Euroseas Ltd. Reports Results for the Quarter Ended March 31, 2010


MAROUSSI, GREECE and ATHENS, GREECE--(Marketwire - May 13, 2010) - Euroseas Ltd. (NASDAQ: ESEA), an owner and operator of drybulk and container carrier vessels and provider of seaborne transportation for drybulk and containerized cargoes, announced today its results for the three month period ended March 31, 2010.

First Quarter 2010 Highlights:

--  Net loss of $3.0 million or $0.10 loss per share basic and diluted on
    total net revenues of $13.8 million.  Excluding the effect of
    unrealized gain and realized losses on derivatives, unrealized loss on
    trading securities and amortization of the fair value of charters
    acquired, the earnings for the period would have been $0.4 million, or
    $0.01 per share.

--  Adjusted EBITDA was $5.0 million. Please refer to a subsequent section
    of the Press Release for a reconciliation of adjusted EBITDA to net
    loss.

--  An average of 15 vessels were owned and operated during the first
    quarter of 2010 earning an average time charter equivalent rate of
    $12,404 per day.

--  Declared a quarterly dividend of $0.05 per share for the first quarter
    of 2010 payable on June 18, 2010 to shareholders of record on June 11,
    2010. This is the nineteenth consecutive quarterly dividend declared.

Aristides Pittas, Chairman and CEO of Euroseas commented: "We concluded the first quarter of 2010 completing a joint venture with two private equity firms to jointly pursue investment opportunities in shipping. This relationship will complement our efforts and ability to identify and execute accretive transactions.

"We expect to face a volatile market environment over the next one to two years especially in the drybulk market where a persistently high orderbook (even after adjusting for cancellations and slippage) is put against strong trade growth mainly coming from China and other market factors influencing demand like port congestion and longer hauls the latter also due to piracy concerns. We had covered 100% of our drybulk fleet for 2010 (either via time charter contracts or Freight Forward Agreement ("FFA") contracts) and recently increased our drybulk fleet coverage to 60% for 2011 and to about 23% for 2012.

"On the containership market, we have seen signs of the market bottoming out based on the increase of rates for larger vessels and the reduction of the laid-up fleet. The size classes we operate have benefited less from rate increases and our containerships continue to face significant challenges in securing profitable employment contracts; however, we believe that our ships will soon benefit from the improving market environment and we consider it probable to re-activate our two vessels currently laid-up before the end of the year.

"Our Board maintained our quarterly dividend at $0.05 per share which represents a yield of about 5.4% on the basis of our stock price on May 7, 2010."

Tasos Aslidis, Chief Financial Officer of Euroseas commented: "The results of the first quarter of 2010 reflect the lower level of the charter markets and the lower number of vessels we operated. On an operating basis, we recorded a profitable quarter despite the still challenging market environment for our containerships. However, our results were negatively influenced by losses on interest rate and FFA derivative contracts.

"Specifically, the derivative contracts we entered in 2008 and 2009 to partly hedge our exposure to the charter and interest rate markets have contributed negatively to our results for the quarter. The change of the value of our derivative contracts (both realized and unrealized) amounted to a loss of $3.9 million or $0.13 per share. Without the effect of the change in value of our derivatives contracts, unrealized losses from trading securities and the amortization of the fair value of the below market charters acquired we would have recorded earnings of $0.01 per share.

"Total daily vessel operating expenses, including management fees and general and administration expenses, during the first quarter of 2010 reflect a decrease of about 12.2% on a per vessel per day basis compared to the first quarter of 2009. This reduction partly reflects that two of our vessels were laid-up during the first quarter of 2010 versus one during the first quarter of 2009 and, thus, incurred significantly lower daily costs but mainly reflects our continuous effort to control our costs while ensuring safe and efficient operations. We believe that we continue to maintain one of the lowest operating cost structures amongst the public shipping companies which, we believe, is one of our competitive advantages.

"As of March 31, 2010, our outstanding debt is about $68.3 million versus restricted and unrestricted cash of about $49 million (not including cash held as margin as a result of marking-to-market our FFA contracts). We were in compliance with all our loan covenants."

