  condition  and results of our  operations.  Although we may have
rights against  Eurobulk if it defaults on its  obligations to us, you will have
no  recourse  against  Eurobulk.  Further,  we expect  that we will need to seek
approval from our lenders to change Eurobulk as our ship manager.

     Because  Eurobulk  is a  privately  held  company,  there is  little  or no
publicly  available  information  about  it and we may get very  little  advance
warning of  operational or financial  problems  experienced by Eurobulk that may
adversely affect us.

     The ability of Eurobulk to continue providing services for our benefit will
depend in part on its own financial strength.  Circumstances  beyond our control
could impair Eurobulk's  financial strength.  Because Eurobulk is privately held
it is unlikely that information about its financial strength would become public
unless Eurobulk began to default on its obligations.  As a result,  there may be
little  advance  warning of  problems  affecting  Eurobulk,  even  though  these
problems could have a material adverse effect on us.

     We and our principal  officers have  affiliations  with Eurobulk that could
create conflicts of interest detrimental to us.

     Our  principal  officers are also  principals,  officers  and  employees of
Eurobulk,  which is our ship  management  company.  These  responsibilities  and
relationships  could  create  conflicts  of  interest  between us and  Eurobulk.
Conflicts may also arise in connection with the chartering,  purchase,  sale and
operations  of the  vessels in our fleet  versus  drybulk  carriers  that may be
managed in the future by Eurobulk.  Circumstances  in any of these instances may
make one decision advantageous to us but detrimental to Eurobulk and vice versa.
Eurobulk  does not  presently  manage any  vessels  other  than  those  owned by
Euroseas.  In the past, Eurobulk has managed vessels where the Pittas family was
a  minority  shareholder  but  never  any  where  there  was  no  Pittas  family
participation  at all. There have never been any conflicts of interest that were
resolved in a manner unfavorable to Euroseas or its predecessors. However, it is
possible that in the future Eurobulk may manage vessels which will not belong to
Euroseas and in which the Pittas family may have controlling,  little or even no
power or  participation  and where such  conflicts  may  arise.  There can be no
assurance  that  Eurobulk  will  resolve all  conflicts  of interest in a manner
beneficial to us.

     We are a holding company,  and we depend on the ability of our subsidiaries
to distribute  funds to us in order to satisfy our financial  obligations  or to
make dividend payments.

     We are a holding company and our  subsidiaries,  which are all wholly-owned
by us either  directly or indirectly,  conduct all of our operations and own all
of our operating  assets.  We have no  significant  assets other than the equity
interests in our  wholly-owned  subsidiaries.  As a result,  our ability to make
dividend  payments  to you  depends  on our  subsidiaries  and their  ability to
distribute funds to us. If we are unable to obtain funds from our  subsidiaries,
we may be unable or our Board of Directors  may exercise its  discretion  not to
pay dividends.

     We may not be able to pay dividends.

     Subject to the limitations discussed below, we currently intend to pay cash
dividends  on a  quarterly  basis.  However,  we may  incur  other  expenses  or
liabilities  that would reduce or eliminate the cash available for  distribution
as dividends.  Our loan agreements may also limit the amount of dividends we can
pay under some  circumstances  based on certain  covenants  included in the loan
agreements.  Over the  period  January 1, 2002 to  December  31,  2005,  we paid
substantially all of our net income as dividends usually on an annual basis, but
quarterly  since our  private  placement  in August  2005,  without  having been
restricted by our loan agreements.

     If we are not successful in acquiring  additional  vessels,  any unused net
proceeds  from our  recent  private  placement  offering  may be used for  other
corporate purposes or held pending investment in other vessels.  Identifying and
acquiring  vessels may take a  significant  amount time.  The result may be that
proceeds of the  offering  are not  invested in  additional  vessels,  or are so
invested but only after some delay.  In either case, we will not be able to earn
charterhire consistent with our current anticipations, and our profitability and
our ability to pay dividends will be affected.

     In addition,  the  declaration  and payment of dividends will be subject at
all times to the discretion of our Board of Directors.  The timing and amount of
dividends will depend on our earnings,  financial  condition,  cash requirements
and  availability,  restrictions in our loan agreements,  growth  strategy,  the
provisions of Marshall  Islands law affecting the payment of dividends and other
factors. Marshall Islands law generally prohibits the payment of dividends other
than from surplus or while a company is insolvent or would be rendered insolvent
upon the payment of such  dividends.  However,  there can be no  assurance  that
dividends will be paid.

     Companies  affiliated  with  Eurobulk or our  officers  and  directors  may
acquire vessels that compete with our fleet.

     Companies  affiliated  with  Eurobulk or our  officers  and  directors  own
drybulk  carriers  and may acquire  additional  drybulk  carriers in the future.
These  vessels  could be in  competition  with our  fleet  and  other  companies
affiliated  with Eurobulk might be faced with conflicts of interest with respect
to their own interests and their obligations to us.

     If we are unable to fund our  capital  expenditures,  we may not be able to
continue to operate  some of our  vessels,  which would have a material  adverse
effect on our business and our ability to pay dividends.

     In order to fund our  capital  expenditures,  we may be  required  to incur
borrowings or raise capital through the sale of debt or equity  securities.  Our
ability to access the capital markets through future offerings may be limited by
our  financial  condition at the time of any such offering as well as by adverse
market  conditions   resulting  from,  among  other  things,   general  economic
conditions and contingencies and uncertainties that are beyond our control.  Our
failure to obtain the funds for  necessary  future  capital  expenditures  would
limit our ability to  continue  to operate  some of our vessels and could have a
material  adverse  effect on our business,  results of operations  and financial
condition  and  our  ability  to pay  dividends.  Even if we are  successful  in
obtaining  such funds through  financings,  the terms of such  financings  could
further limit our ability to pay dividends.

     If we fail to manage our  planned  growth  properly,  we may not be able to
successfully expand our market share.

     We intend to continue to grow our fleet. Our growth will depend on:

     o    locating and acquiring suitable vessels;

     o    identifying and consummating acquisitions or joint ventures;

     o    integrating  any  acquired  business  successfully  with our  existing
          operations;

     o    enhancing our customer base;

     o    managing our expansion; and

     o    obtaining required financing.

     Growing any  business  by  acquisition  presents  numerous  risks,  such as
undisclosed  liabilities  and  obligations  and  difficulty  experienced  in (1)
obtaining  additional  qualified  personnel,  (2)  managing  relationships  with
customers and suppliers  and (3)  integrating  newly  acquired  operations  into
existing  infrastructures.  We  cannot  give  any  assurance  that  we  will  be
successful in executing  our growth plans or that we will not incur  significant
expenses and losses in connection with the execution of those growth plans.

     A decline in the market value of our vessels  could lead to a default under
our loan agreements and the loss of our vessels.

     We have  incurred  secured debt under loan  agreements  for our vessels and
currently  expect  to  incur  additional  secured  debt in  connection  with our
acquisition of other vessels. If the market value of our fleet declines,  we may
not be in compliance with certain provisions of our existing loan agreements and
we may not be able to refinance our debt or obtain additional  financing.  If we
are unable to pledge  additional  collateral,  our lenders could  accelerate our
debt and foreclose on our fleet.

     Our existing loan agreements contain  restrictive  covenants that may limit
our liquidity and corporate activities.

     Our existing loan agreements impose operating and financial restrictions on
us. These restrictions may limit our ability to:

     o    incur additional indebtedness;

     o    create liens on our assets;

     o    sell capital stock of our subsidiaries;

     o    make investments;

     o    engage in mergers or acquisitions;

     o    pay dividends;

     o    make capital expenditures;

     o    change the management of our vessels or terminate or materially  amend
          the management agreement relating to each vessel; and

     o    sell our vessels.

     Therefore,  we may need to seek  permission  from our  lenders  in order to
engage in some corporate  actions.  The lenders' interests may be different from
our  interests,  and we  cannot  guarantee  that we will be able to  obtain  the
lenders'  permission  when needed.  This may prevent us from taking actions that
are in our best interest.

     Servicing future debt would limit funds available for other purposes.

     To finance our fleet,  we have incurred  secured debt under loan agreements
for our vessels.  We also currently expect to incur  additional  secured debt to
finance the acquisition of additional vessels. We must dedicate a portion of our
cash flow from  operations to pay the principal and interest on our debt.  These
payments limit funds otherwise  available for working capital  expenditures  and
other purposes. As of May 31, 2006, we had total bank debt of approximately
$40.62 million.  If we were unable to service our debt, it could have a material
adverse effect on our financial condition and results of operations.

     A rise in  interest  rates  could cause an increase in our costs and have a
material adverse effect on our financial condition and results of operations. We
have  purchased,  and may purchase in the future,  vessels under loan agreements
that provide for periodic interest payments based on indices that fluctuate with
changes in market interest rates. If interest rates increase  significantly,  it
would increase our costs of financing our  acquisition  of vessels,  which could
have a  material  adverse  effect on our  financial  condition  and  results  of
operations.  Any increase in debt service would also reduce the funds  available
to us to purchase other vessels.

     Our ability to obtain  additional  debt  financing  may be dependent on the
performance  of our  then  existing  charters  and the  creditworthiness  of our
charterers.

     The actual or perceived credit quality of our charterers,  and any defaults
by them,  may  materially  affect  our  ability to obtain  the  additional  debt
financing  that  we  will  require  to  purchase   additional   vessels  or  may
significantly  increase our costs of obtaining such financing.  Our inability to
obtain  additional  financing  at all or at a higher than  anticipated  cost may
materially  affect our results of  operation  and our ability to  implement  our
business strategy.

     As we expand  our  business,  we may need to  upgrade  our  operations  and
financial  systems,  and add more  staff and crew.  If we cannot  upgrade  these
systems  or  recruit  suitable  employees,  our  performance  may  be  adversely
affected.

     Our  current  operating  and  financial  systems  may not be adequate if we
expand the size of our fleet,  and our attempts to improve  those systems may be
ineffective.  In  addition,  if we  expand  our  fleet,  we will have to rely on
Eurobulk to recruit suitable additional  seafarers and shoreside  administrative
and  management  personnel.  We cannot  assure you that Eurobulk will be able to
continue  to hire  suitable  employees  as we expand  our fleet.  If  Eurobulk's
unaffiliated crewing agent encounters business or financial difficulties, we may
not be able to  adequately  staff our  vessels.  If we are unable to operate our
financial and operations systems  effectively or to recruit suitable  employees,
our performance may be materially adversely affected.

     Because we obtain some of our insurance  through  protection  and indemnity
associations,  we may also be subject to calls in amounts  based not only on our
own  claim  records,  but  also  the  claim  records  o f other  members  of the
protection and indemnity associations.

     We may be subject to calls in amounts  based not only on our claim  records
but also the claim  records of other  members of the  protection  and  indemnity
associations  through which we receive  insurance  coverage for tort  liability,
including  pollution-related  liability. Our payment of these calls could result
in significant  expense to us, which could have a material adverse effect on our
business, results of operations,  cash flows, financial condition and ability to
pay dividends.

     Labor interruptions could disrupt our business.

     Our vessels are manned by masters,  officers and crews that are employed by
third parties. If not resolved in a timely and cost-effective manner, industrial
action or other labor unrest could prevent or hinder our  operations  from being
carried out normally and could have a material  adverse  effect on our business,
results of  operations,  cash  flows,  financial  condition  and  ability to pay
dividends.

     In  the  highly  competitive   international  drybulk,   containership  and
multipurpose  shipping industry, we may not be able to compete for charters with
new entrants or established companies with greater resources.

     We employ  our  vessels  in a highly  competitive  market  that is  capital
intensive and highly fragmented.  Competition arises primarily from other vessel
owners,  some of whom have substantially  greater resources than us. Competition
for the  transportation of drybulk and containership  cargoes can be intense and
depends on price,  location,  size, age,  condition and the acceptability of the
vessel and its managers to the charterers.  Due in part to the highly fragmented
market,  competitors with greater  resources could operate larger fleets through
consolidations  or  acquisitions  that may be able to offer  better  prices  and
fleets.

     We may be unable to attract and retain key  management  personnel and other
employees  in  the  shipping   industry,   which  may   negatively   affect  the
effectiveness of our management and our results of operations.

     Our success depends to a significant  extent upon the abilities and efforts
of our  management  team.  Our  success  will  depend  upon our  ability to hire
additional  employees and to retain key members of our management team. The loss
of any of these  individuals  could adversely affect our business  prospects and
financial  condition.   Difficulty  in  hiring  and  retaining  personnel  could
adversely  affect  our  results of  operations.  We do not  currently  intend to
maintain "key man" life insurance on any of our officers.

     Risks involved with operating ocean going vessels could affect our business
and reputation, which may reduce our revenues.

     The operation of an ocean-going  vessel carries inherent risks. These risks
include, among others, the possibility of:

     o    crew strikes and/or boycotts;

     o    marine disaster;

     o    piracy;

     o    environmental accidents;

     o    cargo and property losses or damage; and

     o    business interruptions caused by mechanical failure, human error, war,
          terrorism,  political  action in various  countries,  labor strikes or
          adverse weather conditions.

     The involvement of any of the vessels in an environmental disaster may harm
our  reputation  as  a  safe  and  reliable  vessel   operator.   Any  of  these
circumstances or events could increase our costs or lower our revenues.

     Our vessels may suffer damage and it may face unexpected  drydocking costs,
which could affect our cash flow and financial condition.

     If our vessels suffer damage,  they may need to be repaired at a drydocking
facility. The costs of drydock repairs are unpredictable and can be substantial.
We may have to pay drydocking  costs that our insurance does not cover. The loss
of earnings while these vessels are being repaired and reconditioned, as well as
the actual cost of these repairs, would decrease our earnings.

     Purchasing  and operating  previously  owned,  or  secondhand,  vessels may
result in increased operating costs and vessels off-hire,  which could adversely
affect our earnings.

     Although  we  inspect  the  secondhand  vessels  prior  to  purchase,  this
inspection does not provide us with the same knowledge about their condition and
cost of any  required (or  anticipated)  repairs that it would have had if these
vessels had been built for and operated exclusively by us. Generally,  we do not
receive the benefit of warranties on secondhand vessels.

     In  general,  the costs to  maintain a vessel in good  operating  condition
increase  with the age of the  vessel.  Older  vessels are  typically  less fuel
efficient and more costly to maintain than more  recently  constructed  vessels.
Cargo  insurance  rates increase with the age of a vessel,  making older vessels
less desirable to charterers.

     Governmental  regulations,  safety or other equipment  standards related to
the age of vessels may require expenditures for alterations,  or the addition of
new  equipment,  to our vessels and may restrict the type of activities in which
the vessels may engage.  We cannot assure you that,  as our vessels age,  market
conditions  will justify those  expenditures or enable us to operate our vessels
profitably  during the remainder of their useful lives.  If we sell vessels,  we
are not certain that the price for which we sell them will equal their  carrying
amount at that time.

     We may not have adequate  insurance to compensate us adequately  for damage
to, or loss of, our vessels.

     We  procure  hull  and  machinery   insurance,   protection  and  indemnity
insurance,  which includes  environmental damage and pollution insurance and war
risk insurance and freight, demurrage and defence insurance for our fleet. We do
not maintain insurance against loss of hire, which covers business interruptions
that result in the loss of use of a vessel. We can give no assurance that we are
adequately  insured  against  all risks.  We may not be able to obtain  adequate
insurance  coverage  for our  fleet  in the  future.  The  insurers  may not pay
particular claims. Our insurance policies contain  deductibles for which we will
be responsible and  limitations  and exclusions  which may increase our costs or
lower our revenue. Moreover, we cannot assure that the insurers will not default
on any claims they are required to pay. If our  insurance is not enough to cover
claims that may arise,  it may have a material  adverse  effect on our financial
condition and results of operations.

     Our  operations  outside the United States of America expose it to risks of
mining,  terrorism  and piracy  that may  interfere  with the  operation  of our
vessels.

     We are an  international  company and  primarily  conducts  our  operations
outside  the  United  States  of  America.  Changing  economic,   political  and
governmental  conditions  in the  countries  where we are engaged in business or
where our vessels are registered affect our operations.  In the past,  political
conflicts,  particularly  in the Arabian  Gulf,  resulted in attacks on vessels,
mining of waterways and other efforts to disrupt  shipping in the area.  Acts of
terrorism and piracy have also affected  vessels  trading in regions such as the
South China Sea. The  likelihood of future acts of terrorism  may increase,  and
our vessels may face higher risks of being  attacked.  We are not fully  insured
against any of these risks. In addition,  future  hostilities or other political
instability  in regions  where our vessels  trade could have a material  adverse
effect  on  our  trade   patterns  and  adversely   affect  our  operations  and
performance.

     Because the Republic of the Marshall  Islands,  where we are  incorporated,
does not have a  well-developed  body of corporate  law,  shareholders  may have
fewer rights and  protections  than under  typical  United  States law,  such as
Delaware, and shareholders may have difficulty in protecting their interest with
regard to actions taken by our Board of Directors.

     Our  corporate  affairs are governed by our Articles of  Incorporation  and
Bylaws and by the Marshall  Islands Business  Corporations Act (the "BCA").  The
provisions of the BCA resemble provisions of the corporation laws of a number of
states in the United  States of America.  However,  there have been few judicial
cases in the Republic of the Marshall  Islands  interpreting the BCA. The rights
and fiduciary responsibilities of directors under the law of the Republic of the
Marshall  Islands  are not as clearly  established  as the rights and  fiduciary
responsibilities  of directors under statutes or judicial precedent in existence
in certain jurisdictions in the United States of America. Shareholder rights may
differ as well. For example, under Marshall Islands law, a copy of the notice of
any meeting of the  shareholders  must be given not less than 15 days before the
meeting,  whereas in  Delaware  such  notice must be given not less than 10 days
before the meeting.  Therefore,  if immediate  shareholder action is required, a
meeting may not be able to be  convened  as quickly as it can be convened  under
Delaware law. Also,  under Marshall Islands law, any action required to be taken
by a meeting of  shareholders  may only be taken without a meeting if consent is
in writing and is signed by all of the  shareholders  entitled to vote,  whereas
under  Delaware  law action may be taken by consent if approved by the number of
shareholders  that  would be  required  to  approve  such  action at a  meeting.
Therefore, under Marshall Islands law, it may be more difficult for a company to
take certain  actions  without a meeting even if a majority of the  shareholders
approve  of  such  action.  While  the BCA  does  specifically  incorporate  the
non-statutory  law,  or judicial  case law,  of the State of Delaware  and other
states with substantially  similar legislative  provisions,  public shareholders
may have more difficulty in protecting their interests in the face of actions by
the management, directors or controlling shareholders than would shareholders of
a corporation incorporated in a jurisdiction in the United States of America.

     Obligations  associated  with being a public  company  require  significant
company resources and management attention.

     We are subject to the reporting  requirements  of the Exchange Act, and the
other rules and  regulations  of the SEC,  including the  Sarbanes-Oxley  Act of
2002.  Section 404 of the  Sarbanes-Oxley  Act  requires  that we  evaluate  and
determine the effectiveness of our internal control over financial reporting. If
we have a material weakness in our internal control over financial reporting, we
may not detect  errors on a timely  basis and our  financial  statements  may be
materially  misstated.  We have to  dedicate  a  significant  amount of time and
resources to ensure  compliance with these regulatory  requirements.  Our common
stock is listed on the OTCBB under the symbol ESEAF.OB and we are subject to the
rules and  regulations of the OTCBB. We have applied to list our common stock on
the NASDAQ  National  Market  and, if  approved,  will be subject to the listing
requirements  of the  NASDAQ  National  Market.  We cannot  assure you that such
listing will be obtained.

     We work with our legal,  accounting and financial  advisors to identify any
areas in which changes  should be made to our financial and  management  control
systems  to manage  our  growth  and our  obligations  as a public  company.  We
evaluate areas such as corporate governance,  corporate control, internal audit,
disclosure  controls and  procedures  and  financial  reporting  and  accounting
systems.  We will make  changes in any of these and other areas,  including  our
internal  control  over  financial  reporting,  which we believe are  necessary.
However,  these and other measures we may take may not be sufficient to allow us
to satisfy our  obligations as a public company on a timely and reliable  basis.
In addition,  compliance  with  reporting and other  requirements  applicable to
public  companies will create  additional costs for us and will require the time
and attention of management. Our limited management resources may exacerbate the
difficulties  in complying  with these  reporting and other  requirements  while
focusing on executing our business  strategy.  We cannot predict or estimate the
amount of the  additional  costs we may  incur,  the timing of such costs or the
degree of impact that our  management's  attention to these matters will have on
our business.

     Our historical  financial and operating data may not be  representative  of
our future  results  because we are a recently  formed company with no operating
history as a stand-alone entity or as a publicly traded company.

     Our historical  financial and operating data may not be  representative  of
our future  results  because we are a recently  formed company with no operating
history as a stand-alone  entity or as a publicly traded  company.  Our combined
financial  statements included in this annual report have been carved out of the
consolidated  financial  statements of shipowning  companies managed by Eurobulk
and majority  owned by the Pittas  family.  Consistent  with  shipping  industry
practice,  we have  not  obtained,  nor do we  present  in this  annual  report,
historical  operating data for our vessels prior to their acquisition.  Although
our results of operations,  cash flows and financial  condition  reflected in we
have  combined  financial  statements  include  all  expenses  allocable  to our
business,  due to factors such as the  additional  administrative  and financial
obligations associated with operating as a publicly traded company, they may not
be indicative  of the results of  operations  that we would have achieved had we
operated as a public entity for all periods  presented or of future results that
we may achieve as a publicly  traded  company with our current  holding  company
structure.

     We  depend  upon a few  significant  charterers  for a  large  part  of our
revenues. The loss of one or more of these charterers could adversely affect our
financial performance.

     We have historically derived a significant part of our revenue from a small
number of charterers.  Our top five customers accounted for approximately 65% of
our total  revenues for 2005,  68% of our total revenues for 2004 and 54% of our
total revenues for 2003. If we lose any of these charterers,  or if any of these
charterers  significantly  reduce its use of our  services or was unable to make
charter  payments to us, our  results of  operations,  cash flows and  financial
condition would be adversely affected.

     Exposure to currency exchange rate fluctuations will result in fluctuations
in our cash flows and operating results.

     We  generate  all our  revenues  in U.S.  dollars,  but our  ship  manager,
Eurobulk,  incurs  approximately  30% of vessel operating  expenses and we incur
general and  administrative  expenses in currencies  other than the U.S. dollar.
This difference  could lead to fluctuations  in our vessel  operating  expenses,
which  would  affect  our  financial  results.   Expenses  incurred  in  foreign
currencies  increase when the value of the U.S. dollar falls, which would reduce
our  profitability.  We do not  currently  engage  in  hedging  transactions  to
minimize our  exposure to currency  rate  fluctuations,  but we may do so in the
future.

     U.S.  tax  authorities  could  treat us as a  "passive  foreign  investment
company," which could have adverse U.S.  federal income tax consequences to U.S.
holders.

     A foreign  corporation  will be treated as a  "passive  foreign  investment
company," or PFIC,  for U.S.  federal income tax purposes if either (1) at least
75% of its gross  income for any  taxable  year  consists  of  certain  types of
"passive  income" or (2) at least 50% of the average value of the  corporation's
assets  produce  or are  held for the  production  of  those  types of  "passive
income." For  purposes of these  tests,  "passive  income"  includes  dividends,
interest,  and gains from the sale or exchange of investment  property and rents
and royalties  other than rents and royalties  which are received from unrelated
parties in  connection  with the  active  conduct  of a trade or  business.  For
purposes of these tests,  income  derived from the  performance of services does
not constitute  "passive  income." U.S.  shareholders of a PFIC are subject to a
disadvantageous  U.S.  federal  income  tax  regime  with  respect to the income
derived by the PFIC, the distributions  they receive from the PFIC and the gain,
if any,  they derive from the sale or other  disposition  of their shares in the
PFIC.

     Based on our proposed  method of operation,  we do not believe that we will
be a PFIC with respect to any taxable year.  In this regard,  we intend to treat
the gross  income we derive  or are  deemed to derive  from our time  chartering
activities  as  services  income,  rather than rental  income.  Accordingly,  we
believe that our income from our time chartering  activities does not constitute
"passive  income," and the assets that we own and operate in connection with the
production of that income do not constitute passive assets.

     There  is,  however,  no  direct  legal  authority  under  the  PFIC  rules
addressing our proposed  method of operation.  Accordingly,  no assurance can be
given that the U.S.  Internal  Revenue  Service,  or IRS, or a court of law will
accept  our  position,  and there is a risk that the IRS or a court of law could
determine that we are a PFIC. Moreover,  no assurance can be given that we would
not constitute a PFIC for any future taxable year if there were to be changes in
the nature and extent of our operations.

     If the IRS were to find  that we are or have  been a PFIC  for any  taxable
year, our U.S.  shareholders will face adverse U.S. tax consequences.  Under the
PFIC rules,  unless those shareholders make an election available under the Code
(which election could itself have adverse consequences for such shareholders, as
discussed  below under "Tax  Considerations  -- U.S.  Federal Income Taxation of
U.S. Holders"), such shareholders would be liable to pay U.S. federal income tax
at the then  prevailing  income tax rates on ordinary  income plus interest upon
excess  distributions  and upon any gain  from  the  disposition  of our  common
shares, as if the excess  distribution or gain had been recognized  ratably over
the shareholder's  holding period of our common shares. See "Tax  Considerations
-- U.S.  Federal  Income  Taxation  of U.S.  Holders"  for a more  comprehensive
discussion of the U.S. federal income tax  consequences to U.S.  shareholders if
we are treated as a PFIC.

     We may have to pay tax on United States source  income,  which would reduce
our earnings.

     Under the United States Internal  Revenue Code of 1986, or the Code, 50% of
the gross shipping income of a vessel owning or chartering corporation,  such as
ourselves and our  subsidiaries,  that is  attributable to  transportation  that
begins or ends,  but that does not both begin and end, in the United  States may
be subject  to a 4% United  States  federal  income tax  without  allowance  for
deduction,  unless  that  corporation  qualifies  for  exemption  from tax under
section  883 of the  Code  and  the  applicable  Treasury  Regulations  recently
promulgated thereunder.

     We expect that we and each of our  subsidiaries  qualify for this statutory
tax exemption and we will take this  position for United States  federal  income
tax return reporting purposes.  However,  there are factual circumstances beyond
our control that could cause us to lose the benefit of this tax exemption  after
the offering and thereby  become  subject to United States federal income tax on
our  United  States  source  income.  Due to the  factual  nature of the  issues
involved,  we can give no assurances on our tax-exempt  status or that of any of
our subsidiaries.

     If we or our  subsidiaries  are not entitled to exemption under Section 883
for any taxable year, we or our subsidiaries could be subject for those years to
an effective 2% United States  federal  income tax on the shipping  income these
companies  derive  during the year that are  attributable  to the  transport  or
cargoes to or from the United States. The imposition of this taxation would have
a  negative  effect on our  business  and would  result  in  decreased  earnings
available for distribution to our shareholders.

Item 4.   Information on the Company

A.   History and development of the Company

     We are Euroseas,  a Marshall  Islands company  incorporated in May 2005. We
are a provider  of  international  seaborne  transportation  services,  carrying
various drybulk cargoes including, among others, iron ore, coal, grain, bauxite,
phosphate and  fertilizers,  as well as  containerized  cargoes.  As of June 15,
2006,  our fleet  consisted of four drybulk  carriers,  comprised of one Panamax
drybulk   carrier  and  three   Handysize   drybulk   carriers,   three   feeder
containerships and one multipurpose vessel. The total cargo carrying capacity of
the four bulk  carriers is 164,550  deadweight  tons,  or dwt,  and of the three
containerships is 66,100 dwt and 4,636 twenty-foot equivalent units, or teu. Our
multipurpose vessel can carry 22,568 dwt and/or 950 teu. Six of our vessels were
acquired  before  January  1,  2004 and were  controlled  by the  Pittas  family
interests.  On June 29,  2005,  the  shareholders  of the six vessels  (and of a
seventh vessel that has since been sold) transferred their shares in each of the
vessels to Euroseas in exchange for shares in Friends,  a 100% owner of Euroseas
at that time. On November 25, 2005 we acquired our third containership. On April
27, 2006, we acquired our  multipurpose  vessel.  We have signed an agreement to
sell m/v John P., one of our handysize bulkers (of 26,354 dwt), and we expect to
deliver it to the sellers approximately at the end of June 2006.

     On August 25, 2005, we raised  approximately  $21 million in gross proceeds
from the private  placement of our securities to a number of  institutional  and
accredited  investors (the "Private  Placement").  In the Private Placement,  we
issued  7,026,993  shares of common stock at a price of $3.00 per share, as well
as warrants to purchase an  additional  1,756,743  shares of common  stock.  The
warrants  have a five year term and an exercise  price of $3.60 per share.  As a
condition to the Private Placement, we agreed to execute a merger agreement with
Cove, a public  shell  company,  whereby Cove would merge with our  wholly-owned
subsidiary,  Euroseas  Acquisition  Company Inc. The merger was  consummated  on
March 27, 2006.

     We registered  for resale the shares issued in the Private  Placement,  the
shares  underlying the warrants  issued in the Private  Placement as well as the
shares issued to certain Cove's shareholders in the merger. On February 3, 2006,
the SEC declared our  registration  statements  effective.  Our shares currently
trade on the OTCBB under the symbol ESEAF.OB. We have applied for listing in the
NASDAQ National Market.

     Our  executive  offices are located at 40 Ag.  Konstantinou  Ave.,  151 24,
Maroussi, Greece. Our telephone number is +30-210-6105110.

