Converted by EDGARwiz

FORM 6-K


SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549


Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16 of

the Securities Exchange Act of 1934


For the month of May 2007


EUROSEAS LTD.

(Translation of registrant's name into English)


Euroseas Ltd.

Aethrion Center

40 Ag. Konstantinou Street

151 24 Maroussi, Greece


(Address of principal executive offices)


Indicate by check mark whether the registrant files or will file annual

reports under cover Form 20-F or Form 40-F.


Form 20-F |X| Form 40-F |_|


Indicate by check mark whether the registrant by furnishing the information

contained in this Form is also thereby furnishing the information to the

commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.


Yes |_| No |X|

<PAGE>


INFORMATION CONTAINED IN THIS FORM 6-K REPORT


Attached to this Report on Form 6-K as Exhibit 1 is a copy of the press release issued by Euroseas Ltd. (the "Company") on May 29, 2007 reporting results for the first quarter of 2007



EXHIBIT 1


The Company hereby incorporates this Form 6-K into the Company's Registration Statement on Form F-1, filed on October 20, 2005, Registration Statement No. 333-129145, and the Company's Registration Statement on Form F-3, filed on May 10, 2007, Registration Statement No. 333-142794.







[esea6k052907002.gif]









Euroseas Ltd. Reports Results for the First Quarter of 2007


Maroussi, Athens, Greece – May 29, 2007 – 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 First Quarter ended March 31, 2007.


First Quarter 2007 Results:

For the first quarter of 2007, the Company reported total net revenues of $13.5 million and net income of $9.5 million representing a 45% and 177% increase, respectively, over total net revenues of $9.3 million and net income of $3.4 million during the first quarter of 2006.


Adjusted EBITDA for the first quarter of 2007 was $13.6 million, a 150% increase over Adjusted EBITDA of $5.4 million during the first quarter of 2006. Please see below for Adjusted EBITDA reconciliation to net income and cash flow provided by operating activities. Also, please note that net income and Adjusted EBITDA during the first quarter of 2007 include a $3.4 million capital gain contribution from the sale of M/V “Ariel” in February 2007; there were no vessel sales during the same period of 2006.


Earnings per share for the first quarter of 2007 were $0.58, calculated on 16,453,483 weighted average number of shares outstanding during this quarter, compared to earnings per share of $0.28 for the first quarter of 2006 calculated on 12,276,374 weighted average number of shares outstanding during that quarter.  The Company has recently declared its seventh consecutive quarterly dividend of $0.24 per share, which represents a 33% increase over last year’s quarterly dividend.


Aristides Pittas, Chairman and CEO of Euroseas commented: “The first quarter of 2007 has been instrumental in the development of Euroseas.  In January 2007, we completed our follow-on common stock offering raising net proceeds of $43.3 million, listing of our stock on the NASDAQ Global Market and increasing our stock liquidity for the benefit of our shareholders. We have used the funds raised in the offering to purchase two vessels and contracted to acquire a third vessel increasing our fleet to 11 vessels. We intend to continue executing our strategy to develop our fleet by focusing on age and size segments of the drybulk sector which we believe maximize our return on equity.  We believe this strategy allows us to provide consistent significant dividends and overall returns to our shareholders.”


Tasos Aslidis, Chief Financial Officer of Euroseas commented: “The results of the first quarter of 2007 reflect significantly higher revenues compared to the first quarter 2006 due to the higher average time charter equivalent rate our vessels have achieved and the higher number of vessels in our fleet.  Specifically during the first three months of 2007, our fleet earned on average $18,333 per vessel per day compared to $13,072 per vessel per day during the same period in 2006. Daily vessel operating expenses including management fees during the first quarter of 2007 reflect a modest increase of about 2% on a per vessel per day basis compared to the same period in 2006.   


As of today, including the vessel we recently agreed to purchase which will be delivered to us in early June 2007, 90% of our ship capacity days in 2007 have been fixed (including the spot voyages already concluded for which the revenue is already known). In 2008, 39% of our capacity is under time charter contracts or protected from market fluctuations. We believe that our contract coverage gives us a solid revenue base for 2007 and 2008, more predictable cash flows and sufficient downside protection, while still allowing us to participate in the potential upside of the spot market during periods of rising market rates.”



Fleet Profile:

The Euroseas Ltd. fleet profile after incorporation of the recently agreed to be acquired M/V “Clan Gladiator” expected around June 11, 2007 will be as follows:


Name

Type

Dwt

TEU

Year Built

Employment


TCE Rate ($/day)


Dry Bulk Vessels

 

 

 

 

 

 

IRINI (*)

Panamax

69,734

 

1988

Baumarine Pool – ‘til end 2008

$17,000 to $20,000


ARISTIDES N.P.


