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 December 2006

                        Commission File Number 000-51141

                                  DRYSHIPS INC.

                               80 Kifissias Avenue
                        Amaroussion 15125, Athens Greece
                    (Address of principal executive offices)

     Indicate by check mark whether the registrant files or will file annual
reports under cover of Form 20-F or Form 40-F.

                   Form 20-F [X]       Form 40-F [_]

     Indicate by check mark if the registrant is submitting the Form 6-K in
paper as permitted by Regulation S-T Rule 101(b)(1): ___

     Indicate by check mark if the registrant is submitting the Form 6-K in
paper as permitted by Regulation S-T Rule 101(b)(7): ___

     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]

     If "Yes" is marked, indicate below the file number assigned to the
registrant in connection with Rule 12g3-2(b): 82-______________.






                  INFORMATION CONTAINED IN THIS FORM 6-K REPORT


     Attached hereto as Exhibit 1 is Management's Discussion and Analysis of
Financial Condition and Results of Operation and interim unaudited financial
statements and related information and data of DryShips Inc. (the "Company") as
of and for the period ended September 30, 2006.

     This Report on Form 6-K is hereby incorporated by reference into the
Company's Registration Statement on Form F-3/A (Registration No. 333-133482)
filed on May 3, 2006.





                                                                       EXHIBIT 1

                     MANAGEMENTS DISCUSSION AND ANALYSIS OF

                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


Unless otherwise specified herein,  references to "DryShips" or the "Company" or
"we" shall include DryShips Inc. and its applicable subsidiaries.  The following
management's  discussion  and analysis  should be read in  conjunction  with our
unaudited interim  consolidated  financial statements and related notes included
herein.  This discussion  contains  forward-looking  statements that reflect our
current  views with  respect to future  events and  financial  performance.  Our
actual  results  may  differ   materially   from  those   anticipated  in  these
forward-looking  statements  as a result of certain  factors,  such as those set
forth in the section  entitled "Risk Factors"  included in the Company's  Annual
Report on Form 20-F/A filed with the Securities  and Exchange  Commission on May
1, 2006.

Results of Operations

For the nine  months  ended  September  30, 2006  compared to nine months  ended
September 30, 2005

Voyage Revenues  increased  slightly by $2 million,  or 1.3%, to $169 million in
the nine months ended September 30, 2006,  compared to $167 million for the nine
months ended  September  30, 2005.  The increase  which is  attributable  to the
increase in the  average  number of vessels  operated  from 19.7 during the nine
months ended  September 30, 2005 to 28.4 during the nine months ended  September
30, 2006 and is offset by a substantial  decrease in freight and hire rates over
this period.

Voyage Expenses increased by $3.8 million,  or 39%, to $13.5 million in the nine
months ended  September  30, 2006,  compared to $9.7 million for the nine months
ended September 30, 2005. The increase is due to the number of vessels  operated
from an average of 19.7 vessels for the nine months ended  September 30, 2005 to
28.4 vessels for the nine months ended September 30, 2006.

Depreciation  and  Amortization  increased by $15.3 million,  or 53.9%, to $43.7
million for the nine months ended September 30, 2006,  compared to $28.4 million
for nine months ended  September 30, 2005. The increase is  attributable  to the
increase in the number of vessels  operated  from an average of 19.7 vessels for
the nine months  ended  September  30, 2005 to 28.4  vessels for the nine months
ended September 30, 2006.

Vessel Operating Expenses increased by $8.7 million, or 35%, to $33.5 million in
the nine months ended  September 30, 2006 compared to $24.8 million in 2005. The
increase is attributable to the increase in the number of vessels  operated from
an average of 19.7 vessels for the nine months ended  September 30, 2005 to 28.4
vessels for the nine months ended September 30, 2006.

Management Fees increased by $1.1 million, or 30.6%, to $4.7 million in the nine
months  ended  September  30, 2006  compared to $3.6  million in the nine months
ended September 30, 2005. The increase is  attributable to the increased  number
of vessels  under  management  in 2006 as a direct result of the increase in the
number of fleet calendar days from 5,379 in the nine months ended  September 30,
2005 to 7,743 in the nine months ended  September  30, 2006 due to the growth of
the fleet.

Interest and Finance Cost increased by $16.6 million,  or 123%, to $30.1 million
for the nine months ended  September  30, 2006 compared to $13.5 million for the
nine months ended September 30, 2005. The increase  primarily  resulted from the
increase  in  interest   expenses  due  to  the  increased   amount  of  average
indebtedness  outstanding  during  the nine  months  ended  September  30,  2006
compared to the nine months ended September 30, 2005.

Cash Flow

Net Cash Provided By Operating Activities

Net cash provided by operating activities decreased by $55.5 million, or 43%, to
$73.4  million for the nine months ended  September  30, 2006 compared to $128.9
million for the nine months ended September 30, 2005. This decrease is primarily
due to the Forward Freight Agreements (FFA) losses incurred and to the decreased
time charter rates during the 2006 period.

Net Cash Used In Investing Activities

Net cash used in  investing  activities  was $210.9  million for the nine months
ended  September  30,  2006,  representing  the  purchase  price we paid for the
acquisition  and delivery of six vessels and the advance paid for two additional
vessels expected to be delivered in the fourth quarter of 2006. Net cash used in
investing  activities was $847.6 million for the nine months ended September 30,
2005,  which  represented the purchase price of twenty one vessels  acquired and
delivered in the period.

Net Cash Provided By Financing Activities

Net cash provided by financing activities was $153.1 million for the nine months
ended  September 30, 2006,  consisting  mainly of $664.3 million drawn under our
revolving  credit facility for the acquisition of the vessels  discussed  above,
$546.9 million of payments of principal on our outstanding  indebtedness  during
the nine months ended September 30, 2006, $18.2 million of dividends paid during
the nine months ended  September 30, 2006 and $56.5 million raised in connection
with the  Company's  offering and  issuance of 4,650,000  shares under its shelf
registration statement.

Net cash  provided by financing  activities  was $713.2  million for nine months
ended September 30, 2005, consisting of $557.6 million of indebtedness drawn for
the  acquisition of the vessels  acquired during the nine months ended September
30, 2005; $65.7 million of payments of principal on our outstanding indebtedness
during the nine months ended September 30, 2005; $24.0 million of cash dividends
paid to  stockholders  and $21.6 million of restricted cash that was made due to
the new indebtedness incurred.

Capitalization

On  September  30, 2006,  debt to total  capitalization  (debt,  net of deferred
financing fees and  stockholders'  equity) was 61% and net debt (total debt less
cash and cash equivalents) to total capitalization was 57%.

As of September 30, 2006, the Company had a total  liquidity of  approximately $
47.1 million.

Recent Developments

Vessel Acquisitions/Disposals

The six new vessels  delivered  during the nine months ended September 30, 2006,
have been  financed by cash,  the existing  term loan facility and a new secured
bridge loan. Following the delivery of the Company's seventh vessel and the sale
of two Panamaxes,  the Company expects to combine these facilities into a single
increased term loan facility.

In November  2006,  the Company  concluded a  memorandum  of  agreement  for the
acquisition of the vessel Zella Oldendorff, for $39.7 million, delivery of which
is expected in the second quarter of 2007.

In  September  2006,  the Company  concluded a memorandum  of agreement  for the
disposal  of the  vessel  Panormos,  to an  unaffiliated  third  party for $35.0
million.  The vessel is expected to be  delivered  to her new owners  during the
fourth quarter of 2006 free of charter. A gain of approximately $15 million will
be realized and  recognized in the financial  statements at the date of delivery
of the vessel.