B.   Business overview

     Our fleet consists of: (i) drybulk  carriers that transport iron ore, coal,
grain and other dry cargoes along worldwide  shipping routes that currently have
a  total  capacity  of 1.1  million  dwt;  (ii)  containerships  that  transport
container  boxes   providing   scheduled   service  between  ports;   and  (iii)
multipurpose  vessels that can carry either bulk cargoes or  containers.  Please
see information in the section "Our Fleet",  below.  During 2002, 2003, 2004 and
2005, we had a fleet utilization of 99.7%, 99.3%, 99.5% and 97.4%, respectively,
our vessels  achieved  daily time charter  equivalent  rates of $6,049,  $8,965,
$17,839 and $17,643,  respectively, and we generated revenues of $15.29 million,
$25.95 million, $45.72 million and $44.52 million, respectively.

     Our  business  strategy  is focused  on  providing  consistent  shareholder
returns by carefully  selecting the timing and the structure of our  investments
in  drybulk  and  feeder  containership  vessels  and by  reliably,  safely  and
competitively  operating the vessels we own,  through our  affiliate,  Eurobulk.
Representing a continuous  shipowning and management  history that dates back to
the 19th century,  we believe that one of our  advantages in the industry is our
ability to select and safely operate  drybulk and  containership  vessels of any
age. We continuously evaluate sale and purchase  opportunities,  as well as long
term employment opportunities for our vessels.  Additionally,  with the proceeds
from the Private Placement, we plan to expand our fleet to increase our revenues
and make our drybulk carrier,  containership  feeder and multipurpose fleet more
cost efficient and more attractive to our customers.

Our Fleet

As of June 29, 2006, the profile and deployment of our fleet is the following:



----------------------------- --------------- --------- -------- ------- --------------- ------------------------
                                                                 Year
Name                          Type            Dwt       TEU      Built   Employment      TCE Rate ($/day)
----------------------------- --------------- --------- -------- ------- --------------- ------------------------
                                                                       
Dry Bulk
----------------------------- --------------- --------- -------- ------- --------------- ------------------------
                                                                         Baumarine
                                                                         Pool - until
IRINI                         Panamax          69,734            1988    end 2008        $17,000 to $20,000 (*)

NIKOLAOS P.                   Handysize        34,750            1984    Spot
                                                                         TC until
ARIEL                         Handysize        33,712            1977    Aug-06          $8,500
----------------------------- --------------- --------- -------- ------- --------------- ------------------------

Total Dry Bulk Vessels        3               138,196
----------------------------- --------------- --------- -------- ------- --------------- ------------------------

Container Carriers
                                                                         TC until
ARTEMIS                       Handysize        29,693    2,098   1987    Dec-08          $19,000
                                                                         TC until
YM QINGDAO I                  Handysize        18,253    1,269   1990    Mar-07          $11,900
                                                                         TC until        $16,000 until Nov-06,
KUO HSIUNG                    Handysize        18,154    1,269   1993    Nov-07          $12,000 until Nov-07
----------------------------- --------------- --------- -------- ------- --------------- ------------------------

Total Container               3                66,100    4,636
----------------------------- --------------- --------- -------- ------- --------------- ------------------------

Multipurpose Vessels
----------------------------- --------------- --------- -------- ------- --------------- ------------------------
                                                                                         $8,850 until Dec-08,
                                                                         TC until        $9,950 until Dec-10,
TASMAN TRADER                 Multipurpose     22,568      950   1990    Mar-12          $9,000 until Mar-12
----------------------------- --------------- --------- -------- ------- --------------- ------------------------
Total Multipurpose Vessels    1                22,568      950
----------------------------- --------------- --------- -------- ------- --------------- ------------------------
                              7               226,864    5,586
FLEET GRAND TOTAL

Vessels   Sold  or   under
Contract for Sale in 2006
----------------------------- --------------- --------- -------- ------- --------------- ------------------------
                              Handysize        26,354            1981    Spot
JOHN P. (**)

PANTELIS P. (***)             Handysize        26,354            1981    Spot

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


(*) The owning company of m/v Irini  participates in 3 short funds (contracts of
affreightment  to carry cargo) that  provide an effective  coverage of m/v Irini
for 102% in 2006,  77% in 2007 and 42% in 2008.  The  combination  of the  short
funds and pool employment  secures the mentioned rate range for the greater part
of the next 2.5 years.

(**) We have signed a Memorandum  of Agreement to sell the bulk carrier m/v John
P to be delivered to the buyers in late June/early July 2006.

(***) We signed a Memorandum  of Agreement to sell the bulk carrier m/v Pantelis
P to be delivered to the buyers  between May 15 and June 30, 2006 at our option.
The vessel was delivered to the buyers on May 31, 2006.

     We plan to  expand  our  fleet by  investing  in  vessels  in the  drybulk,
containership  and  multipurpose  segments by targeting  mid-age  vessels (i.e.,
10-20 years old) at the time of  purchase.  We also intend to take  advantage of
the  cyclical  nature of the market by buying and selling  ships when we believe
favorable  opportunities  exist..  We employ  our  vessels  in the spot and time
charter market,  through pool arrangements and under contracts of affreightment.
Presently,  our three  containerships,  our  multipurpose  vessel and one of our
handysize  bulkers are employed  under time  charters.  Our other two  handysize
bulkers are under voyage charters. Our panamax vessel, m/v Irini, is employed in
the Baumarine pool that is managed by Klaveness, a major global charterer in the
drybulk area, and also  participates in three "short" funds  (contracts to carry
cargo at agreed rates),  minimizing its exposure to the spot market  (covered at
102% in 2006, 77% for 2007 and 42% for 2008, approximately).

     As of June 29, 2006, and assuming delivery to the buyers of m/v "John P" at
approximately  June 30, 2006,  90% of our ship capacity days in 2006  accounting
for fixed spot  employment in the first and second  quarter of the year, and 58%
of our ship capacity days in 2007 are under time charter  contracts or protected
from market fluctuations.

Management of Our Fleet

     The  operations  of our  vessels  are managed by  Eurobulk,  an  affiliated
company,  under management  contracts with each ship-owning  company.  Under our
management agreements,  Eurobulk is responsible for providing us with commercial
management  services,  which include  obtaining  employment  for our vessels and
managing our relationships with charterers, technical management services, which
include  managing  day-to-day  vessel  operations,   performing  general  vessel
maintenance,   ensuring   regulatory  and  classification   society  compliance,
supervising  the maintenance  and general  efficiency of vessels,  arranging our
hire of qualified  officers and crew,  arranging and supervising dry docking and
repairs,  arranging insurance for vessels,  purchasing stores, supplies,  spares
and new equipment for vessels,  appointing supervisors and technical consultants
and  providing  technical  support;  and  shoreside  personnel who carry out the
management functions described above and certain accounting services.

     In exchange  for  providing us with the services  described  above,  we pay
Eurobulk 590 euros per vessel per day adjusted annually for inflation.

Our Competitive Strengths

     We believe that we possess the following competitive strengths:

o    Experienced Management Team. Our management team has significant experience
     in operating  drybulk  carriers and expertise in all aspects of commercial,
     technical,  operational  and  financial  areas  of our  business.  Our main
     shareholding  family has over 100 years experience in shipping and enjoys a
     well  established  reputation.  The Pittas family roots in shipping go back
     four  generations to the 19th century.  Nikolaos  Pittas started the family
     business  more than 125 years ago and has been followed by his sons and his
     grandsons,  one of whom is Mr. John Pittas,  a controlling  shareholder  of
     Friends, the largest shareholder of Euroseas. Aristides J. Pittas, his son,
     is the CEO,  President,  Chairman of the Board and a Director of  Euroseas.
     Aristides P. Pittas,  his nephew,  is the  Vice-Chairman of the Board and a
     Director of  Euroseas.  This  experience  enables  management,  among other
     things,  to  identify   suitable   shipping   opportunities  and  time  its
     investments in an efficient manner.

o    Strong  Customer  Relationships.  Through  Eurobulk,  our  ship  management
     company,   and   Eurochart,   our   chartering   broker,   we   have   many
     long-established  customer relationships with major charterers and shipping
     pools  (Klaveness),  and  we  believe  we  are  well  regarded  within  the
     international shipping community.

o    Profitable  Operations to Date. The Pittas family,  the principal owners of
     Eurobulk and of our largest shareholder, has operated vessels over the past
     125 years. The vessels have been operated through various  partnerships and
     different  entities over these years. In 1995, the Pittas family  separated
     its interests from Oceanbulk  Maritime S.A. and formed Eurobulk in order to
     manage and operate its own vessels.  Since the  inception of Eurobulk,  all
     vessel  acquisitions  have been  profitable and the group's  results,  on a
     consolidated  basis,  have been profitable for each of the last five years.
     This was achieved by carefully selecting secondhand vessels,  competitively
     commissioning and actively supervising  cost-efficient shipyards to perform
     repairs,  reconditioning  and  systems  upgrading  work,  together  with  a
     proactive  preventive  maintenance  program  both  ashore  and at sea,  and
     employing  professional,  well-trained  masters,  officers  and  crews.  We
     believe  that this  combination  allows us to  minimize  off-hire  periods,
     effectively manage insurance costs, and control overall operating expenses.

Our Customers

     Our  major  charterer   customers  during  the  last  three  years  include
Bulkhandling/Klaveness,  Cheng Lie,  Swiss Marine,  Hamburg Bulk  Carriers,  and
Phoenix.  We are a relationship  driven  company,  and our top five customers in
2005 include four of our top five  customers from 2004 (Cheng Lie, Swiss Marine,
HBC, Pancoast,  and Phoenix). Our top five customers accounted for approximately
65% of our total revenues in 2005, 68% of our total revenues for 2004 and 54% of
our total revenues for 2003.

                                         Year Ended December 31,
Charterer
                               2003            2004             2005
-----------------------------------------------------------------------------

A                                 -               -            26.85%
B                            23.01%          11.50%            17.48%
C                                 -          20.60%            12.32%
D                            31.30%          12.20%                 -
E                                 -          14.07%                 -
F                                 -          10.52%                 -
G                            10.55%               -                 -


The Dry Cargo Industry

     Dry cargo  shipping  refers to the transport of certain  commodities by sea
between various ports in bulk or containerized form.

     The drybulk  commodities  are often  divided into two  categories  -- major
bulks and minor  bulks.  Major bulks  include  items such as coal,  iron ore and
grains,  while minor  bulks  include  items such as  aluminum,  phosphate  rock,
fertilizer  raw  materials,  agricultural  and  mineral  cargo,  cement,  forest
products and some steel products, including scrap.

     There  are four main  classes  of bulk  carriers  --  Handysize,  Handymax,
Panamax and Capesize.  These classes  represent the sizes of the vessel carrying
the cargo in terms of deadweight ton ("dwt")  capacity,  which is defined as the
total weight  including cargo that the vessel can carry when loaded to a defined
load  line on the  vessel.  Handysize  vessels  are  the  smallest  of the  four
categories  and  include  those  vessels  weighing  up to 40,000  dwt.  Handymax
carriers  are those  vessels  that weigh  between  40,000 and 55,000 dwt,  while
Panamax  vessels are those  ranging from 55,000 dwt to 80,000 dwt.  Vessels over
80,000 dwt are called Capesize vessels.

     Drybulk  carriers are ordinarily  chartered either through a voyage charter
or a time charter,  under a longer term contract of  affreightment  or in pools.
Under a voyage  charter,  the owner agrees to provide a vessel for the transport
of cargo between  specific  ports in return for the payment of an agreed freight
rate per ton of cargo or an agreed dollar lump sum amount. Voyage costs, such as
canal and port charges and bunker expenses, are the responsibility of the owner.
Under a time  charter,  the ship owner  places the vessel at the  disposal  of a
charterer for a given period of time in return for a specified rate (either hire
per day or a specified  rate per dwt  capacity  per month) with the voyage costs
being the  responsibility  of the  charterer.  In both voyage  charters and time
charters,  operating  costs  (such as repairs  and  maintenance,  crew wages and
insurance  premiums) are the  responsibility  of the ship owner. The duration of
time charters  varies,  depending on the evaluation of market trends by the ship
owner and by  charterers.  Occasionally,  drybulk  vessels  are  chartered  on a
bareboat  basis.  Under a bareboat  charter,  operations  of the vessels and all
operating costs are the  responsibility  of the charterer,  while the owner only
pays the financing costs of the vessel. A contract of  affreightment  ("COA") is
another type of charter  relationship  where a charterer  and a ship owner enter
into a written agreement pursuant to which identified cargo will be carried over
a specified  period of time.  COA's benefit  charterers  by providing  them with
fixed transport costs for a commodity over an identified  period of time.  COA's
benefit ship owners by offering  ascertainable  revenue over that same period of
time and  eliminating  the  uncertainty  that would  otherwise  be caused by the
volatility  of the charter  market.  A shipping  pool is a collection of similar
vessel  types  under  various  ownerships,  placed  under  the  care of a single
commercial  manager.  The  manager  markets  the  vessels as a single  fleet and
collects  the  earnings  which are  distributed  to  individual  owners  under a
pre-arranged  weighing  system by which each entered vessel  receives its share.
Pools have the size and scope to combine  voyage  charters,  time  charters  and
contracts of affreightment with freight forward agreements for hedging purposes,
to  perform  more  efficient   vessel   scheduling   thereby   increasing  fleet
utilization.

     Containership shipping refers to the transport of containerized trade which
encompasses  mainly the carriage of finished goods, but an increasing  number of
other cargoes in container  boxes.  Containerized  trade is the fastest  growing
sector of seaborne trade.  Containerships are further  categorized by their size
measured in twenty-foot  equivalent  units (teu) and whether they have their own
gearing. The different categories of containerships are as follows. Post-panamax
vessels  are vessels  with  carrying  capacity  of more than 4,000 teu.  Panamax
vessels are vessels with carrying capacity from 3,000 to 4,000 teu.  Sub-panamax
vessels are vessels with carrying  capacity  from 2,000 to 3,000 teu.  Handysize
feeder containerships are vessels with carrying capacity from 1,000 to 2,000 teu
and are  sometimes  equipped with cargo  loading and  unloading  gear.  Finally,
Feeder  containerships  are vessels with carrying capacity from 500 to 1,000 teu
and are usually  equipped with cargo loading and unloading gear.  Containerships
are primarily employed in time charter contracts with liner companies,  which in
turn employ them as part of the scheduled liner operations. Feeder containership
are put in liner schedules feeding containers to and from central regional ports
(hubs) where larger  containerships  provide cross ocean or longer haul service.
The length of the time charter contract can range from several months to years.

Our Competitors

     We operate in markets that are highly  competitive  and based  primarily on
supply  and  demand.  We  compete  for  charters  on the basis of price,  vessel
location,  size, age and condition of the vessel,  as well as on our reputation.
Eurobulk arranges our charters  (whether spot charters,  time charters or pools)
through the use of Eurochart, an affiliated brokering company who negotiates the
terms of the charters  based on market  conditions.  We compete  primarily  with
other owners of drybulk carriers in the Handysize,  Handymax and Panamax drybulk
carrier  sectors  and the  feeder  containership  sector.  Ownership  of drybulk
carriers and feeder  containerships  is highly  fragmented  and is divided among
state controlled and independent bulk carrier owners. Some of our publicly owned
competitors include:

     o    Diana Shipping (NYSE: DSX) -- larger vessels (13).

     o    Dryships (Nasdaq: DRYS) -- larger vessels (27).

     o    Excel Maritime  (NYSE:  EXM) -- mix of vessels (17)  primarily  larger
          size.

     o    Eagle Bulk Shipping (Nasdaq: EGLE) -- handymaxes (14).

Seasonality

     Coal,  iron ore and  grains,  which  are the  major  bulks  of the  drybulk
shipping industry, are somewhat seasonal in nature. The energy markets primarily
affect the demand for coal,  with  increases  during hot summer periods when air
conditioning and  refrigeration  require more electricity and towards the end of
the calendar year in anticipation of the forthcoming  winter period.  The demand
for iron ore tends to  decline in the summer  months  because  many of the major
steel  users,  such as  automobile  makers,  reduce  their  level of  production
significantly during the summer holidays. Grains are completely seasonal as they
are  driven by the  harvest  within a climate  zone.  Because  three of the five
largest grain  producers (the United States of America,  Canada and the European
Union) are located in the northern  hemisphere  and the other two (Argentina and
Australia) are located in the southern hemisphere, harvests occur throughout the
year and grains require drybulk shipping accordingly.

Environmental and Other Regulations

     Government regulation  significantly affects the ownership and operation of
our vessels. The vessels are subject to international  conventions and national,
state and local  laws and  regulations  in force in the  countries  in which our
vessels may operate or are registered.

     A variety of governmental  and private entities subject our vessels to both
scheduled and  unscheduled  inspections.  These entities  include the local port
authorities  (U.S.  Coast Guard,  harbor master or  equivalent),  classification
societies,  flag state  administration  (country of  registry)  and  charterers.
Certain  of  these  entities   require  us  to  obtain  permits,   licenses  and
certificates  for the  operation of its vessels.  Failure to maintain  necessary
permits or approvals could require us to incur  substantial costs or temporarily
suspend operation of one or more of its vessels.

     We believe that the heightened level of environmental  and quality concerns
among  insurance  underwriters,  regulators and charterers is leading to greater
inspection  and  safety  requirements  on all  vessels  and may  accelerate  the
scrapping of older vessels  throughout  the industry.  Increasing  environmental
concerns  have  created  a demand  for  vessels  that  conform  to the  stricter
environmental standards. We are required to maintain operating standards for all
of our vessels that will  emphasize  operational  safety,  quality  maintenance,
continuous  training of our  officers  and crews and  compliance  with U.S.  and
international  regulations.  We believe that the  operation of our vessels is in
substantial  compliance  with  applicable  environmental  laws and  regulations;
however, because such laws and regulations are frequently changed and may impose
increasingly  stricter  requirements,  such  future  requirements  may limit our
ability to do business, increase our operating costs, force the early retirement
of our vessels,  and/or  affect their  resale  value,  all of which could have a
material adverse effect on our financial condition and results of operations.

     Environmental Regulation -- International Maritime Organization ("IMO")

     The IMO has negotiated international  conventions that impose liability for
oil pollution in international  waters and a signatory's  territorial waters. In
September 1997, the IMO adopted Annex VI to the International Convention for the
Prevention of Pollution from Ships to address air pollution from ships. Annex VI
was ratified in May 2004, and became effective in May 2005. Annex VI sets limits
on sulfur oxide and nitrogen  oxide  emissions  from ship exhausts and prohibits
deliberate emissions of ozone depleting substances, such as chlorofluorocarbons.
Annex VI also includes a global cap on the sulfur content of fuel oil and allows
for  special  areas to be  established  with more  stringent  controls on sulfur
emissions.  We had  developed  a plan to comply  with the Annex VI  regulations,
which  became  effective  once  Annex VI  became  effective.  Additional  or new
conventions, laws and regulations may be adopted that could adversely affect our
ability to operate our ships.

     The operation of our vessels is also affected by the requirements set forth
in the ISM Code.  The ISM Code requires  shipowners  and bareboat  charterers to
develop and maintain an extensive "Safety  Management  System" that includes the
adoption  of  a  safety  and  environmental   protection  policy  setting  forth
instructions  and procedures  for safe  operation and describing  procedures for
dealing with  emergencies.  The failure of a shipowner or management  company to
comply  with the ISM Code may subject  such party to  increased  liability,  may
decrease available  insurance coverage for the affected vessels,  and may result
in a denial of access to, or detention in, certain ports. Currently, each of our
vessels is ISM  Code-certified.  However,  there can be no  assurance  that such
certification will be maintained indefinitely.

     Environmental Regulations -- The United States of America Oil Pollution Act
of 1990

     OPA  established  an  extensive  regulatory  and  liability  regime for the
protection  and  cleanup of the  environment  from oil  spills.  OPA affects all
owners and operators  whose  vessels trade in the United States of America,  its
territories  and  possessions  or whose vessels  operate in waters of the United
States of America,  which  includes the United  States'  territorial  sea of the
United States of America and its 200 nautical mile exclusive economic zone.

     Under OPA, vessel owners,  operators,  charterers and management  companies
are "responsible parties" and are jointly, severally and strictly liable (unless
the spill  results  solely from the act or omission of a third party,  an act of
God or an act of war) for all  containment  and clean-up costs and other damages
arising from  discharges  or threatened  discharges  of oil from their  vessels,
including bunkers (fuel).

     OPA limits the liability of  responsible  parties for drybulk  vessels that
are over 3,000  gross tons to the greater of $1,200 per gross ton or $10 million
(subject to possible adjustment for inflation). These limits of liability do not
apply if an incident was  directly  caused by  violation  of  applicable  United
States federal safety, construction or operating regulations or by a responsible
party's gross  negligence or willful  misconduct,  or if the  responsible  party
fails or refuses to report the incident or to cooperate and assist in connection
with oil removal activities.

     We currently maintain for each of our vessels pollution  liability coverage
insurance  in the amount of $1  billion  per  incident.  If the  damages  from a
catastrophic  pollution  liability incident exceed our insurance  coverage,  the
payment of those damages may materially decrease our net income.

     OPA requires owners and operators of vessels to establish and maintain with
the United States Coast Guard evidence of financial responsibility sufficient to
meet their  potential  liabilities  under OPA. In December 1994, the Coast Guard
implemented  regulations  requiring evidence of financial  responsibility in the
amount of $1,500 per gross ton,  which  includes the OPA limitation on liability
of  $1,200  per  gross ton and the U.S.  Comprehensive  Environmental  Response,
Compensation, and Liability Act liability limit of $300 per gross ton. Under the
regulations,   vessel  owners  and  operators  may  evidence   their   financial
responsibility by showing proof of insurance,  surety bond,  self-insurance,  or
guaranty.

     OPA specifically  permits  individual  states to impose their own liability
regimes  with  regard  to  oil  pollution   incidents   occurring  within  their
boundaries,  and some states have enacted  legislation  providing  for unlimited
liability  for oil  spills.  In some  cases,  states,  which have  enacted  such
legislation,  have not yet  issued  implementing  regulations  defining  vessels
owners'  responsibilities  under these laws. We currently comply, and intends to
comply in the future,  with all applicable state  regulations in the ports where
our vessels call.

     Vessel Security Regulations

     Since the  terrorist  attacks  of  September  11,  2001,  there have been a
variety of  initiatives  intended to enhance  vessel  security.  On November 25,
2002,  the  Maritime  Transportation  Security Act of 2002  ("MTSA"),  came into
effect.  To implement certain portions of the MTSA, in July 2003, the U.S. Coast
Guard  issued  regulations  requiring  the  implementation  of certain  security
requirements  aboard vessels  operating in waters subject to the jurisdiction of
the United States of America.  Similarly,  in December  2002,  amendments to the
International  Convention for the Safety of Life at Sea ("SOLAS")  created a new
chapter of the convention dealing  specifically with maritime security.  The new
chapter went into effect in July 2004,  and imposes  various  detailed  security
obligations on vessels and port authorities,  most of which are contained in the
newly created ISPS Code. Among the various requirements are:

     o    on-board  installation of automatic  information  systems ("AIS"),  to
          enhance vessel-to-vessel and vessel-to-shore communications;

     o    on-board installation of ship security alert systems;

     o    the development of vessel security plans; and

     o    compliance with flag state security certification requirements.

     The U.S.  Coast Guard  regulations,  intended  to align with  international
maritime security standards,  exempt non-U.S.  vessels from MTSA vessel security
measures  provided  such  vessels  have  on  board,  by July  1,  2004,  a valid
International  Ship Security  Certificate  ("ISSC") that attests to the vessel's
compliance with SOLAS security  requirements  and the ISPS Code. Our vessels are
in compliance with the various  security  measures  addressed by the MTSA, SOLAS
and the ISPS Code. We do not believe these additional  requirements  will have a
material financial impact on our operations.

     Inspection by Classification Societies

     The hull and  machinery  of every  commercial  vessel  must be classed by a
classification society authorized by its country of registry. The classification
society  certifies  that a vessel is safe and seaworthy in  accordance  with the
applicable  rules and  regulations  of the country of registry of the vessel and
SOLAS.  Our vessels are  currently  classed with  Lloyd's  Register of Shipping,
Bureau  Veritas and Nippon Kaiji  Kyokai.  ISM and  International  Ship and Port
Facilities  Security ("ISPS")  certification have been awarded by Bureau Veritas
and the  Panama  Maritime  Authority  to our  vessels  and  Eurobulk,  our  ship
management company.

     A vessel must undergo annual surveys, intermediate surveys, drydockings and
special surveys.  In lieu of a special survey, a vessel's  machinery may be on a
continuous   survey  cycle,   under  which  the  machinery   would  be  surveyed
periodically  over a  five-year  period.  Every  vessel is also  required  to be
drydocked  every two to three years for  inspection of the  underwater  parts of
such  vessel.  If any vessel does not maintain its class and/or fails any annual
survey,  intermediate  survey,  drydocking or special survey, the vessel will be
unable to carry cargo between  ports and will be  unemployable  and  uninsurable
which  could  cause  us to be in  violation  of  certain  covenants  in our loan
agreements.  Any such  inability  to carry  cargo  or be  employed,  or any such
violation of covenants,  could have a material  adverse  impact on our financial
condition and results of operations.

Risk of Loss and Liability Insurance

     General

The operation of any cargo vessel  includes  risks such as  mechanical  failure,
physical  damage,  collision,  property loss,  cargo loss or damage and business
interruption due to political  circumstances in foreign  countries,  hostilities
and labor  strikes.  In  addition,  there is always an inherent  possibility  of
marine disaster,  including oil spills and other environmental  mishaps, and the
liabilities  arising from owning and operating  vessels in international  trade.
OPA, which imposes  virtually  unlimited  liability  upon owners,  operators and
bareboat  charterers of any vessel trading in the exclusive economic zone of the
United  States of America  for  certain oil  pollution  accidents  in the United
States of America,  has made liability  insurance more expensive for ship owners
and operators  trading in the United States of America market.  While we believe
that our present insurance  coverage is adequate,  not all risks can be insured,
and there can be no guarantee  that any specific  claim will be paid, or that we
will always be able to obtain adequate insurance coverage at reasonable rates.

     Hull and Machinery Insurance

We procure hull and machinery  insurance,  protection  and indemnity  insurance,
which  includes  environmental  damage  and  pollution  insurance  and war  risk
insurance and FD&D insurance for our fleet. We do not maintain insurance against
loss of hire, which covers business interruptions that result in the loss of use
of a vessel.

     Protection and Indemnity Insurance

Protection  and  indemnity  insurance  is  provided  by  mutual  protection  and
indemnity  associations,  or P&I  Associations,  which  covers  our  third-party
liabilities  in  connection   with  our  shipping   activities.   This  includes
third-party  liability  and other  related  expenses of injury or death of crew,
passengers and other third parties, loss or damage to cargo, claims arising from
collisions with other vessels,  damage to other third-party property,  pollution
arising  from oil or other  substances,  and salvage,  towing and other  related
costs, including wreck removal.  Protection and indemnity insurance is a form of
mutual  indemnity  insurance,   extended  by  protection  and  indemnity  mutual
associations, or "clubs."

Our current  protection  and  indemnity  insurance  coverage for pollution is $1
billion per vessel per  incident.  The 14 P&I  Associations  that  comprise  the
International  Group insure  approximately 90% of the world's commercial tonnage
and have  entered  into a  pooling  agreement  to  reinsure  each  association's
liabilities.  Our vessels are members of the UK Club.  Each P&I  Association has
capped its exposure to this pooling agreement at $4.5 billion.  As a member of a
P&I Association, which is a member of the International Group, we are subject to
calls  payable  to the  associations  based on our claim  records as well as the
claim records of all other members of the individual associations and members of
the pool of P&I Associations comprising the International Group.

C.   Organizational structure

Euroseas is the sole owner of all outstanding shares of the subsidiaries  listed
in Note 1 of our consolidated  financial statements under Item 18 and in exhibit
8.1 to this annual report.

D.   Property, plants and equipment

We do not own any real property.  As part of the management services provided by
Eurobulk  during  the period in which we  conducted  business  to date,  we have
shared,  at no additional  cost,  offices with Eurobulk.  We do not have current
plans to lease or purchase office space, although we may do so in the future.

Our  interests in our vessels are owned through our  wholly-owned  vessel owning
subsidiaries and these are our only material properties. Our vessels are subject
to mortgages. Specifically:

o    Searoute Maritime Ltd. incorporated in Cyprus on May 20, 1992, owner of the
     Cyprus flag 33,712 dwt bulk carrier motor vessel Ariel,  which was built in
     1977 and acquired on March 5, 1993.

o    Oceanopera Shipping Ltd.  incorporated in Cyprus on June 26, 1995, owner of
     the Cyprus flag 34,750 dwt bulk carrier motor vessel  Nikolaos P, which was
     built in 1984 and acquired on July 22, 1996.

o    Oceanpride Shipping Ltd.  incorporated in Cyprus on March 7, 1998, owner of
     the Cyprus  flag  26,354 dwt bulk  carrier  motor  vessel John P, which was
     built in 1981 and acquired on March 7, 1998.

o    Alcinoe  Shipping Ltd.  incorporated in Cyprus on March 20, 1997,  owner of
     the Cyprus flag 26,354 dwt bulk carrier motor vessel  Pantelis P, which was
     built in 1981 and acquired on June 4, 1997.

o    Alterwall  Business Inc.  incorporated in Panama on January 15, 2001, owner
     of the Panama flag 18,253 dwt  container  carrier motor vessel HM Qingdao 1
     (ex Kuo Jane), which was built in 1990 and acquired on February 16, 2001.

o    Allendale Investment S.A. incorporated in Panama on January 22, 2002, owner
     of the Panama flag 18,154 dwt  container  carrier  motor vessel Kuo Hsiung,
     which was built in 1993 and acquired on May 13, 2002.

o    Diana Trading Ltd.  incorporated  in the Marshall  Islands on September 25,
     2002,  owner of the Marshall  Islands  flag 69,734 dwt bulk  carrier  motor
     vessel Irini, which was built in 1988 and acquired on October 15, 2002.

o    Salina Shipholding  Corp.,  incorporated in the Marshall Islands on October
     20, 2005, owner of the Marshall  Islands flag 29,693 dwt container  carrier
     motor vessel Artemis,  which was built in 1987 and acquired on November 25,
     2005.

o    Xenia International Corp., incorporated in the Marshall Islands on April 6,
     2006,  owner of the Marshall Islands flag 22,568 dwt / 950 TEU multipurpose
     motor  vessel m/v Tasman  Trader,  which was built in 1990 and  acquired on
     April 27, 2006.