Panamax


69,268

 


1993


TC ‘til Jan-08


$29,000


NIKOLAOS P.


Handysize


34,750

 


1984


TC ‘ Aug-07


$21,300


GREGOS


Handysize


38,691

 


1984


Spot


$27,000

Total Dry Bulk Vessels


4

212,443

 


  
       

Multipurpose Dry Cargo Vessels

      

TASMAN TRADER


1



22,568



950



1990



TC ‘til Mar-12


$8,850 ‘til Dec-08,

$9,500 ‘til Dec-10,

$9,000 ‘til Mar-12


Container Carriers

      


ARTEMIS


Intermediate


29,693


2,098


1987


TC ‘til Dec-08


$19,000


CLAN GLADIATOR


Handysize


30,007


1,742


1992


TC ‘til Apr-08


$19,000


YM XINGANG I


Handysize


23,596


1,599


1993


TC ‘til Jul-09


$26,650


MANOLIS P


Handysize


20,346


1,452


1995


TC ‘til Mar-08


$13,450


NINOS
(ex-YM QINGDAO I)


Feeder


18,253


1,169


1990


TC ‘til Apr-08


$12,800


KUO HSIUNG


Feeder


18,154


1,169


1993


TC ‘til Nov-07


$12,000


Total Container Carriers

6

140,049

9,229

   

Fleet Grand Total

11

375,060

10,179

   




(*)

“IRINI”, is employed in the Baumarine pool that is managed by Klaveness, a major global charterer in the dry bulk area, and also participates in two “short” funds (contracts to carry cargo at agreed rates), minimizing its exposure to the spot market (covered at 77% for 2007 and 42% for 2008, approximately).


Summary Fleet Data:


 

3 months, ending March 31, 2006

3 months, ending  March 31, 2007

FLEET DATA

  

Average number of vessels (1)

8.00

9.01

Calendar days for fleet (2)

720.0

811.0

Available days for fleet (3)

709.0

767.0

Voyage days for fleet (4)

709.0

765.7

Fleet utilization (5)

100.0%

99.8%

   

AVERAGE DAILY RESULTS

  

Time charter equivalent (6)

13,072

18,333

Vessel operating expenses (7)

4,330

4,433

General and administrative expenses (8)

326

308

Total vessel operating expenses (9)

4,656

4,741



(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. 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) 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.


(4) 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 or other offhire. The shipping industry uses voyage days to measure the number of days in a period during which vessels actually generate revenues.


(5) 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.


(6) 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 available 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, as well as commissions. 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.


(7) Daily vessel operating expenses, which includes crew costs, provisions, deck and engine stores, lubricating oil, insurance, maintenance and repairs are calculated by dividing vessel operating expenses by fleet calendar days for the relevant time period.


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


(9) Total vessel operating expenses, or TVOE, is a measure of our total expenses associated with operating our vessels. 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.


Conference Call and Webcast:

Tomorrow, Wednesday, May 30, 2007 at 11:00 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”.


In case of any problems with the above numbers, please dial 1 866 223 0615 (from the US), 0800 694 1503 (from the UK) or +44 (0)1452 586 513 (international standard dial in). Quote “Euroseas”.


A recording of the conference call will be available until June 8, 2007 by dialing 1 866 247 4222 (from the US), 0800 953 1533 (from the UK) or +44 (0)1452 550 000 (international standard dial in). Access Code: 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 slides presentation on the First Quarter 2007 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 Statement of Income

(All amounts expressed in U.S. Dollars – except share amounts)


 

Three Months Ended March 31

Three Months Ended March 31

 

2006

2007

 

(unaudited)

(unaudited)

Revenues

 

 

Voyage revenue

9,809,021

14,183,320

Commissions

(479,583)

(636,671)

Net revenues

9,329,438

13,546,649

   

 

 

Operating expenses

 

 

Voyage expenses

541,189

146,615

Vessel operating expenses


2,606,100


2,927,011

Amortization and depreciation


1,556,489


2,691,026


Management fees


511,584


668,207

Other general and administrative expenses


234,425


249,636

Total operating expenses


5,449,787


6,682,496

   

Net gain from sale of vessel

0

3,411,397

Operating income

3,879,651

10,275,550

Other income/(expenses)

  

Interest and finance cost

(678,366)

(1,193,097)

Interest income

219,432

392,256

Foreign exchange (loss)/gain


(1,835)


598

Other expenses, net

(460,769)

(800,243)

   


Net income


3,418,882


9,475,307

Net income per share

0.28

0.58

Weighted average number of shares, basic and diluted

12,276,374

 16,453,483





Euroseas Ltd.