In October  2006,  the  Company  concluded a  memorandum  of  agreement  for the
disposal of the vessel Flecha, to an unaffiliated third party for $11.7 million.
The vessel  will be  delivered  to her new owners  during the fourth  quarter of
2006.  A gain of  approximately  $9 million  will be realized on the sale of the
vessel and recognized upon delivery.

In November  2006,  the Company  concluded a  memorandum  of  agreement  for the
disposal  of the  vessel  Shibumi,  to an  unaffiliated  third  party  for $24.6
million.  The  vessel  will be  delivered  to her new  owners  during the second
quarter of 2007. A gain of  approximately  $17.8 million will be realized on the
sale of the vessel and recognized upon delivery.

Repayment of Short-Term Credit Facility

In August  2006,  the  Company  terminated  and  repaid in full $8.8  million of
principal  and  interest  under a  short-term  credit  facility  provided  by an
affiliate, in connection with the purchase of the MV Maganari.

Issuance of Shares

In October 2006, the Company  terminated and repaid in full by means of issuance
of  Dryships'  common  stock,  $3.3 million of  principal  and interest  under a
seller's credit agreement  entered into with an affiliate in connection with the
acquisition  of the MV Hille  Oldendorff.  The Company  issued 254,512 shares in
relation with the repayment of the seller's credit.

In October 2006, the Company issued a total of 235,585 shares of common stock to
three major  shareholders that requested to reinvest in Company common stock the
dividend payment in the aggregate amount of $3.1 million that such  shareholders
were scheduled to receive for the third quarter of 2006.

As of November 30, 2006, the Company has a total of 35,490,097  shares of common
stock outstanding.

Appointment of New Chief Financial Officer

On October 6, 2006, the Chief Financial Officer (CFO), Mr.  Christopher  Thomas,
resigned.  The Board of Directors  appointed the Chief  Executive  Officer,  Mr.
George Economou,  to act as interim CFO. Mr Gregory Zikos was appointed as Chief
Financial Officer by the Board effective November 24, 2006.

Supplemental Loan Agreements

On November 30, 2006, the Company  entered into two  supplemental  agreements to
the  Company's  $628.7  million  term  loan  entered  into on  March  31,  2006,
increasing the aggregate  amount of the loan by up to $82.3 million.  Out of the
total loan, an amount of $70.7 million will be used to refinance the bridge loan
and to provide the Company  with  working  capital and the  remaining  amount of
$11.6  million will be used to  partially  finance the  acquisition  cost of the
vessel  Redondo,  which the Company  agreed to acquire in  September  2006 for a
purchase price of approximately $40.75 million. On November 30, 2006, the amount
of $70.7  million was drawn down,  while the  remaining  amount of $11.6 million
will be drawn down upon delivery of the vessel Redondo.

In addition,  the amount of $18.9 million,  which had been required to be repaid
following  the sale of the vessel  Panormos  under the terms of the initial loan
agreement,  was not repaid and was made  available  by the lenders to  partially
finance the acquisition cost of the vessel Redondo.






                                  DRYSHIPS INC.
          INDEX TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS


                                                                          Page
                                                                          ----

Consolidated Balance Sheets as of December 31, 2005 and
    September 30, 2006 (Unaudited).......................................  F-2

Consolidated Unaudited Statements of Income for the
    nine-month periods ended September 30, 2005 and 2006.................  F-3

Consolidated  Unaudited  Statements of Stockholders'
    Equity for the nine-month periods ended September 30, 2005 and 2006... F-4

Consolidated  Unaudited  Statements of Cash Flows for
    the nine-month  periods ended  September 30, 2005 and 2006............ F-5

Notes to Unaudited Interim Consolidated Financial Statements.............. F-6






DRYSHIPS INC.
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2005 AND SEPTEMBER 30, 2006 (Unaudited)
(Expressed in thousands of U.S. Dollars - except for share and per share data)



                                                                                  December 31, 2005     September 30, 2006
                                                                                 --------------------   -------------------
                                                                                      (Note 1)
                                                                                                   
ASSETS
CURRENT ASSETS:
 Cash and cash equivalents                                                           $        5,184     $     20,889
 Restricted cash                                                                              3,040            6,205
 Accounts receivable, trade                                                                   5,514            1,793
 Due from related parties                                                                         -            1,965
 Insurance claims                                                                               107              233
 Inventories                                                                                  1,326            2,821
 Prepayments and advances                                                                     3,336            5,295
 Prepaid charter revenue                                                                          -            2,872
 Financial instruments                                                                          270              961
                                                                                      --------------   --------------
              Total current assets                                                           18,777           43,034
                                                                                      --------------   --------------
FIXED ASSETS, NET:
Advances for vessels acquisition                                                                  -            6,975
 Vessels, net                                                                               864,733        1,030,692
                                                                                      --------------   --------------
              Total fixed assets, net                                                       864,733        1,037,667
                                                                                      --------------   --------------
OTHER NON-CURRENT ASSETS:
 Deferred charges, net                                                                        3,781            5,342
 Restricted cash                                                                             21,011           20,000
 Other                                                                                        2,257            2,785
                                                                                      --------------   --------------
              Total assets                                                           $      910,559     $  1,108,828
                                                                                      ==============   ==============

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
 Current portion of long-term debt, net of deferred financing fees                   $      107,738     $    107,060
 Sellers credit                                                                                   -            3,250
 Financial instruments                                                                            -           14,618
 Accounts payable                                                                             8,479            8,884
 Due to related parties                                                                       6,460            2,170
 Dividends payable                                                                                -            7,000
 Accrued liabilities                                                                          6,529            7,081
 Deferred revenue                                                                             6,309           13,500
 Other current liabilities                                                                      230              201
                                                                                      --------------   --------------

              Total current liabilities                                                     135,745          163,764
                                                                                      --------------   --------------

LONG-TERM DEBT, net of current portion and net of deferred financing fees                   417,615          535,884
                                                                                      --------------   --------------

OTHER NON-CURRENT LIABILITIES                                                                   698              607
                                                                                      --------------   --------------

COMMITMENTS AND CONTINGENCIES                                                                     -                -
                                                                                      --------------   --------------

STOCKHOLDERS' EQUITY:
Preferred stock, $0.01 par value; 30,000,000 shares authorized, none issued                       -                -
Common stock,  $0.01 par value;  45,000,000  and  75,000,000  shares  authorized at
December 31, 2005 and September 30, 2006,  respectively;  30,350,000 and 35,000,000
issued and outstanding at December 31, 2005 and  September 30, 2006, respectively               304              350
Additional paid-in capital                                                                  264,600          321,044
Retained earnings                                                                            91,597           87,179
                                                                                      --------------   --------------

              Total stockholders' equity                                                    356,501          408,573
                                                                                      --------------   --------------

              Total liabilities and stockholders' equity                             $      910,559     $  1,108,828
                                                                                      ==============   ==============

The accompanying notes are an integral part of these consolidated statements








DRYSHIPS INC.
CONSOLIDATED UNAUDITED STATEMENTS OF INCOME FOR THE NINE MONTH PERIODS ENDED
SEPTEMBER 30, 2005 AND 2006 (Expressed in thousands of U.S. Dollars - except for
share and per share data)


                                                                                        Nine Months Ended
                                                                                          September 30,
                                                                                   2005               2006
                                                                             ---------------     ------------------
                                                                                           
 REVENUES:
 Voyage revenues                                                             $      167,232      $      169,324