We  have  sold  m/v  John  P  and  m/v  Pantelis  P in  March  and  April  2006,
respectively;  m/v Pantelis P was delivered to the buyers on May 31, 2006, while
m/v  John P is to be  delivered  approximately  at the end of June  2006.

As of December 31, 2005,  our vessels m/v Ariel,  m/v Nikolaos P, m/v John P and
m/v  Pantelis  P were  collateral  to a loan  with  an  outstanding  balance  of
$9,500,000.  As a  result  of the  sale  of m/v  John P and m/v  Pantelis  P, an
additional  repayment of $3,000,000 will be made to the lender. Our vessels, m/v
HM Quingdao 1 and m/v Kuso Hsiung were  collateral to a loan with an outstanding
balance of $17,000,000; our vessel m/v Irini was collateral to two loans with an
aggregate balance of $6,560,000.  Our vessel,  m/v Artemis,  was collateral to a
loan with an outstanding amount of $15,500,000.

Item 4A   Unresolved Staff Comments

None.

Item 5.   Operating and Financial Review and Prospects

     The following  discussion  should be read in conjunction with our financial
statements  and  footnotes  thereto  contained  in  this  annual  report.   This
discussion  contains  forward-looking   statements,   which  are  based  on  our
assumptions  about the future of our  business.  Our actual  results will likely
differ materially from those contained in the forward-looking statements. Please
read   "Forward-Looking   Statements"  for  additional   information   regarding
forward-looking  statements  used  in  this  annual  report.  Reference  in  the
following  discussion to "our" and "us" refer to Euroseas,  our subsidiaries and
the  predecessor  operations  of Euroseas,  except  where the context  otherwise
indicates or requires.

     We are a provider of international seaborne transportation services for the
drybulk and  containerized  cargo  markets.  As of December 31, 2005,  out fleet
consisted  of eight  vessels,  comprised  of five  drybulk  carriers  and  three
containerships  with a total  capacity of 190,904  deadweight  tons, or dwt, and
4,636 twenty-foot equivalent units, or teu.

     We actively  manage the  deployment of our fleet between spot market voyage
charters,  which  generally  last from several days to several  weeks,  and time
charters,  which  can  last  up to  several  years.  Some  of  our  vessels  may
participate  in shipping  pools,  or, in some cases  participate in contracts of
affreightment  (please refer to the section "The Dry Cargo  Industry" under Item
4B for a description of the above mentioned types of vessel  employment).  As of
December 31, 2005, one of our vessels participated in a shipping pool.

     Vessels  operating on time charters provide more predictable cash flows but
can yield lower profit margins than vessels  operating in the spot market during
periods  characterized by favorable market conditions.  Vessels operating in the
spot market  generate  revenues that are less  predictable  but may enable us to
achieve increased profit margins during periods of high vessel rates although we
are exposed to the risk of declining  vessel rates,  which may have a materially
adverse impact on our financial performance.  Vessels operating in pools benefit
from better  scheduling,  and thus increased  utilization,  and better access to
contracts  of  affreightment  due to the  larger  commercial  operation.  We are
constantly  evaluating  opportunities  to  increase  the  number of our  vessels
deployed on time charters or to  participate in shipping pools (if available for
our vessels),  however we only expect to enter into  additional time charters or
shipping  pools if we can obtain  contract  terms  that  satisfy  our  criteria.
Containerships  are employed almost  exclusively on time charter  contracts.  We
carefully  evaluate the length and the rate of the time charter  contract at the
time of fixing or renewing a contract considering market conditions,  trends and
expectations.

     We constantly evaluate  secondhand vessel purchase  opportunities to expand
our  fleet   accretive  to  our  earnings  and  cash  flow,  as  well  as,  sale
opportunities  of certain of our  vessels.  Since  December  31,  2005,  we have
purchased one  multipurpose  ship (m/v Tasman Trader built in 1990) and sold two
of our drybulk  vessels  (m/v John P and m/v  Pantelis P, both built in 1981) in
accordance  with our strategy of renewing  our fleet and  expanding it utilizing
the funds we raised from our Private Placement in August 2005.

A.   Operating results

Lack of Historical Operating Data for Vessels Before their Acquisition

     Consistent with shipping  industry  practice,  other than inspection of the
physical  condition of the vessels and  examinations of  classification  society
records,  we do not conduct  historical  financial due diligence when we acquire
vessels.  Accordingly,  we do not obtain the  historical  operating data for the
vessels  from the  sellers  because  that  information  is not  material  to our
decision  to make  acquisitions,  nor do we  believe  it  would  be  helpful  to
potential   investors  in  our  common  shares  in  assessing  our  business  or
profitability.  Most vessels are sold under a standard  agreement,  which, among
other  things,  provides  the buyer with the right to inspect the vessel and the
vessel's  classification  society records.  The standard agreement does not give
the buyer the right to inspect,  or receive copies of, the historical  operating
data of the vessel.  Prior to the  delivery of a  purchased  vessel,  the seller
typically removes from the vessel all records,  including past financial records
and  accounts  related to the vessel.  In  addition,  the  technical  management
agreement between the seller's technical manager and the seller is automatically
terminated and the vessel's  trading  certificates are revoked by its flag state
following a change in ownership.

     Consistent with shipping industry  practice,  we treat the acquisition of a
vessel (whether acquired with or without charter) as the acquisition of an asset
rather than a business. Although vessels are generally acquired free of charter,
we may  acquire  vessels  with a time  charter.  Where a vessel has been under a
voyage charter,  the vessel is delivered to the buyer free of charter, and it is
rare in the shipping  industry for the last charterer of the vessel in the hands
of the seller to continue as the first  charterer  of the vessel in the hands of
the buyer.  In most  cases,  when a vessel is under time  charter  and the buyer
wishes to assume  that  charter,  the  vessel  cannot be  acquired  without  the
charterer's  consent and the buyer's  entering into a separate direct  agreement
with the  charterer to assume the charter.  The purchase of a vessel itself does
not transfer the charter, because it is a separate service agreement between the
vessel owner and the charterer.

     When we purchase a vessel and assume or renegotiate a related time charter,
we must take the  following  steps  before the vessel  will be ready to commence
operations:

     o    obtain the charterer's consent to us as the new owner;

     o    obtain the charterer's consent to a new technical manager;

     o    obtain the charterer's consent to a new flag for the vessel;

     o    arrange for a new crew for the vessel;

     o    replace  all hired  equipment  on  board,  such as gas  cylinders  and
          communication equipment;

     o    negotiate  and  enter  into new  insurance  contracts  for the  vessel
          through our own insurance brokers;

     o    register  the  vessel  under a flag  state  and  perform  the  related
          inspections in order to obtain new trading  certificates from the flag
          state;

     o    implement a new planned maintenance program for the vessel; and

     o    ensure that the new technical  manager  obtains new  certificates  for
          compliance with the safety and vessel security regulations of the flag
          state.

Factors Affecting Our Results of Operations

     We believe that the important  measures for analyzing trends in the results
of our operations consist of the following:

     Calendar  days.  We define  calendar  days as the total number of days in a
     period  during  which  each  vessel  in our  fleet  was  in our  possession
     including  off-hire days  associated  with major  repairs,  drydockings  or
     special or intermediate surveys. Calendar days are an indicator of the size
     of our fleet over a period and affect both the amount of  revenues  and the
     amount of expenses that we record during that period.

     Available  days. We define  available days as the total number of days in a
     period during which each vessel in our fleet was in our  possession  net of
     off-hire days associated with scheduled repairs,  drydockings or special or
     intermediate  surveys. The shipping industry uses available days to measure
     the number of days in a period  during  which  vessels  were  available  to
     generate revenues.

     Voyage days.  We define voyage days as the total number of days in a period
     during which each vessel in our fleet was in our possession net of off-hire
     days  associated  with scheduled and  unscheduled  repairs,  drydockings or
     special or  intermediate  surveys or days waiting to find  employment.  The
     shipping  industry  uses  voyage  days to  measure  the number of days in a
     period during which vessels actually generate revenues.

     Fleet utilization. We calculate fleet utilization by dividing the number of
     our voyage days during a period by the number of our available  days during
     that period.  The shipping  industry  uses fleet  utilization  to measure a
     company's  efficiency in finding  suitable  employment  for its vessels and
     minimizing  the amount of days that its  vessels are  off-hire  for reasons
     such as unscheduled repairs or days waiting to find employment.

     Spot  Charter  Rates.  Spot charter  rates are volatile and  fluctuate on a
     seasonal and year to year basis.  The fluctuations are caused by imbalances
     in the  availability  of  cargoes  for  shipment  and the number of vessels
     available at any given time to transport these cargoes.

     Time Charter Equivalent  ("TCE"). A standard maritime industry  performance
     measure used to evaluate  performance is the daily time charter equivalent,
     or daily TCE. Daily TCE revenues are voyage  revenues minus voyage expenses
     divided  by the number of voyage  days  during the  relevant  time  period.
     Voyage expenses  primarily  consist of port,  canal and fuel costs that are
     unique to a particular voyage, which would otherwise be paid by a charterer
     under a time  charter.  We  believe  that the  daily  TCE  neutralizes  the
     variability  created by unique costs associated with particular  voyages or
     the  employment  of drybulk  carriers on time charter or on the spot market
     (containership  are chartered on a time charter  basis) and presents a more
     accurate representation of the revenues generated by our vessels.

Basis of Presentation and General Information

     We use the following measures to describe our financial performances:

     Voyage revenues.  Our voyage revenues are driven primarily by the number of
     vessels in our fleet,  the number of voyage days  during  which our vessels
     generate  revenues  and the amount of daily  charter  hire that our vessels
     earn under  charters,  which, in turn, are affected by a number of factors,
     including our decisions relating to vessel acquisitions and disposals,  the
     amount of time that we spend  positioning  our vessels,  the amount of time
     that our  vessels  spend in drydock  undergoing  repairs,  maintenance  and
     upgrade work, the age, condition and specifications of our vessels,  levels
     of  supply  and  demand in the  transportation  market  and  other  factors
     affecting  spot  market  charter  rates in both  the  drybulk  carrier  and
     containership markets.

     Commissions.  We pay commissions on all chartering  arrangements of 1-1.25%
     to Eurochart, one of our affiliates,  plus additional commission of usually
     up to 5% to other brokers  involved in the  transaction.  These  additional
     commissions,  as well as changes to charter rates will cause our commission
     expenses to fluctuate from period to period.  Eurochart also receives a fee
     equal to 1%  calculated  as stated in the relevant  memorandum of agreement
     for any vessel bought or sold by them on our behalf.

     Voyage expenses.  Voyage expenses primarily consist of port, canal and fuel
     costs that are unique to a particular  voyage which would otherwise be paid
     by the charterer  under a time charter  contract,  as well as  commissions.
     Under time charters,  the charterer pays voyage expenses whereas under spot
     market voyage  charters,  we pay such expenses.  The amounts of such voyage
     expenses are driven by the mix of charters undertaken during the period.

     Vessel Operating Expenses. Vessel operating expenses include crew wages and
     related  costs,  the cost of  insurance,  expenses  relating to repairs and
     maintenance,  the costs of spares and consumable stores,  tonnage taxes and
     other  miscellaneous   expenses.  Our  vessel  operating  expenses,   which
     generally represent fixed costs, have historically changed in line with the
     size of our fleet.  Other  factors  beyond our  control,  some of which may
     affect  the  shipping  industry  in  general   (including,   for  instance,
     developments  relating  to market  prices  for  insurance  or  inflationary
     increases) may also cause these expenses to increase.

     Management  fees.  These  are the fees  that we pay to  Eurobulk,  our ship
     manager and an affiliate,  under our management agreement with Eurobulk for
     the  technical and  commercial  management  that  Eurobulk  performs on our
     behalf.  The fee is 590 Euros per vessel per day and is payable  monthly in
     advance adjusted  annually for inflation.  Depreciation.  We depreciate our
     vessels on a straight-line  basis with reference to the cost of the vessel,
     age and scrap value as estimated at the date of acquisition.

     Depreciation  is calculated  over the remaining  useful life of the vessel,
     which is  estimated  to range from 25 to 30 years from the date of original
     construction.  Remaining useful lives of property are periodically reviewed
     and revised to recognize  changes in conditions,  new  regulations or other
     reasons.  Revisions  of  estimated  lives are  recognized  over current and
     future periods.  During 2004,  management changed its estimate of the scrap
     value of its vessels.

     Amortization of deferred  drydocking  costs. Our vessels are required to be
     drydocked  approximately  every  30 to 60  months  for  major  repairs  and
     maintenance  that cannot be  performed  while the vessels are  trading.  We
     capitalize the costs associated with drydockings as they occur and amortize
     these costs on a straight-line  basis over the period between  drydockings.
     Costs  capitalized as part of the drydocking  include actual costs incurred
     at the drydock  yard;  cost of hiring  riding crews to effect  repairs on a
     vessel and parts used in making such  repairs that are  reasonably  made in
     anticipation  of reducing the duration or cost of the  drydocking;  cost of
     travel,  lodging and  subsistence  of our personnel  sent to the drydocking
     site to  supervise;  and the cost of  hiring a third  party  to  oversee  a
     drydocking.  We believe that these  criteria are  consistent  with industry
     practice and that our policy of  capitalization  reflects the economics and
     market  values of the vessels.  Commencing  January 1, 2006, we revised our
     policy to  exclude  the cost of hiring  riding  crews and the cost of parts
     used by riding crews from amounts  capitalized as drydocking  cost. We have
     not restated any historical financial statements because we determined that
     the impact of such a revision is not material to our  operating  income and
     net income for any periods presented.

     Interest expense. We traditionally  finance vessel acquisitions partly with
     debt on  which we  incur  interest  expense.  The  interest  rate we pay is
     generally  linked to the 3-month LIBOR rate,  although from time to time we
     utilize  fixed rate loans or could use interest rate swaps to eliminate our
     interest rate exposure.  Interest due is expensed in the period is accrued.
     Loan cost are  amortized  over the  period of the  loan;  the  un-amortized
     portion is written-off if the loan is prepaid early.

     General and  administrative  expenses.  We will incur  expenses  consisting
     mainly of executive  compensation,  professional fees,  directors liability
     insurance and reimbursement of our directors' and officers'  travel-related
     expenses.  General and administrative  expenses will increase following the
     completion of our Private  Placement and Euroseas becoming a public company
     due to the duties typically  associated with public  companies.  We acquire
     executive services, our CEO, CFO and Secretary,  through Eurobulk. In 2005,
     executive  compensation  for such  services  to us as a public  company was
     $250,000  starting in July 2005,  incremental to the management  fee. On an
     annualized  basis, the compensation for executive  services is estimated to
     be approximately $500,000 adjusted annually for inflation.

     In evaluating  our financial  condition,  we focus on the above measures to
     assess our historical operating  performance and we use future estimates of
     the same measures to assess our future financial performance.  In addition,
     we use the amount of cash at our  disposal  and our total  indebtedness  to
     assess our short term liquidity needs and our ability to finance additional
     acquisitions  with available  resources (see also discussion under "Captial
     Expenditures"  below).  In assessing the future  performance of our present
     fleet,  the  greatest  uncertainty  relates to the spot market  performance
     which affects  those of our vessels that are not employed  under fixed time
     charter contracts. Decisions about the acquisition of additional vessels or
     possible sales of existing  vessels are based on financial and  operational
     evaluation  of such action and depend on the overall  state of the drybulk,
     containership and multipurpose  vessel market, the availability of purchase
     candidates,  available  employment  and our general  assessment of economic
     prospects for the sectors in which we operate.

Results from Operations

Year ended December 31, 2005 compared year ended December 31, 2004.

     Voyage revenues.  Voyage revenues for the period were $44.52 million,  down
2.6% compared to the same period in 2004 during which voyage  revenues  amounted
to $45.72 million. The decrease was primarily due to the lower charter rates our
vessels achieved, the fact that we operated on average fewer vessels compared to
the same period in 2004 (on average  7.10 vessels in 2005 versus 7.31 vessels in
2004)  and the  lower  utilization  rate of our  available  days  (97.4% in 2005
compared to 99.5% in 2004).  Our fleet of 7.10 vessels had throughout the period
38  unscheduled  offhire days,  primarily due to an  unscheduled  repair for m/v
Ariel,  and, 45 days of scheduled  off-hire for the  drydocking of m/v Irini and
m/v John P,  generating  an  average  TCE rate per  vessel  of  $17,643  per day
compared to $17,839 per day per vessel for the same period in 2004.  The average
TCE rate our vessels achieve is a combination of the time charter rate earned by
our vessels  under time charter  contracts,  which is not  influenced  by market
developments, and the TCE rate earned by our vessels employed in the spot market
which is influenced by market  developments.  Shipping  markets  weakened in the
second  half of 2005  influencing  a  portion  of the TCE  earned by some of our
vessels.

     Commissions.  Commissions  for the period were $2.39  million.  At 5.36% of
voyage  revenues,  commissions  were higher than in the same period in 2004. For
the year ended December 31, 2004 commissions amounted to $2.22 million, or 4.85%
of voyage  revenues.  The higher level of commissions in 2005 is due to the fact
that fewer  vessels  operated in pools (where  commissions  are paid by the pool
thus reducing the commissions paid by us).

     Voyage expenses. Voyage expenses for the year were $0.67 million related to
expenses  for certain  voyage  charters.  For the year ended  December  31, 2004
voyage  expenses  amounted to $0.37  million.  Because our vessels are generally
chartered  under time  charter  contracts,  voyage  expenses  represent  a small
fraction of voyage  revenues;  in 2005, we had more voyage charters than in 2004
which resulted in higher voyage expenses.

     Vessel operating expenses. Vessel operating expenses were $8.61 million for
the  period  compared  to $8.91  million  for the  same  period  in  2004.  This
difference  was due to the lower average  number of vessels we operated in 2005,
specifically  an average of 7.10  vessels in 2005  compared  to 7.31  vessels in
2004. Daily vessel operating  expenses per vessel were rather stable between the
two periods at $3,322 per day in 2005 compared to $3,327 per day in 2004.

     Management fees. These are the fees we pay to Eurobulk under our management
agreement  with it. As of December 31, 2005,  Eurobulk  charged us 590 Euros per
day per vessel  totalling  $1.91  million  for the  period,  or $738 per day per
vessel. For the same period in 2004,  management fees amounted to $1.97 million,
or $737 per day per vessel based on the same daily rate per vessel of 590 Euros.
The Euro  exchange  rate has been on average the same during 2005 and 2004.  The
increase in the  management  fees paid in 2005 also resulted from an increase in
the average number of vessels we owned during the period; in 2005, we owned 7.38
vessels compared to an average of 7.10 vessels we owned during 2004.

     Depreciation and amortization. Depreciation and amortization for the period
was $4.21  million.  This  consists of $2.66 million of  depreciation  and $1.55
million of  amortization  of deferred  drydocking  expenditures.  Comparatively,
depreciation  and  amortization  for the same  period in 2004  amounted to $2.53
million and $0.93  respectively  for a total of $3.46 million.  Depreciation  in
2005 is higher that in 2004 despite the lower average number of vessels  because
the  depreciation  associated with m/v Artemis which was bought in November 2005
was higher than the  corresponding  depreciation  of m/v Widar which was sold in
April 2004.  Amortization for 2005 is higher than the same period in 2004 due to
the  amortization  of additional  drydocking  expenditures  incurred in 2004 and
2005.

     Gain or Loss from  vessel  sales.  There  were no vessel  sales in the year
ended  December 31, 2005. In 2004,  m/v Widar was sold on April 24 for a gain of
$2.32 million.

     Interest and finance costs,  net.  Interest and finance costs,  net for the
period were $1.04  million.  Of this amount,  $1.50 million  relates to interest
incurred and loan fees and  expenses  paid and  deferred  loan fees  written-off
during the period, offset by $0.46 million of interest income during the period.
Comparatively,  during the same period in 2004,  net interest and finance  costs
amounted to $0.52 million,  comprised by $0.71 million of interest  incurred and
loan fees and offset by $0.19 million of interest income.  Interest incurred and
loan fees are  higher in 2005 due to the higher  loan  amount  outstanding  as a
result of the new loans undertaken in May 2005 and December 2005.

     Derivative and Foreign Exchange Gains or Losses.  During the period, we had
a derivative  loss of $0.10  million due to an interest  rate swap on a notional
amount of $5 million,  and foreign exchange gains of less than $0.01 million. In
the same period in 2004,  there was a net derivative gain of $0.03 million (same
interest rate swap) and foreign exchange losses of less than $0.02 million.

     Net  income.  As a result of the  above,  net  income for the year ended on
December  31, 2005 was $25.18  million  compared to $30.61  million for the same
period in 2004 representing a decrease of 17.7%.

For the year ended  December  31, 2004  compared to the year ended  December 31,
2003.

     Voyage revenues.  Voyage revenues for the year ended December 31, 2004 were
$45.72 million,  up 76%,  compared to $25.95 million for the year ended December
31, 2003. Results for 2004 reflect  contributions from m/v Widar up to April 24,
as the vessel was sold on that day. Our fleet  operated  throughout  the period,
with  less than 12  unscheduled  off-hire  days and about 123 days of  scheduled
drydocking  resulting in an fleet  utilization rate of 99.5% and averaging a TCE
rate per vessel of $17,839 per day;  the  corresponding  fleet  utilization  and
average TCE equivalent for the year ended December 31, 2003 are 99.3% and $8,965
per vessel per day.

     Commissions.  Commissions  in 2004 were $2.22 million and amounted to 4.85%
of voyage revenues.  Commissions for 2003 were $0.91 million  amounting to 3.49%
of voyage revenues. Commissions were higher as a percentage in 2004 than in 2003
due the fact that fewer vessels participated in shipping pools in 2004. Shipping
pools  pay most  commissions  before  distribution  of  profits,  and,  thus the
distribution to the pool participants is net of third party commissions (we paid
only commission to Eurochart for our pool derived revenues).

     Voyage  expenses.  Voyage  expenses  in 2004 of  $0.37  million  relate  to
expenses  for  certain  voyage  charters.  Voyage  expenses  for 2003 were $0.44
million.

     Vessel operating  expenses.  Vessel  operating  expenses in 2004 were $8.91
million  reflecting  the operation of an average of 7.31  vessels.  Daily vessel
operating  expenses per vessel were $3,327 per day,  about 11% higher than daily
vessel operating  expenses for 2003 which were $3,005 increase  primarily due to
higher  insurance  costs of $98 per vessel per day, higher costs for spare parts
and  consumable  stores of $87 per  vessel per day and an  increase  of $101 per
vessel per day for crew and related  expenses.  The total operating  expenses in
2003 were $8.78 million reflecting the operation of 8 vessels for the full year.

     Management fees. These are the fees we pay to Eurobulk under our management
agreement with it. Management fees in 2004 amounted to $1.97 million or $740 per
calendar day per vessel based on our contract  rate of 590 euros per day and the
prevailing exchange rate of dollar to euro. In 2003, management fees amounted to
$1.72 million or $590 per calendar day per vessel.  The difference of the fee on
a per day per  vessel  basis  is  primarily  attributed  to the  fact  that  the
management  fee was changed from $590 in 2003 to 590 euros per day per vessel in
2004,  the  different  number of shipdays and the U.S.  dollar to Euro  exchange
rate.

     Depreciation  and  amortization.  Depreciation and amortization in 2004 was
$3.46 million.  As the vessel m/v Widar was sold in April 2004, the depreciation
charge was reduced for the period  after the sale of the vessel and  amounted to
$2.53 million for the year. In 2004, we have revised  upwards (from  $170/ton to
$300/ton) our estimate of the scrap price per lightweight ton, and, the expected
life for m/v Ariel from 28 to 30 years (as it had gone through a special  survey
and was not  expected  to be sold  before  2007);  as a result the  depreciation
charge  was  lower  by $1.40  million  reflecting  the  above  adjustments  and,
consequently,  net income for the period was $1.40  million  higher or $0.05 per
share.  Amortization  of deferred  drydock  expenses for the period  amounted to
$0.93 million, 55% higher than in 2003 due to additional drydocking expenditures
during 2003 and 2004. Depreciation for 2003 was $4.16 million while amortization
of deferred drydocking costs was $0.60 million.

     Gain or loss on vessel sale. m/v Widar was sold on April 24, 2004 for a net
gain of $2.32 million. There were no vessel sales during 2003.

     Interest and finance costs,  net.  Interest and finance costs,  net in 2004
were $0.52 million.  Of this amount,  $0.71 million relates to interest incurred
and loan fees and expenses  paid and deferred loan fees  written-off  during the
period  offset by $0.19  million  of  interest  income  during the  period.  Net
interest  expense  for the period  ended  December  31,  2003 was $0.76  million
reflecting  primarily lower interest income of $0.04 million and higher interest
incurred and loan fees of $0.79 million.

     Derivative  and  Foreign  Exchange  Gains or Losses.  During the year ended
December 31, 2004,  we had a derivative  gain due to an interest  rate swap on a
notional amount of $5 million of $0.03 million,  and, foreign exchange losses of
less than $0.01  million.  In the year ended to December 31, 2003,  there was no
derivative exposure and foreign exchange losses of less than $0.01 million.

     Net  income.  Net income for the year ended  December  31,  2004 was $30.61
million  compared to $8.43  million for the year ended  December  31,  2003,  an
increase of 263%.

Critical Accounting Policies

     The  discussion  and  analysis of our  financial  condition  and results of
operations is based upon our consolidated condensed financial statements,  which
have been  prepared  in  accordance  with  U.S.  generally  accepted  accounting
principles, or U.S. GAAP. The preparation of those financial statements requires
us to make estimates and judgments that affect the reported amount of assets and
liabilities,  revenues and expenses and related  disclosure of contingent assets
and  liabilities  at the date of our financial  statements.  Actual  results may
differ from these estimates under different assumptions or conditions.

     Critical accounting  policies are those that reflect significant  judgments
or uncertainties,  and potentially result in materially  different results under
different  assumptions and  conditions.  We have described below what we believe
are our most critical accounting policies that involve a high degree of judgment
and the methods of their application.

     Depreciation

     We  record  the  value  of  our  vessels  at  their  cost  (which  includes
acquisition  costs directly  attributable to the vessel and expenditures made to
prepare the vessel for its initial  voyage) less  accumulated  depreciation.  We
depreciate  our vessels on a  straight-line  basis over their  estimated  useful
lives, estimated to range from 25 to 30 years from date of initial delivery from
the  shipyard.  We believe that the 25 to 30 year range of  depreciable  life is
consistent  with that of other  ship  owners.  One of our  vessels  has  already
reached an age of 28 years and continues to be employed.  Depreciation  is based
on cost less the estimated  residual scrap value.  In 2004, the estimated  scrap
value of the vessels was increased  from $170 to $300 per LWT to better  reflect
market price  developments in the scrap metal market.  An increase in the useful
life of the vessel or in the residual  value would have the effect of decreasing
the annual  depreciation  charge and extending it into later periods. A decrease
in the useful life of the vessel or in the residual  value would have the effect
of increasing the annual depreciation charge.

     Deferred drydock costs

     Our  vessels  are  required to be  drydocked  approximately  every 30 to 60
months for major  repairs and  maintenance  that cannot be  performed  while the
vessels are trading. We capitalize the costs associated with drydockings as they
occur and amortize these costs on a straight-line  basis over the period between
drydockings.  Costs  capitalized as part of the drydocking  include actual costs
incurred at the drydock  yard cost of hiring  riding  crews to perform  specific
tasks determined by us in accordance with the requirements of the classification
society in connection  with the  drydocking  and parts used in  performing  such
tasks,  cost of travel,  lodging and  subsistence  of our personnel  sent to the
drydocking  site to supervise  and the cost of hiring a third party to oversee a
drydocking. We believe that these criteria are consistent with industry practice
and that our policy of  capitalization  reflects the economics and market values
of the  vessels.  Commencing  January 1,  2006,  we have  revised  our policy to
exclude  the cost of hiring  riding  crews and the cost of parts  used by riding
crews from amounts  capitalized  as  drydocking  cost.  We have not restated any
historical  financial statements because we determined that the impact of such a
revision is not material to our operating  income and net income for any periods
presented.

     Impairment of long-lived assets

     We evaluate the carrying amounts and periods over which  long-lived  assets
are  depreciated  to  determine  if events have  occurred  which  would  require
modification  to their  carrying  values or useful lives.  In evaluating  useful
lives and carrying values of long-lived  assets, we review certain indicators of
potential  impairment,  such as  undiscounted  projected  operating  cash flows,
vessel sales and purchases,  business plans and overall  market  conditions.  We
determine  undiscounted  projected net operating  cash flows for each vessel and
compare it to the vessel carrying value. In the event that impairment  occurred,
we would determine the fair value of the related asset and we record a charge to
operations  calculated by comparing the asset's  carrying value to the estimated
fair market value.  We estimate fair market value  primarily  through the use of
third party valuations performed on an individual vessel basis.

Recent Accounting Pronouncements

     In January 2003, the Financial Accounting Standards Board (FASB) issued FIN
46,   "Consolidation  of  Variable  Interest   Entities,"  which  clarified  the
application  of Accounting  Research  Bulletin No. 51,  "Consolidated  Financial
Statements," to address perceived weaknesses in accounting for entities commonly
known as special-purpose or off-balance sheet entities. It provides guidance for
identifying  the party with a  controlling  financial  interest  resulting  from
arrangements or financial  interests rather than voting  interests.  It requires
consolidation of Variable  Interest  Entities ("VIEs") only if those VIEs do not
effectively disperse the risks and benefits amount the various parties involved.
On December 24,  2003,  the FASB issued a complete  replacement  of FIN 46 ("FIN
46R"), which clarified certain complexities of FIN 46. FIN 46R is applicable for
financial  statements issued for reporting periods that end after March 5, 2004.
The  Company  has  reviewed  FIN 46R and  determined  that the  adoption  of the
standard will not have a material impact on the financial statements.