First Quarter 2010 Results:

For the first quarter of 2010, the Company reported total net revenues of $13.8 million representing a 9.9% decrease over total net revenues of $15.3 million during the first quarter of 2009. The Company reported losses for the period of $3.0 million as compared to net income of $3.9 million for the first quarter of 2009. The results for the first quarter of 2010 include a $0.7 million unrealized gain on derivatives and trading securities as compared to $1.7 million unrealized gain on derivatives and trading securities for the same period of 2009; and, a $4.7 million realized loss on derivatives versus a $0.2 million realized gain in the same period of 2009. Depreciation expenses for the first quarter of 2010 were $4.4 million compared to $4.5 million during the same period of 2009. On average, 15 vessels were owned and operated during the first quarter of 2010 earning an average time charter equivalent rate of $12,404 per day compared to 15.7 vessels in the same period of 2009 earning on average $12,684 per day.

Adjusted EBITDA for the first quarter of 2010 was $5.0 million, a 17.2% decrease from $6.0 million achieved during the first quarter of 2009. Please see below for Adjusted EBITDA reconciliation to net loss and cash flow provided by operating activities.

Basic and diluted losses per share for the first quarter of 2010 was $0.10, calculated on 30,849,711 weighted average number of shares outstanding compared to basic and diluted earnings per share of $0.13 for the first quarter of 2009, calculated on 30,575,611 and 30,602,510 weighted average number of shares outstanding, respectively.

Excluding the effect on the earnings for the quarter of the unrealized gain and realized losses on derivatives, unrealized loss on trading securities and amortization of the fair value of time charter contracts acquired, the earnings per share for the quarter ended March 31, 2010 would have been $0.01 per share basic and diluted, compared to the earnings, for the quarter ended March 31, 2009 of $0.06 per share basic and diluted. Usually, security analysts do not include the above items in their published estimates of earnings per share.

Fleet Profile:

The Euroseas Ltd. fleet profile is as follows:


                                        Year                     TCE
Name            Type       Dwt    TEU   Built   Employment    Rate ($/day)
--------    ----------- -------- ----- ------ -------------  -------------
Drybulk
 Vessels
--------    ----------- -------- ----- ------ -------------  -------------
PANTELIS      Panamax     74,020         2000 TC 'til Feb-12 $      17,500
            ----------- -------- ----- ------ -------------  -------------
ELENI P       Panamax     72,119         1997 TC 'til May-10 $      15,350
                                               Then from     $      23,500
                                              Aug/Sep-10 'til
                                               Aug/Sep-12
            ----------- -------- ----- ------ -------------  -------------
IRINI (*)     Panamax     69,734         1988 Baumarine Pool
            ----------- -------- ----- ------ -------------  -------------
ARISTIDES
 N.P.         Panamax     69,268         1993 TC 'til Mar-12 $      18,900
            ----------- -------- ----- ------ -------------  -------------
MONICA P                                      Bulkhandling
 (**)         Handymax    46,667         1998     Pool
            ----------- -------- ----- ------ -------------  -------------
Total
 Drybulk
 Vessels         5       331,808
            ----------- -------- ----- ------ -------------  -------------
Multipurpose Dry Cargo
 Vessels
----------- ----------- -------- ----- ------ -------------  -------------
TASMAN           1        22,568   950   1990 TC 'til Mar-12 $ 9,500 'til
 TRADER                                                         Dec-10,
                                                             $ 9,000 'til
                                                                Mar-12
            ----------- -------- ----- ------ -------------  -------------
Container Carriers
----------- ----------- -------- ----- ------ -------------  -------------
MAERSK     Intermediate   34,677 2,556   2001 TC 'til Aug-11 $16,800 'til
 NOUMEA                                        (3 annual        Aug-11
                                              options 'til   $18,735 'til
                                                Aug-14)        Aug-12
                                                             $19,240 'til
                                                               Aug-13
                                                             $19,750 'til
                                                               Aug-14
            ----------- -------- ----- ------ -------------  -------------
TIGER      Intermediate   31,627 2,228   1990 TC 'til Jun-10 $    4,000
 BRIDGE                                       (option 'til   $    4,000
                                                 Mar-11)
                                              (option 'til   $    7,500
                                                Mar-12)
            ----------- -------- ----- ------ -------------  -------------