 EXPENSES:
      Loss on Forward Freight Agreements                                                  -              22,473
      Voyage expenses                                                                 7,438              11,415
      Voyage expenses - related party                                                 2,286               2,117
      Bunkers                                                                        (3,036)             (2,689)
      Vessel operating expenses                                                      24,774              33,490
      Depreciation                                                                   27,024              41,278
      Amortization of deferred drydocking costs                                       1,378               2,471
      Management fees - related party                                                 3,552               4,666
      General and administrative expenses                                               708               1,406
      General and administrative expenses - related party                             2,211               2,408
                                                                               -------------      --------------
      Operating income                                                              100,897              50,289
                                                                               -------------      --------------

 OTHER INCOME / (EXPENSES):
      Interest and finance costs                                                    (13,516)            (30,063)
      Interest income                                                                   650                 384
      Other, net                                                                         20                 209
                                                                               -------------      --------------

      Total other income / (expenses), net                                          (12,846)            (29,470)
                                                                               -------------      --------------

 Net Income                                                                  $       88,051      $       20,819
                                                                               =============      ==============

Net income per common share, basic and diluted                               $         3.09      $         0.66
                                                                               =============      ==============

Weighted average number of common shares, basic and diluted                      28,488,095          31,343,241
                                                                               =============      ==============

The accompanying notes are an integral part of these consolidated statements










DRYSHIPS INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY FOR THE NINE MONTH PERIODS ENDED
SEPTEMBER 30, 2005 AND 2006 (Expressed in thousands of U.S. Dollars - except for
share and per share data)


                                                                                                       Retained
                                                                Common Stock          Additional      Earnings /          Total
                                         Comprehensive       # of         Par         Paid-in        (Accumulated     Stockholders'
                                           Income           Shares        Value       Capital          Deficit)          Equity
                                           ------           ------        -----       -------          --------          ------
                                                                                                     
BALANCE, December 31, 2004                                 15,400,000   $    154     $   13,465     $    (7,280)       $    6,339

     - Net income                              88,051               -          -              -          88,051            88,051
     - Issuance of common stock                            14,950,000        150        251,135               -           251,285
     - Dividends paid ($ 0.40 per share)                            -          -              -         (12,140)          (12,140)
                                            ----------
     - Comprehensive income               $    88,051
                                            ==========

                                                          ------------   --------     ----------     -----------        ----------
BALANCE, September 30, 2005 (Unaudited)                    30,350,000   $    304     $  264,600     $    68,631        $  333,535
                                                          ============   ========     ==========     ===========        ==========

BALANCE, December 31, 2005                                 30,350,000   $    304     $  264,600     $    91,597        $  356,501

     - Net income                              20,819               -          -              -          20,819            20,819
     - Issuance of common stock                             4,650,000         46         56,444               -            56,490
     - Dividends declared or paid
    ($ 0.80 per share)                                              -          -              -         (25,237)          (25,237)
                                            ----------
    - Comprehensive income                $    20,819
                                            ==========

                                                          ------------   --------     ----------     -----------        ----------
BALANCE, September 30, 2006 (Unaudited)                    35,000,000   $    350     $  321,044     $    87,179        $  408,573
                                                          ============   ========     ==========     ===========        ==========



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








DRYSHIPS INC.
CONSOLIDATED UNAUDITED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 2005 AND 2006
(Expressed in thousands of U.S. Dollars)



                                                                                        Nine Months Ended
                                                                                          September 30,
                                                                                     2005               2006
                                                                                 -----------         -----------
                                                                                               
Cash Flows from Operating Activities:

         Net income                                                              $    88,051        $     20,819
         Adjustments to reconcile net income to net cash provided
         by operating activities:

              Depreciation                                                            27,024              41,278
              Amortization  of deferred drydocking costs                               1,378               2,471
              Amortization and write-off of deferred financing costs                     491               3,290
              Amortization of fair value of time charter                              (4,646)              1,598
              Change in fair value of derivatives                                        252              13,927
              Recognition and amortization of free lubricants benefit                    761                (120)
         Changes in operating assets and liabilities:
              Accounts receivable trade                                               (2,812)              3,721
              Insurance claims                                                           (86)               (126)
              Due from related parties                                                 4,000              (1,965)
              Inventories                                                               (904)             (1,495)
              Prepayments and advances                                                (4,395)             (1,959)
              Accounts payable                                                         5,627                 405
              Due to related parties                                                   6,817              (4,290)
              Accrued liabilities                                                      8,514                 552
              Deferred revenue                                                         1,524                (632)
          Payments for drydocking                                                     (2,714)             (4,032)
                                                                                  -----------         -----------

 Net Cash provided by Operating Activities                                           128,882              73,442
                                                                                  -----------         -----------


 Cash Flows from Investing Activities:
           Advances for vessels' acquisitions                                                             (6,975)
           Additions to vessel cost                                                 (847,552)           (203,884)
                                                                                  -----------         -----------

 Net Cash used in Investing Activities                                              (847,552)           (210,859)
                                                                                  -----------         -----------

 Cash Flows from Financing Activities:
           Increase in restricted cash                                               (21,640)             (2,154)
           Advances to Baumarine Pool                                                 (1,027)               (528)
           Sellers credit                                                                  -               3,250
           Proceeds from long-term debt                                              577,585             664,281
           Proceeds from short-term  credit facility                                       -               8,837
           Payments of long-term debt                                                (65,735)           (546,925)
           Payment of short-term credit facility                                           -             (8,837)
           Proceeds from issuance of shares, net of related issuance costs           251,285              56,490
           Dividends paid                                                            (24,063)            (18,237)
           Payment of financing costs                                                 (3,251)             (3,055)
                                                                                  -----------         -----------

 Net Cash provided by Financing Activities                                           713,154             153,122
                                                                                  -----------         -----------

 Net increase (decrease) in cash and cash equivalents                                 (5,516)             15,705
 Cash and cash equivalents at beginning of period                                      8,371               5,184
                                                                                  -----------         -----------

 Cash and cash equivalents at end of period                                      $     2,855        $     20,889
                                                                                  ===========         ===========

 SUPPLEMENTAL CASH FLOW INFORMATION
           Cash paid during the period for:
           Interest payments                                                     $    11,173        $     25,761
                                                                                  ===========         ===========
           Non-cash financing activities:
           Liabilities assumed in connection with joint and several
              borrowings with related parties                                    $    68,109        $          -
                                                                                  ===========         ===========

The accompanying notes are an integral part of these consolidated statements






DRYSHIPS INC.
Notes to Unaudited Interim Consolidated Financial Statements
September 30, 2006
(Expressed in thousands of United States Dollars - except for share and per
share data, unless otherwise stated)

1.   Basis of Presentation and General Information:

     The accompanying  consolidated financial statements include the accounts of
     Dryships Inc. ("Dryships") and its wholly-owned subsidiaries (collectively,
     the "Company"). Dryships was formed on September 9, 2004, under the laws of
     the  Republic of the  Marshall  Islands.  On October 18,  2004,  all of the
     outstanding  shares of the vessel owning companies listed under 1 through 6
     in the  table  below  (collectively,  the  "Contributed  Companies"),  were
     contributed to the Company through  Entrepreneurial  Spirit Foundation (the
     "Foundation"),  a family foundation of Vaduz, Liechtenstein.  The Company's
     Chief Executive  Officer,  Mr. George Economou and members of his immediate
     family (the "Family") control and are beneficiaries of the Foundation.  The
     transaction described above constituted a reorganization of companies under
     common control, and has been accounted for in a manner similar to a pooling
     of interests and the Contributed Companies are presented at historical cost
     as control of the Contributed Companies before and after the reorganization
     was with the Family.  In February  2005 the Company  completed  its initial
     public offering in the United States under the United States Securities Act
     of 1933,  as amended,  the net proceeds of which  amounted to $251,285.  On
     February 14, 2006, the Foundation transferred its shares of Dryships to its
     wholly-owned  subsidiary,  Elios Investments Inc., a corporation  organized
     under the laws of the Republic of the Marshall Islands.