     In December 2004, the FASB issued SFAS No. 123 (revised 2004), Shared Based
Payments  (SFAS  123R).  This  statement  eliminates  the  option  to apply  the
intrinsic value  measurement  provisions of Accounting  Principles Board ("APB")
Opinion No. 25, "Accounting for Stock Issued to Employees" to stock compensation
awards issued to employees.  Rather, SFAS 123R requires companies to measure the
cost  of  employee  services  received  in  exchange  for  an  award  of  equity
instruments  based on the grant-date fair value of the award.  That cost will be
recognized  over the period  during  which an  employee  is  required to provide
services in exchange for the award-the  requisite  service  period  (usually the
vesting period).  SFAS No. 123R applies to all awards granted after the required
effective  date, as of the  beginning of the first  interim or annual  reporting
period that begins after June 15, 2005, and to awards modified,  repurchased, or
cancelled after that date. SFAS 123R will be effective for our fiscal year 2006.
The Company does not anticipate  that the  implementation  of this standard will
have a material impact on its financial position,  results of operations or cash
flows.

     On December 16, 2004,  FASB issued SFAS No. 153,  Exchanges of Non-monetary
Assets,  an  amendment  of APB  Opinion  No.  29,  Accounting  for  Non-monetary
Transactions  ("FAS 153"). This statement amends APB Opinion No. 29 to eliminate
the  exception  for  non-monetary  exchanges  of similar  productive  assets and
replaces it with a general  exception for exchanges of non-monetary  assets that
do not have commercial substance. Under SFAS No. 153, if a non-monetary exchange
of similar  productive  assets meets a  commercial-substance  criterion and fair
value is  determinable,  the  transaction  must be  accounted  for at fair value
resulting in  recognition  of any gain or loss.  SFAS No. 153 is  effective  for
non-monetary  transactions in fiscal periods that begin after June 15, 2005. The
Company does not anticipate that the implementation of this standard will have a
material impact on its financial position, results of operations or cash flows.

     FASB has issued SFAS No. 154,  Accounting Changes and Error Corrections,  a
replacement  of APB Opinion No. 20 and SFAS No. 3. The Statement  applies to all
voluntary  changes in accounting  principle,  and changes the  requirements  for
accounting for and reporting of a change in accounting principle.

     SFAS  No.  154  requires  retrospective   applications  to  prior  periods'
financial  statements of a voluntary change in accounting principle unless it is
impracticable. APB Opinion No. 20 previously required that most voluntary change
in  accounting  principle be recognized by including in net income of the period
of the change the cumulative effect of changing to the new accounting principle.
SFAS No. 154 improves financial  reporting because its requirements  enhance the
consistency of financial  information between periods.  The Company is analyzing
the  effect  which  this  pronouncement  will have on its  financial  condition,
statement of  operations,  and cash flows.  This statement will be effective for
the  Company  on  January  1,  2006.  The  Company  does not  believe  that this
pronouncement  will have and  effect on it's  financial  condition,  results  of
operation or cash flows.

     In February  2006,  the FASB issued SFAS No. 155,  "Accounting  for Certain
Hybrid Financial  Instruments." This Statement amends SFAS No. 133,  "Accounting
for  Derivative   Instruments  and  Hedging   Activities,"  and  SFAS  No.  140,
"Accounting for Transfers and Servicing of Financial Assets and  Extinguishments
of Liabilities"  and resolves issues  addressed in Statement 133  Implementation
Issue  No.  D1,  "Application  of  Statement  133  to  Beneficial  Interests  in
Securitized Financial Assets."

     SFAS No. 155 permits  fair value  re-measurement  for any hybrid  financial
instruments  that contains an embedded  derivative  that otherwise would require
bifurcation and clarifies which interest-only  strips and principal-only  strips
are not subject to the  requirements of SFAS No. 133. SFAS No. 155 establishes a
requirement to evaluate  interests in securitized  financial  assets to identify
interests  that  are  freestanding  derivatives  or that  are  hybrid  financial
instruments that contain an embedded derivative requiring bifurcation.  SFAS No.
155  also  clarifies  that   concentrations  of  credit  risk  in  the  form  of
subordination are not embedded  derivatives and amends SFAS No. 140 to eliminate
the prohibition on a qualifying special purpose entity from holding a derivative
financial  instrument that pertains to a beneficial  interest other than another
derivative financial instrument.

     SFAS No. 155 is effective for all financial  instruments acquired or issued
after the beginning of an entity's first fiscal year that begins after September
15, 2006.  The Company has not  completed  the study of what effect SFAS No. 155
will have on its financial position and results of operations.

     On March 29,  2005,  the SEC  released a Staff  Accounting  Bulletin  (SAB)
relating to the FASB accounting standard for stock options and other share-based
payments.  The interpretations in SAB No. 107, "Share-Based  Payment," (SAB 107)
express  views of the SEC  Staff  regarding  the  application  of SFAS  No.  123
(revised 2004),  "Share-Based Payment" (Statement 123R). Among other things, SAB
107 provides  interpretive guidance related to the interaction between Statement
123R and certain  SEC rules and  regulations,  as well as  provides  the Staff's
views  regarding the valuation of share-based  payment  arrangements  for public
companies.  The Company does not  anticipate  that adoption of SAB 107 will have
any effect on its financial position, results of operations or cash flows.

     In  March  2005,  the  FASB  issued  FASB  Interpretation  No.  ("FIN")  47
"Accounting for Conditional Asset Retirement  Obligations,  an interpretation of
FASB Statement No. 143", which clarifies the term "conditional  asset retirement
obligation"  as  used  in  SFAS  No.  143  "Accounting   for  Asset   Retirement
Obligations".  Specifically, FIN 47 provides that an asset retirement obligation
is conditional when either the timing and (or) method of settling the obligation
is  conditioned  on a future  event.  Accordingly,  an  entity  is  required  to
recognize  a  liability  for the fair value of a  conditional  asset  retirement
obligation  if the fair  value of the  liability  can be  reasonably  estimated.
Uncertainty  about the timing and (or)  method of  settlement  of a  conditional
asset  retirement  obligation  should be factored  into the  measurement  of the
liability when sufficient information exists. This interpretation also clarifies
when an entity would have sufficient information to reasonably estimate the fair
value of an asset  retirement  obligation.  FIN 47 is effective for fiscal years
ending after  December 15, 2005.  Management is currently  evaluating the effect
that  adoption  of FIN 47 will  have on the  Company's  financial  position  and
results of operations.

B.   Liquidity and Capital Resources

     Historically,  our  sources  of funds  have  been  equity  provided  by our
shareholders,  operating cash flows and long-term borrowings.  Our principal use
of funds has been  capital  expenditures  to  establish  and  expand  our fleet,
maintain the quality of our drybulk carriers, comply with international shipping
standards  and  environmental   laws  and  regulations,   fund  working  capital
requirements,  make principal repayments on outstanding loan facilities, and pay
dividends.  We expect to rely upon  funds  raised  from our  Private  Placement,
operating  cash flows,  long term  borrowings,  as well as future  offerings  to
implement our growth plan and meet our  liquidity  needs going  forward.  In our
opinion our working capital is sufficient for our present requirements.

Cash Flows

     As of December 31, 2005, we had a cash balance of $20.45 million, funds due
from related  companies of $3.01  million and $1.08  million cash in  restricted
retention  accounts.  Amounts due from related party represent net disbursements
and  collections  made  by  our  fleet  manager,  Eurobulk,  on  behalf  of  the
ship-owning companies during the normal course of operations for which they have
the right of offset. Amounts due from related parties mainly consist of advances
to our fleet manager of funds to pay for all anticipated  vessel  expenses.  The
amount of $3.01  million  due from  related  parties  as of  December  31,  2005
therefore  consists  entirely of such deposits.  As of March 31, 2006 the amount
due from related party was approximately $0.24 million. Interest earned on funds
deposited  in  related  party  accounts  is  credited  to  the  account  of  the
ship-owning  companies  or  Euroseas  Working  capital is current  assets  minus
current liabilities,  including the current portion of long term debt. We have a
working capital  surplus of $6.94 million  including the current portion of long
term debt which was $14.43 million as of December 31, 2005. The working  capital
surplus includes the un-invested portion of the funds from our Private Placement
which are  estimated  at about $12  million  after  expenses  of $3.5  (paid and
accrued)  and after the $5.50  million  used for the  purchase of m/v Artemis in
November 2005. All of the $46.88 million dividend declared/return of capital was
paid as of December  31,  2005.  We consider our  liquidity  sufficient  for our
operations.

     Net cash from operating activities.

     Our net cash from operating  activities for 2005 was $20.59  million.  This
represents the net amount of cash,  after expenses,  generated by chartering our
vessels.  Eurobulk  and  another  related  party,  on our  behalf,  collect  our
chartering revenues and pay our chartering  expenses.  Net income for the period
was $25.18  million,  which was reduced by amounts due from  related  parties of
$7.64  million.  The  increase  in the  amounts due from  related  companies  is
primarily  due to a payment  of the amount  due to  related  companies  of $4.63
million as of December  31, 2004 and  advances to our fleet  manager of funds to
pay for all anticipated  vessel  expenses.  In the same period in 2004, net cash
flow from operating activities was $34.21 million based on a contribution of net
income of $30.61 million.

     Net cash from investing activities.

     We purchased m/v Artemis for $20.82  million and we had to put in retention
accounts $1.01 million to satisfy  requirements of our new loan facilities for a
total of funds used in investment activities of $21.83 million.  During the same
period in 2004,  cash flow from investing  activities  amounted to $6.76 million
contribution reflecting the sale of m/v Widar in April 2004.

     Net cash used in financing activities.

     In 2005,  net cash  provided  by  financing  activities  amounted  to $6.19
million.  This is mainly  accounted by proceeds  from our Private  Placement and
share capital  increases of $18.70  million and net proceeds from long term debt
of $34.57  offset by $46.88  million of  dividend / return of capital  and $0.21
million in loan  arrangement  fees  paid.  In 2004,  net cash used in  financing
activities  amounted to $33.57 million  reflecting  dividend  payments of $26.96
million and repayment of debt of $6.61 million.

Debt Financing

     We operate  in a capital  intensive  industry  which  requires  significant
amounts of investment,  and we fund a major portion of this  investment  through
long term debt. We maintain debt levels we consider  prudent based on our market
expectations,  cash flow,  interest  coverage and percentage of debt to capital.
During May 2005, we repaid loans of $1.40 million and  refinanced  another $8.89
million and drew down $37.70  million of new loans in addition to $3.70  million
of a continuing credit facility. On December 30, 2005, we drew $15.50 million of
a loan signed on  December  28, 2005 to partly  finance the  acquisition  of m/v
Artemis.

     As of December 31, 2005,  after  considering  the loan  refinancing and new
loans discussed in the preceding paragraph, we had five outstanding loans with a
combined outstanding balance of $48.56 million.  These loans have maturity dates
between 2008 and 2011. Our long-term debt as of December 31, 2005 comprises bank
loans granted to our vessel-owning  subsidiaries.  A description of our loans as
of December 31, 2005 is provided in Note 9 of our attached financial statements.

     Our loans have various  covenants which include  restrictions to changes in
management and ownership of the vessels,  distribution of dividends or any other
distribution  of profits or assets,  additional  indebtedness  and mortgaging of
vessels  without  lenders'  consent,  the sale of  vessels,  as well as  minimum
requirements  regarding the hull cover ratio and corporate liquidity.  If we are
found  to be in  default  of any  covenants  we  might be  required  to  provide
supplemental collateral to the lenders,  usually in the form of restricted cash.
Increases in restricted  cash required to satisfy loan  covenants,  would reduce
funds  available  for  investment  or working  capital and could have a negative
impact on our operations.  If we cannot correct any violated covenants, we might
be required to repay all or part of our loans,  which, in turn, might require us
to sell one or more of our vessels under  distressed  conditions.  We are not in
default of any credit facility covenant as of December 31, 2005.

Capital Expenditures

     We make  capital  expenditures  from  time to time in  connection  with our
vessel  acquisitions.  Our two most recent vessel  acquisitions  consists of one
containership,  m/v Artemis, which was delivered to us in November 2005, and one
multipurpose vessel, m/v Tasman Trader, which was delivered to us in April 2006.
We financed both of those purchases  initially with 100% equity. We subsequently
arranged for a loan to partly finance the  acquisition of m/v Artemis and we are
in the process to arrange for a loan to finance  partly the  acquisition  of m/v
Tasman Trader to free funds for further acquisitions.

     In March and April 2006,  we signed  agreements  to sell m/v John P and m/v
Pantelis  P. We  delivered  m/v  Pantelis  P on May 31,  2006,  and we expect to
deliver m/v John P during June 2006.  We will use part of the proceeds  from the
sale of the  above  two  vessels  to repay a portion  of the  vessels'  debt and
possibly for additional acquisitions.

     Two of our  vessels in our  operating  fleet  underwent  scheduled  special
surveys in 2005, one vessel underwent  special survey in 2006 and one additional
vessel is  scheduled  to  undergo a special  survey  in 2006.  This  process  of
recertification may require us to reposition these vessels from a discharge port
to shipyard facilities,  which will reduce our operating days during the period.
The loss of earnings  associated with the decrease in operating  days,  together
with the  capital  needs for  repairs  and  upgrades,  is  expected to result in
increased  cash flow needs.  We expect to fund these  expenditures  with cash on
hand.

Dividends

     On May 12,  2006,  the  Company  announced  the  declaration  of its  third
consecutive  dividend since its Private  Placement in August 2005. This dividend
of $0.06 per common share was paid on or about June 16, 2006 to all shareholders
of  record  as of June 2,  2006.  This  follows  the  Company's  prior  dividend
declarations  of $0.06 per  common  share on  February  7, 2006 and of $0.07 per
share on  November  2, 2005.  The  aggregate  amount of all such  dividends  was
$7,193,462.

C.   Research and development, patents and licenses, etc.

     We  incur  from  time to time  expenditures  relating  to  inspections  for
acquiring  new  vessels  that  meet  our  standards.   Such   expenditures   are
insignificant and they are expensed as they incur. D. Trend information

D.   Trend Information

Our results of operations  depend  primarily on the charter hire rates that
we are able to realize.  Charter hire rates paid for drybulk,  containership and
multipurpose carriers are primarily a function of the underlying balance between
vessel supply and demand.

     The demand for  drybulk  carrier,  containership  and  multipurpose  vessel
capacity is determined by the underlying  demand for commodities  transported in
these vessels,  which in turn is influenced by trends in the global economy. One
of the main reasons for the  resurgence in drybulk and  containerized  trade has
been the growth in imports by China of iron ore, coal and steel products  during
the last five years and exports of finished  goods.  Demand for drybulk  carrier
and containership  capacity is also affected by the operating  efficiency of the
global fleet,  with port  congestion,  which has been a feature of the market in
2004 and the first half of 2005,  absorbing additional tonnage especially in the
drybulk market.

     The supply of drybulk carriers,  containerships and multipurpose vessels is
dependent  on the  delivery of new  vessels and the removal of vessels  from the
global fleet,  either  through  scrapping or loss. As of December 31, 2005,  the
global drybulk carrier  orderbook  amounted to  approximately 67 million dwt, or
about 19% of the existing fleet, with most vessels on the orderbook  expected to
be delivered within 30 months.  Containership  orderbook (including multipurpose
vessels) amounted to approximately 9.6 million teu, or about 53% of the existing
fleet with most vessels,  again,  expected to be delivered within 30 months. The
level of  scrapping  activity is  generally a function  of  scrapping  prices in
relation  to current  and  prospective  charter  market  conditions,  as well as
operating,  repair  and  survey  costs.  The  average  age at which a vessel  is
scrapped  over the last five  years has been 26  years.  However,  due to recent
strength in the  drybulk and  container  shipping  industry,  the average age at
which the vessels are scrapped has increased; during 2004 and 2005, the majority
of the handysize and handymax  bulkers and feedership  containerships  that were
scrapped were between 28-30 years old.

E.   Off-balance Sheet Arrangements

As of December 31, 2005 we did not have any off-balance sheet arrangements.

F.   Tabular Disclosure of Contractual Obligations

     Contractual Obligations and Commitments

Contractual  obligations are set forth in the following table as of December 31,
2005:



                                             Less Than         One to
                                                   One         Three          Three to           More Than
In U.S. dollars              Total                Year         Years          Five Years         Five Years
--------------------------------------------------------------------------------------------------------------------
                                                                                 
Bank debt                $ 48,560,000     $ 14,430,000      $ 23,630,000     $ 8,600,000        $  1,900,000
Interest Payment (1)     $  7,377,000     $  2,766,000      $  3,410,000     $ 1,141,000        $     60,000
Management fees (2)      $  8,284,202     $  2,041,825      $  3,971,477     $ 2,270,900                   -


----------
     (1) Assuming the  amortization of the loan described above and an estimated
average effective  interest rate of about 6.68%,  7.70%, 7.40% and 7.25% for the
four  periods,  respectively,  based on an  underlying  assumption  for LIBOR of
5.50%.

     (2) Refers to our obligation  for management  fees of 590 Euros per day per
vessel  (approximately $738) for the eight vessels owned by Euroseas at December
31,  2005 and those  acquired  and sold in 2006 under our  five-year  management
contract,  which  expires on  January  31,  2010.  For years two to five we have
assumed no changes in the number of vessels,  an inflation rate of 3.5% per year
and no changes in this US Dollar to Euro exchange rate (assumed approximately at
1.25 USD/Euro).


G.   Safe Harbor

See section "Forward-Looking Statements" at the beginning of this annual report.

Item 6.   Directors, Senior Management and Employees

A.   Directors and Senior Management

     The following sets forth the name and position of each of our directors and
executive officers.

Name                       Age   Position
----                       ---   --------
Aristides J. Pittas        47    Chairman, President and CEO; Class A Director
Dr. Anastasios Aslidis     46    CFO and Treasurer; Class A Director
Aristides P. Pittas        54    Vice Chairman; Class A Director
Stephania Karmiri          38    Secretary
Panagiotis Kyriakopoulos   45    Class B Director
George Skarvelis           45    Class B Director
George Taniskidis          45    Class C Director
Gerald Turner              58    Class C Director

     Aristides  J.  Pittas has been a member of our board of  directors  and our
Chairman and CEO since our inception on May 5, 2005.  Since 1997, Mr. Pittas has
also been the  President  of  Eurochart  S.A.,  our  affiliate.  Eurochart  is a
shipbroking company specializing in chartering and selling and purchasing ships.
Since  1997,  Mr.  Pittas  has also  been the  President  of  Eurotrade,  a ship
operating company and our affiliate. Since January 1995, Mr. Pittas has been the
President  and Managing  Director of  Eurobulk,  our  affiliate.  He resigned as
Managing  Director in June 2005.  Eurobulk  is a ship  management  company  that
provides ocean  transportation  services.  From September 1991 to December 1994,
Mr. Pittas was the Vice  President of Oceanbulk  Maritime SA, a ship  management
company. From March 1990 to August 1991, Mr. Pittas served both as the Assistant
to the  General  Manager  and the Head of the  Planning  Department  of  Varnima
International  SA, a shipping company  operating tanker vessels.  From June 1987
until February 1990, Mr. Pittas was the head of the Central Planning  department
of Eleusis  Shipyards  S.A. From January 1987 to June 1987, Mr. Pittas served as
Assistant to the General Manger of Chios Navigation  Shipping Company in London,
a company that provides ship management services.  From December 1985 to January
1987, Mr. Pittas worked in the design department of Eleusis Shipyards S.A. where
he focused on  shipbuilding  and ship repair.  Mr.  Pittas has a B.Sc. in Marine
Engineering  from  University  of Newcastle -- Upon-Tyne and a MSc in both Ocean
Systems  Management  and Navel  Architecture  and  Marine  Engineering  from the
Massachusetts Institute of Technology.

     Dr.  Anastasios  Aslidis has been our CFO and  Treasurer  and member of our
Board  since  September  2005.  Priors to joining  Euroseas,  Dr.  Aslidis was a
partner at Marsoft, an international  consulting firm focusing on investment and
risk management in the maritime industry.  Dr. Aslidis has more than 18 years of
experience in the maritime industry.  Between 2003 and 2005, as part of his work
at Marsoft Inc., he worked on financial risk  management  methods for shipowners
and  banks  lending  to the  maritime  industry,  especially  as  pertaining  to
compliance  to the Basel II Capital  Accords;  he was,  also,  consultant to the
Board of  Directors  of  shipping  companies  (public and  private)  advising in
strategy  development,  asset selection and investment timing.  Between 1993 and
2003, as part of his work at Marsoft,  he worked on various  projects  including
development   of  portfolio  and  risk   management   methods  for   shipowners,
establishment  of  investments  funds  and  structuring  private  equity  in the
maritime industry and business development for Marsoft's services.  Between 1991
and 1993, Dr. Aslidis work on the economics of the offshore  drilling  industry.
Between 1989 and 1991, he worked on the  development of a trading support system
for the drybulk  shipping  industry  on behalf of a major  European  owner.  Dr.
Aslidis holds a diploma in Naval  Architecture  and Marine  Engineering from the
National Technical University of Athens (1983), M.S. in Ocean Systems Management
(1984) and  Operations  Research  (1987) from MIT, and a Ph.D.  in Ocean Systems
Management (1989) also from MIT.

     Aristides P. Pittas has been a member of our board of  directors  since our
inception on May 5, 2005 and our Vice  Chairman  since  September  1, 2005.  Mr.
Pittas has been a shareholder  in over 70 oceangoing  vessels during the last 20
years.  Since February 1989, Mr. Pittas has been the Vice President of Oceanbulk
Maritime SA, a ship management company. From November 1987 to February 1989, Mr.
Pittas was employed in the supply  department of Drytank SA, a shipping company.
From  November  1981 to June 1985,  Mr.  Pittas  was  employed  at Trust  Marine
Enterprises,  a brokerage house as a S+P broker. From September 1979 to November
1981,  Mr.  Pittas  worked at  Gourdomichalis  Maritime SA in the  operation and
Freight  Collection  department.  Mr. Pittas has a B.Sc in Economics from Athens
School of Economics.

     Stephania  Karmiri has been our  Secretary  since our  inception  on May 5,
2005.  Since July 1995, Mrs.  Karmiri has been executive  secretary to Eurobulk,
our  affiliate.  Eurobulk  is a ship  management  company  that  provides  ocean
transportation  services.  At Eurobulk,  Mrs.  Karmiri has been  responsible for
dealing with sale and  purchase  transactions,  vessel  registrations/deletions,
bank   loans,   supervision   of   office   administration   and   office/vessel
telecommunication.  From  May  1992  to June  1995,  she  was  secretary  to the
technical  department of Oceanbulk Maritime SA, a ship management company.  From
1988  to  1992,  Mrs.   Karmiri  served  as  assistant  to  brokers  for  Allied
Shipbrokers,  a company that provides  shipbroking services to sale and purchase
transactions.  Mrs.  Karmiri  has taken  assistant  accountant  and  secretarial
courses from Didacta college.

     Panagiotis  Kyriakopoulos has been a member of our board of directors since
its inception.  Since July 2002, he has been the C.E.O. of New Television  S.A.,
one of the leading Mass Media Companies in Greece,  running television and radio
stations.  From July 1997 to July 2002 he was the C.E.O.  of the  Hellenic  Post
Group, the Universal Postal Service Provider,  having the largest retail network
in Greece for postal and financial services products. From March 1996 until July
1997, Mr. Kyriakopoulos was the General Manager of ATEMKE SA, one of the leading
construction  companies  in Greece  listed on the Athens  Stock  Exchange.  From
December  1986 to March  1996,  he was the  Managing  Director of Globe Group of
Companies,  a group active in the areas of shipowning and  management,  textiles
and food and distribution.  The company was listed on the Athens Stock Exchange.
From June 1983 to December  1986,  Mr.  Kyriakopoulos  was an  assistant  to the
Managing  Director of Armada  Marine  S.A.,  a company  active in  international
trading and shipping, owning and managing a fleet of 12 vessels. Presently he is
a member of the Board of Directors of the Hellenic Post and General Secretary of
the Hellenic  Private  Television  Owners Union. He has also been an investor in
the shipping  industry  for more than 20 years.  Mr.  Kyriakopoulos  has a B.Sc.
degree in Marine  Engineering  from the  University of Newcastle upon Tyne and a
MSc. degree in Naval Architecture and Marine Engineering with  specialization in
Management from the Massachusetts Institute of Technology.

     George  Skarvelis  has been a member  of our board of  directors  since our
inception. He has been active in shipping since 1982. In 1992, he founded Marine
Spirit S.A., a ship  management  company.  Between 1999 and 2003,  Marine Spirit
acted as one of the crewing  managers for  Eurobulk.  From 1986 until 1992,  Mr.
Skarvelis  was  operations  director at Markos S.  Shipping Ltd. From 1982 until
1986,  he worked with Glysca  Compania  Naviera,  a  management  company of five
vessels.  Over the years Mr. Skarvelis has been a shareholder in numerous ships.
He has a B.Sc. in economics from the Athens University Law School.

     George  Taniskidis  has been a member of our board of  directors  since our
inception.  He is the Chairman and Managing Director of NovaBank and a member of
the Board of Directors of BankEuropa (subsidiary bank of NovaBank in Turkey). He
is a member of the Executive  Committee of the Hellenic Banks Association.  From
2003 until 2005, he was a member of the Board of Directors of Visa International
Europe, elected by the Visa issuing banks of Cyprus, Malta, Portugal, Israel and
Greece.  From  1990 to 1998,  Mr.  Taniskidis  worked  at  XIOSBANK  (until  its
acquisition by Piraeus Bank in 1998) in various positions,  with  responsibility
for the bank's credit strategy and network.  Mr.  Taniskidis  studied Law in the
National  University of Athens and in the University of Pennsylvania Law School,
where he received a LL.M.  After law school,  he joined the law firm of Rogers &
Wells in New York,  where he worked  until 1989 and was also a member of the New
York  State  Bar  Association.  He is  also a  member  of the  Young  Presidents
Organization.

     Gerald  Turner  has  been a member  of our  board of  directors  since  our
inception.  Since 1999,  he has been the Chairman  and Managing  Director of AON
Turner  Reinsurance  Services.  From 1987 to 1999,  he was the Chairman and sole
owner of Turner  Reinsurance  services.  From 1977 to 1987,  he was the Managing
Director of E.W.Payne Hellas (member of the Sedgwik group).

     Family Relationships

     Aristides P. Pittas is the cousin of Aristides J. Pittas, our CEO.

B.   Compensation

     Executive Compensation

     We have an executive  services agreement with Eurobulk for the provision of
the services of our executives,  Mr. Aristides J. Pittas, Mr. Anastasios Aslidis
and Mrs. Stephania Karmiri,  for which we compensate  Eurobulk $500,000 per year
adjusted annually for inflation.  During 2005 we paid Eurobulk for the provision
of such  services an  aggregate  of  $250,000,  reflecting  commencement  of the
provision of such services in July 2005.

     Director Compensation

     Our  directors who are also our  employees or have  executive  positions or
beneficially  own greater than 10% of the outstanding  common stock will receive
no compensation for serving on our Board or its committees.

     Directors who are not our employees, do not have any executive position and
do not  beneficially  own greater than 10% of the outstanding  common stock will
receive the  following  compensation:  an annual  retainer  of $10,000,  plus an
additional retainer of $5,000, if serving as Chairman of the Audit Committee.

     All directors are reimbursed reasonable  out-of-pocket expenses incurred in
attending  meetings of our Board of Directors  or any  committee of our Board of
Directors.

C.   Board Practices

     The term of our Class A  directors  expired in 2005.  The Class A directors
will continue to act as directors  until the next annual  meeting when elections
will take place. The term of our Class B directors  expires in 2006 and the term
of our Class C directors expires in 2007.

     Audit Committee

     We currently have an audit committee comprised of three independent members
of our board of  directors.  The members of the Audit  Committee  are Mr.  Panos
Kyriakopoulos  (Chairman and financial expert), Mr. Gerald Turner and Mr. George
Taniskidis.  Our Board  decided  not to  set-up a  compensation  or  nominations
committee, and instead, the entire Board performs those responsibilities.

     Code of Ethics

     We  have  adopted  a code of  ethics  that  complies  with  the  applicable
guidelines issued by the SEC.