DESPINA P   Handy size    33,667 1,932   1990       Laid-up
            ----------- -------- ----- ------ -------------  -------------
JONATHAN P
(ex-OEL
 INTEGRITY) Handy size   33,667  1,932   1990       Laid-up
            ----------- -------- ----- ------ -------------  ------------- 
CAPTAIN
 COSTAS
(ex-OEL
TRANSWORLD) Handy size   30,007  1,742   1992 TC 'til Jun-10 $      4,250
            ----------- -------- ----- ------ -------------  -------------
YM PORT
 KELANG
(ex-MASTRO
 NICOS,                                       TC 'til Nov-10
 ex-YM                                        (option 'til   $       3,750
XINGANG I)  Handy size   23,596  1,599   1993    Nov-11)     $       5,900
            ----------- -------- ----- ------ -------------  -------------
MANOLIS P   Handy size   20,346  1,452   1995 TC 'til Oct-10 $       4,000
                                              (option til     CONTEX(***)
                                               Oct-11)         less 10%
            ----------- -------- ----- ------ -------------  -------------
NINOS
 (ex-YM
 QINGDAO I)  Feeder       18,253 1,169   1990 TC 'til Jun-10 $       4,200
            ----------- -------- ----- ------ -------------  -------------
                                               Monthly TC
                                              options 'til   $3,850 'til
                                             Dec-10 (option    Dec-10
                                              'til Jun-11)   $5,300 'til
KUO HSIUNG   Feeder       18,154 1,169   1993                  Jun-11
            ----------- -------- ----- ------ -------------  -------------
Total
 Container
 Carriers             9  243,994 15,779
            ----------- -------- ----- ------ -------------  -------------
Fleet Grand
 Total               15  598,370 167,29
            ----------- -------- ----- ------ -------------  -------------


Note: TC denotes time charter. All dates listed are the earliest redelivery dates under each TC. All extension option are at the option of the charterers.

(*) "Irini" is employed in the Baumarine spot pool that is managed by Klaveness, a major global charterer in the drybulk market.

(**) "Monica P" is employed in the Bulkhandling spot pool that is also managed by Klaveness.

(***) CONTEX is a charter market index for 1700 teu containership vessels

Summary Fleet Data:

                                                  3 months,     3 months,
                                                    ended         ended
                                                  March 31,     March 31,
                                                    2009          2010
                                                ------------  ------------
FLEET DATA
Average number of vessels (1)                          15.70         15.00
Calendar days for fleet (2)                           1413.0        1350.0
Scheduled off-hire days incl. laid-up (3)              106.0         209.7
Available days for fleet (4) = (2) - (3)              1307.0       1,140.3
Commercial off-hire days (5)                            84.2          0.00
Operational off-hire days (6)                           13.1           1.3
Voyage days for fleet (7) = (4) - (5) - (6)           1209.7       1,139.0
Fleet utilization (8) = (7) / (4)                       92.6%         99.9%
Fleet utilization, commercial (9) = ((4) - (5))
 / (4)                                                  93.6%        100.0%
Fleet utilization, operational (10) = ((4) -
 (6)) / (4)                                             98.9%         99.9%

AVERAGE DAILY RESULTS
Time charter equivalent rate (11)                     12,684        12,404
Vessel operating expenses excl. drydocking
 expenses (12)                                         5,259         4,472
General and administrative expenses (13)                 773           824
Total vessel operating expenses excl. dd
 expenses (14)                                         6,032         5,296
Drydocking expenses (15)                                   0           729
                                                ------------  ------------

(1) Average number of vessels is the number of vessels that constituted our fleet for the relevant period, as measured by the sum of the number of calendar days each vessel was a part of our fleet during the period divided by the number of calendar days in that period.

(2) 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 or days of vessels in lay-up. 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.

(3) The scheduled off-hire days including vessels laid-up are days associated with scheduled repairs, drydockings or special or intermediate surveys or days of vessels in lay-up. The shipping industry uses available days to measure the number of days in a period during which vessels were available to generate revenues.