     The accompanying  consolidated  financial  statements have been prepared in
     accordance with U.S. generally accepted  accounting  principles for interim
     financial information. Accordingly, they do not include all the information
     and notes required by U.S.  generally  accepted  accounting  principles for
     complete financial statements. These consolidated financial statements have
     been prepared on the same basis as the annual financial  statements and, in
     the opinion of  management,  reflect all  adjustments,  which  include only
     normal recurring  adjustments  considered necessary for a fair presentation
     of the Company's financial  position,  results of operations and cash flows
     for the periods  presented.  Operating  results for the  nine-month  period
     ended September 30, 2006 are not necessarily indicative of the results that
     might be expected for the fiscal year ending December 31, 2006.

     The balance sheet as of December 31, 2005 has been derived from the audited
     consolidated financial statements at that date, but does not include all of
     the  information  and  footnotes   required  by  U.S.   generally  accepted
     accounting principles for complete financial statements.

     The  Company is engaged in the ocean  transportation  services  of dry bulk
     cargoes  worldwide  through the  ownership  and  operation  of bulk carrier
     vessels.  Since the consummation of its initial public offering and through
     December 31, 2005, the Company took delivery of twenty-one dry bulk carrier
     vessels,   through  newly  established  wholly  owned   subsidiaries.   All
     twenty-one  vessels  were  delivered  to the Company  during the first nine
     months of 2005, while there were six vessels  acquisitions during the first
     nine months of 2006.


                                                                     Country of
     Ship-owing Company                                             Incorporation       Vessel
     -------------------                                            -------------       ------
                                                                                  
1.   Helium Shipping Company Limited ("Helium")                         Malta           Striggla
2.   Hydrogen Shipping Company Limited ("Hydrogen")                     Malta           Mostoles
3.   Silicon Shipping Company Limited ("Silicon")                       Malta           Flecha (Note 11)
4.   Oxygen Shipping Company Limited ("Oxygen")                         Malta           Shibumi (Note 11)
5.   Annapolis Shipping Company Limited ("Annapolis")                   Malta           Lacerta
6.   Blueberry Shipping Company Limited ("Blueberry")                   Malta           Panormos (Note 5)
7.   Lancat Shipping Company Limited ("Lancat")                         Malta           Matira
8.   Tolan Shipping Company Limited ("Tolan")                           Malta           Tonga
9.   Malvina Shipping Company Limited ("Malvina")                       Malta           Coronado
10.  Arleta Navigation Company Limited ("Arleta")                       Malta           Xanadu
11.  Selma Shipping Company Limited ("Selma")                           Malta           La Jolla
12.  Royerton Shipping Company Limited ("Royerton")                     Malta           Netadola
13.  Samsara Shipping Company Limited ("Samsara")                       Malta           Ocean Crystal
14.  Lansat Shipping Company Limited ("Lansat")                         Malta           Paragon
15.  Farat Shipping Company Limited ("Farat")                           Malta           Toro
16.  Madras Shipping Company Limited ("Madras")                         Malta           Alona
17.  Iguana Shipping Company Limited ("Iguana")                         Malta           Iguana
18.  Borsari Shipping Company Limited ("Borsari")                       Malta           Catalina
19.  Onil Shipping Company Limited ("Onil")                             Malta           Padre (exBelmonte)
20.  Zatac Shipping Company Limited ("Zatac")                           Malta           Waikiki
21.  Fabiana Navigation Company Limited ("Fabiana")                     Malta           Alameda
22.  Fago Shipping Company Limited ("Fago")                             Malta           Lanikai
23.  Felicia Navigation Company Limited ("Felicia")                     Malta           Solana
24.  Platan Shipping Company Limited ("Platan")                         Malta           Daytona
25.  Karmen Shipping Company Limited ("Karmen")                         Malta           Sonoma
26.  Thelma Shipping Company Limited ("Thelma")                         Malta           Manasota
27.  Celine Shipping Company Limited ("Celine")                         Malta           Conrand Oldendorff
28.  Seaventure Shipping Limited ("Seaventure")                   Marshall Islands      Hille Oldendorff
29.  Tempo Marine Company Limited ("Tempo")                       Marshall Islands      Maganari
30.  Star Record Owning Company Limited (`Star")                  Marshall Islands      Ligari
31.  Human Owning Company Limited ("Human")                       Marshall Islands      Estepona
32.  Classical Owning Company Limited ("Classical")               Marshall Islands      Delray
33.  Maternal Owning Company Limited ("Maternal")                 Marshall Islands      Lanzarote
34.  Paternal Owning Company Limited ("Paternal")                 Marshall Islands      Formentera (Note 4)
35.  Argo Owning Company Limited ("Argo")                         Marshall Islands      Redondo (Note 4)
36.  Roscoe Marine Ltd.                                           Marshall Islands      Hull 1518A (Note 5)
37.  Monteagle Shipping S.A                                       Marshall Islands      Hull 1519A (Note 5)

     Other company                                                                      Activity
     -------------                                                                      --------

38.  Wealth Management Inc. ("Wealth")                            Marshall Islands      Cash Manager


     The operations of the Company's  vessels are managed by Cardiff Marine Inc.
     (the   "Manager"),   a  related  party  entity   incorporated  in  Liberia.
     Furthermore, Drybulk S.A., a related party Liberian corporation acts as the
     charter  and  sales and  purchase  broker  for the  Company  (Note 2).  The
     majority  shareholding  (70%) of the Manager and Drybulk  S.A., is owned by
     Entrepreneurial   Spirit   Foundation,   a  family   foundation  of  Vaduz,
     Liechtenstein,  of which the Company's Chief Executive Officer,  Mr. George
     Economou and members of his family are beneficiaries.

     The 30%  shareholding  of the Manager and Drybulk  S.A. is held by Prestige
     Finance S.A., a Liberian corporation which is wholly owned by the sister of
     the Company's Chief Executive Officer.

     During the  nine-month  periods ended  September 30, 2005 and 2006, two and
     one charterers, respectively, individually accounted for 10% or more of the
     Company's voyage revenues as follows:

     Charterer                                 2005            2006
     -----------------------------------    ------------    -----------
     Oldendorff Carriers Gmbh                   10%            16%
     North China Shipping Ltd.                  11%             -

     In addition, of the Company's voyage revenues during the nine-month periods
     ended September 30, 2005 and 2006, 26% and 25%, respectively,  were derived
     from the participation of certain Company's vessels in a drybulk pool.