     Corporate Governance

     Our Company's  corporate  governance  practices are in compliance with, and
are not  prohibited  by,  the  laws of the  Republic  of the  Marshall  Islands.
Therefore,  we are exempt from many of NASDAQ's corporate  governance  practices
other than the  requirements  regarding the  disclosure of a going concern audit
opinion,   submission  of  a  listing   agreement,   notification   of  material
non-compliance with NASDAQ corporate governance practices, and the establishment
and  composition  of an audit  committee and a formal  written  audit  committee
charter.  The practices followed by us in lieu of NASDAQ's corporate  governance
rules are described below.

     o    We are not required under Marshall  Islands law to maintain a board of
          directors  with a majority  of  independent  directors,  and we cannot
          guarantee  that we will  always  in the  future  maintain  a board  of
          directors with a majority of independent directors.

     o    In  lieu  of  a  compensation   committee   comprised  of  independent
          directors, our board of directors will be responsible for establishing
          the executive  officers'  compensation  and benefits.  Under  Marshall
          Islands law, compensation of the executive officers is not required to
          be determined by an independent committee.

     o    In lieu of a nomination committee comprised of independent  directors,
          our  board  of  directors  will be  responsible  for  identifying  and
          recommending   potential   candidates  to  become  board  members  and
          recommending   directors   for   appointment   to  board   committees.
          Shareholders may also identify and recommend  potential  candidates to
          become  candidates  to become  board  members  in  writing.  No formal
          written  charter has been prepared or adopted  because this process is
          outlined in our bylaws.

     o    In  lieu  of  obtaining  an   independent   review  of  related  party
          transactions  for  conflicts of  interests,  consistent  with Marshall
          Islands  law  requirements,   a  related  party  transaction  will  be
          permitted if: (i) the material facts as to his or her  relationship or
          interest and as to the contract or  transaction  are  disclosed or are
          known to the Board and the Board in good faith authorizes the contract
          or  transaction  by  the  affirmative  votes  of  a  majority  of  the
          disinterested  directors,  or,  if  the  votes  of  the  disinterested
          directors  are  insufficient  to  constitute  an act of the  Board  as
          defined in Section 55 of the Marshall  Islands  Business  Corporations
          Act, by unanimous  vote of the  disinterested  directors;  or (ii) the
          material  facts as to his  relationship  or interest are disclosed and
          the  shareholders  are entitled to vote  thereon,  and the contract or
          transaction  is  specifically  approved  in  good  faith  by a  simple
          majority  vote  of  the   shareholders;   or  (iii)  the  contract  or
          transaction is fair as to the Company as of the time it is authorized,
          approved  or  ratified,  by the  Board,  a  committee  thereof  or the
          shareholders.  Common  or  interested  directors  may  be  counted  in
          determining the presence of a quorum at a meeting of the Board or of a
          committee which authorizes the contract or transaction.

     o    As a foreign private issuer, we are not required to solicit proxies or
          provide  proxy  statements  to NASDAQ  pursuant  to  NASDAQ  corporate
          governance  rules or Marshall  Islands law.  Consistent  with Marshall
          Islands law, we will notify our  shareholders  of meetings  between 15
          and 60 days before the meeting. This notification will contain,  among
          other things,  information  regarding business to be transacted at the
          meeting.  In addition,  our bylaws provide that shareholders must give
          us advance  notice to properly  introduce any business at a meeting of
          the  shareholders.  Our bylaws  also  provide  that  shareholders  may
          designate in writing a proxy to act on their behalf.

     o    In  lieu  of  holding  regular  meetings  at  which  only  independent
          directors are present,  our entire board of  directors,  a majority of
          whom are independent, will hold regular meetings as is consistent with
          the laws of the Republic of the Marshall Islands.

     Other  than as  noted  above,  we are in full  compliance  with  all  other
applicable NASDAQ corporate governance standards.

D.   Employees

     We have no salaried  employees,  although we reimburse  our fleet  manager,
Eurobulk, for the salaries of our CEO, CFO and Secretary.  Eurobulk also ensures
that all seamen have the  qualifications  and  licenses  required to comply with
international  regulations  and shipping  conventions,  and that all our vessels
employ experienced and competent personnel. As of December 31, 2005, 65 officers
and 120 crew members served on board the vessels in our fleet.

E.   Share Ownership

     The  following  table sets forth certain  information  the ownership of our
common stock by each of our  directors and  executive  officers,  and all of our
directors and executive officers as a group.



                                                               Shares
                                     Name of                Beneficially      Percent
  Title of Class                 Beneficial Owner(1)           Owned         of Class
------------------------------------------------------------------------------------------
                                                                       
     Common Stock          Aristides J. Pittas(2)               714,100          1.89%
     Common Stock          George Skarvelis(3)                1,576,971          4.17%
     Common Stock          George Taniskidis(4)                  29,754          *
     Common Stock          Gerald Turner (5)                    422,509          1.12%
     Common Stock          Panagiotis Kyriakopoulos (6)         178,525          *%
     Common Stock          Aristides P. Pittas(7)             2,439,842          6.44%
     Common Stock          Anastasios Aslidis                         0          *
     Common Stock          Stephania Karmiri(8)                   5,951          *
     Common Stock          All directors and officers         5,367,652         14.18%
                           and 5% owners as a group
----------
*    Indicates less than 1.0%.


(1) Beneficial  ownership is determined in accordance  with the Rule 13d-3(a) of
the Exchange Act and generally  includes voting or investment power with respect
to securities.  Except as subject to community  property laws, where applicable,
the person named above has sole voting and investment  power with respect to all
shares of common stock shown as beneficially owned by him/her.

(2) Includes 714,100 shares of common stock held of record by Friends, by virtue
of Mr. Pittas' ownership  interest in Friends.  Mr. Pittas disclaims  beneficial
ownership except to the extent of his pecuniary interest.

(3)  Includes  1,576,971  shares of common  stock held of record by Friends,  by
virtue of Mr. Skarvelis'  ownership interest in Friends. Mr. Skarvelis disclaims
beneficial ownership except to the extent of his pecuniary interest.

(4) Includes 29,754 shares of common stock held of record by Friends,  by virtue
of Mr. Taniskidis'  ownership in Friends.  Mr. Taniskidis  disclaims  beneficial
ownership except to the extent of his pecuniary interest.

(5) Includes 422,509 shares of common stock held of record by Friends, by virtue
of Mr. Turner's ownership interest in Friends.  Mr. Turner disclaims  beneficial
ownership except to the extent of his pecuniary interest.

(6) Includes 178,525 shares of common stock held of record by Friends, by virtue
of  Mr.  Kyriakopoulos'   ownership  in  Friends.  Mr.  Kyriakopoulos  disclaims
beneficial ownership except to the extent of his pecuniary interest.

(7)  Includes  2,439,842  shares of common  stock held of record by Friends,  by
virtue of Mr.  Pittas'  ownership  interest in  Friends.  Mr.  Pittas  disclaims
beneficial ownership except to the extent of his pecuniary interest.

(8) Includes 5,951 shares of common stock held of records by Friends,  by virtue
of Mrs.  Karmiri's  ownership  in Friends.  Mrs.  Karmiri  disclaims  beneficial
ownership except to the extent of her pecuniary interest.


All of the  shares of our  common  stock  have the same  voting  rights  and are
entitled to one vote per share.

     Equity Incentive Plan

     We do not currently have any equity incentive plans.  However, we expect to
adopt an equity  incentive  plan which will entitle our officers,  key employees
and  directors  to  receive  options  to  acquire  shares of our  common  stock,
restricted shares and stock appreciation rights.

     Options

     No options  were  granted  during the fiscal year ended  December 31, 2005.
There are currently no options outstanding to acquire any of our shares.

Item 7.   Major Shareholders and Related Party Transactions

A.   Major Stockholders

     The following table sets forth certain information regarding the beneficial
ownership  of our common  stock by each  person or entity  known by it to be the
beneficial owner of more than 5% of the outstanding  shares of our common stock,
each of our  directors  and  executive  officers,  and all of our  directors and
executive  officers  as  a  group.  All  of  our  stockholders,   including  the
stockholders  listed in this table,  are  entitled to one vote for each share of
common stock held. To our knowledge,  there has not been any change in ownership
by any stockholder listed in the table.

                                                 Shares
                       Name of                 Beneficially         Percent
Title of Class   Beneficial Owner(1)              Owned            of Class
--------------------------------------------------------------------------------
Common Stock     Friends Investment
                 Company Inc.(2)                29,754,166           78.59%
Common Stock     Aristides J. Pittas(3)            714,100            1.89%
Common Stock     George Skarvelis(4)             1,576,971            4.17%
Common Stock     George Taniskidis(5)               29,754              *
Common Stock     Gerald Turner(6)                  422,509            1.12%
Common Stock     Panagiotis Kyriakopoulos(7)       178,525              *
Common Stock     Aristides P. Pittas(8)          2,439,842            6.44%
Common Stock     Anastasios Aslidis                      0              *
Common Stock     Stephania Karmiri(9)                5,951              *
Common Stock     All directors and officers
                 and 5% owners as a group       29,754,166           78.59%


----------
* Indicates less than 1.0%.

(1) Beneficial  ownership is determined in accordance  with the Rule 13d-3(a) of
the Exchange Act and generally  includes voting or investment power with respect
to securities.  Except as subject to community  property laws, where applicable,
the person named above has sole voting and investment  power with respect to all
shares of common stock shown as beneficially owned by him/her.

(2) John Pittas has investment power and voting control over these securities.

(3) Includes 714,100 shares of common stock held of record by Friends, by virtue
of Mr. Pittas' ownership  interest in Friends.  Mr. Pittas disclaims  beneficial
ownership except to the extent of his pecuniary interest.

(4)  Includes  1,576,971  shares of common  stock held of record by Friends,  by
virtue of Mr. Skarvelis'  ownership interest in Friends. Mr. Skarvelis disclaims
beneficial ownership except to the extent of his pecuniary interest.

(5) Includes 29,754 shares of common stock held of record by Friends,  by virtue
of Mr. Taniskidis'  ownership in Friends.  Mr. Taniskidis  disclaims  beneficial
ownership except to the extent of his pecuniary interest.

(6) Includes 422,509 shares of common stock held of record by Friends, by virtue
of Mr. Turner's ownership interest in Friends.  Mr. Turner disclaims  beneficial
ownership except to the extent of his pecuniary interest.

(7) Includes 178,525 shares of common stock held of record by Friends, by virtue
of  Mr.  Kyriakopoulos'   ownership  in  Friends.  Mr.  Kyriakopoulos  disclaims
beneficial ownership except to the extent of his pecuniary interest.

(8)  Includes  2,439,842  shares of common  stock held of record by Friends,  by
virtue of Mr.  Pittas'  ownership  interest in  Friends.  Mr.  Pittas  disclaims
beneficial ownership except to the extent of his pecuniary interest.

(9) Includes 5,951 shares of common stock held of records by Friends,  by virtue
of Mrs.  Karmiri's  ownership  in Friends.  Mrs.  Karmiri  disclaims  beneficial
ownership except to the extent of her pecuniary interest.


B.   Related Party Transactions

     Each of our  vessel  owning  subsidiaries  has  entered  into a  management
contract  with  Eurobulk,  an  affiliated  company.  Pursuant to the  management
contracts, Eurobulk is responsible for all aspects of management and maintenance
for each of the vessels. Pursuant to the management agreements, we are obligated
to pay Eurobulk 590 Euros per vessel per day,  adjusted  annually for inflation,
to provide all ship operations  management and oversight,  including supervising
the  crewing,  supplying,  maintaining  and  drydocking  of vessels,  commercial
management  regarding  identifying  suitable  vessel charter  opportunities  and
certain accounting  services.  These agreements were renewed on January 31, 2005
with an initial  term of 5 years and will  automatically  be extended  after the
initial  period.  Termination is not effective until 2 months  following  notice
having  been  delivered  in writing by either  party  after the  initial  5-year
period.

     We receive  chartering and S&P services from Eurochart  S.A., an affiliate,
and pay a commission of 1 -- 1.25% on charter  revenue and 1% on vessel purchase
or sale price. We will pay commissions to major  charterers and their brokers as
well that usually range from 3.75% -- 5.00%.  Since  January 1, 2006,  Eurochart
S.A.  received  (or,  is  entitled to receive  when the vessel is  delivered  to
buyers)  commissions  of  $107,750,  $49,500 and $46,500 for the purchase of m/v
Tasman  Trader,  the  sale  of m/v  John P and  the  sale  of  m/v  Pantelis  P,
respectively,  corresponding  to the 1% of the purchase or sale price as per the
above agreement (see also Item 8B).

     More Maritime Agencies Inc. are crewing agents and Sentinel Marine Services
Inc. are insurance  brokering companies and affiliates to whom we will pay a fee
of $50 per crew  member/month  and a  commission  on premium not  exceeding  5%,
respectively.

     We believe that the fees we pay to affiliated  entities are no greater than
what we would pay to  non-affiliated  third  parties and are  standard  industry
practice. However, there could be conflicts due to these affiliations.

     Aristides J. Pittas,  Euroseas' President,  CEO and Chairman,  has provided
personal guarantees for some of Euroseas' debts. Eurobulk has provided corporate
guarantees for such debts.

     We have entered into a  registration  rights  agreement  with Friends,  our
largest  shareholder,  pursuant  to which we granted  Friends  the right,  under
certain   circumstances   and   subject  to  certain   restrictions,   including
restrictions  included in the lock-up  agreement to which Friends is a party, to
require us to register  under the Securities Act shares of our common stock held
by Friends.  Under the registration  rights agreement,  Friends has the right to
request  us to  register  the sale of shares  held by it on its  behalf  and may
require us to make available shelf registration  statements  permitting sales of
shares into the market from time to time over an extended  period.  In addition,
Friends has the ability to exercise  certain  piggyback  registration  rights in
connection with registered offerings initiated by us.

C.   Interests of Experts and Counsel

Not Applicable.

Item 8.   Financial information

A.   Consolidated Statements and Other Financial Information

See Item 18.

Legal Proceedings

     To our knowledge, there are no material legal proceedings to which we are a
party  or to  which  any of our  properties  are  subject,  other  than  routine
litigation  incidental to our business. In our opinion, the disposition of these
lawsuits  should  not have a  material  impact on our  consolidated  results  of
operations, financial position and cash flows

Dividend Policy

     Our policy is to declare and pay quarterly  dividends to shareholders  from
our net profits each February,  May, August and November in amounts the Board of
Directors may from time to time determine are appropriate. The timing and amount
of dividend payments will be dependent upon our earnings,  financial  condition,
cash requirement and availability,  restrictions in its loan agreements,  growth
strategy,  the  provisions  of  Marshall  Islands law  affecting  the payment of
distributions  to  shareholders  and other factors,  such as the  acquisition of
additional  vessels.  However, we do not believe that the acquisition of vessels
to our fleet will impact our dividend  policy of paying  quarterly  dividends to
our shareholders out of our net profits. We believe that the addition of vessels
to our fleet in the future should  enable us to pay a higher  dividend per share
than we would  otherwise be able to pay without  additional  vessels  since such
additional  vessels should  increase our earnings.  However,  we cannot give any
current  estimate of what dividends may be in the future since any such dividend
amounts  will  depend  upon the amount of  revenues  those  vessels  are able to
generate  and the costs  incurred  in  operating  such  vessels.  The payment of
dividends is not guaranteed or assured,  and may be  discontinued at any time at
the discretion of our Board of Directors.  Because we are a holding company with
no material assets other than the stock of its subsidiaries,  our ability to pay
dividends  will depend on the  earnings  and cash flow of its  subsidiaries  and
their ability to pay  dividends to us. If there is a substantial  decline in the
drybulk,  containership  or multipurpose  charter market,  our earnings would be
negatively  affected,  thus  limiting  its  ability to pay  dividends.  Marshall
Islands law generally prohibits the payment of dividends other than from surplus
or while a company is insolvent or would be rendered  insolvent upon the payment
of such  dividends.  Dividends may be declared in conformity with applicable law
by, and at the  discretion  of, our Board of Directors at any regular or special
meeting.  Dividends may be declared and paid in cash, stock or other property of
Euroseas.

     Euroseas paid $687,500, $1,200,00,  $26,962,500 and $46,875,223 (consisting
of $30,175,223 of dividends and $16,700,000 as return of capital) in 2002, 2003,
2004 and 2005,  respectively.  Over the period January 1, 2002 to June 30, 2005,
Euroseas paid  substantially all of its net income as dividends.  While Euroseas
has paid  dividends  on an annual  basis  during  the time it has been a private
company,  it intends to pay dividends on a quarterly basis since it has become a
public company. Since our Private Placement in August 2005, we declared and paid
dividends of $2,650,223 for the third quarter of 2005 and $2,271,620 for each of
the  fourth  quarter of 2005 and first  quarter  of 2006 (the last two  dividend
payments were made in 2006).

B.   Significant Changes

After December 31, 2005 the following significant events occurred:

(a) The SEC declared  effective on February 3, 2006 the  Company's  registration
statement on Form F-4 that  registered  the  1,079,167  Euroseas  common  shares
issued to Cove shareholders. A definitive joint information statement/prospectus
describing  the merger was mailed to Cove  stockholders  on or about February 8,
2006.  The  Cove  common  stock  continued  to  trade  on the  OTCBB  until  the
consummation of the merger [see item (f) below].

(b)  The  SEC  also  declared  effective  on  February  3,  2006  the  Company's
registration  statement on Form F-1 that registered the re-sale of the 7,026,993
Euroseas  common shares and 1,756,743  Euroseas  common shares issuable upon the
exercise of the warrants  issued in connection  with the Private  Placement,  as
well as 818,604 shares issued to certain Cove shareholders as part of the merger
with Cove.

(c) On February 7, 2006 the Board of Directors declared a cash dividend of $0.06
per  Euroseas  common share (i) payable on or about March 2, 2006 to the holders
of record of Euroseas common shares as of February 28, 2006, and (ii) payable to
Cove  shareholders  who were  entitled  to  receive  Euroseas  common  shares in
connection with the merger,  with such payment being made only to the holders of
record of Cove  common  stock as of the  effective  date of the  merger and such
dividend  payment  being  made upon  exchange  of their Cove  common  shares for
Euroseas common shares [see item (f) below].

(d) The Company submitted on February 10, 2006 an application to list its common
shares on the OTCBB. On March 2, 2006, the Company received approval to list its
common stock on the OTCBB.

(e) On March 20,  2006,  a  subsidiary  of the Company  signed a  Memorandum  of
Agreement  to sell m/v John P, a handysize  bulk  carrier of 26,354 dwt built in
1981 for $4.95 million. The vessel is to be delivered to the buyers in late June
/ early July 2006.

(f) On March 27,  2006,  Euroseas  consummated  the merger  with Cove and,  as a
result,  Cove merged into Euroseas  Acquisition  Company Inc.,  and the separate
corporate existence of Cove ceased.  Cove stockholders  received 0.102969 shares
of Euroseas common shares (or an aggregate of 1,079,167  Euroseas common shares)
and received dividends of $0.01339 for each share of Cove common stock owned (or
an aggregate of $140,334) related to dividends  previously declared by Euroseas.
Euroseas  Acquisition  Company  Inc.  changed  its  name to Cove  Apparel,  Inc.
Following  the merger,  and  following  the exchange of all common stock of Cove
into Euroseas  common shares,  Euroseas has a total of 37,860,341  common shares
outstanding.  Also,  the common stock of Cove has been  de-listed  and no longer
trades on the OTCBB.

(g) On April 10, 2006, Xenia International  Corp., a wholly-owned  subsidiary of
the Company  signed a Memorandum of Agreement to purchase m/v Tasman  Trader,  a
multipurpose dry cargo vessel of 22,568 dwt and 950 TEU built in 1990 for $10.78
million.  The total  cost of the  vessel  was  $10.82  million.  The  vessel was
delivered on April 27, 2006. The  acquisition was financed 100% with equity from
the Company's cash reserves.  The Company intends to draw a loan to finance part
of the cost of the  acquisition  but has not entered into any agreement with any
bank.

(h) On April 11, 2006, a subsidiary  of the Company  agreed to sell m/v Pantelis
P, a  handysize  bulk  carrier of 26,354 DWT built in 1981 for a gross  price of
$4.65 million less 4% sales commissions.  The vessel was delivered to the buyers
on May 31,  2006.  As a result of the sale of m/v  Pantelis P and of m/v John P,
the Company has agreed to make a $3,000,000  additional  re-payment  to the bank
financing  the above  ships  (along  with m/v Ariel  and m/v  Nikolaos)  thereby
reducing the remaining  repayments of the loan  proportionally  over the current
outstanding  balance for this loan of  $7,400,000.  The revised  loan  repayment
schedule agreement has not been signed.  $1,500,000 of the additional  repayment
was made on May 31, 2006,  following  the delivery to the buyers of m/v Pantelis
P.

(i) On May 9, 2006, the Board of Directors declared a cash dividend of $0.06 per
Euroseas common share payable on or about June 16, 2006 to the holders of record
of Euroseas common shares as of June 2, 2006.

(j) On June 26,  2006,  the Company was  informed  that a loan  facility  for an
amount not to exceed  $8,250,000  to partly  finance the  purchase of m/v Tasman
Trader was  approved by Fortis  Bank.  The  facility is to be repaid in 23 equal
consecutive  quarterly  installments  of $265,000  each,  the first  installment
commencing three months from drawdown.  In addition,  a final balloon payment of
$2,155,000  will be payable  together with the 23rd and final  installment.  The
facility has similar  covenants to the rest of the Company's  loans. The Company
signed the loan facility on June 30, 2006.


Item 9.   The Offer and Listing

A.   Offer and Listing Details

     The trading  market for shares of our common  stock is the OTCBB,  on which
our shares trade under the symbol "ESEAF.OB". The following table sets forth the
high and low closing  prices for shares of our common stock since our listing in
the OTCBB, as reported by the OTCBB.

Period                  High    Low
---------------------------------------
2006................    6.31    2.85
2nd quarter 2006....    6.31    2.85
May 2006............    6.31    3.25
June 2006...........    3.45    2.85


B.   Plan of Distribution

     Not Applicable.

C.   Markets

     The trading  market for shares of our common  stock is the OTCBB,  on which
our shares trade under the symbol "ESEAF.OB". We have applied to list the shares
of our common stock on the NASDAQ  National  Market,  but have not yet qualified
for listing.

D.   Selling Shareholders

     Not Applicable.

E.   Dilution

     Not Applicable.

F.   Expenses of the Issue

     Not Applicable.

Item 10.  Additional Information

A.   Share Capital

     Not Applicable.

B.   Memorandum and articles of association

     We refer you to the  Section of our F-1  Registration  Statement  (File No.
333-129145)  entitled  "Description of Euroseas Securities" and Exhibits 3.1 and
3.2 thereto as filed on October 20, 2005 with the SEC, incorporated by reference
herein.

C.   Material Contracts

     We have no material  contracts,  other than  contracts  entered into in the
ordinary course of business,  to which the Company or any member of the group is
a party.

D.   Exchange Controls

     Under  Marshall  Islands law,  there are currently no  restrictions  on the
export or import of capital, including foreign exchange controls or restrictions
that  affect  the  remittance  of  dividends,  interest  or  other  payments  to
non-resident holders of our shares.

E.   Taxation

     The following is a discussion of the material  Marshall  Islands and United
States federal income tax considerations relevant to an investment decision by a
U.S. Holder, as defined below, with respect to the common stock. This discussion
does not purport to deal with the tax consequences of owning common stock to all
categories of investors, some of which, such as dealers in securities, investors
whose  functional  currency is not the United States  dollar and investors  that
own, actually or under applicable  constructive  ownership rules, 10% or more of
our common stock,  may be subject to special rules.  This discussion  deals only
with holders who purchase common stock in connection with this offering and hold
the common stock as a capital asset.  You are encouraged to consult your own tax
advisors concerning the overall tax consequences  arising in your own particular
situation  under  United  States  federal,  state,  local or foreign  law of the
ownership of common stock.

Marshall Islands Tax Considerations

     We are incorporated in the Marshall Islands. Under current Marshall Islands
law,  we are not  subject to tax on income or  capital  gains,  and no  Marshall
Islands  withholding tax will be imposed upon payments of dividends by us to our
stockholders.

United States Federal Income Tax Considerations

     The  following  are  the  material   United  States   federal   income  tax
consequences to us of our activities and to U.S.  Holders,  as defined below, of
our common stock.  The following  discussion of United States federal income tax
matters is based on the United  States  Internal  Revenue  Code of 1986,  or the
Code,  judicial  decisions,  administrative  pronouncements,  and  existing  and
proposed regulations issued by the United States Department of the Treasury, all
of  which  are  subject  to  change,  possibly  with  retroactive  effect.  This
discussion is based in part upon Treasury Regulations  promulgated under Section
883 of the Code. The discussion  below is based,  in part, on the description of
our business as described  in  "Business"  above and assumes that we conduct our
business as described in that section. References in the following discussion to
"we" and "us" are to Euroseas and its subsidiaries on a consolidated basis.

United States Federal Income Taxation of Our Company

     Taxation of Operating Income: In General

     Unless exempt from United States  federal  income  taxation under the rules
discussed  below,  a foreign  corporation  is subject to United  States  federal
income  taxation  in  respect  of any  income  that is  derived  from the use of
vessels,  from the hiring or leasing  of  vessels  for use on a time,  voyage or
bareboat charter basis, from the participation in a pool, partnership, strategic
alliance,  joint operating  agreement,  code sharing arrangements or other joint
venture it directly or indirectly  owns or  participates  in that generates such
income,  or from the  performance  of services  directly  related to those uses,
which we refer to as "shipping  income," to the extent that the shipping  income
is derived from sources within the United  States.  For these  purposes,  50% of
shipping income that is attributable to transportation  that begins or ends, but
that does not both begin and end, in the United States  constitutes  income from
sources within the United  States,  which we refer to as  "U.S.-source  shipping
income."

     Shipping income attributable to transportation that both begins and ends in
the  United  States is  considered  to be 100% from  sources  within  the United
States.  We are not permitted to engage in  transportation  that produces income
which is considered to be 100% from sources within the United States.

     Shipping income attributable to transportation exclusively between non-U.S.
ports will be  considered  to be 100% derived  from  sources  outside the United
States.  Shipping income derived from sources outside the United States will not
be subject to any United States federal income tax.

     In the  absence  of  exemption  from  tax  under  Section  883,  our  gross
U.S.-source  shipping  income  would  be  subject  to a 4% tax  imposed  without
allowance for deductions as described below.

     Exemption of Operating Income from United States Federal Income Taxation

     Under Section 883 of the Code, we will be exempt from United States federal
income taxation on our U.S.-source shipping income if:

     o    we are organized in a foreign country (our "country of  organization")
          that grants an "equivalent exemption" to corporations organized in the
          United States; and

either

     o    more  than  50% of the  value  of our  stock  is  owned,  directly  or
          indirectly,   by  "qualified   stockholders,"   individuals   who  are
          "residents"  of our  country of  organization  or of  another  foreign
          country  that  grants  an  "equivalent   exemption"  to   corporations
          organized  in the  United  States,  which  we  refer  to as  the  "50%
          Ownership Test," or

     o    our  stock  is  "primarily  and  regularly  traded  on an  established
          securities market" in our country of organization,  in another country
          that grants an "equivalent  exemption" to United States  corporations,
          or in the  United  States,  which we refer to as the  "Publicly-Traded
          Test."

     The  Marshall  Islands,  the  jurisdiction  where  we and  our  ship-owning
subsidiaries are incorporated, grants an "equivalent exemption" to United States
corporations.  Therefore,  we will be exempt from United States  federal  income
taxation with respect to our  U.S.-source  shipping  income if we satisfy either
the 50% Ownership Test or the Publicly-Traded Test.

     We believe that we will satisfy the 50% Ownership Test. However,  there can
be no  assurance  that we will be able  satisfy  the 50%  Ownership  Test in the
future.  For example,  we may be unable to satisfy the 50% Ownership Test if (i)
the status of our  stockholders  as  qualified  stockholders  changes,  (ii) the
direct or  indirect  beneficial  ownership  of the  shares  held by our  current
shareholders changes, or (iii) sufficient qualified stockholders fail to satisfy
the applicable documentation requirements.

     We do not believe that we will be able to satisfy the Publicly-Traded  Test
for so long as our stock is traded on the OTC Bulletin Board.

     Taxation in Absence of Exemption

     To the extent the benefits of Section 883 are unavailable,  our U.S. source
shipping income, to the extent not considered to be "effectively connected" with
the conduct of a U.S. trade or business, as described below, would be subject to
a 4% tax  imposed  by  Section  887 of the Code on a gross  basis,  without  the
benefit of deductions.  Since under the sourcing rules described  above, no more
than 50% of our  shipping  income  would be treated as being  derived  from U.S.
sources,  the maximum  effective rate of U.S. federal income tax on our shipping
income would never exceed 2% under the 4% gross basis tax regime.

     To the extent the benefits of the Section 883 exemption are unavailable and
our U.S.-source shipping income is considered to be "effectively connected" with
the  conduct  of a  U.S.  trade  or  business,  as  described  below,  any  such
"effectively   connected"   U.S.-source   shipping  income,  net  of  applicable
deductions,  would be subject to the U.S. federal corporate income tax currently
imposed at rates of up to 35%. In addition, we may be subject to the 30% "branch
profits" taxes on earnings effectively  connected with the conduct of such trade
or business,  as  determined  after  allowance for certain  adjustments,  and on
certain  interest  paid or deemed paid  attributable  to the conduct of its U.S.
trade or business.

     Our U.S.-source shipping income would be considered "effectively connected"
with the conduct of a U.S. trade or business only if:

     o    We have,  or are  considered to have, a fixed place of business in the
          United States involved in the earning of shipping income; and

     o    substantially  all of our U.S.-source  shipping income is attributable
          to  regularly  scheduled  transportation,  such as the  operation of a
          vessel that follows a published  schedule  with  repeated  sailings at
          regular  intervals  between the same points for voyages  that begin or
          end in the United States.

     We do not intend to have,  or permit  circumstances  that  would  result in
having any vessel operating to the United States on a regularly scheduled basis.
Based on the foregoing and on the expected mode of our shipping  operations  and
other activities,  we believe that none of our U.S.-source  shipping income will
be "effectively connected" with the conduct of a U.S. trade or business.

     United States Taxation of Gain on Sale of Vessels

     Regardless of whether we qualify for  exemption  under Section 883, we will
not be subject to United  States  federal  income  taxation with respect to gain
realized on a sale of a vessel, provided the sale is considered to occur outside
of the United  States under United  States  federal  income tax  principles.  In
general,  a sale of a vessel will be  considered  to occur outside of the United
States for this purpose if title to the vessel, and risk of loss with respect to
the vessel,  pass to the buyer outside of the United States. It is expected that
any sale of a vessel by us will be  considered  to occur  outside  of the United
States.