(4) 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 scheduled off-hire days including days of vessels laid-up.

(5) Commercial off-hire days. We define commercial off-hire days as days waiting to find employment.

(6) Operational off-hire days. We define operational off-hire days as days associated with unscheduled repairs or other off-hire time related to the operation of the vessels.

(7) 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 commercial and operational off-hire days. The shipping industry uses voyage days to measure the number of days in a period during which vessels actually generate revenues.

(8) 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.

(9) Fleet utilization, commercial. We calculate commercial fleet utilization by dividing our available days net of commercial off-hire days during a period by our available days during that period.

(10) Fleet utilization, operational. We calculate operational fleet utilization by dividing our available net of operational off-hire days during a period by our available days during that period.

(11) Time charter equivalent, or TCE, is a measure of the average daily revenue performance of a vessel on a per voyage basis. Our method of calculating TCE is consistent with industry standards and is determined by dividing revenue generated from voyage charters net of voyage expenses by voyage days for 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 the charterer under a time charter contract. TCE is a standard shipping industry performance measure used primarily to compare period-to-period changes in a shipping company's performance despite changes in the mix of charter types (i.e., spot voyage charters, time charters and bareboat charters) under which the vessels may be employed between the periods.

(12) Daily vessel operating expenses, which include crew costs, provisions, deck and engine stores, lubricating oil, insurance, maintenance and repairs and management fees are calculated by dividing vessel operating expenses by fleet calendar days for the relevant time period. Drydocking expenses are reported separately.

(13) Daily general and administrative expense is calculated by dividing general and administrative expense by fleet calendar days for the relevant time period.

(14) Total vessel operating expenses, or TVOE, is a measure of our total expenses associated with operating our vessels excluding drydocking expenses. TVOE is the sum of vessel operating expenses and general and administrative expenses. Daily TVOE is calculated by dividing TVOE by fleet calendar days for the relevant time period.

(15) Drydocking expenses, which include expenses during drydockings that would been capitalized and amortized under the deferral method divided by the fleet calendar days for the relevant period. Drydocking expenses could vary substantially from period to period depending on how many vessels underwent drydocking during the period.

Conference Call and Webcast:

Tomorrow, Friday, May 14, 2010 at 8:30 a.m. EDT, the company's management will host a conference call to discuss the results.

Conference Call details:

Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1 866 819 7111 (from the US), 0800 953 0329 (from the UK) or +44 (0)1452 542 301 (international standard dial in). Please quote "Euroseas."

A replay of the conference call will be available until May 21, 2010. The United States replay number is 1(866) 247-4222; from the UK 0(800) 953-1533; the standard international replay number is (+44) (0) 1452 550 000 and the access code required for the replay is: 6973591#.

Audio webcast - Slides Presentation:

There will be a live and then archived audio webcast of the conference call, via the internet through the Euroseas website (www.euroseas.gr). Participants to the live webcast should register on the website approximately 10 minutes prior to the start of the webcast. A slide presentation on the First Quarter 2010 results in PDF format will also be available 30 minutes prior to the conference call and webcast accessible on the company's website (www.euroseas.gr) on the webcast page. Participants to the webcast can download the PDF presentation.

                              Euroseas Ltd.
              Consolidated Condensed Statements of Operations
      (All amounts expressed in U.S. Dollars except number of shares)


                                                Three Months  Three Months
                                                    Ended         Ended
                                                  March 31,     March 31,
                                                    2009          2010
                                                ------------  ------------
                                                 (unaudited)   (unaudited)
Revenues
  Voyage revenue                                  15,921,044    14,281,182
  Commissions                                       (611,878)     (486,457)
Net revenues                                      15,309,166    13,794,725

Operating expenses
  Voyage expenses                                    577,341       152,758
  Vessel operating expenses                        6,247,999     4,865,329
  Drydocking expenses                                      -       984,043
  Amortization and depreciation                    4,501,150     4,392,046
  Management fees                                  1,182,756     1,172,248

  Other general and administrative expenses        1,092,133     1,112,866
  Charter termination fees                          (103,577)            -
Total operating expenses                          13,497,802    12,679,290