2.   Transactions with Related Parties:

     (a)  Cardiff  Marine Inc. and Drybulk S.A.: The operations of the Company's
          vessels are managed by Cardiff  Marine Inc.  (Note 1). The Manager has
          an office in Greece  located  at 80,  Kifissias  Avenue  151 25 Athens
          Greece.  The  Manager  provides  the  Company a wide range of shipping
          services  such  as  technical   support  and  maintenance,   insurance
          consulting, chartering, financial and accounting services, in exchange
          for a daily fixed fee of U.S. dollars 650 per vessel,  on the basis of
          a parity of  Euro/U.S.  $1.30.  Such  fee,  at the  beginning  of each
          calendar quarter date, is adjusted  upwards or downwards  according to
          the U.S.$/Euro  exchange rate as quoted by EFG Eurobank  Ergasias S.A.
          two  business   days  before  the  end  of  each   calendar   quarter.
          Additionally, the Manager charges U.S. Dollars 550 for superintendents
          visits on board vessels in excess of five days per annum,  per vessel,
          for each additional day, per  superintendent.  In addition,  under the
          management  agreement with Cardiff Marine Inc.,  Drybulk S.A. (Note 1)
          acts as the charter and sales and  purchase  broker for the Company in
          exchange for a commission  of 1.25% on all  freight,  hire,  demurrage
          revenues  and a  commission  of 1.00% on all gross  sale  proceeds  or
          purchase price paid of vessels. The management agreements were renewed
          on  October  18,  2004,  with an  initial  term of five years and will
          automatically  be extended to successive  five-year  terms.  Notice to
          terminate  shall not be effective  until 30 days  following its having
          been delivered, unless otherwise mutually agreed in writing. Effective
          January 1, 2007 the fee charged will  increase by U.S Dollars $100 per
          vessel.

          The fees  charged by the  Manager  for the  nine-month  periods  ended
          September 30, 2005 and 2006,  totaled  $3,552 and $4,666  respectively
          and  are  separately   reflected  in  the  accompanying   consolidated
          unaudited  statements  of income.  Chartering  commissions  charged by
          Drybulk S.A. for the nine-month  periods ended  September 30, 2005 and
          2006,  totaled  $2,286 and $2,117,  respectively,  and are  separately
          reflected  as  voyage  expenses  - related  party in the  accompanying
          consolidated unaudited statements of income.

          In addition, $8,400 and $2,011 during the year ended December 31, 2005
          and  during  the   nine-month   period  ended   September   30,  2006,
          respectively, relate to the acquisition of vessels and were charged by
          Drybulk S.A.  These amounts are  capitalized  as a vessel  acquisition
          cost and  included in Vessels,  net in the  accompanying  consolidated
          balance sheets.

          During the nine-month period ended September 30, 2005 the Company also
          paid an amount of $600 to the Manager as  remuneration  for additional
          services not contemplated by the management  agreement and carried out
          during the pre-delivery  period of the newly acquired vessels which is
          included in General and administrative expenses - related party in the
          accompanying  2005  consolidated  unaudited  statement  of income.

          In  addition on  November  8, 2005 and  effective  January 1, 2005 the
          Company  concluded a contract for ongoing  services  with the Manager,
          under which the Company pays a quarterly fee of $250 beginning January
          1, 2005 for services rendered by the Manager  commencing in the second
          quarter of 2005 in relation to the financial reporting requirements of
          the Company under the rules of the Securities and Exchange  Commission
          and  the  establishment  and  monitoring  of  internal  controls  over
          financial  reporting.  The above  fees  totaled  $666 and $750 for the
          nine-month periods ended September 30, 2005 and 2006, respectively and
          are included in General and administrative expenses - related party in
          the accompanying consolidated unaudited statements of income.

          During the nine-month period ended September 30, 2006 the Company also
          incurred  costs of $562  related to  remuneration  to the  Manager for
          additional  services  not  contemplated  by the  contract  for ongoing
          services discussed above with respect to the Manager's compliance with
          the  Sarbanes  Oxley Act of 2004  Section  404  requirements  which is
          included in General and administrative expenses - related party in the
          accompanying  2006  consolidated  unaudited  statement of income.  The
          amount of $562 is included in accrued  liabilities in the accompanying
          consolidated  2006 balance  sheet.  At December 31, 2005 and September
          30, 2006, the amounts due to/(from)  Cardiff were $1,434 and ($1,965),
          respectively,  while the  amounts  due to Drybulk  S.A were $5,026 and
          $2,170, respectively.

     (b)  Lease Agreement: On October 1, 2005 and effective as of the same date,
          the Company  entered into a rental  agreement with its Chief Executive
          Officer to lease office space in Athens,  Greece. The agreement is for
          duration of 5 years beginning October 1, 2005 and expires on September
          30,  2010.  The  annual  rental  for the first two years is Euro 9,000
          (approximately  $11,000) and  thereafter it will be adjusted  annually
          for inflation  increases.  Prior to entering the above  agreement both
          parties  agreed to cancel  without  penalties  a  previously  existing
          rental  agreement  for leased office  space.  That  agreement had been
          effective  for a five  year  period  beginning  January  1, 2005 at an
          annual rental of Euro 14,000 (approximately $17,000) before any annual
          inflation  increases.  The related  rent  expense  for the  nine-month
          period  ended  September  30,  2005  and  2006  totalled  $13  and $8,
          respectively, and is included in General and administrative expenses -
          related party in the accompanying consolidated unaudited statements of
          income.

     (c)  Consultancy Agreements: On February 3, 2005, the Company concluded two
          agreements  with Fabiana  Services  S.A.  ("Fabiana")  a related party
          entity  incorporated in the Republic of the Marshall Islands.  Fabiana
          is beneficially  owned by the Company's  Chief  Executive  Officer and
          Chief Financial  Officer.  Under the agreements,  Fabiana provides the
          services  of the  individuals  who  serve  in the  positions  of Chief
          Executive and Chief Financial Officers of the Company. The duration of
          the  agreements  is for three  years  beginning  February  3, 2005 and
          ending (unless terminated earlier on the basis of any other provisions
          as may be  defined  in the  agreement)  on the day  before  the  third
          anniversary of such date. The Company pays Euro 979,000 (approximately
          $1,175)  and Euro  147,000  (approximately  $176)  per  annum  payable
          monthly on the last working day of every month in twelve  installments
          for the services of the Chief Executive and Chief  Financial  Officers
          respectively.  The related  expense for the  nine-month  periods ended
          September 30, 2005 and 2006 totaled $932 and $1,088, respectively, and
          is included in General and administrative  expenses - related party in
          the  accompanying  consolidated  unaudited  statements  of income.  No
          amounts  were  payable to or  receivable  from Fabiana at December 31,
          2005.  At September  30, 2006 an amount of $317 was due to Fabiana and
          is included in accrued  liabilities in the  accompanying  consolidated
          2006 balance sheet.

     (d)  Acquisition  of vessels:  On March 24, 2006,  the Company  concluded a
          Memorandum  of Agreement  with a company  controlled  by the Company's
          Chief Executive  Officer for the  acquisition of Hille  Oldendorff for
          $40,760  which was  delivered  on April 19, 2006.  The purchase  price
          consists of the price paid by the vessel's  previous owners to acquire
          the vessel in  October  2005 and  certain  pre-trading  expenses  also
          incurred by the previous owners. Upon her acquisition,  the vessel was
          under an existing bareboat charter contract at the rate of $600 net of
          commission  per month until March 31, 2007 with a two-month  extention
          in  charterer's   option.  The  purchase  price  was  partly  financed
          ($26,696) by the proceeds of the loan discussed in Note 8 below and by
          an unsecured  sellers'  credit of $3,250 as provided by the Memorandum
          of Agreement  dated March 24, 2006. The sellers' credit bears interest
          at LIBOR  plus a margin  of 1.5% and was  initially  repayable  in one
          installment  not earlier than  December  2006 but not later than March
          2007. In October 2006, the credit was fully settled with common stock.
          (Note 11)

3.   Inventories:

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


                                           December 31,        September 30,
                                               2005               2006
                                        --------------      ----------------

     Bunkers.......................                 -               465
     Lubricants ...................             1,148             2,106
     Victualling stores............               178               250
                                        --------------      ----------------
          Total....................             1,326              2,821
                                        ==============      ================

4.   Advances for vessels acquisitions:

     The amount in the  accompanying  2006 balance sheet  represents the advance
     payment  (10%  of the  purchase  price)  made  for the  acquisition  of the
     following drybulk carrier vessels.