     United States Federal Income Taxation of U.S. Holders

     As used herein,  the term "U.S.  Holder" means a beneficial owner of common
stock that is a United States citizen or resident,  United States corporation or
other United States  entity  taxable as a  corporation,  an estate the income of
which is subject to United  States  federal  income  taxation  regardless of its
source,  or a trust if a court  within  the  United  States is able to  exercise
primary jurisdiction over the administration of the trust and one or more United
States  persons have the authority to control all  substantial  decisions of the
trust.

     If a  partnership  holds our common  stock,  the tax treatment of a partner
will generally  depend upon the status of the partner and upon the activities of
the partnership. If you are a partner in a partnership holding our common stock,
you are encouraged to consult your tax advisor.

     Distributions

     Subject to the discussion of passive foreign  investment  companies  below,
any  distributions  made by us with respect to our common stock to a U.S. Holder
will generally constitute dividends,  which may be taxable as ordinary income or
"qualified  dividend income" as described in more detail below, to the extent of
our current or  accumulated  earnings and profits,  as  determined  under United
States federal income tax  principles.  Distributions  in excess of our earnings
and  profits  will be  treated  first as a  nontaxable  return of capital to the
extent of the U.S. Holder's tax basis in his common stock on a dollar-for-dollar
basis  and  thereafter  as  capital  gain.  Because  we are not a United  States
corporation,  U.S. Holders that are corporations will not be entitled to claim a
dividends received deduction with respect to any distributions they receive from
us. Dividends paid with respect to our common stock will generally be treated as
"passive income" (or "passive category income" for taxable years beginning after
December 31, 2006) or, in the case of certain types of U.S. Holders,  "financial
services income," (which will be treated as "general category income" income for
taxable  years  beginning  after  December  31,  2006) for purposes of computing
allowable foreign tax credits for United States foreign tax credit purposes.

     Our common stock is listed on the OTCBB under the symbol ESEAF.OB.  We have
applied to list our common stock on the NASDAQ National Market. We cannot assure
you that such  listing  will be  obtained.  Unless and until our common stock is
readily tradable on the NASDAQ National Market or another established securities
market in the United States,  dividends paid on our common stock will be taxable
as  ordinary  income  to a  U.S.  Holder.  The  OTC  Bulletin  Board  is  not an
established  securities market for this purpose. If our common stock comes to be
listed on the NASDAQ National Market or another established securities market in
the United States, dividends paid on our common stock to a U.S. Holder who is an
individual,  trust or estate (a "U.S.  Individual  Holder")  will  generally  be
treated as "qualified  dividend income" that is taxable to such U.S.  Individual
Holders at preferential  tax rates (through 2010) provided that (1) we are not a
passive  foreign  investment  company  for the  taxable  year  during  which the
dividend  is paid or the  immediately  preceding  taxable  year (which we do not
believe  we are,  have been or will be) and (2) the U.S.  Individual  Holder has
owned the common stock for more than 60 days in the 121-day period  beginning 60
days before the date on which the common stock becomes ex-dividend.  There is no
assurance that any dividends paid on our common stock will be eligible for these
preferential  rates in the hands of a U.S.  Individual  Holder.  Legislation has
been  recently  introduced in the U.S.  Senate which,  if enacted in its present
form, would preclude our dividends from qualifying for such  preferential  rates
prospectively from the date of the enactment.  Any dividends paid by the Company
which are not  eligible for these  preferential  rates will be taxed as ordinary
income to a U.S. Individual Holder.

     Special  rules  may  apply to any  "extraordinary  dividend"  generally,  a
dividend  in an  amount  which is  equal to or in  excess  of ten  percent  of a
stockholder's  adjusted basis (or fair market value in certain circumstances) in
a share of common stock paid by us. If we pay an "extraordinary dividend" on our
common  stock that is  treated as  "qualified  dividend  income,"  then any loss
derived by a U.S.  Individual  Holder  from the sale or  exchange of such common
stock will be treated as long-term capital loss to the extent of such dividend.

     Sale, Exchange or other Disposition of Common Stock

     Assuming we do not constitute a passive foreign  investment company for any
taxable year, a U.S. Holder generally will recognize taxable gain or loss upon a
sale,  exchange or other  disposition  of our common stock in an amount equal to
the difference  between the amount  realized by the U.S.  Holder from such sale,
exchange or other  disposition  and the U.S.  Holder's  tax basis in such stock.
Such gain or loss will be treated as long-term  capital gain or loss if the U.S.
Holder's  holding  period  is  greater  than one  year at the time of the  sale,
exchange or other  disposition.  Such  capital  gain or loss will  generally  be
treated as U.S.- source  income or loss,  as  applicable,  for U.S.  foreign tax
credit purposes.  A U.S. Holder's ability to deduct capital losses is subject to
certain limitations.

     Passive Foreign Investment Company Status and Significant Tax Consequences

     Special United States federal income tax rules apply to a U.S.  Holder that
holds stock in a foreign corporation  classified as a passive foreign investment
company for United States  federal income tax purposes.  In general,  we will be
treated as a passive  foreign  investment  company with respect to a U.S. Holder
if, for any taxable year in which such holder held our common stock, either:

     o    at least 75% of our gross  income for such  taxable  year  consists of
          passive  income (e.g.,  dividends,  interest,  capital gains and rents
          derived other than in the active conduct of a rental business); or

     o    at  least  50%  of  the  average  value  of  the  assets  held  by the
          corporation  during such  taxable  year  produce,  or are held for the
          production of, passive income.

     For purposes of  determining  whether we are a passive  foreign  investment
company, we will be treated as earning and owning our proportionate share of the
income and assets, respectively,  of any of our subsidiary corporations in which
we own at least  25  percent  of the  value of the  subsidiary's  stock.  Income
earned,  or deemed earned,  by us in connection with the performance of services
would not constitute passive income. By contrast,  rental income would generally
constitute  "passive  income"  unless we were treated  under  specific  rules as
deriving our rental income in the active conduct of a trade or business.

     Based on our current operations and future  projections,  we do not believe
that we are, nor do we expect to become,  a passive foreign  investment  company
with respect to any taxable year.  Although there is no legal authority directly
on point,  and we are not relying upon an opinion of counsel on this issue,  our
belief is based  principally  on the position  that, for purposes of determining
whether we are a passive foreign investment company,  the gross income we derive
or are  deemed  to  derive  from  the  time  chartering  and  voyage  chartering
activities of our wholly-owned  subsidiaries  should constitute services income,
rather than rental  income.  Correspondingly,  such income should not constitute
passive income, and the assets that we or our wholly-owned  subsidiaries own and
operate in connection  with the production of such income,  in  particular,  the
vessels,  should not  constitute  passive  assets for  purposes  of  determining
whether  we are a  passive  foreign  investment  company.  We  believe  there is
substantial legal authority  supporting our position  consisting of case law and
Internal  Revenue  Service  pronouncements  concerning the  characterization  of
income  derived from time  charters and voyage  charters as services  income for
other tax purposes.  However, in the absence of any legal authority specifically
relating  to the  statutory  provisions  governing  passive  foreign  investment
companies,  the  Internal  Revenue  Service or a court could  disagree  with our
position. In addition,  although we intend to conduct our affairs in a manner to
avoid being classified as a passive foreign  investment  company with respect to
any taxable year, we cannot  assure you that the nature of our  operations  will
not change in the future.

     As  discussed  more  fully  below,  if we were to be  treated  as a passive
foreign  investment company for any taxable year, a U.S. Holder would be subject
to  different  taxation  rules  depending  on whether the U.S.  Holder  makes an
election to treat us as a "Qualified  Electing Fund," which election we refer to
as a "QEF  election." As an alternative to making a QEF election,  a U.S. Holder
should be able to make a  "mark-to-market"  election  with respect to our common
stock, as discussed below.

     Taxation of U.S. Holders Making a Timely QEF Election

     If a U.S. Holder makes a timely QEF election, which U.S. Holder we refer to
as an "Electing  Holder,"  the Electing  Holder must report each year for United
States federal  income tax purposes his pro rata share of our ordinary  earnings
and our net capital  gain, if any, for our taxable year that ends with or within
the  taxable  year  of  the  Electing  Holder,  regardless  of  whether  or  not
distributions  were  received  from  us by the  Electing  Holder.  The  Electing
Holder's  adjusted  tax basis in the common  stock will be  increased to reflect
taxed but  undistributed  earnings  and profits.  Distributions  of earnings and
profits that had been previously taxed will result in a corresponding  reduction
in the  adjusted  tax basis in the common stock and will not be taxed again once
distributed.  An Electing Holder would generally  recognize capital gain or loss
on the sale,  exchange or other  disposition of our common stock. A U.S.  Holder
would make a QEF election with respect to any year that our company is a passive
foreign  investment  company  by filing  IRS Form 8621  with his  United  States
federal  income  tax  return.  If we were  aware that we were to be treated as a
passive foreign  investment  company for any taxable year, we would provide each
U.S.  Holder with all  necessary  information  in order to make the QEF election
described above.

     Taxation of U.S. Holders Making a "Mark-to-Market" Election

     Alternatively,  if we were to be  treated as a passive  foreign  investment
company for any taxable year and our stock is treated as  "marketable  stock," a
U.S. Holder would be allowed to make a "mark-to-market" election with respect to
our common stock,  provided the U.S. Holder completes and files IRS Form 8621 in
accordance with the relevant instructions and related Treasury Regulations.  For
so long as our stock is traded on the OTC Bulletin Board,  our stock will not be
treated as "marketable stock" for this purpose.  If our stock comes to be listed
on the NASDAQ  National  Market,  then our stock will be treated as  "marketable
stock" for this purpose.  If that election is made,  the U.S.  Holder  generally
would include as ordinary income in each taxable year the excess, if any, of the
fair market  value of the common  stock at the end of the taxable year over such
holder's  adjusted tax basis in the common stock.  The U.S. Holder would also be
permitted  an  ordinary  loss in  respect  of the  excess,  if any,  of the U.S.
Holder's  adjusted  tax basis in the common  stock over its fair market value at
the end of the taxable year, but only to the extent of the net amount previously
included in income as a result of the mark-to-market  election.  A U.S. Holder's
tax basis in his common  stock  would be  adjusted to reflect any such income or
loss amount.  Gain realized on the sale,  exchange or other  disposition  of our
common stock would be treated as ordinary  income,  and any loss realized on the
sale,  exchange  or other  disposition  of the common  stock would be treated as
ordinary   loss  to  the  extent   that  such  loss  does  not  exceed  the  net
mark-to-market gains previously included by the U.S. Holder.

     Taxation of U.S. Holders Not Making a Timely QEF or Mark-to-Market Election

     Finally,  if we were to be treated as a passive foreign  investment company
for any taxable year, a U.S. Holder who does not make either a QEF election or a
"mark-to-market"  election  for that year,  whom we refer to as a  "Non-Electing
Holder,"  would be  subject  to  special  rules  with  respect to (1) any excess
distribution   (i.e.,  the  portion  of  any   distributions   received  by  the
Non-Electing  Holder  on our  common  stock in a  taxable  year in excess of 125
percent of the average annual distributions  received by the Non-Electing Holder
in the three preceding taxable years, or, if shorter, the Non-Electing  Holder's
holding  period for the common  stock),  and (2) any gain  realized on the sale,
exchange or other disposition of our common stock. Under these special rules:

     o    the excess  distribution  or gain would be allocated  ratably over the
          Non-Electing Holders' aggregate holding period for the common stock;

     o    the amount  allocated to the current taxable year and any taxable year
          before we became a passive foreign  investment  company would be taxed
          as ordinary income; and

     o    the  amount  allocated  to each of the other  taxable  years  would be
          subject to tax at the highest rate of tax in effect for the applicable
          class of taxpayer for that year, and an interest charge for the deemed
          deferral  benefit  would be imposed with respect to the  resulting tax
          attributable to each such other taxable year.

     These  penalties  would not apply to a pension or profit  sharing  trust or
other  tax-exempt  organization  that did not borrow funds or otherwise  utilize
leverage  in  connection  with  its  acquisition  of  our  common  stock.  If  a
Non-Electing  Holder who is an  individual  dies while owning our common  stock,
such holder's successor  generally would not receive a step-up in tax basis with
respect to such stock.

     United States Federal Income Taxation of "Non-U.S. Holders"

     A beneficial owner of common stock that is not a U.S. Holder is referred to
herein as a "Non-U.S. Holder." Dividends on Common Stock.

     Non-U.S.  Holders  generally  will not be subject to United States  federal
income tax or withholding tax on dividends  received from us with respect to our
common  stock,  unless that income is  effectively  connected  with the Non-U.S.
Holder's  conduct of a trade or business in the United  States.  If the Non-U.S.
Holder is entitled to the  benefits  of a United  States  income tax treaty with
respect to those dividends, that income is taxable only if it is attributable to
a  permanent  establishment  maintained  by the  Non-U.S.  Holder in the  United
States.

     Sale, Exchange or Other Disposition of Common Stock

     Non-U.S.  Holders  generally  will not be subject to United States  federal
income tax or  withholding  tax on any gain realized upon the sale,  exchange or
other disposition of our common stock, unless:

     o    the gain is effectively  connected with the Non-U.S.  Holder's conduct
          of a trade or business in the United States. If the Non-U.S. Holder is
          entitled to the  benefits of an income tax treaty with respect to that
          gain,  that gain is taxable only if it is  attributable to a permanent
          establishment  maintained by the Non-U.S. Holder in the United States;
          or

     o    the  Non-U.S.  Holder is an  individual  who is  present in the United
          States for 183 days or more during the taxable year of disposition and
          other conditions are met.

     If the Non-U.S.  Holder is engaged in a United States trade or business for
United States  federal  income tax  purposes,  the income from the common stock,
including dividends and the gain from the sale, exchange or other disposition of
the stock  that is  effectively  connected  with the  conduct  of that  trade or
business will  generally be subject to regular  United States federal income tax
in the same manner as discussed in the previous section relating to the taxation
of U.S.  Holders.  In addition,  if you are a corporate  Non-U.S.  Holder,  your
earnings and profits that are attributable to the effectively  connected income,
which are subject to certain adjustments, may be subject to an additional branch
profits  tax at a rate of  30%,  or at a lower  rate as may be  specified  by an
applicable income tax treaty.

Backup Withholding and Information Reporting

     In general, dividend payments, or other taxable distributions,  made within
the United States to you will be subject to information reporting  requirements.
Such  payments  will  also be  subject  to backup  withholding  tax if you are a
non-corporate U.S. Holder and you:

     o    fail to provide an accurate taxpayer identification number;

     o    are notified by the Internal  Revenue  Service that you have failed to
          report all interest or dividends  required to be shown on your federal
          income tax returns; or

     o    in certain circumstances, fail to comply with applicable certification
          requirements.

     Non-U.S.  Holders  may  be  required  to  establish  their  exemption  from
information  reporting and backup  withholding by certifying their status on IRS
Form W-8BEN, W-8ECI or W-8IMY, as applicable.

     If you sell  your  common  stock to or  through a United  States  office or
broker,  the payment of the  proceeds is subject to both  United  States  backup
withholding and information reporting unless you certify that you are a non-U.S.
person, under penalties of perjury, or you otherwise establish an exemption.  If
you sell your common stock  through a non-United  States  office of a non-United
States  broker and the sales  proceeds are paid to you outside the United States
then information  reporting and backup  withholding  generally will not apply to
that payment. However, United States information reporting requirements, but not
backup  withholding,  will  apply to a payment of sales  proceeds,  even if that
payment is made to you outside the United States,  if you sell your common stock
through a non-United States office of a broker that is a United States person or
has some other contacts with the United States.

     Backup  withholding tax is not an additional tax. Rather, you generally may
obtain a refund of any amounts  withheld  under  backup  withholding  rules that
exceed  your income tax  liability  by filing a refund  claim with the  Internal
Revenue Service.

     We  encourage  each  stockholder  to consult  with his,  her or its own tax
advisor as to  particular  tax  consequences  to it of holding and  disposing of
Euroseas shares,  including the applicability of any state, local or foreign tax
laws and any proposed changes in applicable law.

F.   Dividends and paying agents

     Not Applicable.

G.   Statement by experts

     Not Applicable.

H.   Documents on display

     We file  reports  and  other  information  with the SEC.  These  materials,
including this annual report and the accompanying exhibits, may be inspected and
copied at the public reference facilities  maintained by the Commission at 100 F
Street,   N.E.,   Washington,   D.C.   20549,   or  from   the   SEC's   website
http://www.sec.gov.  You may obtain  information  on the operation of the public
reference  room by  calling  1 (800)  SEC-0330  and you  may  obtain  copies  at
prescribed rates.

I.   Subsidiary Information

     Not Applicable.


Item 11.  Quantitative and Qualitative Disclosures about Market Risk

     In the normal course of business,  we face risks that are  non-financial or
non-quantifiable.  Such risks principally  include country risk, credit risk and
legal risk. Our operations may be affected from time to time in varying  degrees
by these  risks  but their  overall  effect  on us is not  predictable.  We have
identified  the  following  market  risks as those  which may have the  greatest
impact upon our operations:

Interest Rate Fluctuation Risk

     The  international  drybulk  industry  is  a  capital  intensive  industry,
requiring significant amounts of investment. Much of this investment is provided
in the form of long term debt.  Our debt usually  contains  interest  rates that
fluctuate with LIBOR. We do not use financial  instruments such as interest rate
swaps to manage the impact of interest  rate  changes on earnings and cash flows
and increasing interest rates could adversely impact future earnings.

     As at  December  31,  2005,  we had $48.56  million of  floating  rate debt
outstanding  with  margins over LIBOR  ranging from 1.1% to 1.60%.  Our interest
expense is  affected by changes in the general  level of interest  rates.  As an
indication  of the  extent of our  sensitivity  to  interest  rate  changes,  an
increase of 100 basis points would have  decreased our net income and cash flows
in the  three-month  period  to  December  31,  2005 by  approximately  $120,000
assuming that the current debt level was the same throughout the quarter.

     In March of 2004,  we entered  into an interest  rate swap  agreement  on a
notional amount of $3.00 million. Under this swap agreement, we receive interest
based on the  3-month  LIBOR  rate and we pay based on 1.10%  fixed  rate if the
1-year LIBOR remains below 4.02%:  otherwise we pay the 1-year LIBOR rate.  This
agreement was terminated in October 2005.

     The following table sets forth the sensitivity of loans in U.S.  dollars to
a 100 basis points increase in LIBOR during the next five years:

Year Ended December 31,              Amount in $
-------------------------------------------------
2006                                  430,000
2007                                  300,000
2008                                  176,000
2009                                   95,000
2010 and thereafter                    69,000

On December 30, 2005, we drew down $15.5 million under our loan agreement signed
on December 28, 2005 to finance our  acquisition of m/v Artemis.  This increased
the sensitivity of our loans to 100 basis points increases in LIBOR by: $155,000
until  December 31, 2006;  $129,000 year ended  December 31, 2007;  $94,000 year
ended  December 31, 2008;  $59,000 year ended December 31, 2009; and $55,000 for
2010 and thereafter.

Foreign Exchange Rate Risk

     The international drybulk and containership  shipping industry's functional
currency is the U.S.  Dollar.  We generate all of our revenues in U.S.  dollars,
but incur  approximately  27% of our vessel running expenses in currencies other
than U.S. dollars. In addition,  our management fee is denominated in euros (590
euros per vessel per day in 2004 and 2005). At December 31, 2005,  approximately
16% of our outstanding  accounts  payable were  denominated in currencies  other
than the U.S. dollar,  mainly in Euros. We do not make use of currency  exchange
contracts  to reduce  the risk of  adverse  foreign  currency  movements  but we
believe  that our  exposure  from  market  rate  fluctuations  is unlikely to be
material.  Net foreign  exchange  gains for the year to  December  31, 2005 were
$538.

Inflation Risk

     The general rate of inflation has been  relatively  low in recent years and
as such its associated impact on costs has been minimal.  We do not believe that
inflation has had, or is likely to have in the foreseeable future, a significant
impact on expenses. Should inflation increase, it will increase our expenses and
subsequently  have a negative  impact on our earnings.  Item 12.  Description of
Securities Other than Equity Securities Not Applicable.

                                     PART II

Item 13.  Defaults, Dividend Arrearages and Delinquencies

None.


Item 14.  Material  Modifications to the  Rights of Security  Holders and Use of
          Proceeds

None.


Item 15.  Controls and Procedures

     We evaluated the  effectiveness  of the Company's  disclosure  controls and
procedures as December 31, 2005. Based on that  evaluation,  the chief executive
officer and the chief financial officer concluded that the Company's  disclosure
controls and procedures were effective to provide reasonable  assurance that the
information  required to be disclosed by the Company in reports  filed under the
Securities Exchange Act of 1934, as amended, is recorded, processed,  summarized
and  reported  within  the  time  periods  specified  in  the  SEC's  rules  and
regulations.

     There have been no changes in internal  controls over  financial  reporting
(identified in connection with management's evaluation of such internal controls
over financial  reporting)  that occurred during the year covered by this annual
report that has  materially  affected,  or is  reasonably  likely to  materially
affect, the Company's internal controls over financial reporting.

     Pursuant to an exemption for foreign private  issuers,  we are not required
to comply with all of the corporate  governance  requirements of NASDAQ that are
applicable  to  U.S.  listed   companies.   A  description  of  the  significant
differences   between  our  corporate   governance   practices  and  the  NASDAQ
requirements  may be  found  on our  website  under  "Corporate  Governance"  at
http://www.euroseas.gr.


Item 16A. Audit Committee Financial Expert

     Our Board of  Directors  has  determined  that all the members of our Audit
Committee  qualify  as  financial  experts  and  they are all  considered  to be
independent  according to the SEC rules. Mr. Panos  Kyriakopoulos  serves as the
chairman of our Audit Committee with Mr. Gerald Turner and Mr. George Taniskidis
as members.


Item 16B. Code of Ethics

     We have adopted a code of ethics that  applies to officers  and  employees.
Our code of  ethics  is  posted  in our  website:  http://www.euroseas.gr  under
"Corporate Governance" and is filed as Exhibit 11.1 to this annual report.


Item 16C. Principal Accountant Fees and Services

     Our principal auditors, Deloitte Hadjipavlou, Sofianos & Cambanis S.A. have
charged us for audit, audit-related and non-audit services as follows:

-------------------------------------------------------------------------------
                                            2005               2004
                                        (dollars in        (dollars in
                                         thousands)        thousands)(1)
-------------------------------------------------------------------------------
Audit Fees                                 $ 615                 _
Further assurance/audit related fees         _                   _
Tax fees                                     _                   _
Other fees/expenses                          2                   _
Total                                      $ 617                 _
-------------------------------------------------------------------------------


     Audit fees relate to audit services provided in connection with our Private
Placement  in August  2005,  merger  with Cove  Apparel,  Inc.,  our F-1 and F-4
filings  and the  audit of our  consolidated  financial  statements.  For  those
services  our  principal  auditors  charged us  $615,000  of fees plus $2,291 of
expenses.

     The  audit  committee  is  responsible  for the  appointment,  replacement,
compensation,  evaluation and oversight of the work of the independent auditors.
As part of this responsibility,  the Audit Committee  pre-approves the audit and
non-audit services performed by the independent auditors in order to assure that
they do not  impair  the  auditor's  independence  from the  Company.  The Audit
Committee  has  adopted  a  policy  which  sets  forth  the  procedures  and the
conditions   pursuant  to  which  services  proposed  to  be  performed  by  the
independent auditors may be pre-approved.

     All audit  services and other  services  provided by Deloitte  Hadjipavlou,
Sofianos & Cambanis S.A., after the formation of our audit committee in November
2005 were pre-approved by the audit committee.

(1) In 2004,  Euroseas Ltd. did not exist. The fees for audit services  provided
to the ship-owning  subsidiaries  for the year ended December 31, 2004 were paid
by the management company of the vessels.


Item 16D. Exemptions from the Listing Standards for Audit Committees

Not Applicable.


Item 16E. Purchases  of Equity  Securities  by the Issuer  and  Affiliated
Purchasers

Not Applicable.


                                    PART III


Item 17.  Financial Statements

See Item 18


Item 18.  Financial Statements

The following financial statements set forth on pages F-1 through F-36 are filed
as part of this annual report.


Item 19.    Exhibits

    1.1    Articles of Incorporation of Euroseas Ltd.(1)

    1.2    Bylaws of Euroseas Ltd. (1)

    2.1    Specimen Common Stock Certificate(1)

    2.2    Form of Securities Purchase Agreement(1)

    2.3    Form of Registration Rights Agreement(1)

    2.4    Form of Warrant(1)

    2.5    Registration Rights Agreement between Euroseas Ltd. and Friends
           Investment Company Inc., dated November 2, 2005(2)

    4.1    Form of Lock-up Agreement(1)

    4.2    Loan Agreement between Diana Trading Ltd., as borrower, and
           Oceanopera Shipping Limited, as corporate guarantor, and HSBC Bank
           plc, as the lender, dated October 16, 2002 for the amount of
           5,900,000(1)

    4.3    Loan Agreement between Diana Trading Ltd., as borrower, and HSBC
           Bank plc, as lender, for the amount of $4,200,000 dated May 9,
           2005(1)

    4.4    Loan Agreement dated May 16, 2005 between EFG Eurobank Ergasias
           S.A., as lender, and Alcinoe Shipping Limited, Oceanopera Shipping
           Limited, Oceanpride Shipping Limited, and Searoute Maritime
           Limited, as borrowers, for the amount of $13,500,000(1)

    4.5    Secured Loan Facility Agreement dated May 24, 2005 between
           Allendale Investments S.A. and Alterwall Business Inc. as
           borrowers, Fortis Bank (Nederland) N.V. and others as lenders, and
           Fortis Bank (Nederland) N.V. as agent and security trustee for
           $20,000,000(1)

    4.6    Form of Standard Ship Management Agreement(1)

    4.7    Agreement between Eurobulk Ltd. and Eurochart S.A., for the
           provision of exclusive brokerage services, dated December 20,
           2004(1)

    4.8    Form of Current Time Charter(1)

    4.9    Services Agreement between Euroseas Ltd. and Eurobulk Ltd. dated
           November 2, 2005(2)

    4.10   Loan Agreement between Salina Shipping Corp., as borrower, and
           Calyon, as lender, for the amount of USD$15,500,000 dated December
           28, 2005(3)

    8.1    Subsidiaries of the Registrant(4)

   11.1    Code of Ethics(4)

   12.1    Rule 13a-14(a)/15d-14(a) Certification of Chief Executive
           Officer(4)

   12.2    Rule 13a-14(a)/15d-14(a) Certification of Chief Financial
           Officer(4)

   13.1    Certification of Chief Executive Officer pursuant to 18 U.S.C.
           Section 1350, as adopted pursuant to Section 906 of the
           Sarbanes-Oxley Act of 2002(4)

   13.2    Certification of Chief Financial Officer pursuant to 18 U.S.C.
           Section 1350, as adopted pursuant to Section 906 of the
           Sarbanes-Oxley Act of 2002(4)

----------
(1)  Filed as an  Exhibit  to the  Company's  Registration  Statement  (File No.
     333-129145) on October 20, 2005.
(2)  Filed  as an  Exhibit  to the  Company's  Amendment  No.1  to  Registration
     Statement (File No. 333-129145) on December 5, 2005.
(3)  Filed as an  Exhibit  to the  Company's  Amendment  No.  2 to  Registration
     Statement (File No. 333-129145) on January 19, 2006.
(4)  Filed herewith.



Euroseas Ltd. and Subsidiaries
Consolidated financial statements
December 31, 2004 and 2005
-------------------------------------------------------------------------------



                   Index to consolidated financial statements


                                                                        Pages

Report of Independent Registered Public Accounting Firm                  F-2

Consolidated Balance Sheets as of December 31, 2004 and 2005             F-3

Consolidated Statements of Income for the Years Ended
    December 31, 2003, 2004 and 2005                                     F-4

Consolidated Statements of Shareholders' Equity for the Years Ended
    December 31, 2003, 2004 and 2005                                     F-5

Consolidated Statements of Cash Flows for the Years Ended
    December 31, 2003, 2004 and 2005                                     F-6

Notes to the Consolidated Financial Statements                           F-7



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

             Report of Independent Registered Public Accounting Firm
-------------------------------------------------------------------------------


To the Board of Directors and Stockholders
of the Euroseas Ltd. and subsidiaries


We have audited the accompanying consolidated balance sheets of the Euroseas Ltd
and  subsidiaries  (the  "Company")  as of  December  31,  2005 and 2004 and the
related consolidated statements of income,  stockholders' equity, and cash flows
for each of the  three  years in the  period  ended  December  31,  2005.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements  are free of material  misstatement.  The Company is not  required to
have,  nor were we engaged to perform,  an audit of its  internal  control  over
financial reporting.  Our audit included  consideration of internal control over
financial  reporting  as  a  basis  for  designing  audit  procedures  that  are
appropriate  in the  circumstances,  but not for the  purpose of  expressing  an
opinion on the  effectiveness  of the Company's  internal control over financial
reporting.  Accordingly,  we express  no such  opinion.  An audit also  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial   statements,   assessing  the  accounting  principles  used  and
significant  estimates made by management,  and evaluating the overall financial
statement  presentation.  We believe that our audits provide a reasonable  basis
for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the financial  position of Euroseas Ltd and subsidiaries at
December  31, 2005 and 2004 and the results of their  operations  and their cash
flows for each of the three years in the period  ended  December  31,  2005,  in
conformity with accounting principles generally accepted in the United States of
America.



Deloitte.
Hadjipavlou, Sofianos & Cambanis S.A.
Athens, Greece
March 3, 2006 except for Note 15(e) as to
which the date is March 20, 2006, Note 15(f)
as to which the date is March 27, 2006, Note 15 (g)
to which the date is April 10, 2006 and Note 15 (h)
to which the date is April 11, 2006.