Operating income                                   1,811,364     1,115,435

Other income/(expenses)
  Interest and finance cost                         (323,724)     (362,545)
  Change in fair value of derivatives              2,063,884    (3,936,542)

  Unrealized (loss) on trading securities           (104,575)      (26,610)
  Foreign exchange gain                               29,593        10,784
  Interest income                                    468,730       207,824
  Dividend income                                          -             -
  Other income/(expenses), net                     2,133,908    (4,107,089)

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

Net income / (loss)                                3,945,272    (2,991,654)
                                                ------------  ------------

Earnings / (loss) per share, basic                      0.13         (0.10)
Weighted average number of shares, basic          30,575,611    30,849,711
                                                ------------  ------------

Earnings / (loss) per share, diluted                    0.13         (0.10)
                                                ------------  ------------
Weighted average number of shares, diluted        30,602,510    30,849,711
                                                ------------  ------------ 




                              Euroseas Ltd.
                  Consolidated Condensed Balance Sheets
    (All amounts expressed in U.S. Dollars - except number of shares)


                                                December 31,    March 31,
                                                    2009          2010
                                                ------------  ------------
                                                 (unaudited)   (unaudited)
ASSETS
Current Assets:
    Cash and cash equivalents                     40,984,549    39,267,838
    Trade accounts receivable                      1,650,713     2,428,566
    Other receivables, net                           239,656       277,725
    Inventories                                    1,869,238     1,688,345
    Restricted cash                                1,191,230       801,332
    Other deposits                                12,376,119    10,470,179
    Trading securities                               436,598       409,988
    Prepaid expenses                                 185,137       390,198
Total current assets                              58,933,240    55,734,171

Fixed assets:
    Vessels, net                                 257,270,824   252,878,778
Long-term assets:
    Restricted cash                                6,500,000     6,500,000
    Deferred charges, net                            327,694       302,107
    Derivatives                                      386,536        67,154
Total long-term assets                           264,485,054   259,748,039
                                                ------------  ------------
Total assets                                     323,418,294   315,482,210
                                                ------------  ------------

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
    Long term debt, current portion               14,030,000    13,260,000
    Trade accounts payable                         1,843,182     3,243,224
    Accrued expenses                               1,060,326     1,699,575
    Accrued dividends                                 46,750        58,500
    Deferred revenue                               1,247,782     1,603,647
    Derivatives                                   10,799,132     9,573,070
    Due to related company                         1,416,380       261,972
Total current liabilities                         30,443,552    29,699,988

Long-term liabilities:
    Long term debt, net of current portion        57,485,000    55,005,000
    Derivatives                                      611,852       796,049
    Fair value of below market time charter
     acquired                                      3,424,627     2,898,023
Total long-term liabilities                       61,521,479    58,699,072
Total liabilities                                 91,965,031    88,399,060

Shareholders' equity:
    Common stock (par value $0.03,
     100,000,000 shares authorized,
     30,849,711 issued and outstanding)              925,492       925,492
    Preferred shares (par value $0.01,
     20,000,000 shares authorized, no shares
     issued and outstanding)
    Additional paid-in capital                   235,588,391   235,763,507
    Accumulated deficit                           (5,060,620)   (9,605,849)
Total shareholders' equity                       231,453,263   227,083,150
                                                ------------  ------------
Total liabilities and shareholders' equity       323,418,294   315,482,210
                                                ------------  ------------




                            Euroseas Ltd.
           Consolidated Condensed Statements of Cash Flows
               (All amounts expressed in U.S. Dollars)


                                                Three Months  Three Months
                                                    Ended         Ended
                                                  March 31,     March 31,
                                                    2009          2010
                                                ------------  ------------
                                                (unaudited)   (unaudited)
                                                ------------  ------------
Cash flows from operating activities:
Net income / (loss)                                3,945,272    (2,991,654)
Adjustments to reconcile net income / (loss) to
 net cash provided by operating activities:
Depreciation of vessels                            4,501,150     4,392,046
Amortization of deferred charges                      22,056        25,587
Amortization of fair value of time charters         (237,866)     (526,604)
Share-based compensation                             269,076       175,117
Unrealized (gain)on derivatives                   (1,849,543)     (722,483)
Unrealized loss on trading securities                104,575        26,610
Changes in operating assets and liabilities         (322,355)    2,351,049
                                                ------------  ------------
Net cash provided by operating activities          6,432,365     2,729,668
                                                ------------  ------------