     (a)  Vessel Formentera, a second-hand,  1996 built Panamax, was acquired by
          Paternal   Owning  Company  Limited  for  $29.0  million  based  on  a
          memorandum  of  agreement  concluded  in August  2006.  The vessel was
          delivered  to the Company on October 16, 2006 (Note 11).  The purchase
          price of the vessel will be partially  financed  ($21,750) by the loan
          discussed in Note 8 below.

     (b)  Vessel  Redondo,  a second-hand,  2000 built Panamax,  was acquired by
          Argo Owning  Company  Limited for $40.75 million based on a memorandum
          of agreement concluded in September 2006. The vessel is expected to be
          delivered  to the  Company  during  the fourth  quarter  of 2006.  The
          purchase  price  of the  vessel  will  be  partially  financed  by the
          supplemental loan agreements discussed in Note 11.

5.   Vessels, net:

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

                                           Vessel     Accumulated    Net Book
                                           Cost      Depreciation      Value
                                         ----------   ----------     ----------

     Balance, December 31, 2005......      923,890      (59,157)       864,733
     - Additions                           207,237            -        207,237
     - Depreciation..................            -      (41,278)      (41,278)
                                         ----------   ----------     ----------
     Balance, September 30, 2006.....    1,131,127     (100,435)     1,030,692
                                         ==========   ==========     ==========

     During the nine month period ended September 30, 2006, the Company took
     delivery of six vessels thereby bringing the fleet of the Company to thirty
     three vessels.

     As previously  discussed in Note 2 (d), on April 19, 2006, the Company took
     delivery of the vessel Hille Oldendorff.

     In addition, on May 11, 2006, the Company acquired from an unrelated party,
     the vessel Maganari,  a second-hand  Panamax drybulk carrier,  for $32,350.
     The purchase  price of the vessel was partially  financed  ($26,513) by the
     loan  discussed in Note 8 below and a short term credit  facility of $8,837
     provided by Elios  Investments  Inc. (Note 1) bearing  interest of $100 per
     month and repayable within six months from drawdown.  The short term credit
     facility was fully settled in August 2006.

     Furthermore,  on August 3, 2006, the Company  concluded  three Memoranda of
     agreement for the acquisition of the following drybulk carrier vessels from
     unrelated parties:

     (a)  Vessel Lanzarote a second-hand, 1996 built Panamax, which was acquired
          by Maternal Owning Company  Limited for $29.0 million.  The vessel was
          delivered to the Company on September 6, 2006.  The purchase  price of
          the vessel was partially  financed  ($21,750) by the loan discussed in
          Note 8 below.

     (b)  Vessel Delray a second-hand, 1994 built Panamax, which was acquired by
          Classical  Owning Company  Limited for $26.5  million.  The vessel was
          delivered to the Company on September 12, 2006.  The purchase price of
          the vessel was partially  financed  ($19,875) by the loan discussed in
          Note 8 below.

     (c)  Vessel Estepona a second-hand,  1994 built Panamax, which was acquired
          by Human  Owning  Company  Limited for $26.5  million.  The vessel was
          delivered to the Company on September 26, 2006.  The purchase price of
          the vessel was partially  financed  ($19,875) by the loan discussed in
          Note 8 below.

     In addition,  on August 22, 2006,  vessel Ligari a second-hand,  2004 built
     Panamax  drybulk carrier was acquired by Star Record Owning Company Limited
     for $43.0 million.  The vessel was delivered to the Company on September 8,
     2006. The purchase price of the vessel was partially  financed ($22,790) by
     the loan discussed in Note 8 below.

     In September 2006, the Company  concluded a memorandum of agreement for the
     disposal of the vessel Panormos,  to an unaffiliated  third party for $35.0
     million.  The vessel is expected to be delivered  to her new owners  during
     the fourth  quarter of 2006 free of charter.  A gain of  approximately  $15
     million will be realized and recognized in the financial  statements at the
     date of delivery of the vessel.

     In September 2006, the Company entered into two shipbuilding  contracts for
     the construction of two Panamax drybulk carriers for  approximately  $33.25
     million each. The vessels are expected to be delivered from the shipyard in
     the last quarter of 2009 and the first quarter of 2010.

     All  Company's  vessels,  for a total  carrying  value of  $1,030,692 as of
     September  30, 2006,  have been  provided as collateral to secure the loans
     discussed  in Note 8 below.  As at  September  30,  2006,  ten vessels were
     operating under the drybulk pool discussed in Note 1 above,  one vessel was
     awaiting  orders for her next voyage and the remaining  twenty-two  vessels
     were operating  under time charters,  the last of which expires in February
     2008.

6.   Prepaid Charter Revenue/Deferred revenue:

     During the nine-month period ended September 30, 2005, eight vessels out of
     the twenty-one  acquired were under existing time charter  contracts  which
     the  Company  agreed to assume  through  arrangements  with the  respective
     charterers.  The  Company  upon  delivery  of  each  of the  above  vessels
     evaluated  the  charter  contracts  assumed  and  recognized  a  liability,
     classified as deferred revenue, of $6,435 with a corresponding  increase in
     the vessels' purchase price.

     During the nine-month period ended September 30, 2006, the Company acquired
     six dry bulk carrier  vessels  which were all under  existing  time charter
     contracts which the Company agreed to assume through  arrangements with the
     respective  charterers.  The  Company  upon  delivery  of each of the above
     vessels evaluated the charter contracts assumed and recognized (a) an asset
     of $5,469,  for two of the vessels,  with a  corresponding  decrease in the
     vessels'  purchase price and (b) a liability of $8,822,  for the other four
     vessels, with a corresponding increase in the vessels' purchase price.

     As at December 31, 2005 and September 30, 2006, the unamortized  balance of
     the liability  amounted to $1,211 and $7,948,  respectively and is included
     in deferred revenue in the accompanying  consolidated balance sheets, while
     the  unamortized  balance of the asset at  September  30, 2006  amounted to
     $2,872 and is separately  reflected in the accompanying  2006  consolidated
     balance sheet.

7.   Deferred Charges, net:

     The  unamortized  amounts in the  accompanying  consolidated  balance sheet
     represent drydocking costs and are analyzed as follows:

     Balance, December 31, 2005.................................         3,781
      - Additions ..............................................         4,032
      - Amortization............................................        (2,471)
                                                                  -------------
     Balance, September 30, 2006................................         5,342
                                                                  =============

     Additions to deferred dry-dock cost represent expenditures incurred for the
     dry-docking of the vessels Mostoles,  Striggla, Iguana, Netadola and Sonoma
     during the nine month period ended September 30, 2006. The  amortization of
     drydock  costs is  separately  reflected in the  accompanying  consolidated
     unaudited statements of income.