Euroseas Ltd. and Subsidiaries
Consolidated balance sheets
December 31, 2004 and 2005
(All amounts expressed in U.S. Dollars)
-------------------------------------------------------------------------------


                                          Notes           2004          2005
-----------------------------------------------------------------------------
Assets
Current assets
Cash and cash equivalents                           15,497,482    20,447,301
Trade accounts receivable, net                         245,885        46,118
Prepaid expenses                                       207,551        85,625
Claims and other receivables                           137,783       306,303
Due from related company                     8               -     3,012,720
Inventories                                  3         303,478       371,691
Restricted cash                                         68,980     1,080,949
-----------------------------------------------------------------------------
Total current assets                                16,461,159    25,350,707
-----------------------------------------------------------------------------

Fixed assets
Vessels, net                                 4      34,171,164    52,334,897
-----------------------------------------------------------------------------

Long-term assets
Deferred charges, net                        5       2,205,178     1,855,829
-----------------------------------------------------------------------------
-----------------------------------------------------------------------------
Total long-term assets                              36,376,342    54,190,726
-----------------------------------------------------------------------------
Total assets                                        52,837,501    79,541,433
-----------------------------------------------------------------------------

Liabilities and shareholders' equity
Current liabilities
Long-term debt, current portion              9       6,030,000    14,430,000
Trade accounts payable                                 879,541       837,182
Accrued expenses                             7         321,056     1,777,637
Deferred revenues                                    1,908,189     1,370,058
Due to related company                       8       4,626,060             -
-----------------------------------------------------------------------------
Total current liabilities                           13,764,846    18,414,877
-----------------------------------------------------------------------------

Long-term liabilities
Long-term debt, net of current portion       9       7,960,000    34,130,000
-----------------------------------------------------------------------------
Total long-term liabilities                          7,960,000    34,130,000
-----------------------------------------------------------------------------
Total liabilities                                   21,724,846    52,544,877
-----------------------------------------------------------------------------

Commitments and contingencies               11               -             -

Shareholders' equity
Common stock (par value $0.01,
100,000,000 shares authorized,
36,781,159 issued and outstanding)          12         297,542       367,812
Preferred shares (par value $0.01,
20,000,000 shares authorized, no shares                      -             -
issued and outstanding)
Additional paid-in capital                  12      17,073,381    17,883,781
Retained earnings                                   13,741,732     8,744,963
-----------------------------------------------------------------------------
Total shareholders' equity                          31,112,655    26,996,556
-----------------------------------------------------------------------------
Total liabilities and shareholders' equity          52,837,501    79,541,433
-----------------------------------------------------------------------------

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



Euroseas Ltd. and Subsidiaries
Consolidated statements of income
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------


                              Notes          2003          2004         2005
------------------------------------------------------------------------------

Revenues
Voyage revenue                         25,951,023    45,718,006   44,523,401
Commissions                     8        (906,017)   (2,215,197)  (2,388,349)
------------------------------------------------------------------------------
Net revenue                            25,045,006    43,502,809   42,135,052
------------------------------------------------------------------------------

Operating expenses
Voyage expenses                13         436,935       370,345      670,551
Vessel operating expenses      13       8,775,730     8,906,252    8,610,279
General and administrative
expenses                                        -             -      420,755
Management fees                 8       1,722,800     1,972,252    1,911,856
Amortization and depreciation  4,5      4,757,933     3,461,678    4,208,252
Net gain on sale of vessel      4               -    (2,315,477)           -
------------------------------------------------------------------------------
Total operating expenses               15,693,398    12,395,050   15,821,693
------------------------------------------------------------------------------

Operating income                        9,351,608    31,107,759   26,313,359
------------------------------------------------------------------------------

Other income/(expenses)
Interest and finance cost                (793,257)     (708,284)  (1,495,871)
Derivative gain/(loss)                          -        27,029     (100,029)
Foreign exchange gain/(loss)                 (690)       (1,808)         538
Interest income                            36,384       187,069      460,457
------------------------------------------------------------------------------
Other income (expenses), net             (757,563)     (495,994)  (1,134,905)

------------------------------------------------------------------------------
Equity in net loss of an        6        (167,433)            -            -
associate
------------------------------------------------------------------------------

------------------------------------------------------------------------------
Net income                              8,426,612    30,611,765   25,178,454
------------------------------------------------------------------------------
Earnings per share - basic
and diluted                                   0.28         1.03         0.78
------------------------------------------------------------------------------
------------------------------------------------------------------------------
Weighted average number of
shares outstanding during
the year
basic and diluted         -             29,754,166   29,754,166    32,218,427

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

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



Euroseas Ltd. and Subsidiaries
Consolidated statements of shareholders' equity
Years ended December 31, 2003, 2004 and 2005
(All amounts, except per share data, expressed in U.S. Dollars)
-------------------------------------------------------------------------------


                                    Number    Common      Preferred
                   Comprehensive        of    Stock       Shares        Paid - in
                          Income    Shares    Amount      Amount        Capital      Retained
                                 (Note 12)   (Note 12)    (Note 12)     (Note 12)    Earnings           Total

--------------------------------------------------------------------------------------------------------------------
                                                                                   
Balance,
December 31,
2002                          -  29,754,166     297,542             -   19,573,236       1,414,856      21,285,634

Net income            8,426,612           -           -             -            -       8,426,612       8,426,612

Dividends
paid/return
of capital                                -           -             -     (950,000)    (1,276,000)      (2,226,000)
--------------------------------------------------------------------------------------------------------------------
Balance,
December 31,
2003                             29,754,166     297,542             -   18,623,236       8,565,468      27,486,246

Net income           30,611,765           -           -             -            -      30,611,765      30,611,765

Dividends
paid/return
of capital                    -           -           -             -   (1,549,855)    (25,435,501)   (26,985,356)
--------------------------------------------------------------------------------------------------------------------
Balance,
December 31,
2004                             29,754,166     297,542             -   17,073,381      13,741,732      31,112,655
--------------------------------------------------------------------------------------------------------------------
Net income           25,178,454                                                         25,178,454      25,178,454
Issuance of
shares, net
of issuance
costs                             7,026,993      70,270             -   17,510,400               -      17,580,670
Dividends
paid/return
of capital                    -           -           -             -  (16,700,000)    (30,175,223)    (46,875,223)
--------------------------------------------------------------------------------------------------------------------
Balance,
December 31,
2005                             36,781,159     367,812             -   17,883,781       8,744,963      26,996,556
--------------------------------------------------------------------------------------------------------------------


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



Euroseas Ltd. and Subsidiaries
Consolidated statements of cash flows
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------
                                           2003          2004           2005
------------------------------------------------------------------------------
Cash flows from operating
activities:
Net income                            8,426,612    30,611,765     25,178,454
Adjustments to reconcile net
income to net cash provided by
operating activities:
Depreciation of vessels               4,158,159     2,530,100      2,657,914
Amortization of deferred charges        667,176       982,259      1,634,082
Equity in net loss                      167,433             -              -
Provision for doubtful accounts           3,592       (27,907)             -
Gain on sale of a vessel                      -    (2,315,477)             -
Loss on derivative                            -             -        100,029

Changes in operating assets and
liabilities:
(Increase)/decrease in:
Trade accounts receivable               110,471       213,762        199,767
Prepaid expenses                         26,552      (133,437)       121,927
Claims and other receivables           (171,731)      208,524       (268,549)
Inventories                              (7,748)       51,449        (68,213)
Increase/(decrease) in:
Due to related company                 (482,778)    3,541,236     (7,638,780)
Trade accounts payable                 (650,863)       77,487        (42,359)
Accrued expenses                        (43,308)       66,193        334,874
Deferred revenue                       (274,764)      673,157       (538,131)
Dry-docking expenses paid              (972,671)   (2,270,418)    (1,076,233)
------------------------------------------------------------------------------
Net cash provided by operating       10,956,132    34,208,693     20,594,782
activities
------------------------------------------------------------------------------

Cash flows from investing
activities:
Purchase of a vessel                          -             -    (20,821,647)
(Contributions to) and drawings
from the cash retention accounts        214,832        33,224     (1,011,969)

Proceeds from sale of a vessel                -     6,723,018              -
------------------------------------------------------------------------------
Net cash provided by (used in)          214,832     6,756,242    (21,833,616)
investing activities
------------------------------------------------------------------------------
Cash flows from financing
activities:
Issuance of share capital upon                -             -         70,270
incorporation
Net proceeds from shares issued               -             -     18,632,106
in a private placement
Dividends paid/return of capital     (1,200,000)  (26,962,500)   (46,875,223)
Repayment of advances from             (300,000)            -              -
shareholders
Loan arrangement fees paid              (28,000)            -       (208,500)
Proceeds from long-term debts         3,000,000             -     53,200,000
Repayment of long-term debts         (6,250,000)   (6,605,000)   (18,630,000)
------------------------------------------------------------------------------
Net cash provided by (used) in       (4,778,000)  (33,567,500)     6,188,653
financing activities
------------------------------------------------------------------------------
Net increase in cash and cash         6,392,964     7,397,435      4,949,819
equivalents
Cash and cash equivalents at          1,707,083     8,100,047     15,497,482
beginning of year
------------------------------------------------------------------------------
Cash and cash equivalents at end      8,100,047    15,497,482     20,447,301
of year
------------------------------------------------------------------------------
Cash paid for interest                  725,034       474,430      1,372,957
Non cash items:
Dividend and return of capital        1,026,000        22,856              -
from investment in an associate
(Note 6)
              The accompanying notes are an integral part of these
                       consolidated financial statements.





Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------

1. Basis of Presentation and General Information

Euroseas  Ltd. (the  "Company")  was formed on May 5, 2005 under the laws of the
Republic of the Marshall  Islands to consolidate  the  beneficial  owners of the
ship-owning  companies  listed  below.  On June 28, 2005 the  beneficial  owners
exchanged  all their shares in the  ship-owning  companies for shares in Friends
Investment  Company Inc., a newly formed Marshall Islands  company.  On June 29,
2005,  Friends  Investment  Company Inc.  then  exchanged  all the shares in the
ship-owning  companies for Euroseas Ltd. common shares,  thus, becoming the sole
shareholder  of the Company.  The  transaction  described  above  constitutes  a
reorganization of companies under common control,  and has been accounted for in
a manner  similar to a pooling of  interests,  as each  ship-owning  company was
under the common control of the Pittas family prior to the transfer of ownership
of the  ship-owning  companies to Euroseas Ltd.  Accordingly,  the  accompanying
consolidated  financial  statements  have been  presented as if the  ship-owning
companies  were  consolidated  subsidiaries  of  the  Company  for  all  periods
presented  and  using  the  historical  carrying  costs  of the  assets  and the
liabilities of the ship-owning companies.

On August 25, 2005,  Euroseas Ltd. sold 7,026,993 common shares at $3.00 each in
an institutional  private placement,  together with 0.25 of detachable  warrants
for each  Euroseas  Ltd.  common share sold to acquire up to 1,756,743  Euroseas
Ltd.  common  shares.  The  total  proceeds,  net of  issuance  costs  of  about
$3,500,000, amounted to $17,510,400. The warrants allow their holders to acquire
Euroseas Ltd.  common  shares at a price of $3.60 per share and are  exercisable
for a period of five years from the  issuance of the  warrants.  The Company and
the  investors  in the  institutional  private  placement  have  entered  into a
registration  rights  agreement  to register  with the  Securities  and Exchange
Commission of the United States (SEC) the Euroseas Ltd.  common shares that were
issued in such private  placement and the Euroseas Ltd.  common shares that will
be issued to satisfy  the  exercise of the  warrants.  The  registration  rights
agreement contains a liquidated damages provision.

On August 25,  2005,  as a  condition  to the  institutional  private  placement
described  above,  the Company and Cove Apparel,  Inc. (Cove, an unrelated party
and a public  corporation)  signed an Agreement  and Plan of Merger (the "Merger
Agreement").  The Merger Agreement  provides for the merger of Cove and Euroseas
Acquisition Company Inc., a Delaware  corporation and a wholly-owned  subsidiary
of the Company formed on June 21, 2005,  with the current  stockholders  of Cove
receiving  0.102969 shares of Euroseas Ltd. common shares for each share of Cove
common stock they presently  own. As part of the merger,  the Company has agreed
to file a  registration  statement  with the SEC to  register  for  re-sale  the
Euroseas Ltd. common shares issuable in the merger to certain Cove  stockholders
(only the 818,604 shares to be issued to Cove-affiliated  stockholders,  need to
be  registered;  the  remaining  260,563  shares to be issued in the  merger can
freely trade).  Upon consummation of the merger,  the separate existence of Cove
will cease, and Euroseas Acquisition Company Inc. will continue as the surviving
corporation  and as a wholly owned  subsidiary of Euroseas  Ltd.  under the name
Cove  Apparel,  Inc [see  Note  15(f)].  As of the date of the  merger,  Cove is
required only have cash of approximately $10,000 and equity of the same amount.

The  operations of the vessels are managed by Eurobulk Ltd. (the  "manager"),  a
corporation  controlled by the Pittas family -- the controlling  shareholders of
Friends Investment Company Inc.



Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
For the years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------

1. Basis of Presentation and General Information - continued

The  manager  has an  office  in  Greece  located  at 40 Ag.  Konstantinou  Ave,
Maroussi, Greece. The manager provides the Company with a wide range of shipping
services  such as  technical  support  and  maintenance,  insurance  consulting,
chartering,  financial and accounting services,  as well as executive management
services, in consideration for fixed and variable fees (see Note 8).

The Company is engaged in the ocean  transportation  of dry bulk and  containers
through ownership and operation of dry bulk and container  carriers owned by the
following ship-owning companies:

o    Searoute Maritime Ltd. incorporated in Cyprus on May 20, 1992, owner of the
     Cyprus flag 33,712 DWT bulk carrier motor vessel  "Ariel",  which was built
     in 1977 and acquired on March 5, 1993.

o    Oceanopera Shipping Ltd.  incorporated in Cyprus on June 26, 1995, owner of
     the Cyprus flag 34,750 DWT bulk carrier  motor vessel  "Nikolaos  P", which
     was built in 1984 and acquired on July 22, 1996.

o    Oceanpride Shipping Ltd.  incorporated in Cyprus on March 7, 1998, owner of
     the Cyprus flag 26,354 DWT bulk  carrier  motor  vessel "John P", which was
     built in 1981 and acquired on March 7, 1998.

o    Alcinoe  Shipping Ltd.  incorporated in Cyprus on March 20, 1997,  owner of
     the Cyprus flag 26,354 DWT bulk carrier  motor vessel  "Pantelis  P", which
     was built in 1981 and acquired on June 4, 1997.

o    Alterwall  Business Inc.  incorporated in Panama on January 15, 2001, owner
     of the Panama flag 18,253 DWT container  carrier motor vessel "HM Qingdao1"
     which was built in 1990 and acquired on February 16, 2001.

o    Allendale Investment S.A. incorporated in Panama on January 22, 2002, owner
     of the Panama flag 18,154 DWT container  carrier motor vessel "Kuo Hsiung",
     which was built in 1993 and acquired on May 13, 2002.

o    Diana Trading Ltd.  incorporated  in the Marshall  Islands on September 25,
     2002,  owner of the Marshall  Islands  flag 69,734 DWT bulk  carrier  motor
     vessel "Irini", which was built in 1988 and acquired on October 15, 2002.

o    Salina Shipholding  Corp.,  incorporated in the Marshall Islands on October
     20, 2005, owner of the Marshall  Islands flag 29,693 DWT container  carrier
     motor  vessel  "Artemis",  which was built in 1987 and acquired on November
     25, 2005.


Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------

1. Basis of Presentation and General Information - continued

In addition,  the accompanying  financial statements include the accounts of the
following  ship-owning companies which were also managed by Eurobulk Ltd. during
the periods presented:

(a)  Silvergold Shipping Ltd. incorporated in Cyprus on May 16, 1994. Up to June
     3, 1996, the Company was engaged in ship owning activities, but thereafter,
     the  Company's  assets and  liabilities  were  liquidated  and the retained
     earnings were distributed to the shareholders. The Company remained dormant
     until  October  10,  2000 when it  acquired  the  18,000  DWT  Cyprus  flag
     container carrier motor vessel "Widar", which was built in 1986. The vessel
     was sold on April 24, 2004. The Pittas family, the controlling shareholders
     of  Friends   Investment  Company  Ltd.  which  is  the  Company's  largest
     shareholder,  also owned Silvergold Shipping Ltd., and, accordingly,  these
     accompanying   financial  statements  also  consolidated  the  accounts  of
     Silvergold  Shipping Ltd. until May 31, 2005, when Silvergold Shipping Ltd.
     declared a final dividend of $35,000 to its shareholders.

(b)  Fitsoulas  Corporation Limited which was incorporated in Malta on September
     24,  1999,  was the owner of the Malta flag 41,427 DWT bulk  carrier  motor
     vessel  Elena  Heart,  which was built in 1983 and  acquired on October 22,
     1999.  The  vessel  was sold on March 31,  2003.  The  group of  beneficial
     shareholders,  which  included  the  Pittas  family,  which  own the  above
     mentioned  ship-owing companies also exercised  significant  influence over
     Fitsoulas  Corporation  Limited through their 38% interest in that company,
     and  this  investment  was  therefore  accounted  for in  the  accompanying
     financial statements using the equity method.

During  the  years  ended  December  31,  2003,  2004 and  2005,  the  following
charterers  individually accounted for more than 10% of the Company's voyage and
time charter revenues as follows:


                                              Year ended December 31,
Charterer
                                      2003            2004             2005
-----------------------------------------------------------------------------
A                                        -               -            26.85%
B                                   23.01%          11.50%            17.48%
C                                        -          20.60%            12.32%
D                                   31.30%          12.20%                 -
E                                        -          14.07%                 -
F                                        -          10.52%                 -
G                                   10.55%               -                 -

2. Significant Accounting Policies

The  accompanying  consolidated  financial  statements  of the Company have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America. The following are the significant  accounting policies
adopted by the Company:

Principles of consolidation
The  accompanying  consolidated  financial  statements  included the accounts of
Euroseas Ltd. and its subsidiaries.  Inter-company  transactions were eliminated
on consolidation.




Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------

2. Significant Accounting Policies - continued

Investment in an associate

An  associate  is an entity over which  shareholders  of the  Company  exercises
significant influence but not control. The results of operations, and assets and
liabilities  of an  associate  are  reflected in the  accompanying  consolidated
financial statements using the equity method of accounting. Under this method of
accounting,  investment in an associate are carried on the consolidated  balance
sheet at cost as adjusted for the Company's  share in the post  acquisition  net
earnings or net loss of an associate.

Use of estimates

The preparation of the accompanying  consolidated  financial statements requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities,  the disclosures of contingent assets and liabilities at
the date of the  consolidated  financial  statements,  and the stated amounts of
revenues and expenses during the reporting  period.  Actual results could differ
from those estimates.

Other comprehensive income

The  Company  follows  the  provisions  of  Statement  of  Financial  Accounting
Standards  No. 130,  "Statement of  Comprehensive  Income"  ("SFAS 130"),  which
requires  separate  presentation  of  certain  transactions  which are  recorded
directly  as  components  of  stockholders'  equity.  The  Company  has no other
comprehensive  income and,  accordingly,  comprehensive income equals net income
for all periods presented.

Foreign currency translation

The Company's  functional  currency is the U.S.  dollar.  Assets and liabilities
denominated in foreign  currencies are translated into U.S.  dollars at exchange
rates prevailing at the balance sheet date.  Income and expenses  denominated in
foreign currencies are translated into U.S. dollars at exchange rates prevailing
at the date of the  transaction.  Resulting  exchange  gains  and/or  losses  on
settlement  or  translation  are  included  in  the  accompanying   consolidated
statements of operations.

Cash equivalents

Cash  equivalents  are time  deposits or other  certificates  purchased  with an
original maturity of three months or less.


Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------


2. Significant Accounting Policies - Continued

Trade accounts receivable

The amount  shown as trade  accounts  receivable,  at each  balance  sheet date,
includes  estimated  recoveries  from  each  voyage  or time  charter,  net of a
provision  for  doubtful  accounts.  At each  balance  sheet  date,  the Company
provides  for  doubtful  accounts on the basis of specific  identified  doubtful
receivables.  At December 31, 2004 and 2005, no provision for doubtful debts was
considered necessary.

Claims and other receivables

Claims and other receivables  principally  represent claims arising from hull or
machinery  damages,  crew salaries  claims or other insured risks that have been
submitted to insurance  adjusters or are currently being  compiled.  All amounts
are shown net of applicable deductibles.

Inventories

Inventories  consist  of  bunkers,  lubricants  and  victualling  on  board  the
Company's  vessels at the balance sheet date and are stated at the lower of cost
and market value.  Victualling is valued using the FIFO method while bunkers and
lubricants are valued on an average cost basis.

Vessels

Vessels are stated at cost which comprises the vessels' contract price, costs of
major  repairs and  improvements  upon  acquisition,  direct  delivery and other
acquisition expenses less accumulated depreciation.  Subsequent expenditures for
conversions and major  improvements  are also  capitalized when they appreciably
extend the life,  increase  the earning  capacity or improve the  efficiency  or
safety of the  vessels  otherwise  these  amounts  are  charged  to  expense  as
incurred.

Expenditures  for vessel repair and maintenance is charged against income in the
period incurred.

Depreciation

Depreciation  is calculated on a straight line basis with  reference to the cost
of the vessel,  age and scrap  value as  estimated  at the date of  acquisition.
Depreciation is calculated over the remaining  useful life of the vessel,  which
is  estimated  to  range  from  25  to 30  years  from  the  completion  of  its
construction.  Remaining useful lives of property are periodically  reviewed and
revised to  recognize  changes in  conditions  and such  revisions,  if any, are
recognized over current and future periods.

The Company  changed its estimate of the scrap value of its vessels in 2004 (see
Note 4).

Revenue and expense recognition

Revenues are  generated  from voyage and time charter  agreements.  Time charter
revenues are recorded over the term of the charter as service is provided. Under
a voyage charter,  the revenues and associated  voyage costs are recognized on a
pro-rata basis over the duration of the voyage.  Probable  losses on voyages are
provided  for in full at the time  such  losses  can be  estimated.  A voyage is
deemed to commence  upon the  completion  of discharge of the vessel's  previous
cargo and is deemed  to end upon the  completion  of  discharge  of the  current
cargo.  Demurrage  income,  which in  included  in voyage  revenues,  represents
payments  received from the charterer when loading or discharging  time exceeded
the stipulated time in the voyage charter and is recognized when earned.



Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------



2. Summary of Significant Accounting Policies - Continued

Revenue and expense recognition - continued

Charter  fees  received  in advance is recorded  as a  liability  until  charter
services are rendered.

Vessels  operating  expenses  comprise all expenses relating to the operation of
the vessels,  including  crewing,  repairs and maintenance,  insurance,  stores,
lubricants and miscellaneous expenses. Vessels operating expenses are recognized
as  incurred;  payments in advance of  services  or use are  recorded as prepaid
expenses.  Voyage expenses comprise all expenses relating to particular voyages,
including bunkers, port charges, canal tolls, and agency fees.

For the Company's  vessels  operating in chartering  pools,  revenues and voyage
expenses are pooled and allocated to each pool's  participants on a time charter
equivalent basis in accordance with an agreed-upon formula.

Dry-docking and special survey costs

Dry-docking  and  special  survey  costs are  deferred  and  amortized  over the
estimated  period  to the  next  scheduled  dry-docking  or  survey,  which  are
generally  two  and a half  years  and  five  years,  respectively.  Unamortized
dry-docking and special survey costs of vessels that are sold are written-off to
income in the year of the vessel's sale.

Pension and retirement benefit obligations - crew

The ship-owning companies employ the crews on board the vessels under short-term
contracts  (usually  up to 9 months).  Accordingly,  they are not liable for any
pension or post retirement benefits.

Financing costs

Loan  arrangement  fees are deferred and amortized to interest  expense over the
duration of the underlying loan using the effective interest method. Unamortized
fees  relating  to loan  repaid or  refinanced  are  expensed  in the period the
repayment or refinancing occurs.



Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------


2. Summary of Significant Accounting Policies - Continued

Assets held for sale

It is the  Company's  policy to dispose of vessels when  suitable  opportunities
occur and not  necessarily  to keep them until the end of their useful life. The
Company  classifies  assets as being held for sale in  accordance  with SFAS No.
144,  "Accounting for the Impairment or the Disposal of Long-Lived  Assets" when
the following  criteria are met:  management has committed to a plan to sell the
asset;  the asset is available for immediate sale in its present  condition;  an
active program to locate a buyer and other actions required to complete the plan
to sell the asset have been  initiated;  the sale of the asset is probable,  and
transfer of the asset is expected to qualify for recognition as a completed sale
within one year; the asset is being  actively  marketed for sale at a price that
is  reasonable  in relation to its  current  fair value and actions  required to
complete the plan indicate that it is unlikely that  significant  changes to the
plan will be made or that the plan will be withdrawn.

Long-lived assets classified as held for sale are measured at the lower of their
carrying  amount  or  fair  value  less  cost  to  sell.  These  assets  are not
depreciated once they meet the criteria to be held for sale.

Impairment of long-lived assets

The Company follows SFAS No. 144,  "Accounting for the Impairment or Disposal of
Long-Lived   Assets,"  which  requires  impairment  losses  to  be  recorded  on
long-lived  assets used in operations  when indicators of impairment are present
and the  undiscounted  cash flows  estimated to be generated by those assets are
less than the asset's carrying  amount.  In the evaluation of the fair value and
future benefits of long-lived  assets,  the Company  performs an analysis of the
anticipated undiscounted future net cash flows of the related long-lived assets.
If the carrying value of the related asset exceeds the undiscounted  cash flows,
the  carrying  value is reduced to its fair  value.  Various  factors  including
future charter rates and vessel  operating  costs are included in this analysis.
The Company  determined  that no  impairment  loss needed to be  recognized  for
applicable assets for any years presented.

Derivative financial instruments

SFAS No. 133, "Accounting for Derivative  Instruments and Hedging Activities" as
amended  establishes  accounting  and reporting  standards  requiring that every
derivative  instrument  (including  certain derivative  instruments  embedded in
other  contracts)  be  recorded  in the  balance  sheet  as  either  an asset or
liability measured at its fair value with changes in the instruments' fair value
recognized  currently in earnings unless specific hedge accounting  criteria are
met.  Pursuant to SFAS No. 133, the  transactions  did not qualify as a hedge or
meet the  criteria of hedge  accounting.  All gains or losses on the  derivative
financial instruments are reflected in the consolidated statements of income.

For the year ended  December 31, 2004,  the interest  rate swaps did not qualify
for hedge  accounting  treatment.  Accordingly,  all  gains or losses  have been
recorded in the  consolidated  statements of income.  The fair value at December
31, 2004 of $27,029 is included in claims and other  receivables.  There were no
interest rate swaps for the year ended December 31, 2005.


Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------



2. Summary of Significant Accounting Policies - Continued

Earning per common share

Basic  earnings  per common share are computed by dividing the net income by the
weighted average number of common shares outstanding during the year. Potential
common shares that are anti-dilutive, such as the warrants outstanding as of
December 31, 2005 since their exercise price exceeds the fair value of Euroseas
Ltd. common shares, are excluded from earnings per share. Additional 1,079,167
Euroseas Ltd. common shares were issued subsequent to December 31, 2005 [see
Note 15(f)].

Segment reporting

The Company  reports  financial  information  and  evaluates  its  operations by
charter revenue and not by the length of ship employment for its customers, i.e.
spot or time charters.  The Company does not use discrete financial  information
to  evaluate  the  operating  results  for each such type of  charter.  Although
revenue can be  identified  for these types of charters,  management  cannot and
does not identify  expenses,  profitability  or other financial  information for
these charters. As a result, management,  including the chief operating decision
maker, reviews operating results solely by revenue per day and operating results
of the fleet and thus the Company  has  determined  that it  operates  under one
reporting  segment.  Furthermore,  when  the  Company  charters  a  vessel  to a
charterer, the charterer is free to trade the vessel worldwide and, as a result,
the disclosure of geographical information is impracticable.

Recent accounting pronouncements

In January 2003, the Financial  Accounting Standards Board (FASB) issued FIN 46,
"Consolidation of Variable  Interest  Entities," which clarified the application
of Accounting Research Bulletin No. 51, "Consolidated  Financial Statements," to
address  perceived  weaknesses  in  accounting  for entities  commonly  known as
special-purpose  or  off-balance  sheet  entities.   It  provides  guidance  for
identifying  the party with a  controlling  financial  interest  resulting  from
arrangements or financial  interests rather than voting  interests.  It requires
consolidation of Variable  Interest  Entities ("VIEs") only if those VIEs do not
effectively disperse the risks and benefits amount the various parties involved.
On December 24,  2003,  the FASB issued a complete  replacement  of FIN 46 ("FIN
46R), which clarified certain  complexities of FIN 46. FIN 46R is applicable for
financial  statements issued for reporting periods that end after March 5, 2004.
The  Company  has  reviewed  FIN 46R and  determined  that the  adoption  of the
standard will not have a material impact on the financial statements.

In December  2004,  the FASB issued SFAS No. 123  (revised  2004),  Shared Based
Payments  (SFAS  123R).  This  statement  eliminates  the  option  to apply  the
intrinsic value  measurement  provisions of Accounting  Principles Board ("APB")
Opinion No. 25, "Accounting for Stock Issued to Employees" to stock compensation
awards issued to employees.  Rather, SFAS 123R requires companies to measure the
cost  of  employee  services  received  in  exchange  for  an  award  of  equity
instruments  based on the grant-date fair value of the award.  That cost will be
recognized  over the period  during  which an  employee  is  required to provide
services in exchange for the award-the  requisite  service  period  (usually the
vesting  period).  SFAS No.123R applies to all awards granted after the required
effective  date, as of the  beginning of the first  interim or annual  reporting
period that begins after June 15, 2005, and to awards modified,  repurchased, or
cancelled after that date. SFAS 123R will be effective for our fiscal year 2006.
The Company does not anticipate  that the  implementation  of this standard will
have a material impact on its financial position,  results of operations or cash
flows.



Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------


2. Summary of Significant Accounting Policies - Continued

Recent accounting pronouncements (continued)

On December  16,  2004,  FASB issued SFAS No.  153,  Exchanges  of  Non-monetary
Assets,  an  amendment  of APB  Opinion  No.  29,  Accounting  for  Non-monetary
Transactions  ("FAS 153").  This  statement  amends APB Opinion  N(degree)29  to
eliminate the exception for non-monetary  exchanges of similar productive assets
and replaces it with a general  exception for exchanges of  non-monetary  assets
that do not have  commercial  substance.  Under SFAS No. 153, if a  non-monetary
exchange of similar productive assets meets a commercial-substance criterion and
fair value is determinable,  the transaction must be accounted for at fair value
resulting in  recognition  of any gain or loss.  SFAS No. 153 is  effective  for
non-monetary  transactions in fiscal periods that begin after June 15, 2005. The
Company does not anticipate that the implementation of this standard will have a
material impact on its financial position, results of operations or cash flows.

The FASB has issued SFAS No.154,  Accounting  Changes and Error  Corrections,  a
replacement of APB Opinion  N(degree)20 and SFAS No. 3. The Statement applies to
all voluntary changes in accounting principle,  and changes the requirements for
accounting for and reporting of a change in accounting principle.

SFAS No.154  requires  retrospective  applications  to prior periods'  financial
statements  of  a  voluntary  change  in  accounting   principle  unless  it  is
impracticable.  Opinion 20  previously  required that most  voluntary  change in
accounting  principle be  recognized by including in net income of the period of
the change the cumulative  effect of changing to the new  accounting  principle.
SFAS No.154 improves  financial  reporting because its requirements  enhance the
consistency of financial  information between periods.  The Company is analyzing
the  effect  which  this  pronouncement  will have on its  financial  condition,
statement of  operations,  and cash flows.  This statement will be effective for
the  Company  on  January  1,  2006.  The  Company  does not  believe  that this
pronouncement  will have and  effect on it's  financial  condition,  results  of
operation or cash flows.

In February 2006, the FASB issued SFAS No. 155,  "Accounting  for Certain Hybrid
Financial  Instruments."  This Statement  amends SFAS No. 133,  "Accounting  for
Derivative  Instruments and Hedging  Activities," and SFAS No. 140,  "Accounting
for  Transfers  and  Servicing  of  Financial  Assets  and   Extinguishments  of
Liabilities" and resolves issues addressed in Statement 133 Implementation Issue
No. D1,  "Application  of Statement 133 to Beneficial  Interests in  Securitized
Financial Assets."

SFAS  No.  155  permits  fair  value  re-measurement  for any  hybrid  financial
instruments  that contains an embedded  derivative  that otherwise would require
bifurcation and clarifies which interest-only  strips and principal-only  strips
are not subject to the  requirements of SFAS No. 133. SFAS No. 155 establishes a
requirement to evaluate  interests in securitized  financial  assets to identify
interests  that  are  freestanding  derivatives  or that  are  hybrid  financial
instruments that contain an embedded derivative requiring bifurcation.  SFAS No.
155  also  clarifies  that   concentrations  of  credit  risk  in  the  form  of
subordination are not embedded  derivatives and amends SFAS No. 140 to eliminate
the prohibition on a qualifying special purpose entity from holding a derivative
financial  instrument that pertains to a beneficial  interest other than another
derivative financial instrument.

SFAS No. 155 is effective for all financial instruments acquired or issued after
the beginning of an entity's  first fiscal year that begins after  September 15,
2006.  The Company has not  completed the study of what effect SFAS No. 155 will
have on its financial position and results of operations.



Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
For the years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------


2. Summary of Significant Accounting Policies - Continued

Recent accounting pronouncements - Continued

On March 29, 2005, the SEC released a Staff  Accounting  Bulletin (SAB) relating
to the  FASB  accounting  standard  for  stock  options  and  other  share-based
payments.  The interpretations in SAB No. 107, "Share-Based  Payment," (SAB 107)
express  views of the SEC  Staff  regarding  the  application  of SFAS  No.  123
(revised 2004),  "Share-Based Payment "(Statement 123R). Among other things, SAB
107 provides  interpretive guidance related to the interaction between Statement
123R and certain  SEC rules and  regulations,  as well as  provides  the Staff's
views  regarding the valuation of share-based  payment  arrangements  for public
companies.  The Company does not  anticipate  that adoption of SAB 107 will have
any effect on its financial position, results of operations or cash flows.

In March 2005,  the FASB issued FASB  Interpretation  No. ("FIN") 47 "Accounting
for  Conditional  Asset  Retirement  Obligations,   an  interpretation  of  FASB
Statement No. 143",  which  clarifies  the term  "conditional  asset  retirement
obligation"  as  used  in  SFAS  No.  143  "Accounting   for  Asset   Retirement
Obligations".  Specifically, FIN 47 provides that an asset retirement obligation
is conditional when either the timing and (or) method of settling the obligation
is  conditioned  on a future  event.  Accordingly,  an  entity  is  required  to
recognize  a  liability  for the fair value of a  conditional  asset  retirement
obligation  if the fair  value of the  liability  can be  reasonably  estimated.
Uncertainty  about the timing and (or)  method of  settlement  of a  conditional
asset  retirement  obligation  should be factored  into the  measurement  of the
liability when sufficient information exists. This interpretation also clarifies
when an entity would have sufficient information to reasonably estimate the fair
value of an asset  retirement  obligation.  FIN 47 is effective for fiscal years
ending after  December 15, 2005.  Management is currently  evaluating the effect
that  adoption  of FIN 47 will  have on the  Company's  financial  position  and
results of operations.

3. Inventories

This consisted of the following:

                                                    2004               2005
 ----------------------------------------------------------------------------
 Lubricants                                      256,223            312,390
 Victualling                                      47,255             59,301
 ----------------------------------------------------------------------------
 Total                                           303,478            371,691
 ----------------------------------------------------------------------------


Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------


4. Vessels, net

The amounts in the accompanying consolidated balance sheets are as follows:

                                                                  Net  Book
                                             Accumulated              Value
                               Costs        Depreciation
-----------------------------------------------------------------------------

-----------------------------------------------------------------------------
Balance, January 1, 2004        61,587,219   (20,491,150)        41,096,069
-   Depreciation for the year            -    (2,530,100)        (2,530,100)
-   Sale of vessel              (5,826,825)    1,432,020         (4,394,805)
-----------------------------------------------------------------------------
Balance, December 31, 2004      55,760,394   (21,589,230)        34,171,164
-----------------------------------------------------------------------------
-   Depreciation for the year                 (2,657,914)        (2,657,914)
-   Purchase of vessel          20,821,647             -         20,821,647
-----------------------------------------------------------------------------
Balance, December 31, 2005      76,582,041   (24,247,144)        52,334,897
-----------------------------------------------------------------------------

The Company  increased in 2004 its estimate of the scrap value of the vessels to
reflect  increases in the market price in the scrap metal market.  The effect of
this change in estimate was to reduce 2004  depreciation  expense by  $1,400,010
and increase 2004 net income by the same amount, or $0.05 per share.

In  addition,  in 2004,  the  estimated  useful life of the vessel M/V Ariel was
extended from 28 years to 30 years as a result of the  dry-docking  performed in
such year.

M/V Widar was sold in April 2004 and the Company  recognized net gain on sale of
$2,315,477.  Depreciation  expense for M/V Widar for the year ended December 31,
2004 amounted to $136,384.

5. Deferred Charges, net

This consisted of:

                                                        2004           2005
------------------------------------------------------------------------------
------------------------------------------------------------------------------

 Balance, beginning of year                          929,757      2,205,178
 Additions                                         2,270,418      1,284,733
 Amortization of dry-docking/
      special survey expenses                       (931,578)    (1,550,338)
 Amortization of loan                                (50,681)       (83,744)
 arrangement fees
 Unamortized  portion written-off                    (12,738)             -
 upon sale of M/V Widar
------------------------------------------------------------------------------
 Balance, end of year                              2,205,178      1,855,829
------------------------------------------------------------------------------

The additions of $1,284,733 in 2005 consisted of loan financing fees of $208,500
and  dry-docking/special   survey  expenses  of  $1,076,233.  The  additions  of
$2,270,418 in 2004 consisted of dry-docking/special survey expenses.


Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
For the years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------

6. Investment in an Associate

Fitsoulas  Corporation  Limited  is 38%  owned by common  shareholders  with the
ship-owning companies listed in Note 1 to the financial statements. The amounts
in the accompanying consolidated financial statements are as follows:

Fitsoulas  Corporation  Limited sold its vessel on March 31, 2003. The Company's
share of the net loss  inclusive  of the loss on sale of the vessel of Fitsoulas
Corporation  Limited  was  $167,433  for  the  year  ended  December  31,  2003.
Thereafter,  dividends  of $76,000  were  declared  and capital of $950,000  was
returned  directly to the  shareholders  in 2003 and  dividend  of $22,856  were
declared and returned directly to the shareholders in 2004.

7. Accrued Expenses

This account consisted of:

                                               2004                   2005
------------------------------------------------------------------------------

 Accrued private placement expenses               -                1,121,397
 Accrued payroll expenses                    95,615                   31,928
 Accrued interest                           100,366                  139,536
 Accrued general and administrative               -                  269,666
 expenses
 Other accrued expenses                     125,075                  215,110
------------------------------------------------------------------------------
 Total                                      321,056                1,777,637
------------------------------------------------------------------------------

8. Related Party Transactions

Management  fees  paid to the  Manager  (see  Note 1)  amounted  to  $1,772,800,
$1,972,252 and $1,911,856 in 2003, 2004 and 2005, respectively.

Amounts due from related party represent net  disbursements and collections made
by the Manager on behalf of the ship-owning  companies  during the normal course
of operations for which they have the right of offset.  Amounts due from related
parties  mainly  consist  of  advances  to the  Manager  of funds to pay for all
anticipated  vessel expenses.  The amount of $3,012,720 due from related parties
as of December 31, 2005 therefore  consists entirely of deposits in the accounts
of the Manager.  As of February  28, 2006 the amount due from related  party was
about $676,675.  Interest earned on funds deposited in related party accounts is
credited to the account of the ship-owning companies or Euroseas Ltd.

The  Company  uses  brokers  for  various  services,  as is  industry  practice.
Eurochart S.A., a company controlled by certain members of the Pittas family and
therefore a related party,  provides  vessel sales and purchases  services,  and
chartering  services to the Company whereby the Company pays commission of 1% of
the vessel sales price and 1.25% of charter  revenues.  Commission  expenses for
the years  ended  December  31,  2003,  2004 and 2005 for vessel  sales were $0,
$70,000 and $206,500, respectively, and commissions for chartering services were
$286,605, $534,717 and $536,180, also respectively.



Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
For the years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------

8. Related Party Transactions - continued

Certain  members of the Pittas  family  together  with  another  unrelated  ship
management  company,  have one joint venture with the insurance  broker Sentinel
Maritime  Services Inc. and one with the crewing  agent More  Maritime  Agencies
Inc. The shareholders'  percentage participation in these joint ventures was 27%
in 2003,  35% in 2004 and 48% in 2005.  Total fees  charged by  Sentinel  Marine
Services Inc. and More Maritime Agencies Inc. in 2004 were $209,685 and $23,543,
respectively, and $219,400 and $45,277, respectively, in 2005.


9. Long-Term Debt

This consisted of bank loans of the ship-owning companies are as follows:

                                                     December 31,
                                          -----------------------------------
Borrower                                         2004                 2005
-----------------------------------------------------------------------------
Diana Trading Limited                (a)  $    4,140,000       $  6,560,000
Alcinoe Shipping Limited/
   Oceanpride Shipping Limited/
   Searoute Maritime Ltd/
   Oceanopera Shipping Ltd           (b)       1,600,000          9,500,000
Alterwall Business Inc./
  Allendale Investments S.A          (c)       8,250,000         17,000,000
Salina Shipholding Corp.             (d)                         15,500,000
-----------------------------------------------------------------------------
                                              13,990,000         48,560,000
Current portion                               (6,030,000)       (14,430,000)
-----------------------------------------------------------------------------
Long-term portion                           $  7,960,000       $ 34,130,000
-----------------------------------------------------------------------------
The future annual loan repayments are as follows:


-----------------------------------------------------------------------------
2006                                                             14,430,000
2007                                                             11,780,000
2008                                                             11,850,000
2009                                                              3,100,000
Thereafter                                                        7,400,000
-----------------------------------------------------------------------------
Total                                                          $ 48,560,000
-----------------------------------------------------------------------------


Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------

9. Long-term Debt - continued

(a)  This  consisted of loan  amounting to $4,900,000  and  $1,000,000  drawn on
     October 16, 2002 and on December 2, 2002, respectively. The loan is payable
     in twenty-four  consecutive quarterly  installments of $220,000 each, and a
     balloon  payment of  $620,000  payable  together  with the final  quarterly
     installment  due in October 2008.  The interest is based on LIBOR plus 1.6%
     per annum.

     An  additional  loan of  $4,200,000  was drawn on May 9, 2005.  The loan is
     payable in twelve  consecutive  quarterly  installments  consisting of four
     installments of $450,000 each, and eight installments of $300,000 each with
     the final  installment due in May 2008. The interest is based on LIBOR plus
     1.25% per annum.

(b)  The  balance  as of  December  31,  2004  represents  the  balance  of  the
     $3,000,000 loan drawn by Alcinoe Shipping  Limited and Oceanpride  Shipping
     Limited on April 1, 2003 against a loan facility for which they are jointly
     and severally liable. Interest is based on LIBOR plus 1.75% per annum.

     Alcinoe Shipping Ltd., Oceanpride Shipping Ltd., Searoute Maritime Ltd. and
     Oceanopera Shipping Ltd. drew $13,500,000 against a loan facility for which
     they are jointly and  severally  liable.  Prior to obtaining  the loan,  an
     amount of $1,400,000 was paid in settlement of the outstanding  loans as at
     March 31, 2005 for Alcinoe  Shipping Ltd. and Oceanpride  Shipping Ltd. The
     loan is payable in twelve consecutive quarterly installments  consisting of
     two  installments of $2,000,000  each, one installment of $1,500,000,  nine
     installments of $600,000 each and a balloon  payment of $2,600,000  payable
     with the final installment due in May 2008. Interest is based on LIBOR plus
     1.5% per annum.

(c)  The loan balance as of December 31, 2004 consisted of the following loans:

          i.   A $6,000,000 loan drawn by Allendale  Investments S.A. on May 31,
               2002 with a balance  of  $4,500,000.  The  interest  was based on
               LIBOR plus 1.75% per annum.

          ii.  A $6,000,000 loan drawn by Alterwall Business Inc. with a balance
               of  $3,750,000.  The  interest  was based on LIBOR  plus 1.5% per
               annum.

          Allendale   Investments   S.A.  and   Alterwall   Business  Inc.  drew
          $20,000,000 on May 26, 2005 against a loan facility for which they are
          jointly and severally liable. The outstanding amount of their existing
          loans from the same  creditor  bank was  $7,800,000  and was repaid in
          full. The loan is payable in twenty-four unequal consecutive quarterly
          installments of $1,500,000 each in the first year,  $1,125,000 each in
          the second year, $775,000 each in the third year, $450,000 each in the
          fourth through sixth years and a balloon payment of $1,000,000 payable
          with the final  installment  due in May 2011. The interest is based on
          LIBOR  plus  1.25% per annum as long as the  outstanding  loan  amount
          remains  below 60% of the fair market  value (FMV) of M/V HM Qingdao I
          and M/V Kuo Hsiung and 1.375% if the outstanding  loan amount is above
          60% of the FMV of such vessels.



Euroseas Ltd. and subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------

9. Long-term Debt - continued

(d)  This is a $15,500,000  loan drawn by Salina  Shipholding  Corp. on December
     30,  2005.  The loan is payable  in ten  consecutive  monthly  installments
     consisting of six installments of $1,750,000 each and four  installments of
     $650,000 each and a balloon  payment of  $2,400,000  payable with the final
     installment in January 2011. The first installment is due in June 2006. The
     interest  is based on LIBOR plus a margin  that  ranges  between  0.9-1.1%,
     depending on the asset cover ratio. The loan is secured with the following:
     (i) first  priority  mortgage  over M/V Artemis,  (ii) first  assignment of
     earnings  and  insurance  of M/V  Artemis,  (iii) a corporate  guarantee of
     Euroseas  Ltd.,  and (iv) a minimum cash  balance  equal to an amount of no
     less than $300,000 in an account Salina  Shipholding  Corp.  maintains with
     the bank, and,  overall  liquidity (cash and cash  equivalents) of $300,000
     for each of the Company's vessels throughout the life of the facility.

In addition to the terms  specific to each loan described  above,  all the above
loans are secured with one or more of the following:

o    first priority mortgage over the respective  vessels on a joint and several
     basis.
o    first assignment of earnings and insurance.
o    a personal guarantee of one shareholder.
o    a corporate guarantee of Eurobulk Ltd. and/or Euroseas Ltd.
o    a pledge of all the issued shares of each borrower.

The loan agreements contain covenants such as restrictions as to changes in
management and ownership of the vessels, distribution of profits or assets,
additional indebtedness and mortgaging of vessels without the lender's prior
consent, the sale of vessels, minimum requirements regarding the hull ratio
cover and minimum cash retention accounts (restricted cash). Restricted cash are
deposits with certain banks that can only be used to pay the current loan
installments. The Company is not in default in any of the foregoing covenants.

Interest  expenses for the years ended December 31, 2003, 2004 and 2005 amounted
to $609,741, $566,880 and $1,412,127, respectively.


Euroseas Ltd. and subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------


10. Income Taxes

Under the laws of the countries of the companies'  incorporation and/or vessels'
registration,  the  companies are not subject to tax on  international  shipping
income,  however, they are subject to registration and tonnage taxes, which have
been  included in Vessel  operating  expenses in the  accompanying  consolidated
statements of income.

Pursuant to the Internal  Revenue Code of the United States (the  "Code"),  U.S.
source income from the  international  operations  of ships is generally  exempt
from U.S tax if the  company  operating  the ships meets  certain  requirements.
Among  other  things,  in  order to  qualify  for this  exemption,  the  company
operating  the  ships  must  be  incorporated  in a  country,  which  grants  an
equivalent  exemption from income taxes to U.S  corporations.  All the company's
ship-operations subsidiaries satisfy this particular criteria. In addition these
Companies  must be more  than 50%  owned by  individuals  who are  residents  as
defined in the countries of incorporation or another foreign country that grants
an equivalent  exemption to U.S  corporations.  These  companies  also currently
satisfy the more that 50%  benefit  ownership  requirement.  In  addition,  upon
completion of the public offering of the company' shares,  the management of the
Company  believes  that by virtue of the special rule  applicable  to situations
where the ship operating  companies are beneficially  owned by a publicly traded
company like the Company, the more than 50% beneficial ownership requirement can
also be satisfied  based on the trading volume and the  anticipated  widely held
ownership of the Company's shares,  but no assurance can be given that this will
remain so in the future, since continued compliance with this rule is subject to
factors outside the Company's control.



Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
-----------------------------------------------------------------------------

11. Commitments and Contingencies

There are no material  legal  proceedings  to which the Company is a party or to
which  any  of  its  properties  are  subject,  other  than  routine  litigation
incidental  to the Company's  business.  In the opinion of the  management,  the
disposition  of  these  lawsuits  should  not  have  a  material  impact  on the
consolidated results of operations, financial position and cash flows.

The  distribution  of the net earnings by one of the chartering  pools which has
one of the Company's vessels in its pool has not yet been finalized for the year
ended December 31, 2005. Any effect on the Company's  income  resulting from any
future reallocation of pool income cannot be reasonably estimated,  however, the
effect on the results for the year is not expected to be significant.

12. Common Stock and Additional Paid-in Capital

Common stock  relates to 36,781,159  shares with a par value of $0.01 each.  The
amount shown in the  accompanying  consolidated  balance  sheets,  as additional
paid-in capital,  represents  payments  received in excess of par value which is
treated from the accounting point of view as capital.  In 2005, the Company sold
7,026,993 common shares in an  institutional  private  placement,  together with
0.25 detachable warrants for each common share to acquire up to 1,756,743 common
shares (see Note 1). The value of the warrants, which is included in "Additional
Paid-in Capital," was estimated to be about $600,000.

13. Voyage, Vessel Operating Expenses and Commissions

These consisted of:

                                              Year ended December 31,
                                              -----------------------------
                                          2003           2004          2005
-----------------------------------------------------------------------------
Voyage expense
Port charges and canal dues            179,745        165,661       234,535
Bunkers                                227,398        182,026       416,712
Agency fees                             29,792         22,658        19,304
-----------------------------------------------------------------------------
Total                                  436,935        370,345       670,551
-----------------------------------------------------------------------------

Vessel operating expenses
Crew wages and related costs         4,569,039      4,460,233     4,281,680
Insurance                            1,334,517      1,486,179     1,525,683
Repairs and maintenance                595,194        515,820       515,373
Lubricants                             455,931        446,034       484,930
Spares and consumable stores         1,555,286      1,660,600     1,465,063
Professional and legal fees             34,206         46,997        23,975
Others                                 231,557        290,389       313,575
-----------------------------------------------------------------------------
Total                                8,775,730      8,906,252     8,610,279
-----------------------------------------------------------------------------




Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------

13. Voyage, Vessel Operating Expenses and Commissions - continued

Commission consisted of commissions charged by:

                                                Year ended December 31,
                                                -----------------------------
                                          2003           2004          2005
-----------------------------------------------------------------------------
-----------------------------------------------------------------------------

Third parties                          619,552      1,610,480     1,645,669
Related parties (see Note 8)           286,605        604,717       742,680
-----------------------------------------------------------------------------
                                       906,017      2,215,197     2,388,349
-----------------------------------------------------------------------------


14. Financial Instruments

The principal  financial  assets of the Company  consists of cash on hand and at
banks, interest rate swaps and accounts receivable due from charterers. The
principal financial liabilities of the Company consist of long-term loans and
accounts payable due to suppliers.

Interest rate risk

The Company  entered into interest rate swap contracts as economic hedges to its
exposure to variability in its floating rate long term debt.  Under the terms of
the  interest  rate  swaps  the  Company  and the bank  agreed to  exchange,  at
specified intervals the difference between a paying fixed rate and floating rate
interest  amount  calculated  by reference to the agreed  principal  amounts and
maturities.   Interest  rate  swaps  allow  the  Company  to  convert  long-term
borrowings issued at floating rates into equivalent fixed rates. Even though the
interest  rate  swaps were  entered  into for  economic  hedging  purposes,  the
derivatives described below do not qualify for accounting purposes as fair value
hedges, under FASB Statement No. 133, Accounting for derivative  instruments and
hedging   activities,   as  the  Company   does  not  have   currently   written
contemporaneous documentation,  identifying the risk being hedged, and both on a
prospective and retrospective  basis performed an effective test supporting that
the  hedging  relationship  is  highly  effective.   Consequently,  the  Company
recognizes  the change in fair value of these  derivatives  in the  consolidated
statements of income.

Concentration of credit risk

Financial  instruments,  which  potentially  subject the Company to  significant
concentration  of credit  risk  consist  primarily  of cash and  trade  accounts
receivable. The Company places its temporary cash investments, consisting mostly
of deposits,  with high credit  qualified  financial  institutions.  The Company
performs periodic  evaluation of the relative credit standing of these financial
institutions  that are  considered in the  Company's  investment  strategy.  The
Company  limits its credit risk with accounts  receivable by performing  ongoing
credit evaluations of its customers'  financial condition and generally does not
require collateral for its accounts receivable.

Fair value

The  carrying  values of cash,  accounts  receivable  and  accounts  payable are
reasonable  estimates  of their fair value due to the short term nature of these
financial  instruments.  The fair value of long term bank loans bearing interest
at variable interest rates approximates the recorded values.



Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------

15. Subsequent Events

     (a)  The  SEC  declared   effective  on  February  3,  2006  the  Company's
          registration  statement  on Form F-4  that  registered  the  1,079,167
          Euroseas Ltd.  common shares that will be issued to Cove  shareholders
          (see  Note 1). A  definitive  joint  information  statement/prospectus
          describing  the  merger was  mailed to Cove  stockholders  on or about
          February 8, 2006.  The Cove common stock will continue to trade on the
          OTC Bulletin Board until the  consummation of the merger [see item (f)
          below].

     (b)  The SEC also  declared  effective  on February  3, 2006 the  Company's
          registration  statement on Form F-1 that registered the re-sale of the
          7,026,993  Euroseas Ltd.  common  shares and  1,756,743  Euroseas Ltd.
          common  shares  issuable  upon the exercise of the warrants  issued in
          connection with the institutional private placement as well as 818,604
          shares to be  issued to  certain  Cove's  shareholders  as part of the
          merger with Cove (see Note 1).

     (c)  On February 7, 2006 the Board of Directors declared a cash dividend of
          $0.06 per Euroseas Ltd.  common share (i) payable on or about March 2,
          2006 to the holders of record of  Euroseas  Ltd.  common  shares as of
          February  28,  2006,  and (ii)  payable to Cove  shareholders  who are
          entitled to receive Euroseas Ltd. common shares in connection with the
          merger,  with such payment being made only to the holders of record of
          Cove  common  stock as of the  effective  date of the  merger and such
          dividend  payment being made upon exchange of their Cove common shares
          for Euroseas Ltd. common shares [see item (f) below].

     (d)  The Company  submitted on February 10, 2006 an application to list the
          Euroseas  Ltd.  common shares on the OTC Bulletin  Board.  On March 2,
          2006  Euroseas  received  approval to list its common stock on the OTC
          Bulletin Board.

     (e)  On March 20, 2006, a subsidiary of the Company  signed a Memorandum of
          Agreement to sell M/V "John P", a handysize bulk carrier of 26,354 DWT
          built in 1981 for $4.95 million.  The vessel is to be delivered to the
          buyers in late June / early July 2006.

     (f)  On March 27, 2006, Euroseas Ltd. consummated the merger with Cove and,
          as a result,  Cove merged into Euroseas  Acquisition Company Inc., and
          the separate  corporate  existence of Cove ceased.  Cove  stockholders
          received  0.102969  shares  of  Euroseas  Ltd.  common  shares  (or an
          aggregate  of  1,079,167  Euroseas  Ltd.  common  shares) and received
          dividends of $0.01339 for each share of Cove common stock owned (or an
          aggregate of $140,334)  related to  dividends  previously  declared by
          Euroseas Ltd.  Euroseas  Acquisition  Company Inc. changed its name to
          Cove Apparel, Inc. Following the merger, and following the exchange of
          all common stock of Cove into Euroseas Ltd.  common  shares,  Euroseas
          Ltd. has a total of 37,860,341  common shares  outstanding.  Also, the
          common stock of Cove has been  de-listed  and no longer  trades on the
          OTC Bulletin Board.



Euroseas Ltd. and Subsidiaries
Notes to the consolidated financial statements
Years ended December 31, 2003, 2004 and 2005
(All amounts expressed in U.S. Dollars)
------------------------------------------------------------------------------

15.  Subsequent Events - continued

     (g)  On April 10, 2006,  Xenia  International  Corporation,  a wholly-owned
          subsidiary of the Company signed a Memorandum of Agreement to purchase
          "Tasman Trader", a multipurpose dry cargo vessel of 22,568 DWT and 950
          TEU built in 1990 for $10.78 million. The vessel is to be delivered to
          Euroseas Ltd. between April 25 and May 8, 2006 at the seller's option.

     (h)  On April 11,  2006,  a  subsidiary  of the Company  agreed to sell m/v
          "Pantelis P", a handysize bulk carrier of 26,354 DWT built in 1981 for
          $4.65 million. The vessel is to be delivered to the buyers between May
          15 and June 30, 2006 at Euroseas Ltd. option.

     (i)  (unaudited) The vessel m/v "Pantelis P" was delivered to the buyers on
          May 31, 2006.  As a result of the sale of m/v  "Pantelis P" and of m/v
          "John P",  the  Company  has  agreed to make a  $3,000,000  additional
          re-payment  to the bank  financing  the above  ships  (along  with m/v
          "Ariel" and m/v "Nikolaos") with the remaining  repayments of the loan
          proportionally reduced by the ratio of the $3,000,000 payment over the
          current outstanding  balance for this loan of $7,400,000.  The revised
          loan payment schedule agreement has not been signed. $1,500,000 of the
          additional  repayment was made on May 31, 2006  following the delivery
          to the buyers of m/v Pantelis P.

     (j)  (unaudited)
          On May 9, 2006,  the Board of  Directors  declared a cash  dividend of
          $0.06 per Euroseas  common share  payable on or about June 16, 2006 to
          the holders of record of Euroseas common shares as of June 2, 2006.

     (k)  (unaudited)
          On June 26, 2006, the Company was informed that a loan facility for an
          amount not to exceed  $8,250,000 to partly finance the purchase of m/v
          "Tasman  Trader" was  approved by Fortis  Bank.  The facility is to be
          repaid in 23 equal  consecutive  quarterly  installments  of  $265,000
          each,  the first  installment  commencing 3 months from  drawdown.  In
          addition,  a final  balloon  payment  of  $2,155,000  will be  payable
          together with the 23rd and final installment. The facility has similar
          covenants to the rest of the Company's  loans.  The Company signed the
          loan facility on June 30, 2006.



                                   SIGNATURES


     The Registrant  hereby  certifies that it meets all of the requirements for
filing on Form 20-F and that it has duly caused and authorized  the  undersigned
to sign on its behalf.





                                               EUROSEAS LTD.
                                    ----------------------------------
                                               (Registrant)

                                    By: /s/ Aristides J. Pittas
                                       ---------------------------
                                       Aristides J. Pittas
                                       Chairman, President and CEO



Date:  June 30, 2006