Cash flows from investing activities:
Purchase of vessels including improvements       (34,667,188)            -
Change in restricted cash                            985,617       389,898
Proceeds from sale of vessels                      5,980,487             -
                                                ------------  ------------
Net cash (used in) / provided by investing
 activities                                      (27,701,084)      389,898
                                                ------------  ------------

Cash flows from financing activities:
Dividends paid                                    (3,057,561)   (1,541,826)
Loan arrangements fees paid                          (60,000)            -
Offering expenses paid                                     -       (44,451)
Proceeds from long-term debt                      10,000,000             -
Repayment of long-term debts                      (3,200,000)   (3,250,000)
                                                ------------  ------------
Net cash provided by (used in) financing
 activities                                        3,682,439    (4,836,277)
                                                ------------  ------------

Net (decrease) in cash and cash equivalents      (17,586,280)   (1,716,711)
Cash and cash equivalents at beginning of
 period                                           73,851,191    40,984,549
                                                ------------  ------------
Cash and cash equivalents at end of period        56,264,911    39,267,838
                                                ------------  ------------




                              Euroseas Ltd.
                   Reconciliation of Adjusted EBITDA to
    Net Income / (loss) and Cash Flow Provided By Operating Activities
                  (All amounts expressed in U.S. Dollars)


                                                Three Months  Three Months
                                                    Ended         Ended
                                                  March 31,     March 31,
                                                    2009          2010
                                                ------------  ------------

Net income / (loss)                                3,945,272    (2,991,654)
                                                ------------  ------------
Interest and finance costs, net (incl.
 interest income)                                   (145,006)      154,721
                                                ------------  ------------

Depreciation and amortization                      4,501,150     4,392,046
                                                ------------  ------------
Unrealized & realized (gain) / loss on
 derivatives                                      (2,063,884)    3,936,542
                                                ------------  ------------
Amortization of deferred revenue from below
 market time charter acquired                       (975,639)     (526,604)
                                                ------------  ------------
Amortization of deferred revenue from above
 market time charter acquired                        737,773             -
                                                ------------  ------------

Adjusted EBITDA                                    5,999,666     4,965,051
                                                ============  ============



                                                Three Months  Three Months
                                                    Ended         Ended
                                                  March 31,     March 31,
                                                    2009          2010
                                                ------------  ------------

Net cash flow provided by operating activities     6,432,365     2,729,668
                                                ------------  ------------

Changes in operating assets / liabilities            322,355    (2,351,049)
                                                ------------  ------------

(Gain) / loss on derivatives (realized)             (214,340)    4,659,025
                                                ------------  ------------

Loss on trading securities, net                     (104,575)      (26,610)
                                                ------------  ------------

Share-based compensation                            (269,076)     (175,117)
                                                ------------  ------------

Interest, net                                       (167,063)      129,134
                                                ------------  ------------

Adjusted EBITDA                                    5,999,666     4,965,051
                                                ============  ============

EBITDA Reconciliation:

Euroseas Ltd. considers Adjusted EBITDA to represent net earnings / loss before interest, income taxes, depreciation, amortization, gain / loss on derivatives and amortization of deferred revenue from above or below market time charters acquired. Adjusted EBITDA does not represent and should not be considered as an alternative to net income / loss or cash flow from operations, as determined by United States generally accepted accounting principles, or U.S. GAAP, and our calculation of Adjusted EBITDA may not be comparable to that reported by other companies. Adjusted EBITDA is included herein because it is a basis upon which we assess our financial performance and liquidity position and because we believe that it presents useful information to investors regarding a company's ability to service and/or incur indebtedness. The Company's definition of Adjusted EBITDA may not be the same as that used by other companies in the shipping or other industries.