8.   Long term Debt, net of deferred financing fees:

     The amount of long-term debt shown in the accompanying consolidated balance
     sheets is analyzed as follows:

                                                    December 31,   September 30,
                                                       2005            2006
                                                   ------------    ------------
      Balance under three loans.................       528,325          645,681
      Less related deferred financing costs ....       (2,972)          (2,737)
                                                   ------------    ------------
      Total.....................................       525,353          642,944
      Less: Current portion.....................     (107,738)        (107,060)
                                                   ------------    -------------
      Long-term portion.........................       417,615          535,884
                                                   ============    =============

     As of September  30, 2006,  the Company had three loans  outstanding  which
     were concluded in March and September 2006 as follows:

     o    On March 31,  2006,  the  Company  signed two loan  agreements  for an
          aggregate  amount of up to $628,750 with a syndicate of  institutional
          Lenders as follows:

          A term  loan  of up to  $557,500,  in  order  to  refinance  the  then
          outstanding  balance of the Company's prior indebtedness  ($528,325 as
          at December 31, 2005), to provide the Company with working capital and
          to  finance  the  acquisition  cost of the  second-hand  vessel  Hille
          Oldendorff and a short term credit facility of up to $71,250, in order
          to  partially  finance  the  acquisition  cost of  additional  vessels
          acceptable to the lenders.  The credit  facility was available for 364
          days after the signing of the  agreement  and each  amount  drawn down
          would be  included  in the term loan.  As of  September  30,  2006 the
          credit  facility  has been used to partially  finance the  acquisition
          cost of the second-hand vessels Maganari, Ligari and Lanzarote and was
          included in the term loan. The outstanding  balance of $605,931 (gross
          of  unamortized  deferred  financing  fees) at  September  30, 2006 is
          repayable in 39 variable consecutive quarterly installments commencing
          on November  30,  2006 and through May 2016 plus a balloon  payment of
          $132,052 payable together with the last installment.

          Under the loan agreements, the Company is required to pay quarterly in
          arrears on the last day of each fiscal quarter a commitment fee in the
          amount of 0.40% per annum of the  unutilized  portion of the term loan
          and  0.25%  of the  unutilized  portion  of  the  credit  facility,  a
          non-refundable  arrangement fee of 0.40% and structuring fee of 0.025%
          on the  aggregate  loan  amount,  payable 50% upon  acceptance  of the
          lenders' offer letter and 50% on signing of the loan agreements, and a
          non-refundable  annual  agency fee in the amount of $45 payable to the
          agent for the first  time on  signing  of the loan  agreements  and on
          every anniversary thereafter.  Furthermore, the Company is required to
          pay a draw-down fee of 0.075% on each drawdown amount under the credit
          facilities.

     o    On September 7, 2006,  the Company  signed a bridge loan agreement for
          an  aggregate  amount of up to $61,500  with a bank in order to partly
          finance  the  acquisition   cost  of  vessels  Delray,   Estepona  and
          Formentera.  As of September  30, 2006, an amount of $39,750 was drawn
          down,  while the  remaining  amount of $21,750 will be drawn down upon
          the  delivery of the vessel  Formentera.  The loan was fully repaid in
          November 2006 (Note 11).  Under this loan  agreement,  the Company was
          required  to pay a  non-refundable  arrangement  fee of  0.425% on the
          aggregate loan amount,  and a non-refundable  annual commitment fee of
          0.40%  on the  undrawn  portion  of the  loan  paid at the end of each
          interest period.

     During the nine-month  period ended September 30, 2006, an amount of $3,055
     representing $2,718 of arrangement fee, $157 of structuring fee and $180 of
     legal fees were incurred and included in deferred financing fees classified
     as a contra to debt in the accompanying 2006 consolidated balance sheet. In
     addition,  an amount of  $2,844  relating  to the  unamortized  balance  of
     deferred financing fees associated with the loans extinguished as discussed
     above   which  were   classified   as  a  contra  to  debt  prior  to  debt
     extinguishment,  were written off through interest and finance costs in the
     accompanying 2006 consolidated unaudited income statement.

     The loans bear  interest  at LIBOR plus a spread and are secured by a first
     priority  mortgage  over the vessels  involved,  a first  assignment of all
     freights,  earnings,  insurances and  requisition  compensation.  The loans
     contain  covenants  including  restrictions as to changes in management and
     ownership of the vessels, additional indebtedness and mortgaging of vessels
     without the bank's  prior  consent as well as certain  financial  covenants
     relating to the Company's  financial  position,  operating  performance and
     liquidity.  The Company will be permitted to pay dividends  under the loans
     so long as such amount of  dividends  does not exceed 50% of the  Company's
     net  income  as  evidenced  by  its  relevant   annual  audited   financial
     statements.  However, for the fiscal year 2006, the amount of dividends the
     Company  may pay cannot  exceed the amount of  $18,000.  For any  dividends
     declared  or paid in excess of this amount in 2006,  the  Company  obtained
     related written consent from its lenders.

     Total interest incurred on long-term debt for the nine-month  periods ended
     September 30, 2005 and 2006  amounted to $12,559 and $26,261  respectively,
     and is included in interest and finance costs in the accompanying unaudited
     consolidated statements of income.

9.   Derivatives:

     i.   Interest  rate cap and floor  agreements:  As of December 31, 2005 and
          September 30, 2006 the Company had  outstanding  six interest rate cap
          and  floor  agreements  concluded  in May 2005 in  order to hedge  its
          exposure to interest rate fluctuations with respect to its borrowings.
          Such  agreements  did not qualify for hedge  accounting  and therefore
          changes in their fair value are reflected in earnings.

          The fair  value of these six  interest  rate cap and floor  agreements
          equates to the amount that would be received or paid by the Company if
          the agreements  were  cancelled.  Such fair value at December 31, 2005
          and September 30, 2006 was an asset of $270 and $879, respectively and
          is included in Financial instruments in the accompanying  consolidated
          balance  sheets.  A gain of $609 has been  recorded  in  Interest  and
          finance costs in the accompanying  consolidated unaudited statement of
          income for the nine months ended September 30, 2006.

     ii.  Foreign exchange transactions: In January 2006, the Company engaged in
          a  total  of 12 call  options,  maturing  in  monthly  intervals  from
          February 2006 to January 2007, under two foreign exchange transactions
          involving the US dollar  against the Euro. As of September  2006,  the
          Company had open 4 call options,  maturing in monthly  intervals  from
          October 2006 to January 2007, under two foreign exchange  transactions
          involving the US dollar  against the Euro.  The strike rate under each
          option is 1.21 U.S.  dollars per Euro, for amounts of Euro 200,000 per
          month,  for each of the 4 months after the individual  contract dates.
          In January 2006, the Company  engaged in a total of 12 Forward Foreign
          Exchange Agreements, in monthly intervals from October 2006 to January
          2007. As of September 30, 2006, the Company had open 4 Forward Foreign
          Exchange  Agreements in monthly intervals from October 2006 to January
          2007.

          The forward rate under each forward  transaction ranges from 1.2267 to
          1.2320 U.S. Dollars per Euro for amounts of Euro 200,000 per month for
          the four months  after the  individual  contracts  dates.  The Company
          engaged  in  such  agreements  in  order  to  hedge  its  exposure  to
          fluctuations  between  U.S.  Dollar  and Euro with  respect to certain
          expenses  incurred in Euro.  Such agreements did not qualify for hedge
          accounting and therefore  changes in their fair value are reflected in
          earnings.