Consolidated Condensed Balance Sheet

(All amounts expressed in U.S. Dollars)


 

Year Ended December 31, 2006

Quarter Ended March 31, 2007

ASSETS

 (unaudited)

 (unaudited)

Current Assets:

 

 

    Cash and cash equivalents

2,791,107

37,858,522

    Cash advances for vessel acquisitions

-

1,953,425

    Trade accounts receivables

378,216

465,704

    Other receivables

268,864

394,735

    Due from related company

2,649,259

2,328,538

    Inventories

716,131

813,855

    Restricted cash

1,146,621

1,546,241

    Vessel held for sale

1,782,840

-

    Prepaid expenses

242,558

441,749

Total current assets

9,975,596

45,802,769

 

 

 

Long-term assets:

 

 

    Vessels, net

95,494,342

106,193,482

    Restricted cash

2,700,000

2,700,000

    Deferred charges, net

1,291,844

1,998,960

    Deferred offering expenses

500,000

-

    Fair value of above market time charter acquired

7,543,477

6,815,811

Total long-term assets

107,529,663

117,708,253

Total assets

117,505,259

163,511,022

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

Current liabilities:

 

 

    Long term debt, current portion

18,040,000

17,490,000

    Trade accounts payable

1,034,713

1,480,824

    Accrued expenses

1,233,185

1,245,766

    Deferred revenue

1,357,501

1,415,732

Total current liabilities

21,665,399

21,632,322

 

 

 

Long-term liabilities:

 

 

    Long term debt, net of current portion

56,910,000

53,050,000

    Fair value of below market time charter acquired

918,200

802,945

Total long-term liabilities

57,828,200

53,852,945

Total liabilities

79,493,599

75,485,267

 

 

 

Shareholders' equity:

 

 

    Share capital

378,605

551,105

    Additional paid-in capital

18,283,767

61,426,487

    Retained earnings

19,349,288

26,048,163

    Total shareholders' equity

38,011,660

88,025,755

    Total liabilities and shareholders' equity

117,505,259

163,511,022





Euroseas Ltd.

Reconciliation of Adjusted EBITDA to

Net Income and Cash Flow Provided By Operating Activities

(All amounts expressed in U.S. Dollars)


 

Three Months Ended

March 31, 2006

Three Months Ended

March 31, 2007


Net income


3,418,882                        


9,475,307                        


Interest and finance costs, net

(includes interest income)

                            


458,934

                             


800,841


Depreciation and amortization

                             1,556,489

                             2,691,026


Amortization of deferred revenue of below market time charter acquired




-




(115,255)


Amortization of deferred revenue of above market time charter acquired




-




727,666


Adjusted EBITDA

                            5,434,305

                            13,579,585


 

Three Months Ended

March 31, 2006

Three Months Ended

March 31, 2007


Net cash flow provided by operating activities


7,305,894                        


8,844,858                        


Changes in operating assets / liabilities

                            


(2,330,523)

                            


544,609


Gain from vessel sale


-                            

                            3,411,397


Interest, net


458,934


778,721


Adjusted EBITDA

                            5,434,305

                            13,579,585


EBITDA Reconciliation:

Euroseas Ltd. considers Adjusted EBITDA to represent net earnings before interest, taxes, depreciation, amortization and amortization of deferred revenues from above or below market time charters acquired. Adjusted EBITDA does not represent and should not be considered as an alternative to net income 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 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.  

 

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 Market under the ticker ESEA since January 31, 2007 (previously it traded on the Over The Counter Bulletin Board under the ticker symbol EUSEF.OB).


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.


After the delivery to its fleet of the recently agreed to be acquired M/V “Clan Gladiator,” the Company will have a fleet of 11 vessels, including 2 Panamax drybulk carriers, 2 Handysize drybulk carriers, 1 Intermediate container ship, 3 Handysize container ships, 2 Feeder container ships and a multipurpose dry cargo vessel. Euroseas’ 4 drybulk carriers have a total cargo capacity of 212,443 dwt, its 6 container ships will have a cargo capacity of 9,229 teu and its 1 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 expected vessel acquisitions and entering into further 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 dry bulk vessels and container ships, 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.


Contact:

Visit our website www.euroseas.gr


Company Contact

Investor Relations / Financial Media

Tasos Aslidis

Chief Financial Officer

Euroseas Ltd.

2693 Fair View Drive

Mountainside, NJ 07092

Tel. (908) 301-9091

E-mail: aha@euroseas.gr

Nicolas Bornozis

President

Capital Link, Inc.

230 Park Avenue, Suite 1536

New York, NY 10169

Tel. (212) 661-7566

E-mail: nbornozis@capitallink.com



SIGNATURES


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


                                  EUROSEAS LTD.

                                  (registrant)



Dated  May 29 2007             

 By: /s/ Aristides J. Pittas

                                           

 -----------------------

                                            

 Aristides J. Pittas

                                           

 

 

President