                              Euroseas Ltd.
    Reconciliation of Net Income Excluding the Effect from Gain/Loss on
derivatives, Unrealized Loss on trading securities and Amortization of the
          Fair Value of Charters Acquired to Net Income / (Loss)
      (All amounts expressed in U.S. Dollars except number of shares)


                                                Three Months  Three Months
                                                    Ended         Ended
                                                  March 31,     March 31,
                                                    2009          2010
                                                ------------  ------------

Net income / (loss)                                3,945,272    (2,991,654)
                                                ------------  ------------

Unrealized gain on derivatives                    (1,849,544)     (722,483)
                                                ------------  ------------

Unrealized loss on trading securities                104,575        26,610
                                                ------------  ------------

Realized (gain) / loss on derivatives               (214,340)    4,659,025
                                                ------------  ------------
Amortization of deferred revenue of below
 market time charter acquired                       (975,639)     (526,604)
                                                ------------  ------------

Amortization of deferred revenue of above
 market time charter acquired                        737,773             -
                                                ------------  ------------
Net Income excluding gain/loss on
 derivatives, unrealized loss on trading
 securities and amortization of the fair value
 of charters acquired                              1,748,097       444,894
                                                ------------  ------------
Net Income per share excluding gain/loss on
 derivatives, unrealized loss on trading
 securities and amortization of the fair value
 of charters acquired, basic & diluted                  0.06          0.01
                                                ------------  ------------

Weighted average number of shares, basic /      30,575,611 /  30,849,711 /
 diluted                                          30,602,510    30,849,711
                                                ============  ============

About Euroseas Ltd.

Euroseas Ltd. was formed on May 5, 2005 under the laws of the Republic of the Marshall Islands to consolidate the ship owning interests of the Pittas family of Athens, Greece, which has been in the shipping business over the past 136 years. Euroseas trades on the NASDAQ Global Select Market under the ticker ESEA.

Euroseas operates in the dry cargo, drybulk and container shipping markets. Euroseas' operations are managed by Eurobulk Ltd., an ISO 9001:2000 certified affiliated ship management company, which is responsible for the day-to-day commercial and technical management and operations of the vessels. Euroseas employs its vessels on spot and period charters and through pool arrangements.

The Company has a fleet of 15 vessels, including 4 Panamax drybulk carriers and 1 Handymax drybulk carrier, 2 Intermediate containership, 5 Handysize containerships, 2 Feeder containerships and a multipurpose dry cargo vessel. Euroseas` 5 drybulk carriers have a total cargo capacity of 331,808 dwt, its 9 containerships have a cargo capacity of 15,779 teu and its multipurpose vessel has a cargo capacity of 22,568 dwt or 950 teu.

Forward Looking Statement

This press release contains forward-looking statements (as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended) concerning future events and the Company's growth strategy and measures to implement such strategy; including our expected joint venture and vessel acquisitions and time charters. Words such as "expects," "intends," "plans," "believes," "anticipates," "hopes," "estimates," and variations of such words and similar expressions are intended to identify forward-looking statements. Although the Company believes that the expectations reflected in such forward-looking statements are reasonable, no assurance can be given that such expectations will prove to have been correct. These statements involve known and unknown risks and are based upon a number of assumptions and estimates that are inherently subject to significant uncertainties and contingencies, many of which are beyond the control of the Company. Actual results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to changes in the demand for drybulk vessels and containerships, competitive factors in the market in which the Company operates; risks associated with operations outside the United States; and other factors listed from time to time in the Company's filings with the Securities and Exchange Commission. The Company expressly disclaims any obligations or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company's expectations with respect thereto or any change in events, conditions or circumstances on which any statement is based.

Visit our website www.euroseas.gr

Contact Information: Company Contact Tasos Aslidis Chief Financial Officer Euroseas Ltd. 11 Canterbury Lane, Watchung, NJ 07069 Tel. (908) 301-9091 E-mail: aha@euroseas.gr Investor Relations / Financial Media Nicolas Bornozis President Capital Link, Inc. 230 Park Avenue, Suite 1536 New York, NY 10169 Tel. (212) 661-7566 E-mail: nbornozis@capitallink.com

GlobeNewswire