          The fair market value of the foreign  currency call options  discussed
          above at September 30, 2006 resulted in an asset of $82. A gain of $82
          has been  included  in  General  and  Administrative  expenses  in the
          accompanying  2006  consolidated  unaudited  statement  of income.  In
          addition,  other expenses of $89, representing the premium paid by the
          Company  for the  conclusion  of the  foreign  currency  call  options
          discussed  above,  has been  included  in General  and  administrative
          expenses in the accompanying 2006 consolidated  unaudited statement of
          income.

     iii. Forward  freight  agreements:   During  the  nine-month  period  ended
          September 30, 2006, the Company  entered into fifteen  forward freight
          agreements  ("FFAs")  with the  objective  to utilize them as economic
          hedging instruments in order to reduce its exposure to Panamax freight
          market fluctuations with respect to its fleet. Such agreements did not
          qualify for hedge accounting and therefore changes in their fair value
          are reflected in earnings.

          As of  September  30,  2006,  nine  FFAs  remained  open.  During  the
          nine-month  period ended September 30, 2006, the change in fair market
          value and the ultimate settlement, if applicable, of the FFA contracts
          resulted  in a  realized  loss of  $7,758  and an  unrealized  loss of
          $14,618.

10.  Common Stock and Additional Paid-in Capital

     On  May 3,  2006,  the  Company  filed  its  universal  shelf  registration
     statement  and related  Prospectus  for the issuance of 5,000,000 of common
     shares. From May 2006 through August 2006, an amount of 4,650,000 shares of
     common  stock with par value  $0.01 were  issued.  The net  proceeds  after
     underwriting  commissions  of 2.5% and  other  issuance  fees  amounted  to
     $56,490.

     Based on a resolution adopted at the General  Shareholders  meeting on July
     11, 2006,  the aggregate  number of shares of common stock that the Company
     is authorized to issue increased from 45,000,000 registered shares with par
     value of $0.01 to 75,000,000 registered shares with the same par value.

11.  Subsequent Events

     (a)  Appointment of Interim Chief  Financial  Officer:  On October 6, 2006,
          the Chief Financial Officer (CFO), Mr. Christopher  Thomas,  resigned.
          The Board of Directors  appointed  the Chief  Executive  Officer,  Mr.
          George  Economou,  to  act as  interim  CFO.  Mr.  Gregory  Zikos  was
          appointed as Chief Financial  Officer by the Board effective  November
          24, 2006.

     (b)  Vessel delivery:  On October 16, 2006, vessel Formentera was delivered
          to the Company. The acquisition cost of the vessel was partly financed
          ($21,750) by the loan discussed Note 8 above.

     (c)  Vessel  acquisition:   In  November  2006,  the  Company  concluded  a
          memorandum  of  Agreement  for the  acquisition  of the  vessel  Zella
          Oldendorff,  for $39.7  million,  delivery of which is expected in the
          second quarter of 2007.

     (d)  Disposal of vessels:

     i.   In October 2006,  the Company  concluded a memorandum of agreement for
          the disposal of the vessel Flecha, to an unaffiliated  third party for
          $11.7  million.  The vessel will be delivered to her new owners during
          the fourth quarter of 2006. A gain of approximately $9 million will be
          realized on the sale of the vessel and recognized upon delivery.

     ii.  In November 2006, the Company  concluded a memorandum of agreement for
          the disposal of the vessel Shibumi, to an unaffiliated third party for
          $24.6  million.  The vessel will be delivered to her new owners during
          the second quarter of 2007. A gain of approximately $17.8 million will
          be realized on the sale of the vessel and recognized upon delivery.

     (e)  Payment for vessels  under  construction:  In October 2006, an advance
          payment  of  $6,650  was  paid  for  the  two  Panamax  vessels  under
          construction, representing the 10% payment on the contract price.

     (f)  Supplemental  loan  agreements:  On  November  30,  2006,  the Company
          entered into two  supplemental  agreements  to the $628,750  term loan
          entered into on March 31, 2006, increasing the aggregate amount of the
          loan by up to  $82,343.  Out of the  total  loan,  an  amount of up to
          $70,763 will be used to refinance the bridge loan  discussed in Note 8
          above  and to  provide  the  Company  with  working  capital  and  the
          remaining  amount of $11,580  will be used to  partially  finance  the
          acquisition cost of the vessel Redondo (Note 4). On November 30, 2006,
          the amount of $70,763 was drawn down,  while the  remaining  amount of
          $11,580 will be drawn down upon  delivery of the vessel  Redondo.  The
          supplemental  amount  will be  repayable  in 38  variable  consecutive
          quarterly  installments  commencing  in February 2007 through May 2016
          plus a balloon payment of $2,111.

          In addition,  the amount of $18,892,  required to be repaid  following
          the sale of the vessel  Panormos in  accordance  with the initial loan
          agreement,  was not repaid and was made  available  by the  lenders to
          partially finance the acquisition cost of the vessel Redondo (Note 4).

          Under these supplemental agreements,  the Company is required to pay a
          non-refundable   arrangement   fee  of  0.375%  on  aggregate  of  the
          supplemental loan amounts.

     (g)  Issuance  of shares:  On October  24,  2006,  the  Company's  Board of
          Directors  agreed to the request of the Company's  major  shareholders
          (Elios  Investments Inc., Advice Investments S.A. and Magic Management
          Inc.) to receive their dividend payment,  following the declaration of
          U.S.  Dollar 0.20 quarterly  dividend per share in September  2006, in
          Dryships'common  shares.  In  addition,  the Board of  Directors  also
          agreed  on that  date  to the  request  of a  company  related  to the
          Company's  Chairman and Chief Executive Officer,  George Economou,  to
          accept  repayment of the  outstanding  balance of the seller's  credit
          discussed in Note 2(d) in Dryships' common shares.

          As a result of the agreement,  an aggregate of $3,080 in dividends and
          the seller's  credit  together with interest  amounting to $3,327 were
          settled   with   235,585  and  254,512  of   Dryships'common   shares,
          respectively.

          The price used as  consideration  for issuance of the Company's shares
          was equal to the average closing price of Dryships common stock on the
          Nasdaq Global Market over the 8 trading days ended October 24, 2006.

     (h)  Change in charter and sales and purchase broker:  Effective October 1,
          2006,  Drybulk S.A.,  which acts as the charter and sales and purchase
          broker for the Company  (note 1) has been  replaced by Cardiff  Marine
          Inc.






Forward-Looking Statements

     Matters discussed in this report may constitute forward-looking statements.
Forward-looking  statements  reflect  our current  views with  respect to future
events and financial  performance and may include  statements  concerning plans,
objectives,  goals,  strategies,  future events or  performance,  and underlying
assumptions and other statements,  which are other than statements of historical
facts.

     The  forward-looking  statements  in this  report  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 DryShips Inc. believes 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,  DryShips Inc. cannot assure you that it will achieve or
accomplish these expectations, beliefs or projections.

     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 and currencies, general market conditions, including
changes in  charterhire  rates and  vessel  values,  changes in demand  that may
affect  attitudes of time  charterers to scheduled and  unscheduled  drydocking,
changes  in  DryShips  Inc.'s  operating  expenses,   including  bunker  prices,
dry-docking  and insurance  costs,  or actions taken by regulatory  authorities,
potential   liability   from   pending  or  future   litigation,   domestic  and
international political conditions,  potential disruption of shipping routes due
to accidents and political events or acts by terrorists.

     Risks and  uncertainties are further described in reports filed by DryShips
Inc. with the US Securities and Exchange Commission.







                                   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.



                                  DryShips Inc.
                        ---------------------------------
                                  (Registrant)



Dated:  December 8, 2006                           By /s/ Gregory Zikos
                                                      ------------------------
                                                         Gregory Zikos
                                                         Chief Financial Officer